EX-99.1 2 tm2427072d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

ATN Reports Third Quarter 2024 Results;

Updates Full-Year 2024 Outlook

 

“First-to-Fiber” and “Glass & SteelTM” Strategies Yield Year-Over-Year Increases in High-Speed Data Subscriber and Network Reach Metrics

 

·Total high-speed broadband subscribers increased 6% year-over-year

·Broadband homes passed by high-speed data services expanded 20% year-over-year

·Capital expenditures were $85.7 million (net of $71.8 million reimbursements) for the first nine months of 2024, reduced from $126.6 million (net of $14.3 million reimbursements) for the first nine months of 2023

 

Q3 2024 Results Highlighted by International Telecom Segment Fixed Revenue Growth, Cost Management Initiatives Supporting Margin Expansion

 

·International Telecom segment revenues were essentially flat supported by growth in consumer and business fixed revenues and business mobility revenues

·US Telecom segment revenues were down 13% due primarily to the anticipated conclusion of two government subsidy programs and the anticipated reduction in construction revenues

·Third quarter net loss increased to $32.7 million, or $2.26 per diluted share inclusive of a $35.3 million non-cash goodwill impairment charge

·Operating loss increased to $38.4 million, including the impairment charge

·Adjusted EBITDA1 decreased 5% to $45.7 million

·Year-to-date net cash from operations increased 9% year-over-year to $97.4 million

 

Updates 2024 Outlook for Revenues, Adjusted EBITDA and Net Debt Ratio

 

The Company’s expectations for full-year 2024 outlook are as follows:

 

·Revenue is now expected to be in the range of $720 million to $730 million, excluding construction revenue

·Adjusted EBITDA2 is now expected to be in the range of $182 million to $188 million

·Capital Expenditures are still expected to be in the range of $100 million to $110 million, net of reimbursements

·Net Debt Ratio3 is now expected to be in the range of 2.3x to 2.6x exiting 2024

 

 

1 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA and Adjusted EBITDA margin, non-GAAP measures.

2 For the Company’s Adjusted EBITDA Guidance, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measure 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

3 Please see “Use of Non-GAAP Financial Measures” below for a full definition of Net Debt Ratio.

 

 1 

 

 

Earnings Conference Call

 

Wednesday October 30, 2024, at 10:00 a.m. ET; Webcast Link: https://edge.media-server.com/mmc/p/i66c89ki

 

Beverly, MA – October 29, 2024 – ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported financial results for the quarter ended September 30, 2024.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

“We reported strong free cash flow from operations in the third quarter, driven by effective cost and net working capital management. Our performance continues to reflect a tale of two segments, with revenues impacted primarily by underperformance in our US Telecom segment related to the conclusion of certain government subsidy programs, slower consumer growth, and delays in enterprise sales and delivery. Based on these dynamics, and compression in market multiples, we recorded a non-cash $35 million goodwill impairment charge during the third quarter.

 

“In the International Telecom segment, solid fixed revenue gains and business mobility revenue growth offset softness in consumer mobility related to competitive pressures, and we delivered Adjusted EBITDA growth. Additionally, we increased our international post-paid mobile subscriber bases both sequentially and year-over-year.

 

“To reflect our expectations for near-term operating performance, we are lowering our revenue and Adjusted EBITDA guidance ranges for fiscal 2024 and increasing our expected leverage multiple exiting the year. We are taking strategic actions intended to align our cost structure with current revenue levels, while focusing on margin improvement and cash flow generation. These actions include refocusing efforts on growing our business and carrier customer revenues in the US, strengthening sales execution teams, and maximizing value from deployed assets.

 

“Longer term, we remain committed to leveraging the value and longevity of our upgraded network while diligently operating the business in an effort to further expand cash flows and position ATN to deliver increased value for shareholders.”

 

 2 

 

 

Third Quarter 2024 Financial Results

 

Consolidated revenues were $178.5 million, down 7% versus $191.0 million in the year-ago quarter. This primarily reflects the overall revenue decline in the US Telecom segment due in part to the anticipated impact of the end of the Emergency Connectivity Fund (ECF) and Affordable Care Program (ACP), and a reduction in construction revenues for the quarter.

 

Operating loss was $38.4 million in the third quarter versus operating income of $6.8 million in the year-ago quarter. The decrease in operating income was primarily due to a $35.3 million non-cash goodwill impairment charge on certain US Telecom assets, $3.8 million of transaction-related charges, and $2.3 million of restructuring and reorganization expenses.

 

Net loss attributable to ATN stockholders in the third quarter of 2024 was $32.7 million, or a loss of $2.26 per share compared with a net loss attributable to ATN stockholders of $3.6 million, or $0.31 loss per share, in the year-ago quarter. The year-over-year change was the result of the above-mentioned factors that increased the operating loss combined with an increase in interest expense. In all periods, the loss per share calculation includes the impact of preferred dividends that are not included in the net loss calculation.

 

Adjusted EBITDA1 was $45.7 million in the third quarter of 2024, a decrease from $47.8 million in the year-ago quarter primarily due to lower US Telecom revenues.

 

Segment Operating Results (in Thousands)

 

The Company recorded financial results in three categories: (i) International Telecom; (ii) US Telecom; and (iii) Corporate and Other*.

 

For Three Months Ended September 30, 2024 and 2023 
   2024   2023   2024   2023   2024   2023   2024   2023 
   International   International   US   US   Corporate and   Corporate and   Total   Total 
   Telecom   Telecom   Telecom   Telecom   Other*   Other*   ATN   ATN 
Total Revenue:  $94,281   $93,878   $84,170   $97,158   $-   $-   $178,451   $191,036 
Mobility   26,809    27,791    706    946    -    -    27,515    28,737 
Fixed   61,759    59,983    51,015    58,342    -    -    112,774    118,325 
Carrier Services   3,272    3,441    29,430    32,319    -    -    32,702    35,760 
Construction   -    -    203    2,038    -    -    203    2,038 
All other   2,441    2,663    2,816    3,513    -    -    5,257    6,176 
                                         
Operating Income (Loss)  $12,853   $12,800   $(44,333)  $3,018   $(6,878)  $(8,981)  $(38,358)  $6,837 
EBITDA**  $31,518   $27,394   $(23,912)  $25,299   $(6,674)  $(8,363)  $932   $44,330 
Adjusted EBITDA1  $32,248   $27,502   $17,692   $26,860   $(4,270)  $(6,516)  $45,670   $47,846 
Capital Expenditures***  $10,489   $18,744   $13,070   $18,445   $282   $-   $23,841   $37,189 

 

 3 

 

 

For Nine Months Ended September 30, 2024 and 2023
   2024   2023   2024   2023   2024   2023   2024   2023 
   International   International   US   US   Corporate and   Corporate and   Total   Total 
   Telecom   Telecom   Telecom   Telecom   Other*   Other*   ATN   ATN 
Total Revenue:  $282,697   $276,267   $265,830   $286,983   $-   $-   $548,527   $563,250 
Mobility   79,657    80,754    2,312    3,081    -    -    81,969    83,835 
Fixed   185,295    178,546    161,392    175,346    -    -    346,687    353,892 
Carrier Services   10,481    11,011    89,539    95,978    -    -    100,020    106,989 
Construction   -    -    2,609    3,648    -    -    2,609    3,648 
All other   7,264    5,956    9,978    8,930    -    -    17,242    14,886 
                                         
Operating Income (Loss)  $56,944   $41,177   $(42,852)  $(3,719)  $(23,559)  $(27,547)  $(9,467)  $9,911 
EBITDA**  $108,512   $84,807   $18,361   $67,126   $(23,229)  $(25,517)  $103,644   $126,416 
Adjusted EBITDA1  $94,808   $85,089   $60,313   $72,443   $(17,260)  $(19,097)  $137,861   $138,435 
Capital Expenditures***  $39,440   $57,610   $44,371   $69,030   $1,860   $-   $85,671   $126,640 

 

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.

** See Table 5 for reconciliation of Operating Income to EBITDA, a non-GAAP measure

***Excludes government capital program amounts disbursed, and amounts received.

 

ATN’s Strategic Plan and Key Performance Indicators

 

The Company is in the final quarter of its three-year strategic plan initiated in 2021 to accelerate investments in its high-speed data footprint and grow high speed broadband subscribers. During this final year of the plan, the Company is transitioning away from a period of heavy investments to focus more on margin and cash flow improvement. The Company believes these efforts will allow it to improve returns to shareholders.

 

Operating Metrics

 

Operating Metrics
   2024   2024   2024   2023   2023   Q3 2024 
   Q3   Q2   Q1   Q4   Q3   vs. Q3 2023 
High-Speed Data* Broadband Homes Passed   399,500    396,100    386,300    367,200    333,500    20%
High-Speed Data* Broadband Customers   141,500    142,000    138,700    135,900    132,900    6%
                               
Broadband Homes Passed   798,400    803,300    789,700    768,900    746,600    7%
Broadband Customers   206,400    213,000    214,100    214,400    213,900    -4%
                               
Fiber Route Miles   11,901    11,728    11,692    11,655    11,575    3%
                               
International Mobile Subscribers                              
   Pre-Paid   336,400    339,000    346,400    350,700    345,500    -3%
   Post-Paid   58,700    57,900    57,300    57,000    55,600    6%
   Total   395,100    396,900    403,700    407,700    401,100    -1%
                               
   Blended Churn   3.47%   3.44%   3.34%   3.33%   3.76%     

 

*High-Speed Data is defined as download speeds 100 Mbps or greater and High-Speed Data Broadband Customers as subscribers connected to our high-speed networks regardless of the speed of plan selected.

 

Note: Data may differ from prior periods to reflect more accurate data and/or changes in calculation methodology and process.

 

 4 

 

 

Balance Sheet and Cash Flow Highlights

 

Total cash, cash equivalents and restricted cash as of September 30, 2024, was $116.8 million and total debt was $568.9 million, versus $62.2 million of cash, cash equivalents and restricted cash and $516.9 million of total debt on December 31, 2023.

 

Net cash provided by operating activities was $97.4 million for the nine months ended September 30, 2024, compared with net cash provided by operating activities of $89.5 million in the prior year period.

 

Capital expenditures were $85.7 million net of $71.8 million of reimbursable capital expenditures for the nine months ended September 30, 2024, versus $126.6 million, net of $14.3 million of reimbursable capital expenditures in the prior year period.

 

Quarterly Dividends and Stock Repurchases

 

Quarterly dividends of $0.24 per share were paid on October 4, 2024 on all common shares outstanding to stockholders of record as of September 30, 2024.

 

Updates Full-Year 2024 Guidance and Outlook

 

The Company has updated its revenue, adjusted EBITDA and net debt ratio guidance ranges and reiterated its capital expenditure guidance range for the full year ended December 31, 2024, as follows:

 

Revenue (excluding construction revenue) $720 million to $730 million (previously $730 million to $750 million) Full-year 2024
Adjusted EBITDA1 $182 million to $188 million (previously $190 million to $200 million) Full-year 2024
Capital Expenditures $100 million to $110 million Full-year 2024
Net Debt Ratio3 2.3x to 2.6x (previously 2.25x to 2.50x) Exiting 2024

 

Longer term, the Company continues to prioritize increasing cash flow and driving positive returns through realized efficiencies that leverage ATN’s high-quality assets. In 2025, the Company expects internally funded capital investments to be in the range of 10% to 15% of revenues and supported by cash flow from operations.

 

For the Company’s full-year 2024 outlook for Adjusted EBITDA and Net Debt Ratio, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, 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 and the description of the calculation of Net Debt Ratio.

 

 5 

 

 

Conference Call Information

 

Call Date: Wednesday, October 30, 2024
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/i66c89ki

Live Call Participant Link: https://register.vevent.com/register/BIbf889f89a57e4183ba9dbe6725fa759d

 

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.

 

About ATN

 

ATN International, Inc. (Nasdaq: ATNI), headquartered in Beverly, Massachusetts, is a leading provider of digital infrastructure and communications services for all. The Company operates 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.

 

Use of Non-GAAP Financial Measures and Definition of Terms

 

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, Net Debt, and Net Debt Ratio in this release and the tables included herein.

 

 6 

 

 

EBITDA is defined as Operating income (loss) before depreciation and amortization expense.

 

Adjusted EBITDA is defined as Operating income (loss) before depreciation and amortization expense, transaction-related charges, restructuring and reorganization expenses, one-time impairment or special charges, non-cash stock-based compensation, and the gain (loss) on disposition of assets and transfers.

 

Net Debt is defined as total debt less cash and cash equivalents and restricted cash.

 

Net Debt Ratio is defined as Net Debt divided by the sum of the trailing four quarters 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.

 

 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 its strategic investment plan, its future revenues, operating income, operating margin, cash flows, network and operating costs, EBITDA, Adjusted EBITDA, Net Debt, Net Debt Ratio, cost management initiatives, and capital investments; demand for the Company’s services and industry trends; the timing of revenue, the Company’s liquidity; the expansion of the Company’s customer base and networks; receipt of certain government grants and management’s plans, expectations and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) the general performance of the Company’s operations, including operating margins, revenues, capital expenditures, the impact of cost savings initiatives, the ability to expand its carrier and business customer sales, and the retention of and future growth of the Company’s subscriber base and ARPU; (2) 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; (3) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (4) the Company’s ability to realize expansion plans for customer growth on its existing assets; (5) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; (6) 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; (7) the Company’s continued access to capital and credit markets on terms it deems favorable; (8) 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; (9) the Company’s ability to successfully transition its US Telecom business away from wholesale mobility to other carrier, enterprise, and consumer-based services; (10) ongoing risk of an economic downturn, political, geopolitical and other risks and opportunities facing the Company’s operations, including those resulting from the continued inflation and other macroeconomic headwinds including increased costs and supply chain disruptions; (11) management transitions, and the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (12) the Company’s ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (13) the occurrence of weather events and natural catastrophes and the Company’s ability to secure the appropriate level of insurance coverage for these assets; and the impact of such events on the timing of project implementation and corresponding revenue, and (14) increased competition. 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, 2023, filed with the SEC on March 15, 2024, 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 

 

 

Contact

 

Michele Satrowsky Adam Rogers
Corporate Treasurer Investor Relations
ATN International, Inc. Sharon Merrill Advisors, Inc.
978-619-1300 [email protected]

 

 9 

 

 

Table 1
 
ATN International, Inc.
Unaudited Condensed Consolidated Balance Sheets
(in Thousands)

 

   September 30,   December 31, 
   2024   2023 
Assets:          
Cash and cash equivalents  $100,689   $49,225 
Restricted cash   16,075    12,942 
Customer receivable   7,924    7,249 
Other current assets   200,918    211,856 
           
Total current assets   325,606    281,272 
           
Property, plant and equipment, net   1,049,002    1,080,659 
Operating lease right-of-use assets   99,231    99,335 
Customer receivable - long term   41,925    45,676 
Goodwill and other intangible assets, net   132,042    173,008 
Other assets   103,575    103,764 
           
Total assets  $1,751,381   $1,783,714 
           
Liabilities, redeemable non-controlling interests and stockholders’ equity:          
Current portion of long-term debt  $7,413   $24,290 
Current portion of customer receivable credit facility   7,935    7,110 
Taxes payable   10,685    10,876 
Current portion of lease liabilities   15,310    15,164 
Other current liabilities   227,087    235,754 
           
Total current liabilities   268,430    293,194 
           
Long-term debt, net of current portion  $561,493   $492,580 
Customer receivable credit facility, net of current portion   38,274    38,943 
Deferred income taxes   1,878    19,775 
Lease liabilities   77,033    76,936 
Other long-term liabilities   135,067    138,566 
           
Total liabilities   1,082,175    1,059,994 
           
Redeemable non-controlling interests   75,083    85,917 
           
Stockholders' equity:          
Total ATN International, Inc.’s stockholders’ equity   490,795    541,073 
Non-controlling interests   103,328    96,730 
           
Total stockholders' equity   594,123    637,803 
           
Total liabilities, redeemable non-controlling interests and stockholders’ equity  $1,751,381   $1,783,714 

 

 10 

 

 

                    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, 
   2024   2023   2024   2023 
Revenues:                    
Communications services  $174,422   $184,601   $533,055   $547,484 
Construction   203    2,038    2,609    3,648 
Other   3,826    4,397    12,863    12,118 
Total revenue   178,451    191,036    548,527    563,250 
                     
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                    
Cost of services and other   78,973    80,367    235,499    237,125 
Cost of construction revenue   205    2,031    2,588    3,635 
Selling, general and administrative   53,601    60,792    172,580    184,055 
Stock-based compensation   1,831    1,956    6,521    6,473 
Transaction-related charges   3,791    45    3,809    496 
Restructuring and reorganization expenses   2,345    1,383    3,535    4,640 
Depreciation   37,299    34,370    107,196    106,991 
Amortization of intangibles from acquisitions   1,991    3,124    5,916    9,514 
(Gain) loss on disposition of assets and transfers   1,504    132    (14,919)   410 
Goodwill impairment   35,269    -    35,269    - 
Total operating expenses   216,809    184,200    557,994    553,339 
                     
Operating income (loss)   (38,358)   6,836    (9,467)   9,911 
                     
Other income (expense):                    
Interest expense, net   (12,483)   (11,309)   (35,753)   (30,338)
Other income (expense)   (645)   213    (1,052)   2,623 
Other income (expense), net   (13,128)   (11,096)   (36,805)   (27,715)
                     
Loss before income taxes   (51,486)   (4,260)   (46,272)   (17,804)
Income tax benefit   (12,035)   (542)   (10,213)   (6,369)
                     
Net loss   (39,451)   (3,718)   (36,059)   (11,435)
                     
Net loss attributable to non-controlling interests, net   6,760    134    6,059    2,733 
                     
Net loss attributable to ATN International, Inc. stockholders  $(32,691)  $(3,584)  $(30,000)  $(8,702)
                     
Net loss per weighted average share attributable to ATN International, Inc. stockholders:                    
                     
Basic  $(2.26)  $(0.31)  $(2.24)  $(0.80)
Diluted  $(2.26)  $(0.31)  $(2.24)  $(0.80)
                     
Weighted average common shares outstanding:                    
Basic   15,114    15,601    15,268    15,666 
Diluted   15,114    15,601    15,268    15,666 

 

 11 

 

 

Table 3

 

ATN International, Inc. 

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands) 

 

   Nine Months Ended September 30, 
   2024   2023 
Net loss  $(36,059)  $(11,435)
Depreciation   107,196    106,991 
Amortization of intangibles from acquisitions   5,916    9,514 
Provision for doubtful accounts   4,209    4,014 
Amortization of debt discount and debt issuance costs   1,915    1,806 
(Gain) Loss on disposition of assets and transfers   (14,919)   410 
Stock-based compensation   6,521    6,472 
Deferred income taxes   (14,409)   (9,452)
Loss on pension settlement   -    369 
Gain on equity investments   (484)   (2,752)
Loss on extinguishment of debt   760    - 
Goodwill impairment   35,269    - 
Decrease in customer receivable   3,076    1,185 
Change in prepaid and accrued income taxes   (3,164)   3,602 
Change in other operating assets and liabilities   1,599    (21,240)
           
Net cash provided by operating activities   97,426    89,484 
           
Capital expenditures   (85,672)   (126,640)
Government capital programs:          
Amounts disbursed   (71,849)   (14,261)
Amounts received   72,531    16,065 
Net proceeds from sale of assets   17,910    - 
Purchases and sales of strategic investments   790    (1,055)
Purchases and sales of investments   505    - 
Acquisition of business   -    1,314 
Other   (573)   - 
           
Net cash used in investing activities   (66,358)   (124,577)
           
Dividends paid on common stock   (11,047)   (9,918)
Distributions to non-controlling interests   (2,226)   (1,447)
Finance lease payments   (1,357)   (932)
Term loan - borrowings   300,000    130,000 
Term loan - repayments   (239,430)   (3,532)
Payment of debt issuance costs   (6,548)   (3,708)
Revolving credit facilities – borrowings   90,000    126,893 
Revolving credit facilities – repayments   (94,002)   (174,292)
Proceeds from customer receivable credit facility   5,740    4,300 
Repayment of customer receivable credit facility   (5,669)   (4,998)
Purchases of common stock - stock-based compensation   (1,932)   (1,473)
Purchases of common stock - share repurchase plan   (10,000)   (11,679)
Repurchases of non-controlling interests, net   -    (762)
           
Net cash provided by financing activities   23,529    48,452 
           
Net change in total cash, cash equivalents and restricted cash   54,597    13,359 
           
Total cash, cash equivalents and restricted cash, beginning of period   62,167    59,728 
           
Total cash, cash equivalents and restricted cash, end of period  $116,764   $73,087 

 

 12 

 

 

        Table 4
 
ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
         
For the three months ended September 30, 2024 is as follows:

 

  

International
Telecom

   US Telecom   Corporate and
Other *
   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $5,007   $68   $-   $5,075 
Consumer   21,802    638    -    22,440 
Total  $26,809   $706   $-   $27,515 
                     
Fixed                    
Business  $18,692   $29,575   $-   $48,267 
Consumer   43,067    21,440    -    64,507 
Total  $61,759   $51,015   $-   $112,774 
                     
Carrier Services  $3,272   $29,430   $-   $32,702 
Other   1,175    255    -    1,430 
                     
Total Communications Services  $93,015   $81,406   $-   $174,421 
                     
Construction  $-   $203   $-   $203 
                     
Managed services  $1,266   $2,561   $-   $3,827 
                     
Total Other  $1,266   $2,561   $-   $3,827 
                     
Total Revenue  $94,281   $84,170   $-   $178,451 
                     
Depreciation  $18,414   $18,681   $204   $37,299 
Amortization of intangibles from acquisitions  $251   $1,740   $-   $1,991 
Total operating expenses  $81,428   $128,503   $6,878   $216,809 
Operating income (loss)  $12,853   $(44,333)  $(6,878)  $(38,358)
Net (income) loss attributable to non-controlling interests  $(1,893)  $8,653   $-   $6,760 
                     
Non GAAP measures:                    
EBITDA (2)  $31,518   $(23,912)  $(6,674)  $932 
Adjusted EBITDA (1)  $32,248   $17,692   $(4,270)  $45,670 
                     
Balance Sheet Data (at September 30, 2024):                    
Cash, cash equivalents and restricted cash  $52,043   $62,772   $1,949   $116,764 
Total current assets   149,987    167,440    8,179    325,606 
Fixed assets, net   468,559    573,997    6,446    1,049,002 
Total assets   695,127    967,028    89,226    1,751,381 
Total current liabilities   96,384    140,689    31,357    268,430 
Total debt, including current portion   59,824    316,672    192,409    568,905 

 

*  Corporate and Other refer to corporate overhead expenses and consolidating adjustments

 

 13 

 

 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the three months ended September 30, 2023 is as follows:

 

   International
Telecom
   US Telecom   Corporate and
Other *
   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $3,818   $129   $-   $3,947 
Consumer   23,973    817    -    24,790 
Total  $27,791   $946   $-   $28,737 
                     
Fixed                    
Business  $18,016   $35,680   $-   $53,696 
Consumer   41,967    22,662    -    64,629 
Total  $59,983   $58,342   $-   $118,325 
                     
Carrier Services  $3,441   $32,319   $-   $35,760 
Other   1,236    544    -    1,780 
                     
Total Communications Services  $92,451   $92,151   $-   $184,602 
                     
Construction  $-   $2,038   $-   $2,038 
                     
Managed services  $1,427   $2,969   $-   $4,396 
                     
Total Other  $1,427   $2,969   $-   $4,396 
                     
Total Revenue  $93,878   $97,158   $-   $191,036 
                     
Depreciation  $14,354   $19,397   $618   $34,369 
Amortization of intangibles from acquisitions  $240   $2,884   $-   $3,124 
Total operating expenses  $81,078   $94,140   $8,981   $184,199 
Operating income (loss)  $12,800   $3,018   $(8,981)  $6,837 
Net (income) loss attributable to non-controlling interests  $(1,794)  $1,928   $-   $134 
                     
Non GAAP measures:                    
EBITDA (2)  $27,394   $25,299   $(8,363)  $44,330 
Adjusted EBITDA (1)  $27,502   $26,860   $(6,516)  $47,846 

 

(1) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA

(2) See Table 5 for reconciliation of Operating Income to EBITDA

*  Corporate and Other refer to corporate overhead expenses and consolidating adjustments

 

 14 

 

 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the nine months ended September 30, 2024 is as follows:

 

   International
Telecom
   US Telecom   Corporate and
Other *
   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $14,747   $209   $-   $14,956 
Consumer   64,910    2,103    -    67,013 
Total  $79,657   $2,312   $-   $81,969 
                     
Fixed                    
Business  $55,939   $95,359   $-   $151,298 
Consumer   129,356    66,033    -    195,389 
Total  $185,295   $161,392   $-   $346,687 
                     
Carrier Services  $10,481   $89,539   $-   $100,020 
Other   3,038    1,341    -    4,379 
                     
Total Communications Services  $278,471   $254,584   $-   $533,055 
                     
Construction  $-   $2,609   $-   $2,609 
                     
Managed services  $4,226   $8,637   $-   $12,863 
                     
Total Other  $4,226   $8,637   $-   $12,863 
                     
Total Revenue  $282,697   $265,830   $-   $548,527 
                     
Depreciation  $50,814   $56,052   $330   $107,196 
Amortization of intangibles from acquisitions  $754   $5,161   $-   $5,915 
Total operating expenses  $225,753   $308,682   $23,559   $557,994 
Operating income (loss)  $56,944   $(42,852)  $(23,559)  $(9,467)
Net (income) loss attributable to non-controlling interests  $(8,467)  $14,526   $-   $6,059 
                     
Non GAAP measures:                    
EBITDA (2)  $108,512   $18,361   $(23,229)  $103,644 
Adjusted EBITDA (1)  $94,808   $60,313   $(17,260)  $137,861 

 

*Corporate and Other refer to corporate overhead expenses and consolidating adjustments 

 

 15 

 

 

        Table 4 (continued)
         
ATN International, Inc.
Selected Segment Financial Information
 
(In Thousands)
         
For the nine months ended September 30, 2023 is as follows:

 

   International
Telecom
   US Telecom   Corporate and
Other *
   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $11,484   $415   $-   $11,899 
Consumer   69,270    2,666    -    71,936 
Total  $80,754   $3,081   $-   $83,835 
                     
Fixed                    
Business  $52,602   $107,494   $-   $160,096 
Consumer   125,944    67,852    -    193,796 
Total  $178,546   $175,346   $-   $353,892 
                     
Carrier Services  $11,011   $95,978   $-   $106,989 
Other   2,084    684    -    2,768 
                     
Total Communications Services  $272,395   $275,089   $-   $547,484 
                     
Construction  $-   $3,648   $-   $3,648 
                     
Managed services  $3,872   $8,246   $-   $12,118 
                     
Total Other  $3,872   $8,246   $-   $12,118 
                     
Total Revenue  $276,267   $286,983   $-   $563,250 
                     
Depreciation  $42,646   $62,315   $2,030   $106,991 
Amortization of intangibles from acquisitions  $984   $8,530   $-   $9,514 
Total operating expenses  $235,090   $290,702   $27,547   $553,339 
Operating income (loss)  $41,177   $(3,719)  $(27,547)  $9,911 
Net (income) loss attributable to non-controlling interests  $(5,650)  $8,383   $-   $2,733 
                     
Non GAAP measures:                    
EBITDA (2)  $84,807   $67,126   $(25,517)  $126,416 
Adjusted EBITDA (1)  $85,089   $72,443   $(19,097)  $138,435 
                     
Balance Sheet Data (at December 31, 2023):                    
Cash, cash equivalents and restricted cash  $26,354   $33,574   $2,239   $62,167 
Total current assets   107,469    162,768    11,035    281,272 
Fixed assets, net   481,911    593,833    4,915    1,080,659 
Total assets   672,171    1,019,924    91,619    1,783,714 
Total current liabilities   86,540    169,297    37,357    293,194 
Total debt, including current portion   64,254    293,607    159,009    516,870 

 

(1) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA

(2) See Table 5 for reconciliation of Operating Income to EBITDA

*  Corporate and Other refer to corporate overhead expenses and consolidating adjustments

 

 16 

 

 

        Table 5
 
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
         
For the three months ended September 30, 2024 is as follows:

 

   International
Telecom
   US Telecom   Corporate and
Other *
   Total 
Operating income (loss)  $12,853   $(44,333)  $(6,878)  $(38,358)
Depreciation expense   18,414    18,681    204    37,299 
Amortization of intangibles from acquisitions   251    1,740    -    1,991 
EBITDA  $31,518   $(23,912)  $(6,674)  $932 
                     
Stock-based compensation   102    157    1,571    1,830 
Restructuring and reorganization expenses   299    1,167    879    2,345 
Transaction-related charges   -    3,789    1    3,790 
(Gain) Loss on disposition of assets and transfers   329    1,222    (47)   1,504 
Goodwill impairment   -    35,269    -    35,269 
ADJUSTED EBITDA  $32,248   $17,692   $(4,270)  $45,670 

 

For the three months ended September 30, 2023 is as follows:

 

    International
Telecom 
    US Telecom     Corporate and
Other *
    Total 
Operating income (loss)  $12,800   $3,018   $(8,981)  $6,837 
Depreciation expense   14,354    19,397    618    34,369 
Amortization of intangibles from acquisitions   240    2,884    -    3,124 
EBITDA  $27,394   $25,299   $(8,363)  $44,330 
                     
Stock-based compensation   130    23    1,802    1,955 
Restructuring and reorganization expenses   -    1,383    -    1,383 
Transaction-related charges   -    -    45    45 
(Gain) Loss on disposition of assets and transfers   (22)   155    -    133 
ADJUSTED EBITDA  $27,502   $26,860   $(6,516)  $47,846 

 

For the nine months ended September 30, 2024 is as follows:

 

    International
Telecom 
    US Telecom     Corporate and
Other *
    Total 
Operating income (loss)  $56,944   $(42,852)  $(23,559)  $(9,467)
Depreciation expense   50,814    56,052    330    107,196 
Amortization of intangibles from acquisitions   754    5,161    -    5,915 
EBITDA  $108,512   $18,361   $(23,229)  $103,644 
                     
Stock-based compensation   319    484    5,718    6,521 
Restructuring and reorganization expenses   1,489    1,167    879    3,535 
Transaction-related charges   -    3,789    20    3,809 
(Gain) Loss on disposition of assets and transfers   (15,512)   1,243    (648)   (14,917)
Goodwill impairment   -    35,269    -    35,269 
ADJUSTED EBITDA  $94,808   $60,313   $(17,260)  $137,861 

 

For the nine months ended September 30, 2023 is as follows:

 

   International
Telecom
   US Telecom   Corporate and
Other *
   Total 
Operating income (loss)  $41,177   $(3,719)  $(27,547)  $9,911 
Depreciation expense   42,646    62,315    2,030    106,991 
Amortization of intangibles from acquisitions   984    8,530    -    9,514 
EBITDA  $84,807   $67,126   $(25,517)  $126,416 
                     
Stock-based compensation   307    109    6,057    6,473 
Restructuring and reorganization expenses   -    4,640    -    4,640 
Transaction-related charges   -    133    363    496 
(Gain) Loss on disposition of assets and transfers   (25)   435    -    410 
ADJUSTED EBITDA  $85,089   $72,443   $(19,097)  $138,435 

 

 17 

 

 

              Table 6

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio
(in Thousands)

 

   September 30,   December 31, 
   2024   2023 
Current portion of long-term debt  *  $7,413   $24,290 
Long-term debt, net of current portion  *   561,493    492,580 
           
Total debt  $568,906   $516,870 
           
Less: Cash, cash equivalents and restricted cash   116,764    62,167 
           
Net Debt  $452,142   $454,703 
           
Adjusted EBITDA - for the four quarters ended  $188,877   $189,451 
           
Net Debt Ratio   2.39    2.40 

 

*  Excludes Customer receivable credit facility

 

 18