EX-99.1 2 tm258291d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1 

 

 

ATN Reports Fourth Quarter and Full Year 2024 Results; Provides 2025 Outlook 

 

Fourth Quarter and Full Year 2024 Financial Highlights

 

·Grew total high-speed subscribers by 3%
·Expanded high-speed broadband homes passed by 16%
·Fourth-quarter revenues declined 9% to $180.5 million year over year; Full-year revenues declined 4% to $729.1 million, impacted by the conclusion of the Emergency Connectivity Fund (ECF) program
·Fourth quarter operating income increased to $8.7 million year over year; Full year operating income decreased to a loss of $0.8 million
·Fourth quarter net income was $3.6 million, or $0.14 per diluted share, including an $8.9 million tax benefit; Full-year net loss was $(26.4) million, or $(2.10) per share, including a goodwill impairment charge of $35.3 million taken in the third quarter
·Fourth quarter Adjusted EBITDA1 decreased 9% year over year to $46.2 million; Full-year Adjusted EBITDA1 decreased 3% to $184.1 million
·Net cash provided by operating activities expanded 16% year-over-year
·Capital expenditures for the full year were $110.4 million (net of $108.5 million reimbursements)
·Net Debt Ratio3 was 2.54x at year-end 2024

 

2025 Outlook

 

·Revenue for the full year 2025 is expected to be in line with last year, excluding construction revenue
·Adjusted EBITDA2 for the full year 2025 is expected to be essentially flat with the prior year
·Capital expenditures for the full year 2025 are expected to be in the range of $90 to $100 million (net of reimbursements)
·Net Debt Ratio3 is expected to remain flat, with a slight potential improvement exiting 2025 compared with 2024

 

 

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

 

2 For the Company’s Adjusted EBITDA Guidance, 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

 

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

 

1

 

 

Earnings Conference Call

 

·Wednesday, March 5, 2025, at 10:00 a.m. ET; web participant link:

https://edge.media-server.com/mmc/p/93i8ymna

 

Beverly, MA (March 4, 2025) – ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported financial results for the fourth quarter and year ended December 31, 2024.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

"Our fourth quarter results close out a year of resilience and adaptability as we navigated an evolving industry landscape while remaining focused on disciplined execution. Despite full-year revenue declining 4% to $729.1 million, we continued to grow our high-speed broadband subscriber base and expand our fiber network reach. Our commitment to cost discipline, prudent working capital management, and targeted capital investments enabled us to generate a 16% increase in net cash flow from operations versus 2023 and deliver Adjusted EBITDA of $184.1 million for the year.

 

"Within our segments, International Telecom maintained solid momentum, driven by strong demand for high-speed broadband services and operational improvements. Meanwhile, in our US Telecom segment, we made strategic progress in expanding and upgrading our networks, strengthening our market positioning for long-term growth. We faced near-term headwinds from the expiration of subsidy programs and shifts in consumer demand. However, we remain focused on transitioning our domestic business toward sustainable revenue streams, driven by enterprise and carrier solutions.”

 

Fourth Quarter and Full Year 2024 Financial Results

 

Consolidated revenues were $180.5 million in the fourth quarter, down 9% versus $199.0 million in the year-ago quarter. This decrease primarily reflects the revenue decline in the US Telecom segment due to the impact of the end of the Emergency Connectivity Fund (ECF) and Affordable Care Program (ACP), as well as lower legacy wholesale roaming and consumer mobile revenue consistent with the strategy of de-emphasizing those services. Full-year revenues for 2024 decreased 4% to $729.1 million, from $762.2 million in the full year 2023, as a result of the aforementioned factors.

 

Operating income was $8.7 million in the fourth quarter versus $3.3 million in the year-ago quarter. The year-over-year increase was primarily due to lower restructuring and reorganization expenses, and a decrease in cost of services partially offset by the impact of lower revenue. Full-year operating loss for 2024 was ($0.8) million, inclusive of a $35.3 million goodwill impairment charge during the year, versus a full year operating income of $13.2 million in the prior year.

 

2

 

 

Net income attributable to ATN stockholders in the fourth quarter of 2024 was $3.6 million, or $0.14 income per diluted share versus a net loss attributable to ATN stockholders of $(5.8) million, or $(0.46) loss per share, in the year-ago quarter. The increase in net income year-over-year was primarily due to a $8.9 million income tax benefit. Full year 2024 net loss was $(26.4) million, or $(2.10) loss per share compared with a net loss of $(14.5) million, or $(1.25) loss per share last year. The increase in full year net loss reflects the goodwill impairment of $35.3 million taken in the third quarter partially offset by $13.3 million in gains on the disposition of assets and transfers. In all periods, the loss per share calculation includes the impact of preferred dividends, accrued on minority interests on subsidiary equity, that are not included in the net loss calculation.

 

Adjusted EBITDA1 was $46.2 million in the fourth quarter of 2024, down from $51.0 million in the year-ago quarter. Full-year 2024 Adjusted EBITDA1 was $184.1 million, down from $189.5 million in the prior year.

 

Segment Operating Results (in Thousands)

 

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

 

3

 

 

For Three Months Ended December 31, 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:  $94,766   $94,467   $85,782   $104,499   $-   $-   $180,548   $198,966 
         Mobility   27,544    27,733    459    956    -    -    28,003    28,689 
         Fixed   60,870    60,622    50,808    58,258    -    -    111,678    118,880 
         Carrier Services   3,244    3,675    30,022    32,216    -    -    33,266    35,891 
         Construction   -    -    1,291    6,982    -    -    1,291    6,982 
         All other   3,108    2,437    3,202    6,087    -    -    6,310    8,524 
                                         
Operating Income (Loss)  $18,830   $12,244   $(1,591)  $(1,803)  $(8,565)  $(7,177)  $8,674   $3,264 
EBITDA (2)  $31,975   $27,287   $18,091   $20,329   $(8,262)  $(6,594)  $41,804   $41,022 
Adjusted EBITDA (1)  $32,343   $30,868   $19,515   $27,489   $(5,632)  $(7,341)  $46,226   $51,016 
Capital Expenditures**  $15,418   $18,720   $9,281   $17,894   $4   $42   $24,703   $36,656 

 

For the Year Ended December 31, 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:  $377,463   $370,733   $351,612   $391,483   $-   $-   $729,075   $762,216 
         Mobility   107,201    108,486    2,771    4,037    -    -    109,972    112,523 
         Fixed   246,165    239,168    212,199    233,605    -    -    458,364    472,773 
         Carrier Services   13,724    14,686    119,561    128,195    -    -    133,285    142,881 
         Construction   -    -    3,900    10,629    -    -    3,900    10,629 
         All other   10,373    8,393    13,181    15,017    -    -    23,554    23,410 
                                         
Operating Income (Loss)  $75,773   $53,420   $(44,443)  $(5,522)  $(32,125)  $(34,723)  $(795)  $13,175 
EBITDA (2)  $140,487   $112,093   $36,453   $87,455   $(31,492)  $(32,110)  $145,448   $167,438 
Adjusted EBITDA (1)  $127,151   $115,955   $79,828   $99,933   $(22,895)  $(26,437)  $184,084   $189,451 
Capital Expenditures**  $56,693   $76,379   $53,652   $86,918   $29   $-   $110,374   $163,297 

 

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

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

 

ATN’s Strategic Plan and Key Performance Indicators

 

Investments to drive long-term growth and durable cash flow

 

The Company completed its three-year strategic plan initiated in 2022 to accelerate investments in its high-speed data footprint and grow high-speed broadband subscribers. During 2025, the Company expects to continue to invest in its long-lived assets albeit at a slower rate, while also relying on previously awarded government grants to continue to expand its domestic footprint. Moving forward, the Company is focusing on monetizing the investments made during the three-year period and improving cash flow. The Company believes these efforts will enable it to improve returns to shareholders.

 

4

 

 

Operating Metrics

 

Operating Metrics
                         
   2024   2024   2024   2024   2023   Q4 2024 
   Q4   Q3   Q2   Q1   Q4   vs. Q4 2023 
High-Speed Data* Broadband Homes Passed   426,100    399,500    396,100    386,300    367,200    16%
High-Speed Data* Broadband Customers   140,800    141,100    140,600    138,900    137,300    3%
                               
Broadband Homes Passed   800,900    798,400    803,300    789,700    768,900    4%
Broadband Customers   203,200    205,900    211,400    212,500    212,900    -5%
                               
Fiber Route Miles   11,921    11,901    11,880    11,692    11,655    2%
                               
International Mobile Subscribers                              
   Pre-Paid   329,300    336,400    339,000    346,400    350,700    -6%
   Post-Paid   59,500    58,700    57,900    57,300    57,000    4%
   Total   388,800    395,100    396,900    403,700    407,700    -5%
                               
   Blended Churn   3.51%   3.47%   3.44%   3.34%   3.33%     

 

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

 

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

 

Balance Sheet and Cash Flow Highlights

 

Total cash, cash equivalents and restricted cash as of December 31, 2024, increased to $90.5 million and total debt was $557.4 million, versus $62.2 million of cash, cash equivalents and restricted cash and $516.9 million of total debt at the end of last year.

 

Net cash provided by operating activities increased to $129.2 million for the year ended December 31, 2024, compared with net cash provided by operating activities of $111.6 million in the prior year period.

 

Capital expenditures were $110.4 million net of $108.5 million of reimbursable capital expenditures for the year ended December 31, 2024, versus $163.3 million net of $32.9 million of reimbursable capital expenditures in the prior year period.

 

Quarterly Dividends and Stock Repurchases

 

Quarterly dividends ATN paid a dividend of $0.24 per share on January 5, 2025, on all common shares outstanding to stockholders of record as of December 31, 2024.

 

Share repurchases. For the year ended December 31, 2024, the Company invested $10.0 million in share repurchases. No shares were repurchased in the fourth quarter of 2024.

 

5

 

 

2025 Business Outlook

 

"At ATN, we remain committed to maximizing the value of our investments in our “First-to-Fiber” and “Glass & Steel™” market strategies, which we launched in early 2022,” said Martin. “By aligning our capital expenditures with historical levels—targeting 10-15% of revenues—and leveraging available grant funding, we are driving sustainable network expansion while maintaining financial discipline.

 

"Looking ahead to 2025, our focus is on expanding cash flow to fully realize the benefits of these investments, positioning ATN for long-term growth and profitability.

 

"We anticipate international revenue growth in the low single digits in 2025, while domestic revenue will reflect our transition from legacy services to carrier-managed solutions. Although we expect that this shift will result in a short-term decline in domestic revenue, it is a necessary step toward strengthening our long-term competitive position.

 

"From a profitability standpoint, we expect International Adjusted EBITDA to expand in 2025, driven by revenue growth and continued cost optimization. Domestically, we are streamlining our infrastructure to align with future opportunities. While this transition will temporarily impact Adjusted EBITDA, we believe that it will ultimately create a stronger foundation for sustainable growth."

 

For Full Year 2025, ATN expects:

 

·Revenue in line with last year, excluding construction revenue
·Adjusted EBITDA to be essentially flat with the prior year
·Capital expenditures in the range of $90 to $100 million (net of reimbursements)
·Net Debt Ratio to remain flat, with a slight potential improvement exiting 2025 compared with 2024

 

For the Company’s full year 2025 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 Net Debt Ratio.

 

Conference Call Information

 

Call Date: Wednesday, March 5, 2025
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/93i8ymna

Live Call Participant Link https://register.vevent.com/register/BI4ac03bb430dd4e72b948402c521017f0

 

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.

 

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.

 

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 expenses, one-time impairment or special charges, and the gain (loss) on disposition of assets and transfers. To more closely align with similar calculations presented by companies in its industry, beginning in the first quarter of 2023, the Company excluded non-cash stock-based compensation in its adjustment to derive Adjusted EBITDA. Prior periods have been restated to conform to this definition change.

 

7

 

 

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 trailing 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.

 

8

 

 

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, cash flows, network and operating costs, Adjusted EBITDA, Net Debt Ratio, and capital investments; demand for the Company’s services and industry trends - the Company’s liquidity; the expansion of the Company’s customer base; receipt of certain government grants and management’s plans and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) the general performance of 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; (2) 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; (3) the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (4) 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; (5) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (6) the Company’s ability to realize expansion plans for its fiber markets; (7) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; (8) 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; (9) the Company’s continued access to capital and credit markets on terms it deems favorable; (10) the Company’s ability to successfully transition its US Telecom business away from wholesale mobility to other carrier and consumer-based services; (11) 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; (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 (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.

 

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)
         
   December 31,   December 31, 
   2024   2023 
Assets:          
   Cash and cash equivalents  $74,687   $49,225 
   Restricted cash   15,851    12,942 
   Customer receivable   7,986    7,249 
   Other current assets   211,815    211,856 
           
   Total current assets   310,339    281,272 
           
   Property, plant and equipment, net   1,040,193    1,080,659 
   Operating lease right-of-use assets   99,427    99,335 
   Customer receivable - long term   41,030    45,676 
   Goodwill and other intangible assets, net   130,144    173,008 
   Other assets   107,148    103,764 
           
Total assets  $1,728,281   $1,783,714 
           
Liabilities, redeemable non-controlling interests and stockholders’ equity:          
   Current portion of long-term debt  $8,226   $24,290 
   Current portion of customer receivable credit facility   8,031    7,110 
   Taxes payable   8,234    10,876 
   Current portion of lease liabilities   16,188    15,164 
   Other current liabilities   225,621    235,754 
           
   Total current liabilities   266,300    293,194 
           
   Long-term debt, net of current portion  $549,130   $492,580 
   Customer receivable credit facility, net of current portion   36,203    38,943 
   Deferred income taxes   4,882    19,775 
   Lease liabilities   77,469    76,936 
   Other long-term liabilities   122,543    138,566 
           
Total liabilities   1,056,527    1,059,994 
           
Redeemable non-controlling interests   76,303    85,917 
           
Stockholders' equity:          
   Total ATN International, Inc.’s stockholders’ equity   489,493    541,073 
   Non-controlling interests   105,958    96,730 
           
Total stockholders' equity   595,451    637,803 
           
Total liabilities, redeemable non-controlling interests and stockholders’ equity  $1,728,281   $1,783,714 

 

10

 

 

               Table 2 
ATN International, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, Except per Share Data)
                 
   Three Months Ended,   Year Ended, 
   December 31,   December 31, 
   2024   2023   2024   2023 
Revenues:                    
   Communications services  $174,703   $187,597   $707,758   $735,082 
   Construction   1,291    6,982    3,900    10,629 
   Other   4,554    4,387    17,417    16,505 
   Total revenue   180,548    198,966    729,075    762,216 
                     
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                    
   Cost of services and other   76,757    82,598    312,256    319,723 
   Cost of construction revenue   1,278    6,710    3,866    10,345 
   Selling, general and administrative   56,288    58,642    228,869    242,697 
   Stock-based compensation   1,716    2,063    8,237    8,535 
   Transaction-related charges   1,038    54    4,847    551 
   Restructuring and reorganization expenses   -    6,588    3,535    11,228 
   Depreciation   31,139    34,636    138,335    141,627 
   Amortization of intangibles from acquisitions   1,991    3,122    7,907    12,636 
   (Gain) loss on disposition of assets and transfers   1,668    1,289    (13,251)   1,699 
   Goodwill impairment   -    -    35,269    - 
Total operating expenses   171,875    195,702    729,870    749,041 
                     
Operating income (loss)   8,673    3,264    (795)   13,175 
                     
Other income (expense):                    
   Interest expense, net   (12,608)   (11,872)   (48,362)   (42,210)
   Other income (expense)   (757)   (1,128)   (1,809)   1,496 
   Other income (expense), net   (13,365)   (13,000)   (50,171)   (40,714)
                     
Loss before income taxes   (4,692)   (9,736)   (50,966)   (27,539)
   Income tax benefit   (8,901)   (2,417)   (19,114)   (8,785)
                     
Net income (loss)   4,209    (7,319)   (31,852)   (18,754)
                     
Net (income) loss attributable to non-controlling interests, net   (637)   1,483    5,423    4,216 
                     
Net income (loss) attributable to ATN International, Inc. stockholders  $3,572   $(5,836)  $(26,429)  $(14,538)
                     
Net income (loss) per weighted average share attributable to ATN International, Inc. stockholders:                    
                     
  Basic  $0.14   $(0.46)  $(2.10)  $(1.25)
                     
  Diluted  $0.14   $(0.46)  $(2.10)  $(1.25)
                     
Weighted average common shares outstanding:                    
   Basic   15,114    15,436    15,229    15,595 
Diluted   15,127    15,436    15,229    15,595 

 

11

 

 

Table 3
ATN International, Inc.
Unaudited Condensed Consolidated Cash Flow Statements
(in Thousands)
     
   Year Ended December 31, 
   2024   2023 
   Net loss  $(31,852)  $(18,754)
   Depreciation   138,335    141,627 
   Amortization of intangibles from acquisitions   7,907    12,636 
   Provision for doubtful accounts   5,946    5,012 
   Amortization of debt discount and debt issuance costs   2,681    2,431 
   (Gain) Loss on disposition of assets and transfers   (13,251)   1,699 
   Stock-based compensation   8,237    8,535 
   Deferred income taxes   (12,777)   (16,756)
   Loss on pension settlement   -    369 
   Gain on equity investments   (464)   (4,201)
   Loss on extinguishment of debt   760    - 
   Goodwill impairment   35,269    - 
   Decrease in customer receivable   3,909    (416)
   Change in prepaid and accrued income taxes   (16,223)   7,801 
   Change in other operating assets and liabilities   733    (28,351)
           
       Net cash provided by operating activities   129,210    111,632 
           
   Capital expenditures   (110,375)   (163,297)
   Government capital programs:          
        Amounts disbursed   (108,476)   (32,871)
        Amounts received   95,758    31,873 
   Net proceeds from sale of assets   18,609    576 
   Purchases and sales of strategic investments   790    (1,055)
   Purchases and sales of investments   517    (1,652)
   Purchases and sales of businesses   -    1,314 
   Other   (573)   - 
           
       Net cash used in investing activities   (103,750)   (165,112)
           
   Dividends paid on common stock   (14,674)   (13,178)
   Distributions to non-controlling interests   (3,607)   (4,039)
   Finance lease payments   (1,930)   (1,375)
   Term loan - borrowings   300,000    130,000 
   Term loan - repayments   (241,115)   (6,959)
   Payment of debt issuance costs   (6,743)   (3,906)
   Revolving credit facilities – borrowings   103,000    159,414 
   Revolving credit facilities – repayments   (117,502)   (185,293)
   Proceeds from customer receivable credit facility   5,740    7,300 
   Repayment of customer receivable credit facility   (7,674)   (6,712)
   Purchases of common stock - stock-based compensation   (1,932)   (1,473)
   Purchases of common stock - share repurchase plan   (10,000)   (14,999)
   Repurchases of non-controlling interests, net   (652)   (2,861)
           
       Net cash provided by financing activities   2,911    55,919 
           
Net change in total cash, cash equivalents and restricted cash   28,371    2,439 
           
Total cash, cash equivalents and restricted cash, beginning of period   62,167    59,728 
           
Total cash, cash equivalents and restricted cash, end of period  $90,538   $62,167 

 

12

 

 

               Table 4 
ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
                 
For the three months ended December 31, 2024 is as follows:
                 
   International Telecom   US Telecom   Corporate and Other  *   Total 
Statement of Operations Data:                    
Revenue                    
   Mobility                    
        Business  $5,048   $68   $-   $5,116 
        Consumer   22,496    391    -    22,887 
        Total  $27,544   $459   $-   $28,003 
                     
   Fixed                    
        Business  $18,148   $30,080   $-   $48,228 
        Consumer   42,722    20,728    -    63,450 
        Total  $60,870   $50,808   $-   $111,678 
                     
  Carrier Services  $3,244   $30,022   $-   $33,266 
  Other   1,641    115    -    1,756 
                     
Total Communications Services  $93,299   $81,404   $-   $174,703 
                     
Construction  $-   $1,291   $-   $1,291 
                     
  Managed services  $1,467   $3,087   $-   $4,554 
Total Other  $1,467   $3,087   $-   $4,554 
                     
Total Revenue  $94,766   $85,782   $-   $180,548 
                     
Depreciation  $12,894   $17,942   $303   $31,139 
Amortization of intangibles from acquisitions  $251   $1,740   $-   $1,991 
Total operating expenses  $75,936   $87,373   $8,565   $171,874 
Operating income (loss)  $18,830   $(1,591)  $(8,565)  $8,674 
Net (income) loss attributable to non-controlling interests  $(4,377)  $3,740   $-   $(637)
                     
Non GAAP measures:                    
EBITDA (2)  $31,975   $18,091   $(8,262)  $41,804 
Adjusted EBITDA (1)  $32,343   $19,515   $(5,632)  $46,226 
                     
Balance Sheet Data (at December 31, 2024):                    
Cash, cash equivalents and restricted cash  $36,526   $51,604   $2,408   $90,538 
Total current assets   131,044    168,754    10,541    310,339 
Fixed assets, net   466,861    565,625    7,707    1,040,193 
Total assets   676,820    957,914    93,547    1,728,281 
Total current liabilities   86,766    145,298    34,236    266,300 
Total debt, including current portion   59,850    316,242    181,264    557,356 

 

* 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 December 31, 2023 is as follows:
                 
   International Telecom   US Telecom   Corporate and Other  *   Total 
Statement of Operations Data:                    
Revenue                    
   Mobility                    
        Business  $4,768   $112   $-   $4,880 
        Consumer   22,965    844    -    23,809 
        Total  $27,733   $956   $-   $28,689 
                     
   Fixed                    
        Business  $18,606   $35,827   $-   $54,433 
        Consumer   42,016    22,431    -    64,447 
        Total  $60,622   $58,258   $-   $118,880 
                     
  Carrier Services  $3,675   $32,216   $-   $35,891 
  Other   982    3,155    -    4,137 
                     
Total Communications Services  $93,012   $94,585   $-   $187,597 
                     
Construction  $-   $6,982   $-   $6,982 
                     
  Managed services  $1,455   $2,932   $-   $4,387 
                     
Total Other  $1,455   $2,932   $-   $4,387 
                     
Total Revenue  $94,467   $104,499   $-   $198,966 
                     
Depreciation  $14,774   $19,279   $583   $34,636 
Amortization of intangibles from acquisitions  $269   $2,853   $-   $3,122 
Total operating expenses  $82,223   $106,302   $7,177   $195,702 
Operating income (loss)  $12,244   $(1,803)  $(7,177)  $3,264 
Net (income) loss attributable to non-controlling interests  $(1,455)  $2,938   $-   $1,483 
                     
Non GAAP measures:                    
EBITDA (2)  $27,287   $20,329   $(6,594)  $41,022 
Adjusted EBITDA (1)  $30,868   $27,489   $(7,341)  $51,016 

 

(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

 

 

ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
                 
For the year ended December 31, 2024 is as follows:
                 
   International
Telecom
   US Telecom   Corporate
and Other  *
   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $19,794   $277   $-   $20,071 
Consumer   87,407    2,494    -    89,901 
Total  $107,201   $2,771   $-   $109,972 
                     
Fixed                    
Business  $74,087   $125,439   $-   $199,526 
Consumer   172,078    86,760    -    258,838 
Total  $246,165   $212,199   $-   $458,364 
                     
Carrier Services  $13,724   $119,561   $-   $133,285 
Other   4,680    1,457    -    6,137 
                     
Total Communications Services  $371,770   $335,988   $-   $707,758 
                     
Construction  $-   $3,900   $-   $3,900 
                     
Managed services  $5,693   $11,724   $-   $17,417 
Total Other  $5,693   $11,724   $-   $17,417 
                     
Total Revenue  $377,463   $351,612   $-   $729,075 
                     
Depreciation  $63,708   $73,995   $633   $138,336 
Amortization of intangibles from acquisitions  $1,006   $6,901   $-   $7,907 
Total operating expenses  $301,690   $396,055   $32,125   $729,870 
Operating income (loss)  $75,773   $(44,443)  $(32,125)  $(795)
Net (income) loss attributable to non-controlling interests  $(12,844)  $18,267   $-   $5,423 
                     
Non GAAP measures:                    
EBITDA (2)  $140,487   $36,453   $(31,492)  $145,448 
Adjusted EBITDA (1)  $127,151   $79,828   $(22,895)  $184,084 

 

*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 year ended December 31, 2023 is as follows:
                 
   International
Telecom
   US Telecom   Corporate
and Other  *
   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $16,333   $527   $-   $16,860 
Consumer   92,153    3,510    -    95,663 
Total  $108,486   $4,037   $-   $112,523 
                     
Fixed                    
Business  $71,215   $143,322   $-   $214,537 
Consumer   167,953    90,283    -    258,236 
Total  $239,168   $233,605   $-   $472,773 
                     
Carrier Services  $14,686   $128,195   $-   $142,881 
Other   3,066    3,839    -    6,905 
                     
Total Communications Services  $365,406   $369,676   $-   $735,082 
                     
Construction  $-   $10,629   $-   $10,629 
                     
Managed services  $5,327   $11,178   $-   $16,505 
                     
Total Other  $5,327   $11,178   $-   $16,505 
                     
Total Revenue  $370,733   $391,483   $-   $762,216 
                     
Depreciation  $57,420   $81,594   $2,613   $141,627 
Amortization of intangibles from acquisitions  $1,253   $11,383   $-   $12,636 
Total operating expenses  $317,313   $397,005   $34,723   $749,041 
Operating income (loss)  $53,420   $(5,522)  $(34,723)  $13,175 
Net (income) loss attributable to non-controlling interests  $(7,105)  $11,321   $-   $4,216 
                     
Non GAAP measures:                    
EBITDA (2)  $112,093   $87,455   $(32,110)  $167,438 
Adjusted EBITDA (1)  $115,955   $99,933   $(26,437)  $189,451 
                     
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 December 31, 2024 is as follows:
                 
   International
Telecom
   US Telecom   Corporate
and Other  *
   Total 
Operating income (loss)  $18,830   $(1,591)  $(8,565)  $8,674 
Depreciation expense   12,894    17,942    303    31,139 
Amortization of intangibles from acquisitions   251    1,740    -    1,991 
EBITDA  $31,975   $18,091   $(8,262)  $41,804 
                     
Stock-based compensation   35    137    1,544    1,716 
Transaction-related charges   -    -    1,038    1,038 
(Gain) Loss on disposition of assets and transfers   333    1,287    48    1,668 
ADJUSTED EBITDA  $32,343   $19,515   $(5,632)  $46,226 

 

 

For the three months ended December 31, 2023 is as follows:
                 
   International
Telecom
   US Telecom   Corporate
and Other  *
   Total 
Operating income (loss)  $12,244   $(1,803)  $(7,177)  $3,264 
Depreciation expense   14,774    19,279    583    34,636 
Amortization of intangibles from acquisitions   269    2,853    -    3,122 
EBITDA  $27,287   $20,329   $(6,594)  $41,022 
                     
Stock-based compensation   125    137    1,801    2,063 
Restructuring and reorganization expenses   3,491    3,097    -    6,588 
Transaction-related charges   -    38    16    54 
(Gain) Loss on disposition of assets and transfers   (35)   3,888    (2,564)   1,289 
ADJUSTED EBITDA  $30,868   $27,489   $(7,341)  $51,016 

 

17

 

 

            Table 5 (continued) 
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
                 
For the year ended December 31, 2024 is as follows:
                 
   International
Telecom
   US Telecom   Corporate
and Other  *
   Total 
Operating income (loss)  $75,773   $(44,443)  $(32,125)  $(795)
Depreciation expense   63,708    73,995    633    138,336 
Amortization of intangibles from acquisitions   1,006    6,901    -    7,907 
EBITDA  $140,487   $36,453   $(31,492)  $145,448 
                     
Stock-based compensation   354    621    7,261    8,236 
Restructuring and reorganization expenses   1,489    1,167    879    3,535 
Transaction-related charges   -    3,789    1,058    4,847 
(Gain) Loss on disposition of assets and transfers   (15,179)   2,529    (601)   (13,251)
Goodwill impairment   -    35,269    -    35,269 
ADJUSTED EBITDA  $127,151   $79,828   $(22,895)  $184,084 

 

 

For the year ended December 31, 2023 is as follows:
                 
   International
Telecom
   US Telecom   Corporate
and Other  *
   Total 
Operating income (loss)  $53,420   $(5,522)  $(34,723)  $13,175 
Depreciation expense   57,420    81,594    2,613    141,627 
Amortization of intangibles from acquisitions   1,253    11,383    -    12,636 
EBITDA  $112,093   $87,455   $(32,110)  $167,438 
                     
Stock-based compensation   431    247    7,857    8,535 
Restructuring and reorganization expenses   3,491    7,737    -    11,228 
Transaction-related charges   -    171    380    551 
(Gain) Loss on disposition of assets and transfers   (60)   4,323    (2,564)   1,699 
ADJUSTED EBITDA  $115,955   $99,933   $(26,437)  $189,451 

 

18

 

 

       Table 6 
         
ATN International, Inc.
Non GAAP Measure - Net Debt Ratio
(in Thousands)
         
         
   December 31,   December 31, 
   2024   2023 
Current portion of long-term debt  *  $8,226   $24,290 
Long-term debt, net of current portion  *   549,130    492,580 
           
Total debt  $557,356   $516,870 
           
Less: Cash, cash equivalents and restricted cash   90,538    62,167 
           
Net Debt  $466,818   $454,703 
           
Adjusted EBITDA - for the four quarters ended  $184,084   $189,451 
           
Net Debt Ratio   2.54    2.40 
           
*  Excludes Customer receivable credit facility          

 

19