EX-99.1 2 tm2513745d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

  

ATN Reports First Quarter 2025 Results

Reaffirms 2025 Outlook

 

First Quarter 2025 vs. First Quarter 2024 Financial Highlights

 

·Expanded high-speed broadband homes passed by 11%

·Grew total high-speed subscribers by 2%

·Revenues declined 4% to $179.3 million

·Operating income decreased to $2.7 million

·Net loss was $(8.9) million, or $(0.69) per share

·Adjusted EBITDA1 increased 2% to $44.3 million

·Net cash provided by operating activities increased 55% to $35.9 million

·Capital expenditures were $20.8 million (net of $22.4 million reimbursements)

·Net Debt Ratio3 was 2.52x on March 31, 2025

 

Reaffirmed Outlook for Full Year 2025

 

·Revenue, excluding construction revenue, is expected to be in line with last year’s result of $725 million

·Adjusted EBITDA2 is expected to be essentially flat with the prior year result of $184 million

·Capital expenditures 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 2.54x at the end of 2024

 

Earnings Conference Call

 

Thursday, May 1, 2025, at 10:00 a.m. ET; web participant link: https://edge.media-server.com/mmc/p/xdo8izcv

 

 

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

 

  

Beverly, MA (April 30, 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 first quarter ended March 31, 2025.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

“Our first quarter results reflect steady operational execution as we continue navigating a dynamic industry landscape. While revenues declined year-over-year due to the wind-down of subsidy programs, we delivered a modest year-over-year increase in Adjusted EBITDA supported by disciplined cost management. We also improved free cash flow, reflecting both focused capital management and the contribution of our network enhancements and expansion initiatives.

 

“Internationally, we maintained positive momentum with consistent demand for high-speed services and continued operational efficiency contributing to a year-over-year increase in Adjusted EBITDA. Domestically, we are executing on our transition strategy, aligning our networks with business and carrier solutions to create a more sustainable revenue base. While these actions are having a near-term impact on revenue, we remain confident they will expand margins and cash generation over time.

 

“As we move forward, we remain focused on monetizing the investments made during our recent three-year strategic capital spending cycle supported by ongoing cost management and efficiency initiatives. These efforts reinforce our confidence in delivering sustained long-term value for our shareholders.”

 

First Quarter 2025 Financial Results

 

Consolidated revenues were $179.3 million in the first quarter, down 4% versus $186.8 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 previously disclosed.

 

Operating income was $2.7 million in the first quarter versus $4.6 million in the year-ago quarter. Year-over-year cost containment efforts resulted in a reduction in selling, general and administrative costs. These improvements were offset by lower revenues and increases in transaction-related charges, restructuring and reorganization expenses and losses on the disposition of assets and transfers.

 

2

 

 

Net loss attributable to ATN stockholders in the first quarter of 2025 was $(8.9) million, or $(0.69) loss per share versus a net loss attributable to ATN stockholders of $(6.3) million, or $(0.50) loss per share, in the year-ago quarter.

  

Adjusted EBITDA1 was $44.3 million in the first quarter of 2025, up 2% from $43.5 million in the year-ago quarter.

 

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 March 31, 2025 and 2024

 

   2025   2024   2025   2024   2025   2024   2025   2024 
   International   International   US   US   Corporate and   Corporate and   Total   Total 
   Telecom   Telecom   Telecom   Telecom   Other*   Other*   ATN   ATN 
Total Revenue:  $94,496   $93,059   $84,798   $93,735   $-   $-   $179,294   $186,794 
Mobility   26,041    26,037    39    838    -    -    26,080    26,875 
Fixed   61,365    61,321    51,659    57,884    -    -    113,024    119,205 
Carrier Services   3,904    3,574    29,227    30,052    -    -    33,131    33,626 
Construction   -    -    1,046    1,586    -    -    1,046    1,586 
All other   3,186    2,127    2,827    3,375    -    -    6,013    5,502 
                                         
Operating Income (Loss)  $14,750   $11,685   $(2,415)  $597   $(9,668)  $(7,708)  $2,667   $4,574 
EBITDA (2)  $30,378   $28,060   $16,844   $20,463   $(8,803)  $(7,630)  $38,419   $40,893 
Adjusted EBITDA (1)  $32,390   $29,273   $17,515   $20,703   $(5,566)  $(6,458)  $44,339   $43,518 
Capital Expenditures**  $10,803   $16,915   $10,026   $17,759   $2   $1,341   $20,831   $36,015 

  

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

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

 

3

 

 

Operating Metrics

 

Operating Metrics

 

   2025   2024   2024   2024   2024   Q1 2025 
   Q1   Q4   Q3   Q2   Q1   vs. Q1 2024 
High-Speed Data* Broadband Homes Passed   427,300    426,100    399,500    396,100    386,300   11%
High-Speed Data* Broadband Customers   141,300    140,800    141,100    140,600    138,900   2%
                              
Broadband Homes Passed   801,500    800,900    798,400    798,300    789,700   1%
Broadband Customers   199,800    203,200    205,900    211,400    212,500   -6%
                              
Fiber Route Miles   11,944    11,921    11,901    11,880    11,692   2%
                              
International Mobile Subscribers                             
   Pre-Paid   332,300    329,300    336,400    339,000    346,400   -4%
   Post-Paid   59,600    59,500    58,700    57,900    57,300   4%
   Total   391,900    388,800    395,100    396,900    403,700   -3%
                              
   Blended Churn   3.32%   3.51%   3.47%   3.44%   3.34%    

 

*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 March 31, 2025 increased to $97.3 million and total debt was $562.4 million, versus $89.2 million of cash, cash equivalents and restricted cash and $557.4 million of total debt on December 31, 2024. The Company’s Net Debt3 ratio was 2.52x on March 31, 2025.

 

Net cash provided by operating activities increased to $35.9 million for the quarter ended March 31, 2025, compared with net cash provided by operating activities of $23.2 million in the prior year period primarily as a result of working capital improvements.

 

Capital expenditures were $20.8 million net of $22.4 million of reimbursable capital expenditures for the quarter ended March 31, 2025, versus $36.0 million net of $13.5 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 April 7, 2025, on all common shares outstanding to stockholders of record as of March 31, 2025.

 

4

 

 

Share repurchases. For the quarter ended March 31, 2025, the Company did not repurchase any shares.

 

2025 Business Outlook

 

“In 2025, our priority is expanding cash flow and fully capturing the benefits of the strategic investments we’ve made over the past three years,” said Martin. “While domestic revenue will reflect our deliberate transition away from legacy services, our International segment is positioned to deliver profitable growth. Across the business, we are maintaining disciplined capital spending, leveraging available grant funding, and optimizing cost structures to support sustainable performance improvements.”

 

ATN reaffirmed its expectations for the Full Year 2025:

 

·Revenue, excluding construction revenue, is expected to be in line with 2024’s result of $725 million

·Adjusted EBITDA2 is expected to be essentially flat with 2024’s result of $184 million

·Capital expenditures 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’s result of 2.54x

 

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: Thursday, May 1, 2025
Call Time: 10:00 a.m. ET
Webcast Link:  https://edge.media-server.com/mmc/p/xdo8izcv

 

Live Call Participant Link  https://register-conf.media-server.com/register/BId6b6354b10124b4fb2c1d82771c67755

 

5

 

 

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 and reorganization expenses, one-time impairment or special charges, the gain (loss) on disposition of assets and transfers, and non-cash stock-based compensation.

 

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.

 

6

 

 

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.

 

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 and cost-effective 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 grow its US Telecom businesses through carrier mobility and broadband and consumer-based broadband 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, 2024, filed with the SEC on March 17, 2025, 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]

  

7

 

  

Table 1

 

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

   March 31,
2025
   December 31,
2024
 
Assets:        
   Cash and cash equivalents  $83,452   $73,393 
   Restricted cash   13,807    15,851 
   Customer receivable   7,713    7,986 
   Other current assets   200,735    211,931 
           
   Total current assets   305,707    309,161 
           
   Property, plant and equipment, net   1,029,165    1,040,193 
   Operating lease right-of-use assets   97,683    99,427 
   Customer receivable - long term   40,289    41,030 
   Goodwill and other intangible assets, net   129,009    130,144 
   Other assets   105,596    107,148 
           
Total assets  $1,707,449   $1,727,103 
           
Liabilities, redeemable non-controlling interests and stockholders’ equity:          
   Current portion of long-term debt  $8,226   $8,226 
   Current portion of customer receivable credit facility   8,127    8,031 
   Taxes payable   8,089    8,234 
   Current portion of lease liabilities   17,164    16,188 
   Other current liabilities   222,066    226,635 
           
   Total current liabilities   263,672    267,314 
           
   Long-term debt, net of current portion  $554,158   $549,130 
   Customer receivable credit facility, net of current portion   34,105    36,203 
   Deferred income taxes   3,474    4,882 
   Lease liabilities   73,910    77,469 
   Other long-term liabilities   119,855    120,351 
           
Total liabilities   1,049,174    1,055,349 
           
Redeemable non-controlling interests   77,555    76,303 
           
Stockholders' equity:          
   Total ATN International, Inc.’s stockholders’ equity   473,335    489,493 
   Non-controlling interests   107,385    105,958 
           
Total stockholders' equity   580,720    595,451 
           
Total liabilities, redeemable non-controlling interests and stockholders’ equity  $1,707,449   $1,727,103 

 

8

 

 

Table 2

 

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

   Three Months Ended,
March 31,
 
   2025   2024 
Revenues:        
   Communications services  $174,031   $181,268 
   Construction   1,046    1,586 
   Other   4,217    3,940 
   Total revenue   179,294    186,794 
           
Operating expenses (excluding depreciation and amortization unless otherwise indicated):          
   Cost of services and other   78,224    80,390 
   Cost of construction revenue   1,501    1,570 
   Selling, general and administrative   55,228    61,315 
   Stock-based compensation   1,905    1,909 
   Transaction-related charges   1,436    19 
   Restructuring and reorganization expenses   1,830    1,190 
   Depreciation   34,527    34,340 
   Amortization of intangibles from acquisitions   1,226    1,980 
   (Gain) loss on disposition of assets and transfers   750    (493)
Total operating expenses   176,627    182,220 
           
Operating income (loss)   2,667    4,574 
           
Other income (expense):          
   Interest expense, net   (11,678)   (11,075)
   Other income (expense)   (2,568)   172 
   Other income (expense), net   (14,246)   (10,903)
           
Loss before income taxes   (11,579)   (6,329)
   Income tax expense (benefit)   (192)   1,619 
           
Net income (loss)   (11,387)   (7,948)
           
Net (income) loss attributable to non-controlling interests, net   2,459    1,633 
           
Net income (loss) attributable to ATN International, Inc. stockholders  $(8,928)  $(6,315)
           
Net income (loss) per weighted average share attributable to ATN International, Inc. stockholders:          
           
  Basic  $(0.69)  $(0.50)
           
  Diluted  $(0.69)  $(0.50)
           
Weighted average common shares outstanding:          
   Basic   15,131    15,437 
   Diluted   15,131    15,437 

 

9

 

 

Table 3

 

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

   Three Months Ended March 31, 
   2025   2024 
Net loss  $(11,387)  $(7,948)
Depreciation   34,527    34,340 
Amortization of intangibles from acquisitions   1,226    1,980 
Provision for doubtful accounts   1,854    1,322 
Amortization of debt discount and debt issuance costs   716    625 
(Gain) loss on disposition of assets and transfers   750    (493)
Stock-based compensation   1,905    1,909 
Deferred income taxes   (2,520)   (2,181)
(Gain) loss on equity investments   4    (170)
Decrease in customer receivable   1,015    254 
Change in prepaid and accrued income taxes   2,223    3,966 
Change in other operating assets and liabilities   5,592    (10,428)
           
Net cash provided by operating activities   35,905    23,176 
           
Capital expenditures   (20,832)   (36,016)
Government capital programs:          
Amounts disbursed   (22,445)   (13,473)
Amounts received   17,281    10,546 
Net proceeds from sale of assets   141    3,655 
Purchases and sales of employee benefit plan investments   715    176 
Purchases of spectrum licenses and other intangible assets   -    (573)
           
Net cash used in investing activities   (25,140)   (35,685)
           
Dividends paid on common stock   (3,627)   (3,701)
Finance lease payments   (494)   (443)
Term loan - repayments   (1,653)   (3,801)
Payment of debt issuance costs   (172)   (72)
Revolving credit facilities – borrowings   13,000    46,000 
Revolving credit facilities – repayments   (7,000)   (18,302)
Proceeds from customer receivable credit facility   -    3,700 
Repayment of customer receivable credit facility   (2,030)   (1,804)
Purchases of common stock - stock-based compensation   (730)   (1,896)
Purchases of common stock - share repurchase plan   -    (121)
Purchases of noncontrolling interests   (44)   - 
           
Net cash (used) provided by financing activities   (2,750)   19,560 
           
Net change in total cash, cash equivalents and restricted cash   8,015    7,051 
           
Total cash, cash equivalents and restricted cash, beginning of period   89,244    62,167 
           
Total cash, cash equivalents and restricted cash, end of period  $97,259   $69,218 

 

10

 

 

Table 4

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the three months ended March 31, 2025 is as follows:

 

   International
Telecom
   US Telecom   Corporate and
Other  *
   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $4,849   $39   $-   $4,888 
Consumer   21,192    -    -    21,192 
Total  $26,041   $39   $-   $26,080 
                     
Fixed                    
Business  $18,493   $29,244   $-   $47,737 
Consumer   42,872    22,415    -    65,287 
Total  $61,365   $51,659   $-   $113,024 
                     
Carrier Services  $3,904   $29,227   $-   $33,131 
Other   1,740    56    -    1,796 
                     
Total Communications Services  $93,050   $80,981   $-   $174,031 
                     
Construction  $-   $1,046   $-   $1,046 
                     
Managed services  $1,446   $2,771   $-   $4,217 
Total Other  $1,446   $2,771   $-   $4,217 
                     
Total Revenue  $94,496   $84,798   $-   $179,294 
                     
Depreciation  $15,377   $18,284   $865   $34,526 
Amortization of intangibles from acquisitions  $251   $975   $-   $1,226 
Total operating expenses  $79,746   $87,213   $9,668   $176,627 
Operating income (loss)  $14,750   $(2,415)  $(9,668)  $2,667 
Net (income) loss attributable to non-controlling interests  $(1,474)  $3,933   $-   $2,459 
                     
Non GAAP measures:                    
EBITDA (2)  $30,378   $16,844   $(8,803)  $38,419 
Adjusted EBITDA (1)  $32,390   $17,515   $(5,566)  $44,339 
                     
Balance Sheet Data (at March 31, 2025):                    
Cash, cash equivalents and restricted cash  $51,615   $44,529   $1,116   $97,260 
Total current assets   150,933    146,714    8,060    305,707 
Fixed assets, net   461,077    559,816    8,272    1,029,165 
Total assets   689,243    926,372    91,834    1,707,449 
Total current liabilities   96,590    130,274    36,808    263,672 
Total debt, including current portion   59,875    315,862    186,647    562,384 

 

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

 

11

 

 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the three months ended March 31, 2024 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $4,808   $74   $-   $4,882 
Consumer   21,229    764    -    21,993 
Total  $26,037   $838   $-   $26,875 
                     
Fixed                    
Business  $18,532   $34,965   $-   $53,497 
Consumer   42,789    22,919    -    65,708 
Total  $61,321   $57,884   $-   $119,205 
                     
Carrier Services  $3,574   $30,052   $-   $33,626 
Other   818    744    -    1,562 
                     
Total Communications Services  $91,750   $89,518   $-   $181,268 
                     
Construction  $-   $1,586   $-   $1,586 
                     
Managed services  $1,309   $2,631   $-   $3,940 
                     
Total Other  $1,309   $2,631   $-   $3,940 
                     
Total Revenue  $93,059   $93,735   $-   $186,794 
                     
Depreciation  $16,124   $18,138   $78   $34,340 
Amortization of intangibles from acquisitions  $251   $1,728   $-   $1,979 
Total operating expenses  $81,374   $93,138   $7,708   $182,220 
Operating income (loss)  $11,685   $597   $(7,708)  $4,574 
Net (income) loss attributable to non-controlling interests  $(1,436)  $3,069   $-   $1,633 
                     
Non GAAP measures:                    
EBITDA (2)  $28,060   $20,463   $(7,630)  $40,893 
Adjusted EBITDA (1)  $29,273   $20,703   $(6,458)  $43,518 
                     
                     
Balance Sheet Data (at December 31, 2024):                    
Cash, cash equivalents and restricted cash  $35,231   $51,604   $2,408   $89,243 
Total current assets   129,866    168,754    10,541    309,161 
Fixed assets, net   466,861    565,625    7,707    1,040,193 
Total assets   675,642    957,914    93,547    1,727,103 
Total current liabilities   85,588    147,490    34,236    267,314 
Total debt, including current portion   59,850    316,242    181,264    557,356 

 

(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

 

12

 

  

Table 5

 

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

For the three months ended March 31, 2025 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Operating income (loss)  $14,750   $(2,415)  $(9,668)  $2,667 
Depreciation expense   15,377    18,284    865    34,526 
Amortization of intangibles from acquisitions   251    975    -    1,226 
EBITDA  $30,378   $16,844   $(8,803)  $38,419 
                     
Stock-based compensation   215    78    1,611    1,904 
Transaction-related charges   -    -    1,436    1,436 
Restructuring and reorganization expenses   1,506    134    190    1,830 
(Gain) Loss on disposition of assets and transfers   291    459    -    750 
ADJUSTED EBITDA  $32,390   $17,515   $(5,566)  $44,339 

 

For the three months ended March 31, 2024 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Operating income (loss)  $11,685   $597   $(7,708)  $4,574 
Depreciation expense   16,124    18,138    78    34,340 
Amortization of intangibles from acquisitions   251    1,728    -    1,979 
EBITDA  $28,060   $20,463   $(7,630)  $40,893 
                     
Stock-based compensation   23    132    1,754    1,909 
Restructuring and reorganization expenses   1,190    -    -    1,190 
Transaction-related charges   -    -    19    19 
(Gain) Loss on disposition of assets and transfers   -    108    (601)   (493)
ADJUSTED EBITDA  $29,273   $20,703   $(6,458)  $43,518 

 

13

 

 

Table 6

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

   March 31,   December 31, 
   2025   2024 
Current portion of long-term debt  *  $8,226   $8,226 
Long-term debt, net of current portion  *   554,158    549,130 
           
Total debt  $562,384   $557,356 
           
Less: Cash, cash equivalents and restricted cash   97,259    89,244 
           
Net Debt  $465,125   $468,112 
           
           
Adjusted EBITDA - for the four quarters ended  $184,906   $184,084 
           
Net Debt Ratio   2.52    2.54 

 

* Excludes Customer receivable credit facility

 

14