株探米国株
日本語 英語
エドガーで原本を確認する
0000879585 false 0000879585 2023-07-26 2023-07-26 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  July 26, 2023

 

 

ATN INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   001-12593   47-0728886
(State or other   (Commission File Number)   (IRS Employer
jurisdiction of incorporation)       Identification No.)

 

500 Cummings Center

Beverly, MA 01915

(Address of principal executive offices and zip code)

 

(978) 619-1300

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Title of Each Class   Trading Symbol(s)   Name of each exchange on which
registered
Common Stock, par value $.01 per share   ATNI   The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o On July 26, 2023, ATN International, Inc. (the “Company”) issued a press release announcing financial results for the three and six months ended June 30, 2023. A copy of the press release is furnished herewith as Exhibit 99.1.

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

 

Exhibit 99.1 is furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits
   
99.1 Press Release of the Company, dated July 26, 2023
   
104 Cover Page Data File (formatted as inline XBRL document)

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  ATN INTERNATIONAL, INC.
     
  By: /s/ Justin D. Benincasa
    Justin D. Benincasa
    Chief Financial Officer
     
Dated July 26, 2023    

 

3

 

EX-99.1 2 tm2322194d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

ATN Reports Second-Quarter 2023 Results;
Reiterates Outlook

 

“First-to-Fiber” and “Glass & SteelTM” Strategies Drive Year Over Year Growth

 

· Grew revenue 4% to $186.4 million

 

· Increased total high-speed subscribers by 22%

 

· Expanded broadband homes passed by high-speed data services by 66%

 

· Capital expenditures were $38.9 million (net of $4.9 million of reimbursements)

 

Operating Income and Adjusted EBITDA Improvements Follow Subscriber and Revenue Growth

 

· Increased net income to $0.8 million, or a $(0.03) loss per share; operating income increased to $2.4 million

 

· Increased Adjusted EBITDA1 by 10% to $45.8 million

 

Reiterates 2023 Outlook3

 

· Adjusted EBITDA expected to be in the range of $183 million to $193 million

 

· Capital expenditures expected to be in the range of $160 million to $170 million

 

Earnings Conference Call

 

· Thursday, July 27, 2023, at 10:00 a.m. ET; web participant link: https://edge.media-server.com/mmc/p/hweveeqj

 

Beverly, MA (July 26, 2023) – ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported financial results for the three and six months ended June 30, 2023.

 

 

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

 

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

 

3 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 and Net Debt. 

 

1 


 

Remarks by Michael Prior, ATN CEO

 

“The growth in revenues and our customer base contributed to margin improvement and Adjusted EBITDA expansion, tracking to our three-year plan. Over the past year, we have increased the number of homes passed by fiber and other high-speed networks by 66%. This has led to 22% growth in our high-speed data subscribers as we have upgraded legacy broadband users and brought on new subscribers. This early success improves the durability of our revenue further validating our Glass & SteelTM and First-to-Fiber strategies. Also, we were pleased with the 14% growth in international mobile subscribers.

 

“As expected, we closed a major, long-term contract with a national mobile carrier during the quarter to provide network, infrastructure, and technical services. This long-term contract leverages our operating capabilities and a mobile network covering more than 50,000 square miles of the western United States.

 

“Our long-term track record of strong operational and financial performance provided the foundation to refinance our main credit facility on attractive terms despite the current market environment. The new facilities have five- and six-year maturities, adding to our financial strength and flexibility. As we enter the latter stages of our three-year fiber-driven expansion, our focus is shifting toward increasing free cash flow and reducing our leverage ratio, as we anticipate network spending to moderate while growing our subscriber base and recurring revenue on this expanded and upgraded network footprint.”

 

Second Quarter 2023 Financial Results

 

Consolidated revenues were $186.4 million, up 4% versus $179.5 million in the year-ago quarter. This increase primarily reflects higher mobility and fixed revenues, including those from a recent acquisition, partially offset by lower legacy roaming and construction revenues.

 

Operating income rose to $2.4 million, from $1.7 million in the year-ago quarter. The year-over-year increase was primarily due to higher revenues, partially offset by an increase in operating and depreciation expenses from a recent acquisition.

 

Net income attributable to ATN stockholders increased to $0.8 million, and a net loss of $(0.03) per share, compared with a net loss attributable to ATN stockholders of $(0.5) million, or $(0.11) loss per share, in the year-ago quarter. The improvement in net income was due primarily to an increase in operating income, an income tax benefit and income from non-controlling investments, partially offset by a $6.1 million increase in interest expense. In both periods, the loss per share calculation includes the impact of preferred dividends that are not included in the net income (loss) calculation.

 

2 


 

Adjusted EBITDA1 increased to $45.8 million, from $41.7 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 June 30, 2023 and 2022  
      2023       2022       2023       2022       2023       2022       2023       2022  
      International       International       US       US       Corporate and       Corporate and       Total       Total  
      Telecom       Telecom       Telecom       Telecom       Other*       Other*       ATN       ATN  
Total Revenue:   $ 91,981     $ 88,406     $ 94,460     $ 91,091     $ -     $ -     $ 186,441     $ 179,497  
         Mobility     26,856       24,954       977       1,850       -       -       27,833       26,804  
         Fixed     59,673       58,349       58,103       51,032       -       -       117,776       109,381  
         Carrier Services     3,879       3,421       31,576       31,753       -       -       35,455       35,174  
         Construction     -       -       1,020       3,297       -       -       1,020       3,297  
         All other     1,573       1,682       2,784       3,159       -       -       4,357       4,841  
                                                                 
Operating Income (Loss)   $ 14,552     $ 11,645     $ (2,394 )   $ (281 )   $ (9,720 )   $ (9,642 )   $ 2,438     $ 1,722  
EBITDA2   $ 29,022     $ 27,113     $ 21,816     $ 20,338     $ (9,039 )   $ (8,662 )   $ 41,799     $ 38,789  
Adjusted EBITDA1   $ 29,128     $ 27,169     $ 22,776     $ 20,729     $ (6,113 )   $ (6,157 )   $ 45,791     $ 41,741  
Capital Expenditures**   $ 17,408     $ 18,699     $ 21,450     $ 18,063     $ (5 )   $ 222     $ 38,853     $ 36,984  

 

For Six Months Ended June 30, 2023 and 2022  
      2023       2022       2023       2022       2023       2022       2023       2022  
      International       International       US       US       Corporate and       Corporate and       Total       Total  
      Telecom       Telecom       Telecom       Telecom       Other*       Other*       ATN       ATN  
Total Revenue:   $ 182,389     $ 175,191     $ 189,825     $ 176,326     $ -     $ -     $ 372,214     $ 351,517  
         Mobility     52,963       48,540       2,136       3,680       -       -       55,099       52,220  
         Fixed     118,563       116,696       117,004       97,147       -       -       235,567       213,843  
         Carrier Services     7,570       6,823       63,660       64,742       -       -       71,230       71,565  
         Construction     -       -       1,610       5,283       -       -       1,610       5,283  
         All other     3,293       3,132       5,415       5,474       -       -       8,708       8,606  
                                                                 
Operating Income (Loss)   $ 28,377     $ 23,450     $ (6,737 )   $ (4,914 )   $ (18,566 )   $ (16,703 )   $ 3,074     $ 1,833  
EBITDA2   $ 57,413     $ 53,233     $ 41,826     $ 36,987     $ (17,154 )   $ (14,770 )   $ 82,085     $ 75,450  
Adjusted EBITDA1   $ 57,586     $ 54,380     $ 45,583     $ 40,398     $ (12,581 )   $ (10,942 )   $ 90,588     $ 83,836  
Capital Expenditures**   $ 38,906     $ 33,870     $ 50,584     $ 36,910     $ (40 )   $ 424     $ 89,450     $ 71,204  

 

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

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

 

3 


 

ATN’s Strategic Plan and Key Performance Indicators

 

Investments to drive long-term growth and durable cash flow To address the growing need for more bandwidth and reliable connectivity across all markets in which we operate, the Company continues to deploy capital in fiber and fiber-fed high-speed data solutions to increase the Company’s fiber footprint and grow broadband subscribers.

 

Operating Metrics

 

Operating Metrics  
      2023       2023       2022       2022       2022       Q2 2023  
      Q2       Q1       Q4       Q3       Q2        vs. Q2 2022  
Broadband Homes Passed     746,800       736,300       728,900       613,600       614,200       22 %
Broadband Homes Passed by HSD*     331,000       301,600       275,100       219,300       199,800       66 %
                                                 
Broadband Customers     217,100       216,900       210,300       205,200       204,500       6 %
HSD* Broadband Customers     129,000       122,600       113,000       110,700       105,600       22 %
                                                 
Fiber Route Miles     11,561       11,099       10,545       9,756       9,399       23 %
                                                 
International Mobile Subscribers                                                
   Pre-Paid     340,200       328,800       322,000       301,800       297,000       15 %
   Post-Paid     58,900       56,900       55,700       54,200       51,900       13 %
   Total     399,100       385,700       377,700       356,000       348,900       14 %
                                                 
   Blended Churn     2.69 %     2.81 %     2.25 %     3.02 %     2.80 %        

 

*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 June 30, 2023, was $67.2 million and total debt was $482.1 million, versus $72.2 million of cash, cash equivalents and restricted cash and $356.1 million of total debt at the end of the year-ago quarter.

 

Net cash provided by operating activities was $60.3 million for the six months ended June 30, 2023, compared with net cash provided by operating activities of $50.7 million in the prior year period.

 

Capital expenditures were $89.5 million net of $7.0 million of reimbursable capital expenditures for the six months ended June 30, 2023, versus $71.2 million, net of $3.9 million of reimbursable capital expenditures a year ago.

 

4 


 

Quarterly Dividends and Stock Repurchases

 

Quarterly dividends ATN paid a quarterly dividend of $0.21 per share on July 7, 2023, on all common shares outstanding to stockholders of record as of June 30, 2023.

 

Stock repurchases of the Company’s common stock totaled $6.8 million in the first six months of 2023.

 

Guidance and Outlook

 

The Company is continuing investments in its “Glass & Steel™” and “First-to-Fiber” market strategies. At the start of 2022, the Company set business targets to be achieved exiting 2024 following a three-year period of above-normal network investments. In 2023, the Company believes it remains well-positioned to achieve the growth rate targets, capital expenditure levels projected, and projected leverage ratios.

 

Reiterates outlook for full year ending December 31, 2023:

 

Adjusted EBITDA1 $183 million to $193 million Full year 2023
Capital Expenditures $160 million to $170 million Full year 2023

 

Reiterates outlook for the three-year period ending December 31, 2024:

 

Revenue CAGR 4-6% 2021-2024
Adjusted EBITDA1 CAGR 8-10% 2021-2024
Capital Expenditures Return to 10-15% of Revenue After 2024
Net Debt Ratio Approx. 2.0x Exiting 2024

 

Note: Revenue and Adjusted EBITDA CAGRS assume full year 2021 Alaska results and exclude construction revenue.

 

For the Company’s three-year outlook for Adjusted EBITDA, CAGR, Net Debt 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.

 

Conference Call Information

 

Call Date: Thursday, July 27, 2023 

Call Time: 10:00 a.m. ET 

Webcast Link: https://edge.media-server.com/mmc/p/hweveeqj 

Live Call Participant Link: https://register.vevent.com/register/BI91d57dad09fe477f9509fd230131cc7b Webcast Link Instructions – A live audio webcast of the conference call is available 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.

 

5 


 

A replay of the conference call will be available at the same location approximately one hour after the live call concludes. 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. To more closely align with similar calculations presented by companies in its industry, beginning in this 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.

 

6 


 

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.

 

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, EBITDA, Adjusted EBITDA, Net Debt, Net Debt Ratio, and capital investments; demand for the Company’s services and industry trends; the Company’s liquidity; our expansion into growing markets; the expansion of the Company’s customer base; 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) 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 its fiber markets; (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 wireless to other carrier 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) 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 (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, 2022, filed with the SEC on March 15, 2023, 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.

 

7 


 

Contact

 

Justin D. Benincasa Ian Rhoades 
Chief Financial Officer Investor Relations 
ATN International, Inc. Sharon Merrill Advisors, Inc. 
978-619-1300 ATNI@investorrelations.com

 

8 


 

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

 

    June 30,     December 31,  
    2023     2022  
Assets:            
   Cash and cash equivalents   $ 64,005     $ 54,660  
   Restricted cash     3,217       5,068  
   Customer receivable     6,625       5,803  
   Other current assets     174,249       164,157  
   Total current assets     248,096       229,688  
                 
   Property, plant and equipment, net     1,063,464       1,055,954  
   Operating lease right-of-use assets     105,090       108,702  
   Customer receivable - long term     44,698       46,706  
   Goodwill and other intangible assets, net     179,489       185,794  
   Other assets     89,132       81,025  
                 
Total assets   $ 1,729,969     $ 1,707,869  
                 
Liabilities, redeemable non-controlling interests and stockholders’ equity:                
   Current portion of long-term debt   $ 18,070     $ 6,172  
   Current portion of customer receivable credit facility     6,710       6,073  
   Taxes payable     11,107       7,335  
   Current portion of lease liabilities     16,472       15,457  
   Other current liabilities     188,483       198,143  
   Total current liabilities     240,842       233,180  
                 
   Long-term debt, net of current portion   $ 464,069     $ 415,727  
   Customer receivable credit facility, net of current portion     39,749       39,275  
   Deferred income taxes     22,034       28,650  
   Lease liabilities     80,893       83,319  
   Other long-term liabilities     132,922       138,420  
Total liabilities     980,509       938,571  
                 
Redeemable non-controlling interests     94,484       92,468  
                 
Stockholders' equity                
   Total ATN International, Inc.’s stockholders’ equity     557,253       580,814  
   Non-controlling interests     97,723       96,016  
Total stockholders' equity     654,976       676,830  
                 
Total liabilities, redeemable non-controlling interests and stockholders’ equity   $ 1,729,969     $ 1,707,869  

 

9 


 

Table 2

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

    Three Months Ended,     Six Months Ended,  
    June 30,     June 30,  
    2023     2022     2023     2022  
Revenues:                                
   Communications services   $ 181,576     $ 171,795     $ 362,883     $ 338,338  
   Construction     1,020       3,297       1,610       5,283  
   Other     3,845       4,405       7,721       7,896  
   Total revenue     186,441       179,497       372,214       351,517  
                                 
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                                
   Cost of services and other     77,718       77,860       156,759       150,871  
   Cost of construction revenue     1,016       3,286       1,604       5,319  
   Selling, general and administrative     61,914       56,610       123,262       111,491  
   Stock-based compensation     2,739       2,568       4,517       4,028  
   Transaction-related charges     438       412       451       966  
   Restructuring expenses     370       -       3,257       -  
   Depreciation     36,217       33,817       72,621       67,109  
   Amortization of intangibles from acquisitions     3,144       3,250       6,391       6,508  
   (Gain) Loss on disposition of assets     445       (28 )     278       3,392  
Total operating expenses     184,001       177,775       369,140       349,684  
                                 
Operating income     2,440       1,722       3,074       1,833  
                                 
Other income (expense):                                
   Interest expense, net     (10,404 )     (4,278 )     (19,029 )     (7,590 )
   Other income (expense)     2,216       (2,724 )     2,411       1,474  
   Other income (expenses), net     (8,188 )     (7,002 )     (16,618 )     (6,116 )
                                 
Loss before income taxes     (5,748 )     (5,280 )     (13,544 )     (4,283 )
   Income tax benefit     (5,087 )     (3,971 )     (5,827 )     (1,018 )
                                 
Net loss     (661 )     (1,309 )     (7,717 )     (3,265 )
                                 
Net loss attributable to non-controlling interests, net     1,428       784       2,599       1,794  
                                 
Net income (loss) attributable to ATN International, Inc. stockholders   $ 767     $ (525 )   $ (5,118 )   $ (1,471 )
                                 
Net loss per weighted average share attributable to ATN International, Inc. stockholders:                                
                                 
  Basic Net Loss   $ (0.03 )   $ (0.11 )   $ (0.48 )   $ (0.24 )
                                 
  Diluted Net Loss   $ (0.03 )   $ (0.11 )   $ (0.48 )   $ (0.24 )
                                 
Weighted average common shares outstanding:                                
   Basic     15,719       15,749       15,726       15,736  
   Diluted     15,719       15,749       15,726       15,736  

 

10 


 

Table 3

 

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

    Six Months Ended June 30,  
    2023     2022  
   Net Loss   $ (7,717 )   $ (3,265 )
   Depreciation     72,621       67,109  
   Amortization of intangibles from acquisitions     6,391       6,508  
   Provision for doubtful accounts     2,463       3,153  
   Amortization of debt discount and debt issuance costs     1,162       1,004  
   Loss on disposition of long-lived assets     278       3,392  
   Stock-based compensation     4,517       4,028  
   Deferred income taxes     (6,616 )     (3,871 )
   Loss on pension settlement     369       1,725  
   Gain on equity investments     (2,501 )     (3,401 )
   Increase in customer receivable     1,186       (2,298 )
   Change in prepaid and accrued income taxes     3,302       9,433  
   Change in other operating assets and liabilities     (15,126 )     (32,797 )
                 
       Net cash provided by operating activities     60,329       50,720  
                 
   Capital expenditures     (89,451 )     (71,204 )
   Government capital programs:                
        Amounts disbursed     (6,986 )     (3,894 )
        Amounts received     593       -  
   Purchases of strategic investments     (1,055 )     (1,400 )
   Purchases and sales of businesses     1,314       1,835  
                 
       Net cash used in investing activities     (95,585 )     (74,663 )
                 
   Dividends paid on common stock     (6,633 )     (5,348 )
   Distributions to non-controlling interests     (1,447 )     (1,375 )
   Finance leases     (481 )     (574 )
   Term loan - repayments     (2,335 )     (938 )
   Payment of debt issuance costs     (159 )     -  
   Revolving credit facilities – borrowings     88,273       49,000  
   Revolving credit facilities – repayments     (26,500 )     (24,500 )
   Proceeds from customer receivable credit facility     4,300       8,000  
   Repayment of customer receivable credit facility     (3,247 )     (2,258 )
   Purchases of common stock - stock-based compensation     (1,433 )     (1,169 )
   Purchases of common stock - share repurchase plan     (6,828 )     (941 )
   Repurchases of non-controlling interests, net     (760 )     (4,491 )
                 
       Net cash provided by financing activities     42,750       15,406  
                 
Net change in total cash, cash equivalents and restricted cash     7,494       (8,537 )
                 
Total cash, cash equivalents and restricted cash, beginning of period     59,728       80,697  
                 
Total cash, cash equivalents and restricted cash, end of period   $ 67,222     $ 72,160  

 

11 


 

Table 4

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

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

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Statement of Operations Data:                                
Revenue                                
   Mobility                                
        Business   $ 3,507     $ 114     $ -     $ 3,621  
        Consumer     23,349       863       -       24,212  
        Total   $ 26,856     $ 977     $ -     $ 27,833  
                                 
   Fixed                                
        Business   $ 17,214     $ 35,495     $ -     $ 52,709  
        Consumer     42,459       22,608       -       65,067  
        Total   $ 59,673     $ 58,103     $ -     $ 117,776  
                                 
  Carrier Services   $ 3,879     $ 31,576     $ -     $ 35,455  
  Other     448       64       -       512  
                                 
Total Communications Services   $ 90,856     $ 90,720     $ -     $ 181,576  
                                 
Construction   $ -     $ 1,020     $ -     $ 1,020  
                                 
  Managed services   $ 1,125     $ 2,720     $ -     $ 3,845  
Total Other   $ 1,125     $ 2,720     $ -     $ 3,845  
                                 
Total Revenue   $ 91,981     $ 94,460     $ -     $ 186,441  
                                 
Depreciation   $ 14,106     $ 21,430     $ 681     $ 36,217  
Amortization of intangibles from acquisitions   $ 364     $ 2,780     $ -     $ 3,144  
Total operating expenses   $ 77,429     $ 96,854     $ 9,720     $ 184,003  
Operating income (loss)   $ 14,552     $ (2,394 )   $ (9,720 )   $ 2,438  
Non-controlling interest ( net income or (loss) )   $ (2,050 )   $ 3,478     $ -     $ 1,428  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 29,022     $ 21,816     $ (9,039 )   $ 41,799  
Adjusted EBITDA (1)   $ 29,128     $ 22,776     $ (6,113 )   $ 45,791  
                                 
Balance Sheet Data (at June 30, 2023):                                
Cash, cash equivalents and restricted cash   $ 33,331     $ 25,433     $ 8,458     $ 67,222  
Total current assets     116,153       121,908       10,035       248,096  
Fixed assets, net     472,547       584,834       6,083       1,063,464  
Total assets     668,185       975,996       85,788       1,729,969  
Total current liabilities     88,950       123,616       28,276       240,842  
Total debt, including current portion     63,478       280,661       138,000       482,139  

 

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

 

12 


 

Table 4 (continued)

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

For the three months ended June 30, 2022 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Statement of Operations Data:                                
Revenue                                
   Mobility                                
        Business   $ 3,675     $ 301     $ -     $ 3,976  
        Consumer     21,279       1,549       -       22,828  
        Total   $ 24,954     $ 1,850     $ -     $ 26,804  
                                 
   Fixed                                
        Business   $ 16,996     $ 31,866     $ -     $ 48,862  
        Consumer     41,353       19,166       -       60,519  
        Total   $ 58,349     $ 51,032     $ -     $ 109,381  
                                 
  Carrier Services   $ 3,421     $ 31,753     $ -     $ 35,174  
  Other     436       -       -       436  
                                 
Total Communications Services   $ 87,160     $ 84,635     $ -     $ 171,795  
                                 
Construction   $ -     $ 3,297     $ -     $ 3,297  
                                 
  Managed services   $ 1,246     $ 3,159     $ -     $ 4,405  
                                 
Total Other   $ 1,246     $ 3,159     $ -     $ 4,405  
                                 
Total Revenue   $ 88,406     $ 91,091     $ -     $ 179,497  
                                 
Depreciation   $ 15,074     $ 17,763     $ 980     $ 33,817  
Amortization of intangibles from acquisitions   $ 394     $ 2,856     $ -     $ 3,250  
Total operating expenses   $ 76,761     $ 91,372     $ 9,642     $ 177,775  
Operating income (loss)   $ 11,645     $ (281 )   $ (9,642 )   $ 1,722  
Non-controlling interest ( net income or (loss) )   $ (921 )   $ 1,705     $ -     $ 784  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 27,113     $ 20,338     $ (8,662 )   $ 38,789  
Adjusted EBITDA (1)   $ 27,169     $ 20,729     $ (6,157 )   $ 41,741  

 

(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

 

13 


 

          Table 4 (continued)

  ATN International, Inc.

  Selected Segment Financial Information

  (In Thousands)

  For the six months ended June 30, 2023 is as follows:

 

    International Telecom     US Telecom     Corporate and Other  *     Total  
Statement of Operations Data:                                
Revenue                                
   Mobility                                
        Business   $ 7,083     $ 286     $ -     $ 7,369  
        Consumer     45,880       1,850       -       47,730  
        Total   $ 52,963     $ 2,136     $ -     $ 55,099  
                                 
   Fixed                                
        Business   $ 34,327     $ 71,814     $ -     $ 106,141  
        Consumer     84,236       45,190       -       129,426  
        Total   $ 118,563     $ 117,004     $ -     $ 235,567  
                                 
  Carrier Services   $ 7,570     $ 63,660     $ -     $ 71,230  
  Other     848       139       -       987  
                                 
Total Communications Services   $ 179,944     $ 182,939     $ -     $ 362,883  
                                 
Construction   $ -     $ 1,610     $ -     $ 1,610  
                                 
  Managed services   $ 2,445     $ 5,276     $ -     $ 7,721  
Total Other   $ 2,445     $ 5,276     $ -     $ 7,721  
                                 
Total Revenue   $ 182,389     $ 189,825     $ -     $ 372,214  
                                 
Depreciation   $ 28,292     $ 42,917     $ 1,412     $ 72,621  
Amortization of intangibles from acquisitions   $ 744     $ 5,646     $ -     $ 6,390  
Total operating expenses   $ 154,012     $ 196,562     $ 18,566     $ 369,140  
Operating income (loss)   $ 28,377     $ (6,737 )   $ (18,566 )   $ 3,074  
Non-controlling interest ( net income or (loss) )   $ (3,856 )   $ 6,455     $ -     $ 2,599  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 57,413     $ 41,826     $ (17,154 )   $ 82,085  
Adjusted EBITDA (1)   $ 57,586     $ 45,583     $ (12,581 )   $ 90,588  

 

  *  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 six months ended June 30, 2022 is as follows:

 

    International Telecom     US Telecom     Corporate and Other  *     Total  
Statement of Operations Data:                                
Revenue                                
   Mobility                                
        Business   $ 7,291     $ 674     $ -     $ 7,965  
        Consumer     41,249       3,006       -       44,255  
        Total   $ 48,540     $ 3,680     $ -     $ 52,220  
                                 
   Fixed                                
        Business   $ 34,250     $ 59,011     $ -     $ 93,261  
        Consumer     82,446       38,136       -       120,582  
        Total   $ 116,696     $ 97,147     $ -     $ 213,843  
                                 
  Carrier Services   $ 6,823     $ 64,742     $ -     $ 71,565  
  Other     710       -       -       710  
                                 
Total Communications Services   $ 172,769     $ 165,569     $ -     $ 338,338  
                                 
Construction   $ -     $ 5,283     $ -     $ 5,283  
                                 
  Managed services   $ 2,422     $ 5,474     $ -     $ 7,896  
Total Other   $ 2,422     $ 5,474     $ -     $ 7,896  
                                 
Total Revenue   $ 175,191     $ 176,326     $ -     $ 351,517  
                                 
Depreciation   $ 28,971     $ 36,205     $ 1,933     $ 67,109  
Amortization of intangibles from acquisitions   $ 812     $ 5,696     $ -     $ 6,508  
Total operating expenses   $ 151,741     $ 181,240     $ 16,703     $ 349,684  
Operating income (loss)   $ 23,450     $ (4,914 )   $ (16,703 )   $ 1,833  
Non-controlling interest ( net income or (loss) )   $ (2,440 )   $ 4,234     $ -     $ 1,794  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 53,233     $ 36,987     $ (14,770 )   $ 75,450  
Adjusted EBITDA (1)   $ 54,380     $ 40,398     $ (10,942 )   $ 83,836  
                                 
Balance Sheet Data (at December 31, 2022):                                
Cash, cash equivalents and restricted cash   $ 26,418     $ 26,375     $ 6,935     $ 59,728  
Total current assets     105,324       116,038       8,326       229,688  
Fixed assets, net     462,447       585,969       7,538       1,055,954  
Total assets     643,664       980,543       83,662       1,707,869  
Total current liabilities     86,738       119,756       26,686       233,180  
Total debt, including current portion     59,659       263,240       99,000       421,899  

 

(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

 

15 


 

        Table 5

 

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands) 

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

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Operating income (loss)   $ 14,552     $ (2,394 )   $ (9,720 )   $ 2,438  
Depreciation expense     14,106       21,430       681       36,217  
Amortization of intangibles from acquisitions     364       2,780       -       3,144  
EBITDA   $ 29,022     $ 21,816     $ (9,039 )   $ 41,799  
                                 
Stock-based compensation     109       9       2,621       2,739  
Restructuring expenses     -       370       -       370  
Transaction-related charges     -       133       305       438  
(Gain) Loss on disposition of assets     (3 )     448       -       445  
ADJUSTED EBITDA   $ 29,128     $ 22,776     $ (6,113 )   $ 45,791  

 

For the three months ended June 30, 2022 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Operating income (loss)   $ 11,645     $ (281 )   $ (9,642 )   $ 1,722  
Depreciation expense     15,074       17,763       980       33,817  
Amortization of intangibles from acquisitions     394       2,856       -       3,250  
EBITDA   $ 27,113     $ 20,338     $ (8,662 )   $ 38,789  
                                 
Stock-based compensation     56       79       2,433       2,568  
Transaction-related charges     -       340       72       412  
(Gain) Loss on disposition of assets     -       (28 )     -       (28 )
ADJUSTED EBITDA   $ 27,169     $ 20,729     $ (6,157 )   $ 41,741  

 

16 


 

        Table 5 (continued)

 

For the six months ended June 30, 2023 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Operating income (loss)   $ 28,377     $ (6,737 )   $ (18,566 )   $ 3,074  
Depreciation expense     28,292       42,917       1,412       72,621  
Amortization of intangibles from acquisitions     744       5,646       -       6,390  
EBITDA   $ 57,413     $ 41,826     $ (17,154 )   $ 82,085  
                                 
Stock-based compensation     176       86       4,255       4,517  
Restructuring expenses     -       3,257       -       3,257  
Transaction-related charges     -       133       318       451  
(Gain) Loss on disposition of assets     (3 )     281       -       278  
ADJUSTED EBITDA   $ 57,586     $ 45,583     $ (12,581 )   $ 90,588  

 

For the six months ended June 30, 2022 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Operating income (loss)   $ 23,450     $ (4,914 )   $ (16,703 )     1,833  
Depreciation expense     28,971       36,205       1,933       67,109  
Amortization of intangibles from acquisitions     812       5,696       -       6,508  
EBITDA   $ 53,233     $ 36,987     $ (14,770 )   $ 75,450  
                                 
Stock-based compensation     116       169       3,743       4,028  
Transaction-related charges     -       881       85       966  
(Gain) Loss on disposition of assets     1,031       2,361       -       3,392  
ADJUSTED EBITDA   $ 54,380     $ 40,398     $ (10,942 )   $ 83,836  

 

17 


 

        Table 6

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

    June 30,     December 31,  
    2023     2022  
Current portion of long-term debt  *   $ 18,070     $ 6,172  
Long-term debt, net of current portion  *     464,069       415,727  
                 
Total debt   $ 482,139     $ 421,899  
                 
Less: Cash, cash equivalents and restricted cash     67,222       59,728  
                 
Net Debt   $ 414,917     $ 362,171  
                 
Adjusted EBITDA - for the four quarters ended   $ 179,444     $ 172,688  
                 
Net Debt Ratio     2.31       2.10  

 

*  Excludes Customer receivable credit facility

 

18