株探米国株
日本語 英語
エドガーで原本を確認する
false 0000879585 0000879585 2024-04-24 2024-04-24 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): April 24, 2024

 

 

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 April 24, 2024, ATN International, Inc. (the “Company”) issued a press release announcing financial results for the three months ended March 31, 2024. 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 April 24, 2024
   
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/ Carlos R. Doglioli
    Carlos R. Doglioli
    Chief Financial Officer
     
Dated April 24, 2024    

 

3

 

EX-99.1 2 tm2412656d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1 

 

 
ATN Reports First Quarter 2024 Results;
Revises Full Year 2024 Outlook

 

“First-to-Fiber” and “Glass & SteelTM” Strategies Drive Continued Year-Over-Year Growth in High-Speed Data Subscribers and Network Reach

 

· First quarter revenues increased 1% to $186.8 million
· Total high-speed broadband subscribers increased by 12%
· Broadband homes passed by high-speed data services expanded by 28%
· Capital expenditures were $36.0 million (net of $13.5 million reimbursements)

 

First Quarter Results Impacted by Delays in Certain US Segment Carrier Services Projects and Lower Domestic Business Revenues

 

· First quarter net loss increased to $(6.3) million, or a $(0.50) loss per share, including restructuring expenses of $1.2 million
· Operating income increased to $4.6 million
· Adjusted EBITDA1 decreased 3% to $43.5 million

 

Revises 2024 Outlook

 

· Revenue for the full year 2024 is now expected to be in the range of $730 million to $750 million, excluding construction revenue
· Adjusted EBITDA2 for the full year 2024 is now expected to be in the range of $190 million to $200 million
· Capital Expenditures for the full year 2024 are now expected to be in the range of $100 million to $110 million, net of reimbursements
· Net Debt Ratio3 is now expected to be in the range of 2.25x to 2.50x exiting 2024

 

Earnings Conference Call

 

· Thursday, April 25, 2024, at 10:00 a.m. ET; web participant link: https://edge.media-server.com/mmc/p/b2afayou/

 

 

 

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 measure or reconciliations to such GAAP financial measure, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA

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

 

1


 

Beverly, MA – April 24, 2024 – ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported financial results for the quarter ended March 31, 2024.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

“The ATN team continues to execute on our First-to-Fiber and Glass & Steel™ strategies to expand our fiber-rich digital infrastructure and next generation fixed wireless capabilities. While we saw growth in our operational metrics year-over-year, our first quarter financial results were below our expectations. In the International Telecom segment, we saw revenue and Adjusted EBITDA growth of 3%, respectively, reflecting the growth in our high-speed broadband subscribers. This growth was offset by a 2% decline in US Telecom revenues and a 9% decline in Adjusted EBITDA for the segment. The US Telecom results reflect delays in major carrier services projects and weaker than expected business revenues.

 

“We are revising our Fiscal Year 2024 guidance to reflect the softer than expected first quarter results and our current expectations for the balance of the year. While our International Telecom segment is expected to show continued year-on-year growth, the carrier services project delays from the first quarter are expected to create headwinds impacting the US Telecom segment throughout the year. To address this shortfall, our priorities are working to recover the project delivery schedule, pursuing and closing business revenue pipeline opportunities, and accelerating actions to drive the Company toward higher margin levels.

 

Additionally, we are reducing our capital expenditures for 2024 in line with the delays in certain projects and lowering our Adjusted EBITDA expectations as we prioritize improving operating cash flow. We believe that our investments are important to expand the longevity of our network and position us to enhance shareholder value over time.”

 

First Quarter 2024 Financial Results

 

Consolidated revenues were $186.8 million, up 1% versus $185.8 million in the year-ago quarter. This increase primarily reflects higher fixed revenues in the International segment, as well as higher construction and other revenues, which were largely offset by lower carrier services revenue in the US Telecom Segment and a decline in consumer mobile revenue.

 

Operating income was $4.6 million in the first quarter versus $0.6 million in the year-ago quarter. The increase was primarily due to lower restructuring expenses and a reduction in depreciation and amortization expenses year-over-year.

2


 

Net loss attributable to ATN stockholders in the first quarter of 2024 was $(6.3) million, or a loss of $(0.50) per share compared with a net loss attributable to ATN stockholders of $(5.9) million, or $(0.44) loss per share, in the year-ago quarter. The increase in the net loss attributable to ATN stockholders was the result of an increase in interest and income tax expenses, partially offset by decreases in depreciation, amortization and restructuring expenses. In all periods, the loss per share calculation includes the impact of preferred dividends that are not included in the net loss calculation.

 

Adjusted EBITDA1 decreased to $43.5 million in the first quarter of 2024 from $44.8 million in the year-ago quarter due to higher costs of services and other, which more than offset the increase in revenue.

 

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, 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:   $ 93,059     $ 90,408     $ 93,735     $ 95,366     $ -     $ -     $ 186,794     $ 185,774  
Mobility     26,037       26,107       838       1,159       -       -       26,875       27,266  
Fixed     61,321       58,891       57,884       58,902       -       -       119,205       117,793  
Carrier Services     3,574       3,690       30,052       32,084       -       -       33,626       35,774  
Construction     -       -       1,586       590       -       -       1,586       590  
All other     2,127       1,720       3,375       2,631       -       -       5,502       4,351  
                                                                 
Operating Income (Loss)   $ 11,685     $ 13,825     $ 597     $ (4,342 )   $ (7,708 )   $ (8,847 )   $ 4,574     $ 636  
EBITDA2   $ 28,060     $ 28,391     $ 20,463     $ 20,012     $ (7,630 )   $ (8,116 )   $ 40,893     $ 40,287  
Adjusted EBITDA1   $ 29,273     $ 28,458     $ 20,703     $ 22,809     $ (6,458 )   $ (6,469 )   $ 43,518     $ 44,798  
Capital Expenditures**   $ 16,915     $ 21,463     $ 17,759     $ 29,135     $ 1,341     $ -     $ 36,015     $ 50,598  

 

* 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

 

To address the growing need for more bandwidth and reliable connectivity across all markets in which we operate, the Company initiated a three-year strategic investment plan in 2021 to accelerate investments in its high-speed data footprint and grow high speed broadband subscribers. As the Company enters the third and final year of the plan, it has begun reducing capital expenditures and expects to augment further network expansion with previously announced grant funding.

 

3


 

Operating Metrics

 

Operating Metrics

      2024       2023       2023       2023       2023       Q1 2024  
      Q1       Q4       Q3       Q2       Q1        vs. Q1 2023  
Broadband Homes Passed     789,700       768,900       746,600       746,800       736,300       7 %
Broadband Homes Passed by HSD*     386,300       367,200       333,500       330,500       301,600       28 %
                                                 
Broadband Customers     214,000       214,400       213,900       215,500       213,900       0 %
HSD* Broadband Customers     137,700       135,900       132,900       129,100       122,600       12 %
                                                 
Fiber Route Miles     11,692       11,655       11,575       11,561       11,099       5 %
                                                 
International Mobile Subscribers                                                
Pre-Paid     347,000       351,300       346,100       340,200       328,800       6 %
Post-Paid     57,300       57,000       55,600       58,600       56,400       2 %
Total     404,300       408,300       401,700       398,800       385,200       5 %
                                                 
Blended Churn     3.34 %     3.33 %     3.76 %     2.69 %     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 March 31, 2024, was $69.2 million and total debt was $541.3 million, versus $61.0 million of cash, cash equivalents and restricted cash and $464.7 million of total debt at the end of the year-ago quarter.

 

Net cash provided by operating activities was $23.2 million for the quarter ended March 31, 2024, compared with net cash provided by operating activities of $16.0 million in the year-ago quarter.

 

Capital expenditures were $36.0 million net of $13.5 million of reimbursable capital expenditures for the quarter ended March 31, 2024, versus $50.6 million, net of $2.1 million of reimbursable capital expenditures in the prior year period.

 

4


 

Quarterly Dividends and Stock Repurchases

 

Quarterly dividends paid were $0.24 per share on April 5, 2024, on all common shares outstanding to stockholders of record as of March 31, 2024.

 

Share repurchases during the first quarter of 2024 were $0.1 million.

 

Revises Full-Year 2024 Guidance and Outlook

 

The Company is revising its guidance and outlook for the full year ended December 31, 2024. ATN continues to expect internally funded capital investments to be in the range of 10-15% of revenues beginning in 2025. Management’s priorities are increasing cash flow and driving positive returns through realized efficiencies that leverage ATN’s high-quality network assets.

 

Revenue (excluding construction revenue) $730 million to $750 million Full year 2024
Adjusted EBITDA1 $190 million to $200 million Full year 2024
Capital Expenditures $100 million to $110 million Full year 2024
Net Debt Ratio 3 2.25x to 2.50x Exiting 2024

 

For the Company’s full year 2024 outlook for Adjusted EBITDA and Net Debt Ratio, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA and the description of the calculation of Net Debt Ratio.

 

Conference Call Information

 

Call Date: Thursday, April 25, 2024
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/b2afayou/

 

Live Call Participant Link: https://register.vevent.com/register/BI6fec0f3c48a14f5a9c9e0d48e64bc021Webcast 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.

 

5


 

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, non-cash stock-based compensation, and the gain (loss) on disposition of assets.

 

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

 

Net Debt Ratio is defined as Net Debt divided by the sum of the trailing four quarters Adjusted EBITDA at the measurement date.

 

The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company's core operating results and enhances the usefulness of comparing such performance with prior periods. Management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this press release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to this press release. While non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating the Company’s own operating results over different periods of time, the Company urges investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.

 

6


 

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, results of operations, expectations regarding its strategic investment plan, its future revenues, operating income, operating margin, cash flows, network and operating costs, EBITDA, Adjusted EBITDA, Net Debt, Net Debt Ratio, capital investments, demand for the Company’s services and industry trends; the timing of revenue, the Company’s liquidity, the expansion of the Company’s customer base and networks, receipt of certain government grants, and management’s plans, expectations and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) the general performance of the Company’s operations, including operating margins, revenues, capital expenditures, ARPU, and the retention of and future growth of the Company’s subscriber base; (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 mobility 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) management transitions, and the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (12) the Company’s ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (13) the occurrence of weather events and natural catastrophes and the Company’s ability to secure the appropriate level of insurance coverage for these assets; and the impact of such events on the timing of project implementation and corresponding revenue, and (14) increased competition. These and other additional factors that may cause actual future events and results to differ materially from the events and results indicated in the forward-looking statements above are set forth more fully under Item 1A “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 15, 2024, and the other reports the Company files from time to time with the SEC. The Company undertakes no obligation and has no intention to update these forward-looking statements to reflect actual results, changes in assumptions, or changes in other factors that may affect such forward-looking statements, except as required by law.

 

Contact

 

Michele Satrowsky Ian Rhoades
Corporate Treasurer Investor Relations
ATN International, Inc. Sharon Merrill Advisors, Inc.
978-619-1300 ATNI@investorrelations.com

 

7


 

Table 1

 

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

  

    March 31,     December 31,  
    2024     2023  
Assets:            
Cash and cash equivalents   $ 56,467     $ 49,225  
Restricted cash     12,751       12,942  
Customer receivable     7,506       7,249  
Other current assets     213,003       211,856  
                 
Total current assets     289,727       281,272  
                 
Property, plant and equipment, net     1,071,482       1,080,659  
Operating lease right-of-use assets     97,735       99,335  
Customer receivable - long term     45,165       45,676  
Goodwill and other intangible assets, net     171,108       173,008  
Other assets     103,937       103,764  
                 
Total assets   $ 1,779,154     $ 1,783,714  
                 
Liabilities, redeemable non-controlling interests and stockholders’ equity:                
Current portion of long-term debt   $ 20,476     $ 24,290  
Current portion of customer receivable credit facility     7,569       7,110  
Taxes payable     11,642       10,876  
Current portion of lease liabilities     15,674       15,164  
Other current liabilities     218,256       235,754  
                 
Total current liabilities     273,617       293,194  
                 
Long-term debt, net of current portion   $ 520,815     $ 492,580  
Customer receivable credit facility, net of current portion     40,408       38,943  
Deferred income taxes     18,123       19,775  
Lease liabilities     74,856       76,936  
Other long-term liabilities     137,998       138,566  
                 
Total liabilities     1,065,817       1,059,994  
                 
Redeemable non-controlling interests     84,621       85,917  
                 
Stockholders' equity:                
Total ATN International, Inc.’s stockholders’ equity     529,992       541,073  
Non-controlling interests     98,724       96,730  
                 
Total stockholders' equity     628,716       637,803  
                 
Total liabilities, redeemable non-controlling interests and stockholders’ equity   $ 1,779,154     $ 1,783,714  

 

8


 

Table 2

 

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

    Three Months Ended,
March  31,
 
    2024     2023  
Revenues:            
Communications services   $ 181,268     $ 181,308  
Construction     1,586       590  
Other     3,940       3,876  
Total revenue     186,794       185,774  
                 
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                
Cost of services and other     80,390       79,040  
Cost of construction revenue     1,570       588  
Selling, general and administrative     61,315       61,348  
Stock-based compensation     1,909       1,778  
Transaction-related charges     19       13  
Restructuring expenses     1,190       2,887  
Depreciation     34,340       36,404  
Amortization of intangibles from acquisitions     1,980       3,247  
Gain loss on disposition of assets     (493 )     (167 )
Total operating expenses     182,220       185,138  
                 
Operating income     4,574       636  
                 
Other income (expense):                
Interest expense, net     (11,075 )     (8,625 )
Other income     172       194  
Other income (expense), net     (10,903 )     (8,431 )
                 
Loss before income taxes     (6,329 )     (7,795 )
Income tax expense (benefit)     1,619       (740 )
                 
Net loss     (7,948 )     (7,055 )
                 
Net loss attributable to non-controlling interests, net     1,633       1,170  
                 
Net loss attributable to ATN International, Inc. stockholders   $ (6,315 )   $ (5,885 )
                 
Net loss per weighted average share attributable to ATN International, Inc. stockholders:                
                 
Basic and Diluted Net Loss   $ (0.50 )   $ (0.44 )
                 
Weighted average common shares outstanding:                
Basic     15,437       15,768  
Diluted     15,437       15,768  

 

9


 

Table 3

 

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

    Three Months Ended March 31,  
    2024     2023  
Net Loss   $ (7,948 )   $ (7,055 )
Depreciation     34,340       36,404  
Amortization of intangibles from acquisitions     1,980       3,247  
Provision for doubtful accounts     1,322       1,378  
Amortization of debt discount and debt issuance costs     625       569  
Gain on disposition of assets       (493 )     (167 )
Stock-based compensation     1,910       1,778  
Deferred income taxes     (2,181 )     (1,953 )
Loss on pension settlement     -       369  
Gain on equity investments     (170 )     (315 )
Decrease in customer receivable       254       745  
Change in prepaid and accrued income taxes     3,966       7,632  
Change in other operating assets and liabilities     (10,429 )     (26,620 )
                 
Net cash provided by operating activities     23,176       16,012  
                 
Capital expenditures     (36,016 )     (50,598 )
Government capital programs:                
Amounts disbursed     (13,473 )     (2,127 )
Amounts received     10,546       593  
Net proceeds from sale of assets     3,655       -  
Purchases of spectrum licenses and other intangible assets     (573 )     -  
Purchases and sales of investments     176       -  
Purchases of strategic investments     -       (630 )
                 
Net cash used in investing activities     (35,685 )     (52,762 )
                 
Dividends paid on common stock     (3,701 )     (3,310 )
Finance lease payments     (443 )     (249 )
Term loan - repayments     (3,801 )     (1,171 )
Payment of debt issuance costs     (72 )     (119 )
Revolving credit facilities – borrowings     46,000       57,553  
Revolving credit facilities – repayments     (18,302 )     (14,000 )
Proceeds from customer receivable credit facility     3,700       4,300  
Repayment of customer receivable credit facility     (1,804 )     (1,570 )
Purchases of common stock - stock-based compensation     (1,896 )     (1,433 )
Purchases of common stock - share repurchase plan     (121 )     (1,407 )
Repurchases of non-controlling interests, net     -       (595 )
                 
Net cash provided by financing activities     19,560       37,999  
                 
Net change in total cash, cash equivalents and restricted cash     7,051       1,249  
                 
Total cash, cash equivalents and restricted cash, beginning of period     62,167       59,728  
                 
Total cash, cash equivalents and restricted cash, end of period   $ 69,218     $ 60,977  

 

10


 

 

Table 4

 

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 March 31, 2024):                                
Cash, cash equivalents and restricted cash   $ 35,369     $ 32,288     $ 1,561     $ 69,218  
Total current assets     121,262       157,318       11,147       289,727  
Fixed assets, net     479,325       585,979       6,178       1,071,482  
Total assets     679,591       1,006,960       92,603       1,779,154  
Total current liabilities     87,986       155,274       30,357       273,617  
Total debt, including current portion     59,776       295,996       185,519       541,291  

 

*  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, 2023 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Statement of Operations Data:                                
Revenue                                
   Mobility                                
        Business   $ 3,575     $ 172     $ -     $ 3,747  
        Consumer     22,532       987       -       23,519  
        Total   $ 26,107     $ 1,159     $ -     $ 27,266  
                                 
   Fixed                                
        Business   $ 17,113     $ 36,320     $ -     $ 53,433  
        Consumer     41,778       22,582       -       64,360  
        Total   $ 58,891     $ 58,902     $ -     $ 117,793  
                                 
  Carrier Services   $ 3,690     $ 32,084     $ -     $ 35,774  
  Other     400       75       -       475  
                                 
Total Communications Services   $ 89,088     $ 92,220     $ -     $ 181,308  
                                 
Construction   $ -     $ 590     $ -     $ 590  
                                 
  Managed services   $ 1,320     $ 2,556     $ -     $ 3,876  
                                 
Total Other   $ 1,320     $ 2,556     $ -     $ 3,876  
                                 
Total Revenue   $ 90,408     $ 95,366     $ -     $ 185,774  
                                 
Depreciation   $ 14,186     $ 21,487     $ 731     $ 36,404  
Amortization of intangibles from acquisitions   $ 380     $ 2,867     $ -     $ 3,247  
Total operating expenses   $ 76,583     $ 99,708     $ 8,847     $ 185,138  
Operating income (loss)   $ 13,825     $ (4,342 )   $ (8,847 )   $ 636  
Net (income) loss attributable to non-controlling interests   $ (1,807 )   $ 2,977     $ -     $ 1,170  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 28,391     $ 20,012     $ (8,116 )   $ 40,287  
Adjusted EBITDA (1)   $ 28,458     $ 22,809     $ (6,469 )   $ 44,798  

 

(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

 

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  

 

12


 

Table 5

 

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

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 expenses     1,190       -       -       1,190  
Transaction-related charges     -       -       19       19  
(Gain) Loss on disposition of assets     -       108       (601 )     (493 )
ADJUSTED EBITDA   $ 29,273     $ 20,703     $ (6,458 )   $ 43,518  

 

 

For the three months ended March 31, 2023 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Operating income (loss)   $ 13,825     $ (4,342 )   $ (8,847 )   $ 636  
Depreciation expense     14,186       21,487       731       36,404  
Amortization of intangibles from acquisitions     380       2,867       -       3,247  
EBITDA   $ 28,391     $ 20,012     $ (8,116 )   $ 40,287  
                                 
Stock-based compensation     67       77       1,634       1,778  
Restructuring expenses     -       2,887       -       2,887  
Transaction-related charges     -       -       13       13  
(Gain) Loss on disposition of assets     -       (167 )     -       (167 )
ADJUSTED EBITDA   $ 28,458     $ 22,809     $ (6,469 )   $ 44,798  

 

13


 

 

Table 6

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

      March 31,       December 31,  
      2024       2023  
Current portion of long-term debt  *   $ 20,476     $ 24,290  
Long-term debt, net of current portion  *     520,815       492,580  
                 
Total debt   $ 541,291     $ 516,870  
                 
Less: Cash, cash equivalents and restricted cash     69,218       62,167  
                 
Net Debt   $ 472,073     $ 454,703  
                 
Adjusted EBITDA - for the four quarters ended   $ 188,172     $ 189,451  
                 
Net Debt Ratio     2.51       2.40  

 

*  Excludes Customer receivable credit facility

 

14