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 2024-07-24 2024-07-24 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): July 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 July 24, 2024, ATN International, Inc. (the “Company”) issued a press release announcing financial results for the three and six months ended June 30, 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 July 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 July 24, 2024    

 

3

 

EX-99.1 2 tm2420133d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

ATN Reports Second Quarter 2024 Results;

Reiterates Full-Year 2024 Outlook

 

Leveraging “First-to-Fiber” and “Glass & SteelTM” Strategic Investments to Deliver Growth in High-Speed Data Subscribers and Network Reach

 

· Total high-speed broadband subscribers increased by 9%

· Broadband homes passed by high-speed data services expanded by 22%

· Capital expenditures were $61.8 million (net of $46.2 million reimbursements) for the first six months of 2024

 

International Telecom Segment Growth and Cost Management Benefit Q2 2024 Results

 

· Second quarter consolidated revenues decreased 2% to $183.3 million, in line with expectations

· International Telecom segment revenues rose 4% supported by growth in consumer and business fixed revenues, and business mobility revenue

· US Telecom segment revenues were down 7% due primarily to conclusion of Emergency Connectivity Fund (ECF) program

· Second quarter net income increased to $9.0 million, or $0.50 per diluted share inclusive of a $15.9 million gain on the sale of a non-core asset

· Operating income increased to $24.3 million

· Adjusted EBITDA1 increased 6% to $48.7 million

 

Reaffirms 2024 Outlook

 

The Company reiterated expectations for full-year 2024 with:

 

· Revenue in the range of $730 million to $750 million, excluding construction revenue

· Adjusted EBITDA2 in the range of $190 million to $200 million

· Capital Expenditures in the range of $100 million to $110 million, net of reimbursements

· Net Debt Ratio3 in the range of 2.25x to 2.50x exiting 2024

 

 

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

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

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

 

1 


 

Earnings Conference Call

 

· Thursday, July 25, 2024, at 10:00 a.m. ET; webcast link: https://edge.media-server.com/mmc/p/x3cd8cb6

 

Beverly, MA – July 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 June 30, 2024.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

“We are making progress in our efforts to leverage our investments to deliver top line growth while improving operating efficiency. Our second quarter performance is driving the business toward that goal as we increased consolidated Adjusted EBITDA by 6%, delivered International Telecom segment top-line and Adjusted EBITDA growth, and benefited from our cost management efforts. Our US Telecom segment’s performance was in line with our expectations, reflecting the impact of the expiration of the ECF program, as previously signaled.”

 

“We continue to enhance the performance and longevity of ATN’s network and improve the quality of our revenue streams through the execution of our First-to-Fiber and Glass & SteelTM strategies. In the second quarter, we grew homes passed by high-speed broadband and had a healthy conversion of subscribers to our high-value high-speed broadband networks. In mobility, we continue to convert our mobility subscriber base to higher margin pre-paid and post-paid plans, expand data usage, and increase business subscribers.”

 

“Looking ahead, we are reiterating our fiscal year 2024 outlook based on our first half performance and the progress we are making executing to our plan. As we near the end of our three-year strategy, we are focusing on maximizing the investments in our upgraded network assets while supporting further expansion at more normalized capex levels supplemented by U.S. government funded infrastructure programs. We believe that our high-speed network expansion and ongoing focus on margin improvement provides a solid foundation for driving strong, sustainable recurring revenues, durable free cash flow, and enhanced shareholder value over the long-term.”

 

Second Quarter 2024 Financial Results

 

Consolidated revenues were $183.3 million, down 2% versus $186.4 million in the year-ago quarter. This decrease primarily reflects the impact of the end of the ECF program in the US Telecom segment, which offset the increase in fixed revenues in the International Telecom segment.

 

2


 

Operating income was $24.3 million in the second quarter versus $2.4 million in the year-ago quarter. The increase in operating income was primarily due to a $15.9 million gain on the disposition of a non-core asset, a $4.3 million reduction in year-over-year selling, general and administrative expenses, and a $1.9 million reduction in depreciation and amortization expense.

 

Net income attributable to ATN stockholders in the second quarter of 2024 was $9.0 million, or income of $0.50 per diluted share compared with a net income attributable to ATN stockholders of $0.8 million, or $(0.03) loss per share, in the year-ago quarter. The increase year-over-year was the result of an increase in operating income, which more than offset the increase in interest expense. In all periods, the income or loss per share calculation includes the impact of preferred dividends that are not included in the net income (loss) calculation.

 

Adjusted EBITDA1 increased to $48.7 million in the second quarter of 2024 from $45.8 million in the year-ago quarter due to lower operating expenses, which more than offset the decrease 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 June 30, 2024 and 2023  
    2024   2023   2024   2023   2024   2023   2024   2023  
    International   International   US   US   Corporate and   Corporate and   Total   Total  
    Telecom   Telecom   Telecom   Telecom   Other*   Other*   ATN   ATN  
Total Revenue:   $ 95,357   $ 91,981   $ 87,924   $ 94,460   $ -   $ -   $ 183,281   $ 186,441  
Mobility     26,811     26,856     769     977     -     -     27,580     27,833  
Fixed     62,215     59,673     52,491     58,103     -     -     114,706     117,776  
Carrier Services     3,636     3,879     30,056     31,576     -     -     33,692     35,455  
Construction     -     -     820     1,020     -     -     820     1,020  
All other     2,695     1,573     3,788     2,784     -     -     6,483     4,357  
                                                   
Operating Income (Loss)   $ 32,405   $ 14,552   $ 884   $ (2,394 ) $ (8,973 ) $ (9,720 ) $ 24,316   $ 2,438  
EBITDA**   $ 48,934   $ 29,022   $ 21,811   $ 21,816   $ (8,926 ) $ (9,039 ) $ 61,819   $ 41,799  
Adjusted EBITDA1   $ 33,285   $ 29,128   $ 21,919   $ 22,776   $ (6,534 ) $ (6,113 ) $ 48,670   $ 45,791  
Capital Expenditures***   $ 12,035   $ 17,408   $ 13,540   $ 21,450   $ 238   $ (5 ) $ 25,813   $ 38,853  

 

3


 

For Six Months Ended June 30, 2024 and 2023  
    2024   2023   2024   2023   2024   2023   2024   2023  
    International   International   US   US   Corporate and   Corporate and   Total   Total  
    Telecom   Telecom   Telecom   Telecom   Other*   Other*   ATN   ATN  
Total Revenue:   $ 188,416   $ 182,389   $ 181,660   $ 189,825   $ -   $ -   $ 370,076   $ 372,214  
Mobility     52,848     52,963     1,606     2,136     -     -     54,454     55,099  
Fixed     123,536     118,563     110,376     117,004     -     -     233,912     235,567  
Carrier Services     7,209     7,570     60,109     63,660     -     -     67,318     71,230  
Construction     -     -     2,406     1,610     -     -     2,406     1,610  
All other     4,823     3,293     7,163     5,415     -     -     11,986     8,708  
                                                   
Operating Income (Loss)   $ 44,090   $ 28,377   $ 1,482   $ (6,737 ) $ (16,682 ) $ (18,566 ) $ 28,890   $ 3,074  
EBITDA**   $ 76,993   $ 57,413   $ 42,275   $ 41,826   $ (16,557 ) $ (17,154 ) $ 102,711   $ 82,085  
Adjusted EBITDA1   $ 62,558   $ 57,586   $ 42,622   $ 45,583   $ (12,992 ) $ (12,581 ) $ 92,188   $ 90,588  
Capital Expenditures***   $ 28,951   $ 38,906   $ 31,299   $ 50,584   $ 1,579   $ (40 ) $ 61,829   $ 89,450  

 

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

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

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

 

ATN’s Strategic Plan and Key Performance Indicators

 

The Company is half-way through the final year of its three-year strategic plan initiated in 2021 to accelerate investments in its high-speed data footprint and grow high speed broadband subscribers. During this final year of the plan, the Company is reducing capital expenditures to approach more normalized spending levels and plans to augment further network expansion with previously announced and future grant funding.

 

Operating Metrics

 

Operating Metrics  
    2024   2024   2023     2023     2023     Q2 2024  
    Q2   Q1   Q4     Q3     Q2     vs. Q2 2023  
High-Speed Data* Broadband Homes Passed     403,500     386,300     367,200     333,500     330,500     22 %
High-Speed Data* Broadband Customers     141,000     137,700     135,900     132,900     129,100     9 %
                                       
Broadband Homes Passed     803,300     789,700     768,900     746,600     746,800     8 %
Broadband Customers     212,900     214,000     214,400     213,900     215,500     -1 %
                                       
Fiber Route Miles     11,728     11,692     11,655     11,575     11,561     1 %
                                       
International Mobile Subscribers                                      
   Pre-Paid     339,000     346,400     350,700     345,500     339,600     0 %
   Post-Paid     57,900     57,300     57,000     55,600     58,600     -1 %
   Total     396,900     403,700     407,700     401,100     398,200     0 %
   Blended Churn     3.44 %   3.34 %   3.33 %   3.76 %   2.69 %      

 

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

 

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

 

4


 

 

Balance Sheet and Cash Flow Highlights

 

Total cash, cash equivalents and restricted cash as of June 30, 2024, was $73.3 million and total debt was $540.8 million, versus $67.2 million of cash, cash equivalents and restricted cash and $482.1 million of total debt at the end of the year-ago quarter.

 

Net cash provided by operating activities was $53.5 million for the six months ended June 30, 2024, compared with net cash provided by operating activities of $60.3 million in the prior year period.

 

Capital expenditures were $61.8 million net of $46.2 million of reimbursable capital expenditures for the six months ended June 30, 2024, versus $89.5 million, net of $7.0 million of reimbursable capital expenditures in the prior year period.

 

Quarterly Dividends and Stock Repurchases

 

Quarterly dividends of $0.24 per share were paid on July 10, 2024, on all common shares outstanding to stockholders of record as of June 30, 2024.

 

Share repurchases made by the Company during the second quarter of 2024 totaled $9.9 million. There is $15 million remaining under the share repurchase program authorized in December 2023.

 

Reaffirms Full-Year 2024 Guidance and Outlook

 

The Company is reaffirming its guidance and outlook for the full-year ended December 31, 2024, as follows:

 

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

 

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

 

5


 

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, July 25, 2024
Call Time: 10:00 a.m. ET
Webcast Link:  https://edge.media-server.com/mmc/p/x3cd8cb6

 

Live Call Participant

Link: https://register.vevent.com/register/BIbb2582646cf142d1bebb5428692491b1

 

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.

 

6


 

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. 

 

7


 

Cautionary Language Concerning Forward-Looking Statements

 

This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, expectations regarding its strategic investment plan, its future revenues, operating income, operating margin, cash flows, network and operating costs, EBITDA, Adjusted EBITDA, Net Debt, Net Debt Ratio, cost management initiatives, and capital investments; demand for the Company’s services and industry trends; the timing of revenue, the Company’s liquidity; the expansion of the Company’s customer base and networks; receipt of certain government grants and management’s plans, expectations and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) the general performance of the Company’s operations, including operating margins, revenues, capital expenditures, the impact of cost savings initiatives, 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 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

 

8


 

Table 1

 

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

    June 30,     December 31,  
    2024     2023  
Assets:            
Cash and cash equivalents   $ 58,932     $ 49,225  
Restricted cash     14,321       12,942  
Customer receivable     7,746       7,249  
Other current assets     214,897       211,856  
                 
Total current assets     295,896       281,272  
                 
Property, plant and equipment, net     1,061,322       1,080,659  
Operating lease right-of-use assets     97,738       99,335  
Customer receivable - long term     43,761       45,676  
Goodwill and other intangible assets, net     169,210       173,008  
Other assets     104,414       103,764  
                 
Total assets   $ 1,772,341     $ 1,783,714  
                 
Liabilities, redeemable non-controlling interests and stockholders’ equity:                
Current portion of long-term debt   $ 16,573     $ 24,290  
Current portion of customer receivable credit facility     7,659       7,110  
Taxes payable     11,994       10,876  
Current portion of lease liabilities     15,074       15,164  
Other current liabilities     217,585       235,754  
                 
Total current liabilities     268,885       293,194  
                 
Long-term debt, net of current portion   $ 524,262     $ 492,580  
Customer receivable credit facility, net of current portion     38,442       38,943  
Deferred income taxes     17,754       19,775  
Lease liabilities     75,592       76,936  
Other long-term liabilities     135,316       138,566  
                 
Total liabilities     1,060,251       1,059,994  
                 
Redeemable non-controlling interests     83,325       85,917  
                 
Stockholders' equity:                
Total ATN International,Inc.’s stockholders’ equity     526,771       541,073  
Non-controlling interests     101,994       96,730  
                 
Total stockholders' equity     628,765       637,803  
                 
Total liabilities, redeemable non-controlling interests and stockholders’ equity   $ 1,772,341     $ 1,783,714  

 

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,  
    2024     2023     2024     2023  
Revenues:                                
   Communications services   $ 177,365     $ 181,576     $ 358,633     $ 362,883  
   Construction     820       1,020       2,406       1,610  
   Other     5,096       3,845       9,037       7,721  
   Total revenue     183,281       186,441       370,076       372,214  
                                 
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                                
   Cost of services and other     76,137       77,718       156,527       156,759  
   Cost of construction revenue     813       1,016       2,382       1,604  
   Selling, general and administrative     57,661       61,914       118,979       123,262  
   Stock-based compensation     2,781       2,739       4,690       4,517  
   Transaction-related charges     -       438       19       451  
   Restructuring expenses     -       370       1,190       3,257  
   Depreciation     35,558       36,217       69,897       72,621  
   Amortization of intangibles from acquisitions     1,945       3,144       3,924       6,391  
   (Gain) loss on disposition of assets     (15,930 )     445       (16,422 )     278  
Total operating expenses     158,965       184,001       341,186       369,140  
                                 
Operating income     24,316       2,440       28,890       3,074  
                                 
Other income (expense):                                
   Interest expense, net     (12,196 )     (10,404 )     (23,271 )     (19,029 )
   Other income (expense)     (579 )     2,216       (406 )     2,411  
   Other income (expense), net     (12,775 )     (8,188 )     (23,677 )     (16,618 )
                                 
Income (loss) before income taxes     11,541       (5,748 )     5,213       (13,544 )
   Income tax expense (benefit)     204       (5,087 )     1,822       (5,827 )
                                 
Net income  (loss)     11,337       (661 )     3,391       (7,717 )
                                 
Net income (loss) attributable to non-controlling interests, net     (2,334 )     1,428       (701 )     2,599  
                                 
Net income (loss) attributable to ATN International, Inc. stockholders   $ 9,003     $ 767     $ 2,690     $ (5,118 )
                                 
Net income (loss) per weighted average share attributable to ATN International, Inc. stockholders:                                
                                 
  Basic   $ 0.50     $ (0.03 )   $ (0.00 )   $ (0.48 )
                                 
  Diluted   $ 0.50     $ (0.03 )   $ (0.00 )   $ (0.48 )
                                 
Weighted average common shares outstanding:                                
   Basic     15,254       15,719       15,346       15,726  
   Diluted     15,255       15,719       15,360       15,726  

 

10


 

Table 3

 

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

    Six Months Ended June 30,  
    2024     2023  
   Net income (loss)   $ 3,391     $ (7,717 )
   Depreciation     69,897       72,621  
   Amortization of intangibles from acquisitions     3,924       6,391  
   Provision for doubtful accounts     2,855       2,463  
   Amortization of debt discount and debt issuance costs     1,249       1,162  
   (Gain) Loss on disposition of assets     (16,422 )     278  
   Stock-based compensation     4,690       4,517  
   Deferred income taxes     (2,550 )     (6,616 )
   Loss on pension settlement     -       369  
   Gain on equity investments     (218 )     (2,501 )
   Decrease in customer receivable     1,418       1,186  
   Change in prepaid and accrued income taxes     273       3,302  
   Change in other operating assets and liabilities     (14,975 )     (15,126 )
                 
       Net cash provided by operating activities     53,532       60,329  
                 
   Capital expenditures     (61,830 )     (89,451 )
   Government capital programs:                
        Amounts disbursed     (46,198 )     (6,986 )
        Amounts received     48,564       593  
   Net proceeds from sale of assets     17,910       -  
   Purchases of spectrum licenses and other intangible assets     (573 )     -  
   Purchases and sales of investments     162       (1,055 )
   Acquisition of business     -       1,314  
                 
       Net cash used in investing activities     (41,965 )     (95,585 )
                 
   Dividends paid on common stock     (7,421 )     (6,633 )
   Distributions to non-controlling interests     (2,116 )     (1,447 )
   Finance lease payments     (915 )     (481 )
   Term loan - repayments     (12,112 )     (2,335 )
   Payment of debt issuance costs     (974 )     (159 )
   Revolving credit facilities – borrowings     75,000       88,273  
   Revolving credit facilities – repayments     (40,002 )     (26,500 )
   Proceeds from customer receivable credit facility     3,700       4,300  
   Repayment of customer receivable credit facility     (3,709 )     (3,247 )
   Purchases of common stock - stock-based compensation     (1,932 )     (1,433 )
   Purchases of common stock - share repurchase plan     (10,000 )     (6,828 )
   Repurchases of non-controlling interests, net     -       (760 )
                 
       Net cash provided by (used in) financing activities     (481 )     42,750  
                 
Net change in total cash, cash equivalents and restricted cash     11,086       7,494  
                 
Total cash, cash equivalents and restricted cash, beginning of period     62,167       59,728  
                 
Total cash, cash equivalents and restricted cash, end of period   $ 73,253     $ 67,222  

 

11


 

Table 4

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the three months ended June 30, 2024 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Statement of Operations Data:                                
Revenue                                
   Mobility                                
        Business   $ 4,932     $ 68     $ -     $ 5,000  
        Consumer     21,879       701       -       22,580  
        Total   $ 26,811     $ 769     $ -     $ 27,580  
                                 
   Fixed                                
        Business   $ 18,715     $ 30,817     $ -     $ 49,532  
        Consumer     43,500       21,674       -       65,174  
        Total   $ 62,215     $ 52,491     $ -     $ 114,706  
                                 
  Carrier Services   $ 3,636     $ 30,056     $ -     $ 33,692  
  Other     1,045       342       -       1,387  
                                 
Total Communications Services   $ 93,707     $ 83,658     $ -     $ 177,365  
                                 
Construction   $ -     $ 820     $ -     $ 820  
                                 
  Managed services   $ 1,650     $ 3,446     $ -     $ 5,096  
Total Other   $ 1,650     $ 3,446     $ -     $ 5,096  
                                 
Total Revenue   $ 95,357     $ 87,924     $ -     $ 183,281  
                                 
Depreciation   $ 16,277     $ 19,234     $ 47     $ 35,558  
Amortization of intangibles from acquisitions   $ 252     $ 1,693     $ -     $ 1,945  
Total operating expenses   $ 62,952     $ 87,040     $ 8,973     $ 158,965  
Operating income (loss)   $ 32,405     $ 884     $ (8,973 )   $ 24,316  
Net (income) loss attributable to non-controlling interests   $ (5,137 )   $ 2,803     $ -     $ (2,334 )
                                 
Non GAAP measures:                                
EBITDA (2)   $ 48,934     $ 21,811     $ (8,926 )   $ 61,819  
Adjusted EBITDA (1)   $ 33,285     $ 21,919     $ (6,534 )   $ 48,670  
                                 
Balance Sheet Data (at June 30, 2024):                                
Cash, cash equivalents and restricted cash   $ 33,563     $ 36,448     $ 3,242     $ 73,253  
Total current assets     130,572       155,822       9,502       295,896  
Fixed assets, net     475,862       579,092       6,368       1,061,322  
Total assets     683,111       997,592       91,638       1,772,341  
Total current liabilities     91,529       145,856       31,500       268,885  
Total debt, including current portion     59,801       298,375       182,659       540,835  

 

*  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, 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  
Net (income) loss attributable to non-controlling interests   $ (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  

 

(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


 

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the six months ended June 30, 2024 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Statement of Operations Data:                                
Revenue                                
   Mobility                                
        Business   $ 9,740     $ 141     $ -     $ 9,881  
        Consumer     43,108       1,465       -       44,573  
        Total   $ 52,848     $ 1,606     $ -     $ 54,454  
                                 
   Fixed                                
        Business   $ 37,247     $ 65,783     $ -     $ 103,030  
        Consumer     86,289       44,593       -       130,882  
        Total   $ 123,536     $ 110,376     $ -     $ 233,912  
                                 
  Carrier Services   $ 7,209     $ 60,109     $ -     $ 67,318  
  Other     1,863       1,086       -       2,949  
                                 
Total Communications Services   $ 185,456     $ 173,177     $ -     $ 358,633  
                                 
Construction   $ -     $ 2,406     $ -     $ 2,406  
                                 
  Managed services   $ 2,960     $ 6,077     $ -     $ 9,037  
Total Other   $ 2,960     $ 6,077     $ -     $ 9,037  
                                 
Total Revenue   $ 188,416     $ 181,660     $ -     $ 370,076  
                                 
Depreciation   $ 32,400     $ 37,372     $ 125     $ 69,897  
Amortization of intangibles from acquisitions   $ 503     $ 3,421     $ -     $ 3,924  
Total operating expenses   $ 144,326     $ 180,178     $ 16,682     $ 341,186  
Operating income (loss)   $ 44,090     $ 1,482     $ (16,682 )   $ 28,890  
Net (income) loss attributable to non-controlling interests   $ (6,574 )   $ 5,872     $ -     $ (702 )
                                 
Non GAAP measures:                                
EBITDA (2)   $ 76,993     $ 42,275     $ (16,557 )   $ 102,711  
Adjusted EBITDA (1)   $ 62,558     $ 42,622     $ (12,992 )   $ 92,188  

 

*  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, 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  
Net (income) loss attributable to non-controlling interests   $ (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  
                                 
Balance Sheet Data (at December 31, 2023):                                
Cash, cash equivalents and restricted cash   $ 26,354     $ 33,574     $ 2,239     $ 62,167  
Total current assets     107,469       162,768       11,035       281,272  
Fixed assets, net     481,911       593,833       4,915       1,080,659  
Total assets     672,171       1,019,924       91,619       1,783,714  
Total current liabilities     86,540       169,297       37,357       293,194  
Total debt, including current portion     64,254       293,607       159,009       516,870  

 

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

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

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

 

15


 

Table 5

 

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

For the three months ended June 30, 2024 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Operating income (loss)   $ 32,405     $ 884     $ (8,973 )   $ 24,316  
Depreciation expense     16,277       19,234       47       35,558  
Amortization of intangibles from acquisitions     252       1,693       -       1,945  
EBITDA   $ 48,934     $ 21,811     $ (8,926 )   $ 61,819  
                                 
Stock-based compensation     193       196       2,392       2,781  
(Gain) Loss on disposition of assets     (15,842 )     (88 )     -       (15,930 )
ADJUSTED EBITDA   $ 33,285     $ 21,919     $ (6,534 )   $ 48,670  

 

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  

 

16


 

Table 5 (continued)

 

ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)

 

For the six months ended June 30, 2024 is as follows:

           

    International
Telecom
    US Telecom     Corporate and
Other  *
    Total  
Operating income (loss)   $ 44,090     $ 1,482     $ (16,682 )   $ 28,890  
Depreciation expense     32,400       37,372       125       69,897  
Amortization of intangibles from acquisitions     503       3,421       -       3,924  
EBITDA   $ 76,993     $ 42,275     $ (16,557 )   $ 102,711  
                                 
Stock-based compensation     217       327       4,146       4,690  
Restructuring expenses     1,190       -       -       1,190  
Transaction-related charges     -       -       19       19  
(Gain) Loss on disposition of assets     (15,842 )     20       (600 )     (16,422 )
ADJUSTED EBITDA   $ 62,558     $ 42,622     $ (12,992 )   $ 92,188  

 

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  

 

17


 

Table 6 

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

    June 30,     December 31,  
    2024     2023  
Current portion of long-term debt  *   $ 16,573     $ 24,290  
Long-term debt, net of current portion  *     524,262       492,580  
                 
Total debt   $ 540,835     $ 516,870  
                 
Less: Cash, cash equivalents and restricted cash     73,253       62,167  
                 
Net Debt   $ 467,582     $ 454,703  
                 
Adjusted EBITDA - for the four quarters ended   $ 191,050     $ 189,451  
                 
Net Debt Ratio     2.45       2.40  

 

*  Excludes Customer receivable credit facility

 

18