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 2024-10-29 2024-10-29 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): October 29, 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 October 29, 2024, ATN International, Inc. (the “Company”) issued a press release announcing financial results for the three and nine months ended September 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 October 29, 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 October 29, 2024    

 

3

 

EX-99.1 2 tm2427072d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

ATN Reports Third Quarter 2024 Results;

Updates Full-Year 2024 Outlook

 

“First-to-Fiber” and “Glass & SteelTM” Strategies Yield Year-Over-Year Increases in High-Speed Data Subscriber and Network Reach Metrics

 

· Total high-speed broadband subscribers increased 6% year-over-year

· Broadband homes passed by high-speed data services expanded 20% year-over-year

· Capital expenditures were $85.7 million (net of $71.8 million reimbursements) for the first nine months of 2024, reduced from $126.6 million (net of $14.3 million reimbursements) for the first nine months of 2023

 

Q3 2024 Results Highlighted by International Telecom Segment Fixed Revenue Growth, Cost Management Initiatives Supporting Margin Expansion

 

· International Telecom segment revenues were essentially flat supported by growth in consumer and business fixed revenues and business mobility revenues

· US Telecom segment revenues were down 13% due primarily to the anticipated conclusion of two government subsidy programs and the anticipated reduction in construction revenues

· Third quarter net loss increased to $32.7 million, or $2.26 per diluted share inclusive of a $35.3 million non-cash goodwill impairment charge

· Operating loss increased to $38.4 million, including the impairment charge

· Adjusted EBITDA1 decreased 5% to $45.7 million

· Year-to-date net cash from operations increased 9% year-over-year to $97.4 million

 

Updates 2024 Outlook for Revenues, Adjusted EBITDA and Net Debt Ratio

 

The Company’s expectations for full-year 2024 outlook are as follows:

 

· Revenue is now expected to be in the range of $720 million to $730 million, excluding construction revenue

· Adjusted EBITDA2 is now expected to be in the range of $182 million to $188 million

· Capital Expenditures are still 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 2.3x to 2.6x exiting 2024

 

 

1 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA and Adjusted EBITDA margin, non-GAAP measures.

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

 

Wednesday October 30, 2024, at 10:00 a.m. ET; Webcast Link: https://edge.media-server.com/mmc/p/i66c89ki

 

Beverly, MA – October 29, 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 September 30, 2024.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

“We reported strong free cash flow from operations in the third quarter, driven by effective cost and net working capital management. Our performance continues to reflect a tale of two segments, with revenues impacted primarily by underperformance in our US Telecom segment related to the conclusion of certain government subsidy programs, slower consumer growth, and delays in enterprise sales and delivery. Based on these dynamics, and compression in market multiples, we recorded a non-cash $35 million goodwill impairment charge during the third quarter.

 

“In the International Telecom segment, solid fixed revenue gains and business mobility revenue growth offset softness in consumer mobility related to competitive pressures, and we delivered Adjusted EBITDA growth. Additionally, we increased our international post-paid mobile subscriber bases both sequentially and year-over-year.

 

“To reflect our expectations for near-term operating performance, we are lowering our revenue and Adjusted EBITDA guidance ranges for fiscal 2024 and increasing our expected leverage multiple exiting the year. We are taking strategic actions intended to align our cost structure with current revenue levels, while focusing on margin improvement and cash flow generation. These actions include refocusing efforts on growing our business and carrier customer revenues in the US, strengthening sales execution teams, and maximizing value from deployed assets.

 

“Longer term, we remain committed to leveraging the value and longevity of our upgraded network while diligently operating the business in an effort to further expand cash flows and position ATN to deliver increased value for shareholders.”

 

  2  

 

Third Quarter 2024 Financial Results

 

Consolidated revenues were $178.5 million, down 7% versus $191.0 million in the year-ago quarter. This primarily reflects the overall revenue decline in the US Telecom segment due in part to the anticipated impact of the end of the Emergency Connectivity Fund (ECF) and Affordable Care Program (ACP), and a reduction in construction revenues for the quarter.

 

Operating loss was $38.4 million in the third quarter versus operating income of $6.8 million in the year-ago quarter. The decrease in operating income was primarily due to a $35.3 million non-cash goodwill impairment charge on certain US Telecom assets, $3.8 million of transaction-related charges, and $2.3 million of restructuring and reorganization expenses.

 

Net loss attributable to ATN stockholders in the third quarter of 2024 was $32.7 million, or a loss of $2.26 per share compared with a net loss attributable to ATN stockholders of $3.6 million, or $0.31 loss per share, in the year-ago quarter. The year-over-year change was the result of the above-mentioned factors that increased the operating loss combined with an increase in interest expense. 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 was $45.7 million in the third quarter of 2024, a decrease from $47.8 million in the year-ago quarter primarily due to lower US Telecom revenues.

 

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 September 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:   $ 94,281     $ 93,878     $ 84,170     $ 97,158     $ -     $ -     $ 178,451     $ 191,036  
Mobility     26,809       27,791       706       946       -       -       27,515       28,737  
Fixed     61,759       59,983       51,015       58,342       -       -       112,774       118,325  
Carrier Services     3,272       3,441       29,430       32,319       -       -       32,702       35,760  
Construction     -       -       203       2,038       -       -       203       2,038  
All other     2,441       2,663       2,816       3,513       -       -       5,257       6,176  
                                                                 
Operating Income (Loss)   $ 12,853     $ 12,800     $ (44,333 )   $ 3,018     $ (6,878 )   $ (8,981 )   $ (38,358 )   $ 6,837  
EBITDA**   $ 31,518     $ 27,394     $ (23,912 )   $ 25,299     $ (6,674 )   $ (8,363 )   $ 932     $ 44,330  
Adjusted EBITDA1   $ 32,248     $ 27,502     $ 17,692     $ 26,860     $ (4,270 )   $ (6,516 )   $ 45,670     $ 47,846  
Capital Expenditures***   $ 10,489     $ 18,744     $ 13,070     $ 18,445     $ 282     $ -     $ 23,841     $ 37,189  

 

  3  

 

For Nine Months Ended September 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:   $ 282,697     $ 276,267     $ 265,830     $ 286,983     $ -     $ -     $ 548,527     $ 563,250  
Mobility     79,657       80,754       2,312       3,081       -       -       81,969       83,835  
Fixed     185,295       178,546       161,392       175,346       -       -       346,687       353,892  
Carrier Services     10,481       11,011       89,539       95,978       -       -       100,020       106,989  
Construction     -       -       2,609       3,648       -       -       2,609       3,648  
All other     7,264       5,956       9,978       8,930       -       -       17,242       14,886  
                                                                 
Operating Income (Loss)   $ 56,944     $ 41,177     $ (42,852 )   $ (3,719 )   $ (23,559 )   $ (27,547 )   $ (9,467 )   $ 9,911  
EBITDA**   $ 108,512     $ 84,807     $ 18,361     $ 67,126     $ (23,229 )   $ (25,517 )   $ 103,644     $ 126,416  
Adjusted EBITDA1   $ 94,808     $ 85,089     $ 60,313     $ 72,443     $ (17,260 )   $ (19,097 )   $ 137,861     $ 138,435  
Capital Expenditures***   $ 39,440     $ 57,610     $ 44,371     $ 69,030     $ 1,860     $ -     $ 85,671     $ 126,640  

 

* 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 in the final quarter 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 transitioning away from a period of heavy investments to focus more on margin and cash flow improvement. The Company believes these efforts will allow it to improve returns to shareholders.

 

Operating Metrics

 

Operating Metrics
    2024     2024     2024     2023     2023     Q3 2024  
    Q3     Q2     Q1     Q4     Q3     vs. Q3 2023  
High-Speed Data* Broadband Homes Passed     399,500       396,100       386,300       367,200       333,500       20 %
High-Speed Data* Broadband Customers     141,500       142,000       138,700       135,900       132,900       6 %
                                                 
Broadband Homes Passed     798,400       803,300       789,700       768,900       746,600       7 %
Broadband Customers     206,400       213,000       214,100       214,400       213,900       -4 %
                                                 
Fiber Route Miles     11,901       11,728       11,692       11,655       11,575       3 %
                                                 
International Mobile Subscribers                                                
   Pre-Paid     336,400       339,000       346,400       350,700       345,500       -3 %
   Post-Paid     58,700       57,900       57,300       57,000       55,600       6 %
   Total     395,100       396,900       403,700       407,700       401,100       -1 %
                                                 
   Blended Churn     3.47 %     3.44 %     3.34 %     3.33 %     3.76 %        

 

*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 September 30, 2024, was $116.8 million and total debt was $568.9 million, versus $62.2 million of cash, cash equivalents and restricted cash and $516.9 million of total debt on December 31, 2023.

 

Net cash provided by operating activities was $97.4 million for the nine months ended September 30, 2024, compared with net cash provided by operating activities of $89.5 million in the prior year period.

 

Capital expenditures were $85.7 million net of $71.8 million of reimbursable capital expenditures for the nine months ended September 30, 2024, versus $126.6 million, net of $14.3 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 October 4, 2024 on all common shares outstanding to stockholders of record as of September 30, 2024.

 

Updates Full-Year 2024 Guidance and Outlook

 

The Company has updated its revenue, adjusted EBITDA and net debt ratio guidance ranges and reiterated its capital expenditure guidance range for the full year ended December 31, 2024, as follows:

 

Revenue (excluding construction revenue) $720 million to $730 million (previously $730 million to $750 million) Full-year 2024
Adjusted EBITDA1 $182 million to $188 million (previously $190 million to $200 million) Full-year 2024
Capital Expenditures $100 million to $110 million Full-year 2024
Net Debt Ratio3 2.3x to 2.6x (previously 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 assets. In 2025, the Company expects internally funded capital investments to be in the range of 10% to 15% of revenues and supported by cash flow from operations.

 

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.

 

  5  

 

Conference Call Information

 

Call Date: Wednesday, October 30, 2024
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/i66c89ki

Live Call Participant Link: https://register.vevent.com/register/BIbf889f89a57e4183ba9dbe6725fa759d

 

Webcast Link Instructions
You can listen to a live audio webcast of the conference call by visiting the “Webcast Link” above or the "Events & Presentations" section of the Company's Investor Relations website at https://ir.atni.com/events-and-presentations. A replay of the conference call will be available at the same locations beginning at approximately 1:00 pm ET on the same day. The Company also will provide an investor presentation as a supplement to the call on the “Events & Presentations” section of its Investor Relations website.

 

About ATN

 

ATN International, Inc. (Nasdaq: ATNI), headquartered in Beverly, Massachusetts, is a leading provider of digital infrastructure and communications services for all. The Company operates in the United States and internationally, including the Caribbean region, with a focus on rural and remote markets with a growing demand for infrastructure investments. The Company’s operating subsidiaries today primarily provide: (i) advanced wireless and wireline connectivity to residential, business, and government customers, including a range of high-speed Internet and data services, fixed and mobile wireless solutions, and video and voice services; and (ii) carrier and enterprise communications services, such as terrestrial and submarine fiber optic transport, and communications tower facilities. For more information, please visit www.atni.com.

 

Use of Non-GAAP Financial Measures and Definition of Terms

 

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this press release also contains non-GAAP financial measures. Specifically, the Company has included EBITDA, Adjusted EBITDA, Net Debt, and Net Debt Ratio in this release and the tables included herein.

 

  6  

 

EBITDA is defined as Operating income (loss) before depreciation and amortization expense.

 

Adjusted EBITDA is defined as Operating income (loss) before depreciation and amortization expense, transaction-related charges, restructuring and reorganization expenses, one-time impairment or special charges, non-cash stock-based compensation, and the gain (loss) on disposition of assets and transfers.

 

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, the ability to expand its carrier and business customer sales, 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 customer growth on its existing assets; (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, enterprise, 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.

 

  8  

 

Contact

 

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

 

  9  

 

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

 

    September 30,     December 31,  
    2024     2023  
Assets:                
Cash and cash equivalents   $ 100,689     $ 49,225  
Restricted cash     16,075       12,942  
Customer receivable     7,924       7,249  
Other current assets     200,918       211,856  
                 
Total current assets     325,606       281,272  
                 
Property, plant and equipment, net     1,049,002       1,080,659  
Operating lease right-of-use assets     99,231       99,335  
Customer receivable - long term     41,925       45,676  
Goodwill and other intangible assets, net     132,042       173,008  
Other assets     103,575       103,764  
                 
Total assets   $ 1,751,381     $ 1,783,714  
                 
Liabilities, redeemable non-controlling interests and stockholders’ equity:                
Current portion of long-term debt   $ 7,413     $ 24,290  
Current portion of customer receivable credit facility     7,935       7,110  
Taxes payable     10,685       10,876  
Current portion of lease liabilities     15,310       15,164  
Other current liabilities     227,087       235,754  
                 
Total current liabilities     268,430       293,194  
                 
Long-term debt, net of current portion   $ 561,493     $ 492,580  
Customer receivable credit facility, net of current portion     38,274       38,943  
Deferred income taxes     1,878       19,775  
Lease liabilities     77,033       76,936  
Other long-term liabilities     135,067       138,566  
                 
Total liabilities     1,082,175       1,059,994  
                 
Redeemable non-controlling interests     75,083       85,917  
                 
Stockholders' equity:                
Total ATN International, Inc.’s stockholders’ equity     490,795       541,073  
Non-controlling interests     103,328       96,730  
                 
Total stockholders' equity     594,123       637,803  
                 
Total liabilities, redeemable non-controlling interests and stockholders’ equity   $ 1,751,381     $ 1,783,714  

 

  10  

 

                    Table 2
 
ATN International, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, Except per Share Data)

 

    Three Months Ended,     Nine Months Ended,  
    September 30,     September 30,  
    2024     2023     2024     2023  
Revenues:                                
Communications services   $ 174,422     $ 184,601     $ 533,055     $ 547,484  
Construction     203       2,038       2,609       3,648  
Other     3,826       4,397       12,863       12,118  
Total revenue     178,451       191,036       548,527       563,250  
                                 
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                                
Cost of services and other     78,973       80,367       235,499       237,125  
Cost of construction revenue     205       2,031       2,588       3,635  
Selling, general and administrative     53,601       60,792       172,580       184,055  
Stock-based compensation     1,831       1,956       6,521       6,473  
Transaction-related charges     3,791       45       3,809       496  
Restructuring and reorganization expenses     2,345       1,383       3,535       4,640  
Depreciation     37,299       34,370       107,196       106,991  
Amortization of intangibles from acquisitions     1,991       3,124       5,916       9,514  
(Gain) loss on disposition of assets and transfers     1,504       132       (14,919 )     410  
Goodwill impairment     35,269       -       35,269       -  
Total operating expenses     216,809       184,200       557,994       553,339  
                                 
Operating income (loss)     (38,358 )     6,836       (9,467 )     9,911  
                                 
Other income (expense):                                
Interest expense, net     (12,483 )     (11,309 )     (35,753 )     (30,338 )
Other income (expense)     (645 )     213       (1,052 )     2,623  
Other income (expense), net     (13,128 )     (11,096 )     (36,805 )     (27,715 )
                                 
Loss before income taxes     (51,486 )     (4,260 )     (46,272 )     (17,804 )
Income tax benefit     (12,035 )     (542 )     (10,213 )     (6,369 )
                                 
Net loss     (39,451 )     (3,718 )     (36,059 )     (11,435 )
                                 
Net loss attributable to non-controlling interests, net     6,760       134       6,059       2,733  
                                 
Net loss attributable to ATN International, Inc. stockholders   $ (32,691 )   $ (3,584 )   $ (30,000 )   $ (8,702 )
                                 
Net loss per weighted average share attributable to ATN International, Inc. stockholders:                                
                                 
Basic   $ (2.26 )   $ (0.31 )   $ (2.24 )   $ (0.80 )
Diluted   $ (2.26 )   $ (0.31 )   $ (2.24 )   $ (0.80 )
                                 
Weighted average common shares outstanding:                                
Basic     15,114       15,601       15,268       15,666  
Diluted     15,114       15,601       15,268       15,666  

 

  11  

 

Table 3

 

ATN International, Inc. 

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands) 

 

    Nine Months Ended September 30,  
    2024     2023  
Net loss   $ (36,059 )   $ (11,435 )
Depreciation     107,196       106,991  
Amortization of intangibles from acquisitions     5,916       9,514  
Provision for doubtful accounts     4,209       4,014  
Amortization of debt discount and debt issuance costs     1,915       1,806  
(Gain) Loss on disposition of assets and transfers     (14,919 )     410  
Stock-based compensation     6,521       6,472  
Deferred income taxes     (14,409 )     (9,452 )
Loss on pension settlement     -       369  
Gain on equity investments     (484 )     (2,752 )
Loss on extinguishment of debt     760       -  
Goodwill impairment     35,269       -  
Decrease in customer receivable     3,076       1,185  
Change in prepaid and accrued income taxes     (3,164 )     3,602  
Change in other operating assets and liabilities     1,599       (21,240 )
                 
Net cash provided by operating activities     97,426       89,484  
                 
Capital expenditures     (85,672 )     (126,640 )
Government capital programs:                
Amounts disbursed     (71,849 )     (14,261 )
Amounts received     72,531       16,065  
Net proceeds from sale of assets     17,910       -  
Purchases and sales of strategic investments     790       (1,055 )
Purchases and sales of investments     505       -  
Acquisition of business     -       1,314  
Other     (573 )     -  
                 
Net cash used in investing activities     (66,358 )     (124,577 )
                 
Dividends paid on common stock     (11,047 )     (9,918 )
Distributions to non-controlling interests     (2,226 )     (1,447 )
Finance lease payments     (1,357 )     (932 )
Term loan - borrowings     300,000       130,000  
Term loan - repayments     (239,430 )     (3,532 )
Payment of debt issuance costs     (6,548 )     (3,708 )
Revolving credit facilities – borrowings     90,000       126,893  
Revolving credit facilities – repayments     (94,002 )     (174,292 )
Proceeds from customer receivable credit facility     5,740       4,300  
Repayment of customer receivable credit facility     (5,669 )     (4,998 )
Purchases of common stock - stock-based compensation     (1,932 )     (1,473 )
Purchases of common stock - share repurchase plan     (10,000 )     (11,679 )
Repurchases of non-controlling interests, net     -       (762 )
                 
Net cash provided by financing activities     23,529       48,452  
                 
Net change in total cash, cash equivalents and restricted cash     54,597       13,359  
                 
Total cash, cash equivalents and restricted cash, beginning of period     62,167       59,728  
                 
Total cash, cash equivalents and restricted cash, end of period   $ 116,764     $ 73,087  

 

  12  

 

        Table 4
 
ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
         
For the three months ended September 30, 2024 is as follows:

 

   

International
Telecom

    US Telecom     Corporate and
Other *
    Total  
Statement of Operations Data:                                
Revenue                                
Mobility                                
Business   $ 5,007     $ 68     $ -     $ 5,075  
Consumer     21,802       638       -       22,440  
Total   $ 26,809     $ 706     $ -     $ 27,515  
                                 
Fixed                                
Business   $ 18,692     $ 29,575     $ -     $ 48,267  
Consumer     43,067       21,440       -       64,507  
Total   $ 61,759     $ 51,015     $ -     $ 112,774  
                                 
Carrier Services   $ 3,272     $ 29,430     $ -     $ 32,702  
Other     1,175       255       -       1,430  
                                 
Total Communications Services   $ 93,015     $ 81,406     $ -     $ 174,421  
                                 
Construction   $ -     $ 203     $ -     $ 203  
                                 
Managed services   $ 1,266     $ 2,561     $ -     $ 3,827  
                                 
Total Other   $ 1,266     $ 2,561     $ -     $ 3,827  
                                 
Total Revenue   $ 94,281     $ 84,170     $ -     $ 178,451  
                                 
Depreciation   $ 18,414     $ 18,681     $ 204     $ 37,299  
Amortization of intangibles from acquisitions   $ 251     $ 1,740     $ -     $ 1,991  
Total operating expenses   $ 81,428     $ 128,503     $ 6,878     $ 216,809  
Operating income (loss)   $ 12,853     $ (44,333 )   $ (6,878 )   $ (38,358 )
Net (income) loss attributable to non-controlling interests   $ (1,893 )   $ 8,653     $ -     $ 6,760  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 31,518     $ (23,912 )   $ (6,674 )   $ 932  
Adjusted EBITDA (1)   $ 32,248     $ 17,692     $ (4,270 )   $ 45,670  
                                 
Balance Sheet Data (at September 30, 2024):                                
Cash, cash equivalents and restricted cash   $ 52,043     $ 62,772     $ 1,949     $ 116,764  
Total current assets     149,987       167,440       8,179       325,606  
Fixed assets, net     468,559       573,997       6,446       1,049,002  
Total assets     695,127       967,028       89,226       1,751,381  
Total current liabilities     96,384       140,689       31,357       268,430  
Total debt, including current portion     59,824       316,672       192,409       568,905  

 

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

 

  13  

 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

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

 

    International
Telecom
    US Telecom     Corporate and
Other *
    Total  
Statement of Operations Data:                                
Revenue                                
Mobility                                
Business   $ 3,818     $ 129     $ -     $ 3,947  
Consumer     23,973       817       -       24,790  
Total   $ 27,791     $ 946     $ -     $ 28,737  
                                 
Fixed                                
Business   $ 18,016     $ 35,680     $ -     $ 53,696  
Consumer     41,967       22,662       -       64,629  
Total   $ 59,983     $ 58,342     $ -     $ 118,325  
                                 
Carrier Services   $ 3,441     $ 32,319     $ -     $ 35,760  
Other     1,236       544       -       1,780  
                                 
Total Communications Services   $ 92,451     $ 92,151     $ -     $ 184,602  
                                 
Construction   $ -     $ 2,038     $ -     $ 2,038  
                                 
Managed services   $ 1,427     $ 2,969     $ -     $ 4,396  
                                 
Total Other   $ 1,427     $ 2,969     $ -     $ 4,396  
                                 
Total Revenue   $ 93,878     $ 97,158     $ -     $ 191,036  
                                 
Depreciation   $ 14,354     $ 19,397     $ 618     $ 34,369  
Amortization of intangibles from acquisitions   $ 240     $ 2,884     $ -     $ 3,124  
Total operating expenses   $ 81,078     $ 94,140     $ 8,981     $ 184,199  
Operating income (loss)   $ 12,800     $ 3,018     $ (8,981 )   $ 6,837  
Net (income) loss attributable to non-controlling interests   $ (1,794 )   $ 1,928     $ -     $ 134  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 27,394     $ 25,299     $ (8,363 )   $ 44,330  
Adjusted EBITDA (1)   $ 27,502     $ 26,860     $ (6,516 )   $ 47,846  

 

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

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

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

 

  14  

 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the nine months ended September 30, 2024 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other *
    Total  
Statement of Operations Data:                                
Revenue                                
Mobility                                
Business   $ 14,747     $ 209     $ -     $ 14,956  
Consumer     64,910       2,103       -       67,013  
Total   $ 79,657     $ 2,312     $ -     $ 81,969  
                                 
Fixed                                
Business   $ 55,939     $ 95,359     $ -     $ 151,298  
Consumer     129,356       66,033       -       195,389  
Total   $ 185,295     $ 161,392     $ -     $ 346,687  
                                 
Carrier Services   $ 10,481     $ 89,539     $ -     $ 100,020  
Other     3,038       1,341       -       4,379  
                                 
Total Communications Services   $ 278,471     $ 254,584     $ -     $ 533,055  
                                 
Construction   $ -     $ 2,609     $ -     $ 2,609  
                                 
Managed services   $ 4,226     $ 8,637     $ -     $ 12,863  
                                 
Total Other   $ 4,226     $ 8,637     $ -     $ 12,863  
                                 
Total Revenue   $ 282,697     $ 265,830     $ -     $ 548,527  
                                 
Depreciation   $ 50,814     $ 56,052     $ 330     $ 107,196  
Amortization of intangibles from acquisitions   $ 754     $ 5,161     $ -     $ 5,915  
Total operating expenses   $ 225,753     $ 308,682     $ 23,559     $ 557,994  
Operating income (loss)   $ 56,944     $ (42,852 )   $ (23,559 )   $ (9,467 )
Net (income) loss attributable to non-controlling interests   $ (8,467 )   $ 14,526     $ -     $ 6,059  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 108,512     $ 18,361     $ (23,229 )   $ 103,644  
Adjusted EBITDA (1)   $ 94,808     $ 60,313     $ (17,260 )   $ 137,861  

 

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

 

  15  

 

        Table 4 (continued)
         
ATN International, Inc.
Selected Segment Financial Information
 
(In Thousands)
         
For the nine months ended September 30, 2023 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other *
    Total  
Statement of Operations Data:                                
Revenue                                
Mobility                                
Business   $ 11,484     $ 415     $ -     $ 11,899  
Consumer     69,270       2,666       -       71,936  
Total   $ 80,754     $ 3,081     $ -     $ 83,835  
                                 
Fixed                                
Business   $ 52,602     $ 107,494     $ -     $ 160,096  
Consumer     125,944       67,852       -       193,796  
Total   $ 178,546     $ 175,346     $ -     $ 353,892  
                                 
Carrier Services   $ 11,011     $ 95,978     $ -     $ 106,989  
Other     2,084       684       -       2,768  
                                 
Total Communications Services   $ 272,395     $ 275,089     $ -     $ 547,484  
                                 
Construction   $ -     $ 3,648     $ -     $ 3,648  
                                 
Managed services   $ 3,872     $ 8,246     $ -     $ 12,118  
                                 
Total Other   $ 3,872     $ 8,246     $ -     $ 12,118  
                                 
Total Revenue   $ 276,267     $ 286,983     $ -     $ 563,250  
                                 
Depreciation   $ 42,646     $ 62,315     $ 2,030     $ 106,991  
Amortization of intangibles from acquisitions   $ 984     $ 8,530     $ -     $ 9,514  
Total operating expenses   $ 235,090     $ 290,702     $ 27,547     $ 553,339  
Operating income (loss)   $ 41,177     $ (3,719 )   $ (27,547 )   $ 9,911  
Net (income) loss attributable to non-controlling interests   $ (5,650 )   $ 8,383     $ -     $ 2,733  
                                 
Non GAAP measures:                                
EBITDA (2)   $ 84,807     $ 67,126     $ (25,517 )   $ 126,416  
Adjusted EBITDA (1)   $ 85,089     $ 72,443     $ (19,097 )   $ 138,435  
                                 
Balance Sheet Data (at December 31, 2023):                                
Cash, cash equivalents and restricted cash   $ 26,354     $ 33,574     $ 2,239     $ 62,167  
Total current assets     107,469       162,768       11,035       281,272  
Fixed assets, net     481,911       593,833       4,915       1,080,659  
Total assets     672,171       1,019,924       91,619       1,783,714  
Total current liabilities     86,540       169,297       37,357       293,194  
Total debt, including current portion     64,254       293,607       159,009       516,870  

 

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

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

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

 

  16  

 

        Table 5
 
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
         
For the three months ended September 30, 2024 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other *
    Total  
Operating income (loss)   $ 12,853     $ (44,333 )   $ (6,878 )   $ (38,358 )
Depreciation expense     18,414       18,681       204       37,299  
Amortization of intangibles from acquisitions     251       1,740       -       1,991  
EBITDA   $ 31,518     $ (23,912 )   $ (6,674 )   $ 932  
                                 
Stock-based compensation     102       157       1,571       1,830  
Restructuring and reorganization expenses     299       1,167       879       2,345  
Transaction-related charges     -       3,789       1       3,790  
(Gain) Loss on disposition of assets and transfers     329       1,222       (47 )     1,504  
Goodwill impairment     -       35,269       -       35,269  
ADJUSTED EBITDA   $ 32,248     $ 17,692     $ (4,270 )   $ 45,670  

 

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

 

      International
Telecom 
      US Telecom        Corporate and
Other *
      Total  
Operating income (loss)   $ 12,800     $ 3,018     $ (8,981 )   $ 6,837  
Depreciation expense     14,354       19,397       618       34,369  
Amortization of intangibles from acquisitions     240       2,884       -       3,124  
EBITDA   $ 27,394     $ 25,299     $ (8,363 )   $ 44,330  
                                 
Stock-based compensation     130       23       1,802       1,955  
Restructuring and reorganization expenses     -       1,383       -       1,383  
Transaction-related charges     -       -       45       45  
(Gain) Loss on disposition of assets and transfers     (22 )     155       -       133  
ADJUSTED EBITDA   $ 27,502     $ 26,860     $ (6,516 )   $ 47,846  

 

For the nine months ended September 30, 2024 is as follows:

 

      International
Telecom 
      US Telecom        Corporate and
Other *
      Total  
Operating income (loss)   $ 56,944     $ (42,852 )   $ (23,559 )   $ (9,467 )
Depreciation expense     50,814       56,052       330       107,196  
Amortization of intangibles from acquisitions     754       5,161       -       5,915  
EBITDA   $ 108,512     $ 18,361     $ (23,229 )   $ 103,644  
                                 
Stock-based compensation     319       484       5,718       6,521  
Restructuring and reorganization expenses     1,489       1,167       879       3,535  
Transaction-related charges     -       3,789       20       3,809  
(Gain) Loss on disposition of assets and transfers     (15,512 )     1,243       (648 )     (14,917 )
Goodwill impairment     -       35,269       -       35,269  
ADJUSTED EBITDA   $ 94,808     $ 60,313     $ (17,260 )   $ 137,861  

 

For the nine months ended September 30, 2023 is as follows:

 

    International
Telecom
    US Telecom     Corporate and
Other *
    Total  
Operating income (loss)   $ 41,177     $ (3,719 )   $ (27,547 )   $ 9,911  
Depreciation expense     42,646       62,315       2,030       106,991  
Amortization of intangibles from acquisitions     984       8,530       -       9,514  
EBITDA   $ 84,807     $ 67,126     $ (25,517 )   $ 126,416  
                                 
Stock-based compensation     307       109       6,057       6,473  
Restructuring and reorganization expenses     -       4,640       -       4,640  
Transaction-related charges     -       133       363       496  
(Gain) Loss on disposition of assets and transfers     (25 )     435       -       410  
ADJUSTED EBITDA   $ 85,089     $ 72,443     $ (19,097 )   $ 138,435  

 

  17  

 

              Table 6

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio
(in Thousands)

 

    September 30,     December 31,  
    2024     2023  
Current portion of long-term debt  *   $ 7,413     $ 24,290  
Long-term debt, net of current portion  *     561,493       492,580  
                 
Total debt   $ 568,906     $ 516,870  
                 
Less: Cash, cash equivalents and restricted cash     116,764       62,167  
                 
Net Debt   $ 452,142     $ 454,703  
                 
Adjusted EBITDA - for the four quarters ended   $ 188,877     $ 189,451  
                 
Net Debt Ratio     2.39       2.40  

 

*  Excludes Customer receivable credit facility

 

  18