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 2025-04-30 2025-04-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

 

 

FORM 8-K

 

CURRENT REPORT

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

 

Date of Report (Date of earliest event reported): April 30, 2025

 

 

 

ATN INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

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

 

500 Cummings Center

Beverly, MA 01915

(Address of principal executive offices and zip code)

 

(978) 619-1300

(Registrant’s telephone number, including area code)

 

N/A

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

 

 

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o On April 30, 2025, ATN International, Inc. (the “Company”) issued a press release announcing financial results for the three months ended March 31, 2025. A copy of the press release is furnished herewith as Exhibit 99.1.

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

 

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

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits
   
99.1 Press Release of the Company, dated April 30, 2025
   
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 Doglioli
    Carlos Doglioli
    Chief Financial Officer
     
Dated April 30, 2025    

 

3

EX-99.1 2 tm2513745d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

  

ATN Reports First Quarter 2025 Results

Reaffirms 2025 Outlook

 

First Quarter 2025 vs. First Quarter 2024 Financial Highlights

 

· Expanded high-speed broadband homes passed by 11%

· Grew total high-speed subscribers by 2%

· Revenues declined 4% to $179.3 million

· Operating income decreased to $2.7 million

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

· Adjusted EBITDA1 increased 2% to $44.3 million

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

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

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

 

Reaffirmed Outlook for Full Year 2025

 

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

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

· Capital expenditures are expected to be in the range of $90 to $100 million (net of reimbursements)

· Net Debt Ratio3 is expected to remain flat, with a slight potential improvement exiting 2025 compared with 2.54x at the end of 2024

 

Earnings Conference Call

 

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

 

 

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

 

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

 

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

 

1


  

Beverly, MA (April 30, 2025) – ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported financial results for the first quarter ended March 31, 2025.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

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

 

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

 

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

 

First Quarter 2025 Financial Results

 

Consolidated revenues were $179.3 million in the first quarter, down 4% versus $186.8 million in the year-ago quarter. This decrease primarily reflects the revenue decline in the US Telecom segment due to the impact of the end of the Emergency Connectivity Fund (ECF) and Affordable Care Program (ACP), as previously disclosed.

 

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

 

2


 

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

  

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

 

Segment Operating Results (in Thousands)

 

The Company recorded financial results in three categories: (i) International Telecom; (ii) US Telecom; and (iii) Corporate and Other.

 

For Three Months Ended March 31, 2025 and 2024

 

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

  

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

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

 

3


 

Operating Metrics

 

Operating Metrics

 

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

 

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

 

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

 

Balance Sheet and Cash Flow Highlights

 

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

 

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

 

Capital expenditures were $20.8 million net of $22.4 million of reimbursable capital expenditures for the quarter ended March 31, 2025, versus $36.0 million net of $13.5 million of reimbursable capital expenditures in the prior year period.

 

Quarterly Dividends and Stock Repurchases

 

Quarterly dividends ATN paid a dividend of $0.24 per share on April 7, 2025, on all common shares outstanding to stockholders of record as of March 31, 2025.

 

4


 

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

 

2025 Business Outlook

 

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

 

ATN reaffirmed its expectations for the Full Year 2025:

 

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

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

· Capital expenditures are expected to be in the range of $90 to $100 million (net of reimbursements)

· Net Debt Ratio3 is expected to remain flat, with a slight potential improvement exiting 2025 compared with 2024’s result of 2.54x

 

For the Company’s full year 2025 outlook for Adjusted EBITDA and Net Debt Ratio, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA and Net Debt Ratio.

 

Conference Call Information

 

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

 

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

 

5


 

Webcast Link Instructions

 

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

 

About ATN

 

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

 

Use of Non-GAAP Financial Measures and Definition of Terms

 

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

 

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

 

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

 

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

 

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

 

6


 

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

 

Cautionary Language Concerning Forward-Looking Statements

 

This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, expectations regarding the transition of its US Telecom business, its future revenues, operating income, cash flows, network and operating costs, Adjusted EBITDA, Net Debt Ratio, and capital investments; demand for the Company’s services and industry trends - the Company’s liquidity; the expansion of the Company’s customer base; receipt of certain government grants and management’s plans and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) the general performance of the Company’s operations, including operating margins, revenues, capital expenditures, and the retention of and future growth of the Company’s subscriber base and ARPU; (2) government subsidy program availability and regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (3) the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (4) the Company’s reliance on a limited number of key suppliers and vendors for timely and cost-effective supply of equipment and services relating to the Company’s network infrastructure; (5) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (6) the Company’s ability to realize expansion plans for its fiber markets; (7) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; (8) the Company’s ability to efficiently and cost-effectively upgrade the Company’s networks and information technology platforms to address rapid and significant technological changes in the telecommunications industry; (9) the Company’s continued access to capital and credit markets on terms it deems favorable; (10) the Company’s ability to successfully grow its US Telecom businesses through carrier mobility and broadband and consumer-based broadband services; (11) ongoing risk of an economic downturn, political, geopolitical and other risks and opportunities facing the Company’s operations, including those resulting from the continued inflation and other macroeconomic headwinds including increased costs and supply chain disruptions; (12) the Company’s ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (13) the occurrence of weather events and natural catastrophes and the Company’s ability to secure the appropriate level of insurance coverage for these assets; and (14) increased competition. These and other additional factors that may cause actual future events and results to differ materially from the events and results indicated in the forward-looking statements above are set forth more fully under Item 1A “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 17, 2025, and the other reports the Company files from time to time with the SEC. The Company undertakes no obligation and has no intention to update these forward-looking statements to reflect actual results, changes in assumptions, or changes in other factors that may affect such forward-looking statements, except as required by law.

 

Contact

  

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

  

7


  

Table 1

 

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

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

 

8


 

Table 2

 

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

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

 

9


 

Table 3

 

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

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

 

10


 

Table 4

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

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

 

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

 

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

 

11


 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

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

 

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

 

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

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

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

 

12


  

Table 5

 

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

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

 

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

 

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

 

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

 

13


 

Table 6

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

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

 

* Excludes Customer receivable credit facility

 

14