Attached files

file filename
8-K - 8-K - ATN International, Inc.a12-17540_18k.htm

Exhibit 99.1

 

GRAPHIC

NEWS RELEASE

 

 

FOR IMMEDIATE RELEASE

CONTACT:

Michael T. Prior

Wednesday, August 1, 2012

 

Chief Executive Officer

 

 

978-619-1300

 

 

 

 

 

Justin D. Benincasa

 

 

Chief Financial Officer

 

 

978-619-1300

 

Atlantic Tele-Network, Inc. Reports Second Quarter 2012 Results

 

·                                          Total revenues were $185.3 million

·                                          Adjusted EBITDA  was $49.7 million, up 55% from 2011

·                                          Operating income more than tripled year-over-year to $23.1 million

·                                          Net income attributable to ATN’s stockholders was $10.5 million, or $0.67 per diluted share

·                                          Cash provided by operating activities was $79.6 million for the first six months of 2012

 

Beverly, MA (August 1, 2012) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the second quarter ended June 30, 2012.

 

Second Quarter/First Half 2012 Financial Results

 

“Profitability significantly increased in the second quarter primarily as a result of the anticipated expense reductions and the operating efficiencies we achieved in our U.S. retail wireless business. Additionally, our results for the period benefitted from higher international wireless revenues, which partially offset lower U.S. retail wireless revenues that resulted from the net subscriber attrition we experienced during the transition period last year,” said Michael T. Prior, Chief Executive Officer. “In fact, this marks the first quarter since the Alltel acquisition was completed in April 2010 that we experienced an overall net gain in subscribers, and while there is still work to be done to attract more postpaid customers, we are pleased to have reached this milestone.  The positive trends of our U.S. prepaid subscribers and the initial response to our Walmart retail launch is encouraging.  In the third quarter, however, we will experience a high percentage of contract expirations, which combined with seasonality are likely to result in somewhat lower subscriber levels for the period.

 

“Our international wireless business continued to perform well in the second quarter with operating results benefitting from higher revenues and further expense synergies following our May 2011 merger in Bermuda. U.S. wholesale revenues were stable year-on-year and increased 9% sequentially due to seasonal factors,” Mr. Prior said.

 

Total revenues for the second quarter were $185.3 million, a 4% decrease from the $193.8 million reported for the second quarter of 2011, reflecting lower U.S. retail wireless revenues, partially offset by higher international wireless revenues and equipment sales.

 

Adjusted EBITDA(1) for the 2012 second quarter was $49.7 million, 55% above the $32.0 million reported in the 2011 second quarter, led by the strong performance of our U.S. Wireless and Island Wireless segments, where adjusted EBITDA increased by $18.4 million and $2.8 million, respectively, partially offset by a decrease of $2.6 million in the International Integrated Telephony segment. Second quarter 2011 U.S. Wireless segment results were impacted by significant costs associated with the transition of the acquired Alltel wireless assets and other one-time items, totaling approximately $14.8 million. Total operating income for the second quarter of 2012 was

 


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

 



 

$23.1 million, a 267% increase over the $6.3 million reported in last year’s second quarter. Net income attributable to ATN’s stockholders was $10.5 million, or $0.67 per diluted share, more than five times the $1.8 million, or $0.12 per diluted share, reported in last year’s second quarter.

 

“First half 2012 results illustrate the solid earnings capability of our diversified portfolio of telecom service assets. We continue to deleverage while also maintaining a high level of investment in our networks.  This strategy has provided us with an even stronger balance sheet and offers us the flexibility to rapidly increase internal and  external investments as the circumstances and opportunities arise,” Mr. Prior said.

 

Total revenues for the first six months of 2012 were $368.2 million compared to $381.9 in last year’s first half, a decrease of 4%.  Adjusted EBITDA was $94.8 million, up 41% year-over-year; operating income increased 147% to $41.2 million; and net income attributable to ATN’s stockholders was $19.9 million, or $1.27 per diluted share, more than three times the $6.3 million or $0.41 per diluted share reported for last year’s first half.

 

Second Quarter 2012 Operating Highlights

 

U.S. Wireless Service Revenues

 

U.S. wireless service revenues include voice and data service revenues from the Company’s prepaid and postpaid retail operations as well as its wholesale roaming operations. Total service revenues from the U.S. wireless businesses were $135.6 million compared to $147.3 million in the second quarter of 2011.

 

U.S. Retail wireless service revenues were $84.1 million, 12% below the $95.4 million reported in the 2011 second quarter.  This decrease was due to net subscriber attrition that the Company experienced during the post-acquisition period in 2011. At the end of the 2012 second quarter, the Company had approximately 584,000 U.S. retail subscribers, a decrease of 9% from the approximately 639,000 subscribers the Company had at the end of last year’s second quarter.  This quarter marked the first in which the Company experienced net subscriber additions since acquiring its U.S. retail wireless business in April 2010.  The Company is entering a period of higher than normal contract expirations, which in conjunction with a seasonal decline in subscriber additions, will likely lead to somewhat lower subscriber levels for the third quarter of 2012.  Of the total subscribers at June 30, 2012, approximately 442,000 were postpaid subscribers and approximately 142,000 were prepaid subscribers. Additional operating data on the Company’s U.S. retail wireless business can be found in Table 4 of this release.

 

U.S. Wholesale wireless revenues were $51.6 million, comparable to the $51.9 million reported in the second quarter of 2011. Data revenues accounted for 51% of wholesale wireless revenues for the quarter, compared to 42% a year earlier. Data volume growth has continued to largely offset the impact of the decline in the minutes of use for voice traffic, consistent with industry trends.

 

International Wireless Revenues

 

International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean, including the U.S. Virgin Islands. International wireless revenues were $20.3 million, an increase of 10% over the $18.4 million reported in the second quarter of 2011. This increase primarily resulted from the Company’s merger of its Bermuda operations with another wireless carrier in May 2011 and subscriber growth in the U.S. Virgin Islands.

 

Wireline Revenues

 

Wireline revenues are generated by the Company’s wireline operations in Guyana, including international telephone calls into and out of that country, its integrated voice and data operations in New England and its wholesale transport operations in New York State. Wireline revenues were $20.9 million, essentially level with the amount reported in the second quarter of 2011.

 



 

Reportable Operating Segments

 

The Company has four reportable segments: i) U.S. Wireless, ii) International Integrated Telephony, which operates in Guyana, iii) Island Wireless, which generates its revenues and has its assets located in Bermuda and the Caribbean (including the U.S. Virgin Islands) and iv) U.S. Wireline. Financial data on our reportable operating segments for the three months ended June 30, 2012 are as follows (in thousands):

 

 

 

U.S.
Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S.
Wireline

 

Reconciling
Items (1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

142,482

 

$

23,219

 

$

14,831

 

$

4,761

 

$

 

$

185,293

 

Adjusted EBITDA

 

42,302

 

8,631

 

3,070

 

27

 

(4,374

)

49,656

 

Operating Income (Loss)

 

23,978

 

4,141

 

287

 

(666

)

(4,666

)

23,074

 

 


(1) Reconciling items are comprised of corporate general and administrative costs and acquisition-related charges.

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at June 30, 2012 were $79.8 million. Long-term debt was $258.2 million. For the second quarter, net cash provided by operating activities was $58.6 million and $79.6 million for the first half of 2012.  Second quarter capital expenditures were $13.2 million, and $32.3 million for the first half of 2012. The Company expects full year 2012 capital expenditures in the range of $80 to $95 million, of which $45 to $55 million is expected to be allocated to the U.S. Wireless segment.

 

Conference Call Information

 

Atlantic Tele-Network will host a conference call on Thursday, August 2, 2012 at 9:30 a.m. Eastern Time (ET) to discuss its 2012 second quarter results. The call will be hosted by Michael Prior, President and Chief Executive Officer, and Justin Benincasa, Chief Financial Officer. The dial-in numbers are US/Canada: 877-734-4582 and International: 678-905-9376, conference ID 12345674. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on August 2, 2012.

 

About Atlantic Tele-Network

 

Atlantic Tele-Network, Inc. (NASDAQ:ATNI), headquartered in Beverly, Massachusetts, provides telecommunications services to rural, niche and other under-served markets and geographies in the United States, Bermuda and the Caribbean. Through our operating subsidiaries, we provide both wireless and wireline connectivity to residential and business customers, including a range of mobile wireless solutions, local exchange services and broadband internet services and are the owner and operator of terrestrial and submarine fiber optic transport systems. For more information, please visit www.atni.com.

 

Cautionary Language Concerning Forward Looking Statements

 

This press release contains forward-looking statements relating to, among other matters, our future financial performance and results of operations; the competitive environment in our key markets, demand for our services and industry trends; the outcome of regulatory matters; our continued access to the credit and capital markets; the pace of our network expansion and improvement, including our level of estimated future capital expenditures and our realization of the benefits of these investments; 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 our operations, including operating margins, wholesale revenues, and the future retention and turnover of our subscriber base; (2) our ability to maintain favorable roaming arrangements; (3) increased competition; (4) economic, political and other risks facing our foreign operations; (5) the loss of certain FCC and other licenses, USF funds or other regulatory

 



 

changes affecting our businesses; (6) rapid and significant technological changes in the telecommunications industry; (7) any loss of any key members of management; (8) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure and retail wireless business; (9) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (10) the occurrence of severe weather and natural catastrophes; (11) our continued access to capital and credit markets; and (12) our ability to realize the value that we believe exists in our businesses. 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, 2011, filed with the SEC on March 15, 2012 and in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, filed with the SEC on May 10, 2012. The Company undertakes no obligation 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.

 

Use of Non-GAAP Financial Measures

 

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this news release also contains non-GAAP financial measures. Specifically, ATN has presented Adjusted EBITDA and ARPU measures. Adjusted EBITDA is defined as net income attributable to ATN, Inc. stockholders before interest, taxes, depreciation and amortization, acquisition related charges, impairment of intangible assets, gain on disposition of long-lived assets, other income or expense, bargain purchase gain, net income attributable to non-controlling interests, and equity in earnings of unconsolidated affiliates. ARPU, or monthly average revenue per subscriber/unit, is computed by dividing total retail service revenues per period by the weighted average number of subscribers with service during that period, and then dividing that result by the number of months in the period.  The Company believes that the inclusion of these non-GAAP financial measures helps investors to gain a meaningful understanding of the Company’s core operating results and enhance comparing such performance with prior periods, without the distortion of the recent increased expenses associated with the Alltel transaction. ATN’s management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring our core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this news release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP. Reconciliations of the non-GAAP financial measures used in this news release to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to, this press release.

 



 

Table 1

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2012

 

2011

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

79,837

 

$

48,735

 

Other current assets

 

130,922

 

135,165

 

 

 

 

 

 

 

Total current assets

 

210,759

 

183,900

 

 

 

 

 

 

 

Property, plant and equipment, net

 

456,239

 

483,203

 

Goodwill and other intangible assets, net

 

182,114

 

186,871

 

Other assets

 

27,700

 

19,757

 

 

 

 

 

 

 

Total assets

 

$

876,812

 

$

873,731

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

15,680

 

$

25,068

 

Other current liabilities

 

118,611

 

120,710

 

 

 

 

 

 

 

Total current liabilities

 

134,291

 

145,778

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

258,235

 

257,146

 

Other liabilities

 

115,556

 

118,277

 

 

 

 

 

 

 

Total liabilities

 

508,082

 

521,201

 

 

 

 

 

 

 

Total Atlantic Tele-Network, Inc.’s stockholders’ equity

 

309,817

 

294,266

 

Non-controlling interests

 

58,913

 

58,264

 

 

 

 

 

 

 

Total equity

 

368,730

 

352,530

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

876,812

 

$

873,731

 

 



 

Table 2

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011 (a)

 

2012

 

2011 (a)

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless:

 

 

 

 

 

 

 

 

 

Retail

 

$

84,062

 

$

95,410

 

$

170,812

 

$

195,079

 

Wholesale

 

51,569

 

51,870

 

98,952

 

96,567

 

International wireless

 

20,315

 

18,434

 

39,270

 

32,497

 

Wireline

 

20,889

 

20,886

 

42,437

 

41,557

 

Equipment and other

 

8,458

 

7,153

 

16,712

 

16,208

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

185,293

 

193,753

 

368,183

 

381,908

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

38,951

 

54,539

 

79,434

 

106,313

 

Engineering and operations

 

21,945

 

21,897

 

43,281

 

43,802

 

Sales, marketing and customer service

 

31,203

 

36,079

 

63,377

 

67,908

 

Equipment expense

 

21,989

 

18,486

 

42,340

 

40,069

 

General and administrative

 

21,549

 

30,775

 

44,907

 

56,390

 

Acquisition-related charges

 

 

316

 

5

 

567

 

Depreciation and amortization

 

26,582

 

25,384

 

53,606

 

50,192

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

162,219

 

187,476

 

326,950

 

365,241

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

23,074

 

6,277

 

41,233

 

16,667

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

(3,927

)

(4,150

)

(7,806

)

(7,842

)

Other income (expense)

 

(331

)

4

 

(295

)

599

 

Equity in earnings of unconsolidated affiliates

 

930

 

239

 

2,331

 

755

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(3,328

)

(3,907

)

(5,770

)

(6,488

)

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

19,746

 

2,370

 

35,463

 

10,179

 

Income taxes

 

7,979

 

1,052

 

14,759

 

4,882

 

 

 

 

 

 

 

 

 

 

 

Net income

 

11,767

 

1,318

 

20,704

 

5,297

 

Net loss (income) attributable to non-controlling interests, net of tax

 

(1,237

)

497

 

(853

)

1,015

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

$

10,530

 

$

1,815

 

$

19,851

 

$

6,312

 

 

 

 

 

 

 

 

 

 

 

Net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholders:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.68

 

$

0.12

 

$

1.28

 

$

0.41

 

Diluted

 

$

0.67

 

$

0.12

 

$

1.27

 

$

0.41

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,535

 

15,394

 

15,495

 

15,389

 

Diluted

 

15,609

 

15,497

 

15,581

 

15,478

 

 


a)     Certain reclassifications have been made to prior period amounts to conform to the current presentation

 



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statement

(in Thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Net income

 

$

20,704

 

$

5,297

 

Depreciation and amortization

 

53,606

 

50,192

 

Change in working capital

 

(2,459

)

(18,410

)

Other

 

7,757

 

5,950

 

 

 

 

 

 

 

Net cash provided by operating activities

 

79,608

 

43,029

 

 

 

 

 

 

 

Capital expenditures

 

(32,272

)

(45,428

)

Other

 

 

4,554

 

 

 

 

 

 

 

Net cash used by investing activities

 

(32,272

)

(40,874

)

 

 

 

 

 

 

Borrowings under credit facility

 

321,378

 

23,096

 

Principal repayments of long-term debt

 

(327,487

)

(6,516

)

Dividends paid on common stock

 

(7,119

)

(6,771

)

Distributions to non-controlling interests

 

(929

)

(1,608

)

Other

 

(2,077

)

(909

)

 

 

 

 

 

 

Net cash used by financing activities

 

(16,234

)

7,292

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

31,102

 

9,447

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

48,735

 

37,330

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

79,837

 

$

46,777

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Operating Data for U.S. Retail Wireless Operations

 

Three Months Ended:

 

JUN 2011

 

SEP 2011

 

DEC 2011

 

MAR 2012

 

JUN 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Subscribers

 

674,080

 

638,839

 

592,620

 

579,716

 

578,585

 

Prepay

 

169,673

 

145,854

 

123,157

 

121,688

 

130,981

 

Postpay

 

504,407

 

492,985

 

469,463

 

458,028

 

447,604

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Additions

 

38,859

 

30,018

 

46,757

 

54,837

 

55,448

 

Prepay

 

13,951

 

9,784

 

22,639

 

32,372

 

31,868

 

Postpay

 

24,908

 

20,234

 

24,118

 

22,465

 

23,580

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Additions

 

(35,241

)

(46,219

)

(12,904

)

(1,131

)

4,962

 

Prepay

 

(23,819

)

(22,697

)

(1,469

)

9,293

 

10,471

 

Postpay

 

(11,422

)

(23,522

)

(11,435

)

(10,424

)

(5,509

)

 

 

 

 

 

 

 

 

 

 

 

 

Ending Subscribers

 

638,839

 

592,620

 

579,716

 

578,585

 

583,547

 

Prepay

 

145,854

 

123,157

 

121,688

 

130,981

 

141,452

 

Postpay

 

492,985

 

469,463

 

458,028

 

447,604

 

442,095

 

 

ATLANTIC TELE-NETWORK, INC.

U.S. Retail Wireless Operations Key Performance Indicators

 

Three Months Ended:

 

JUN 2011

 

SEP 2011

 

DEC 2011

 

MAR 2012

 

JUN 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Subscribers (weighted monthly)

 

655,292

 

618,862

 

583,470

 

578,531

 

580,441

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Average Revenues per Subscriber/Unit (ARPU)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

· Subscriber ARPU

 

$

47.90

 

$

47.51

 

$

48.56

 

$

49.36

 

$

47.63

 

 

 

 

 

 

 

 

 

 

 

 

 

· Postpaid Subscriber ARPU

 

$

54.47

 

$

52.68

 

$

54.43

 

$

54.15

 

$

53.96

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Postpay Subscriber Churn

 

2.42

%

2.97

%

2.55

%

2.41

%

2.18

%

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Blended Subscriber Churn

 

3.73

%

4.05

%

3.40

%

3.22

%

2.90

%

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Table 5

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended June 30, 2011 and 2012

 

Three Months Ended June 30, 2011

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

$

1,815

 

Net income attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

(497

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

1,052

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(239

)

Other income

 

 

 

 

 

 

 

 

 

 

 

(4

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

4,150

 

Operating income (loss)

 

$

6,507

 

$

6,640

 

$

(2,440

)

$

51

 

$

(4,481

)

$

6,277

 

Depreciation and amortization

 

17,363

 

4,557

 

2,453

 

791

 

220

 

25,384

 

Acquisition-related charges

 

 

 

218

 

 

98

 

316

 

Adjusted EBITDA

 

$

23,870

 

$

11,197

 

$

231

 

$

842

 

$

(4,163

)

$

31,977

 

 

Three Months Ended June 30, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

$

10,530

 

Net loss attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

1,237

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

7,979

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(930

)

Other income

 

 

 

 

 

 

 

 

 

 

 

331

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

3,927

 

Operating income (loss)

 

$

23,978

 

$

4,141

 

$

287

 

$

(666

)

$

(4,666

)

$

23,074

 

Depreciation and amortization

 

18,324

 

4,490

 

2,783

 

693

 

292

 

26,582

 

Adjusted EBITDA

 

$

42,302

 

$

8,631

 

$

3,070

 

$

27

 

$

(4,374

)

$

49,656

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Six Months Ended June 30, 2011 and 2012

 

Six Months Ended June 30, 2011

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

$

6,312

 

Net income attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

(1,015

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

4,882

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(755

)

Other income

 

 

 

 

 

 

 

 

 

 

 

(599

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

7,842

 

Operating income (loss)

 

$

16,934

 

$

12,884

 

$

(4,103

)

$

11

 

$

(9,059

)

$

16,667

 

Depreciation and amortization

 

34,771

 

9,104

 

4,323

 

1,577

 

417

 

50,192

 

Acquisition-related charges

 

 

 

218

 

 

349

 

567

 

Adjusted EBITDA

 

$

51,705

 

$

21,988

 

$

438

 

$

1,588

 

$

(8,293

)

$

67,426

 

 

Six Months Ended June 30, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

$

19,851

 

Net loss attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

853

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

14,759

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(2,331

)

Other income

 

 

 

 

 

 

 

 

 

 

 

295

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

7,806

 

Operating income (loss)

 

$

42,900

 

$

10,377

 

$

(1,324

)

$

(1,089

)

$

(9,631

)

$

41,233

 

Depreciation and amortization

 

37,026

 

9,017

 

5,569

 

1,438

 

556

 

53,606

 

Acquisition-related charges

 

 

 

 

 

5

 

5

 

Adjusted EBITDA

 

$

79,926

 

$

19,394

 

$

4,245

 

$

349

 

$

(9,070

)

$

94,844