Attached files

file filename
8-K - 8-K - ATN International, Inc.a14-6849_18k.htm

Exhibit 99.1

 

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

 

CONTACT:                            Michael T. Prior
Chief Executive Officer
978-619-1300
Justin D. Benincasa
Chief Financial Officer
978-619-1300

Tuesday, February 25, 2014

 

 

 

 

 

 

 

 

 

 

Atlantic Tele-Network, Inc. Reports

Fourth Quarter and Full Year 2013 Results

 

Fourth Quarter 2013 Preliminary Financial Highlights:

 

·                  Revenues increased to $76.5 million

·                  Adjusted EBITDA was up 14% to $28.6 million

·                  Operating income was $16.3 million

·                  Net income from continuing operations attributable to ATN’s stockholders was $16.2 million, or $1.02 per diluted share

 

Full Year 2013 Preliminary Financial Highlights:

 

·                  Gain on the sale of Alltel operations attributable to ATN’s stockholders was $278.2 million, net of tax

·                  Revenues increased 5% to $292.3 million

·                  Adjusted EBITDA was up 16% to $114.7 million

·                  Operating income increased 14% to $64.4 million

·                  Net income from continuing operations attributable to ATN’s stockholders was $29.0 million, or $1.83 per diluted share, inclusive of transaction-related and debt repayment charges of $12.8 million

 

Beverly, MA (February 25, 2014) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI) today reported results for the fourth quarter and year ended December 31, 2013. Unless otherwise indicated, the discussion of the Company’s results is focused on its continuing operations, and comparisons are to the same period in the prior year. The Company’s results are preliminary and may be subject to adjustment as the results of its International Integrated Telephony segment are finalized.  The Company currently does not expect such adjustment, if any, to be material to its consolidated results of operations.  Results for all periods presented reflect classification of the Company’s U.S. retail wireless business operated under the “Alltel” name as discontinued operations as a result of the completion of the Company’s sale of this business to AT&T Mobility LLC on September 20, 2013.

 



 

Fourth Quarter 2013 Financial Results

 

“We ended 2013 with another quarter of solid revenue growth driven by the continued strong performance of our domestic wholesale wireless business and our Island wireless operations,” said Michael Prior, Chief Executive Officer. “Higher data traffic across our expanded U.S. wholesale wireless network more than compensated for the sale of Midwest U.S. spectrum and related assets that took place in last year’s fourth quarter. International wireless revenues benefitted from continued subscriber growth, particularly in our Island Wireless markets, and our wireline revenue remained stable with the comparable year-ago period. All of our business segments posted improved EBITDA performance reflecting an ability to increase volumes without a commensurate increase in costs.”

 

Fourth quarter revenues were $76.5 million, 9% above the $69.9 million reported for the fourth quarter of 2012.  Adjusted EBITDA(1) for the 2013 fourth quarter was $28.6 million, a 14% increase over the $25.1 million for the 2012 fourth quarter. Operating income was $16.3 million, compared to last year’s $21.1 million, which benefitted from the net positive effect of an $11.6 million gain on disposal of long-lived assets and a $3.4 million intangible asset impairment charge.  Net income from continuing operations attributable to ATN’s stockholders was $16.2 million, or $1.02 per diluted share, and included a one-time income tax benefit of approximately $8.4 million. Net income from continuing operations attributable to ATN’s stockholders in last year’s fourth quarter was $7.5 million, or $0.48 per diluted share, which included the afore-mentioned gain on sale of long-lived assets and impairment charge.

 

Full Year 2013 Financial Results

 

Commenting on full year results, Mr. Prior stated, “2013 was a transformational year for ATN, as we completed the sale of our Alltel domestic retail wireless business.  The pre-tax gain on the sale of $503 million allowed us to utilize $261 million of the net proceeds to retire all of the Company’s long term debt in advance of redeploying the funds, and build our cash position to over $400 million at year-end.  At the same time, we succeeded in growing our domestic and international wireless businesses, posting a 14% increase in operating income and 16% increase in Adjusted EBITDA.  It will be challenging to replicate this rate of growth in 2014, but we see opportunities to improve these businesses over the longer term.

 

“Capital expenditures in our U.S. wholesale wireless operation continue to provide solid returns on our investments, and our 2014 plans call for additional capital outlays that, similar to 2013, will be heavily weighted to further expanding our U.S. Wireless network. At the same time, we continue to evaluate opportunities to re-invest the proceeds from the Alltel sale in acquisitions, ventures and projects that have the potential for significant growth in cash flow over the intermediate to long term.

 

“In September 2013, our Board of Directors approved ATN’s 15th consecutive annual increase in the Company’s dividend, to $0.27 per share per quarter,” added Mr. Prior.

 

Revenues were $292.3 million, 5% above the $277.8 million reported for 2012. Adjusted EBITDA was $114.7 million, up 16% from $99.0 million in the prior year; operating income increased 14% to $64.4 million; and net income from continuing operations attributable to ATN’s stockholders was $29.0 million, or $1.83 per diluted share.  2013 results included a $1.1 million gain on the sale of long-lived assets, $2.7 million of transaction-related charges and an income tax benefit of approximately $8.4 million related to an intercompany note receivable write down.  In addition, 2013 results included a $5.4 million loss on interest rate swap contracts and a $4.7 million charge to interest expense for the write-off of deferred financing costs, both related to the prepayment of the Company’s long term debt under its credit facility.  In the comparable 2012 period, net income from continuing operations attributable to ATN’s stockholders was $20.8 million, or $1.33 per diluted share, which included a gain on the sale of long-lived assets of $11.6 million and an intangible asset impairment charge of $3.4 million.

 


(1)  See Table 4 for reconciliation of Net Income to Adjusted EBITDA.

 



 

For 2013, net income from discontinued operations attributable to ATN’s stockholders was $4.6 million, or $0.29 per diluted share, and the net gain attributable to ATN’s stockholders on the disposal of the Alltel business was $278.2 million, or $17.59 per share

 

Fourth Quarter 2013 Operating Highlights

 

U.S. Wireless Revenues

 

U.S. wireless revenues primarily consist of voice and data revenues from the Company’s wholesale roaming operations.  Total revenues from the U.S. wireless business were $27.3 million in the fourth quarter of 2013, an increase of 10% from the $24.8 million reported in the fourth quarter of 2012.  This strong revenue performance was driven by increased data traffic, which more than offset the sale of certain spectrum and related assets in the Midwest U.S. in the fourth quarter of 2012.  Data revenues accounted for 61% of the U.S. wireless revenues in the fourth quarter, compared to 41% in the prior year.  The Company ended the fourth quarter with 640 base stations in service compared to 569 base stations in service at the end of last year’s fourth quarter.

 

International Wireless Revenues

 

International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean. International wireless revenues were $24.8 million, an increase of 16% over the $21.3 million reported in the fourth quarter of 2012.  The fourth quarter results included a benefit of approximately $1.8 million of previously unrecorded revenues that were related to earlier periods in 2013.  The remainder of the increase was largely due to retail revenue growth within the Island Wireless segment. At the end of 2013, the Company had approximately 325,000 international wireless subscribers of which 88% were prepaid subscribers compared to 333,000 (88% prepaid) reported at the end of 2012.

 

Wireline Revenues

 

The Company’s wireline revenues are generated by the Company’s wireline operations in Guyana, including international telephone calls into and out of that country, by its integrated voice and data and wholesale transport operations in New England and New York State, and by its U.S.-based wholesale long-distance voice services. Wireline revenues were $21.6 million, a 1% increase from the $21.4 million recorded in the fourth quarter of 2012.  The increase was primarily a result of higher wholesale long-distance voice service revenue, as well as increased broadband revenue in Guyana, partially offset by declines in local and international voice revenue in that market.

 

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 December 31, 2013 and 2012 are as follows (in thousands):

 



 

For the three months ended December 31, 2013:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items (2)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

27,638

 

$

24,970

 

$

17,352

 

$

6,565

 

$

 

$

76,525

 

Adjusted EBITDA

 

16,584

 

12,840

 

3,983

 

641

 

(5,453

)

28,595

 

Operating Income (Loss)

 

12,978

 

8,341

 

1,384

 

(289

)

(6,076

)

16,338

 

 

For the three months ended December 31, 2012:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items (2)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

25,135

 

$

23,556

 

$

15,855

 

$

5,366

 

$

 

$

69,912

 

Adjusted EBITDA

 

15,324

 

10,769

 

2,958

 

(101

)

(3,802

)

25,148

 

Operating Income (Loss)

 

23,256

 

6,230

 

(3,015

)

(826

)

(4,525

)

21,120

 

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at December 31, 2013 were $356.6 million.  In addition, $78.0 million of the proceeds from the sale of Alltel are being held in escrow and are included in current and long-term restricted cash as of December 31, 2013.  The Company repaid all outstanding debt ($261.0 million) under its credit facility during 2013.  Net cash used in operating activities of continuing operations was $131.4 million, which included $256.8 million in cash paid for income taxes, primarily related to taxes owed on the gain on the sale of the Alltel business.  Capital expenditures related to continuing operations were $69.3 million in 2013.  The Company expects 2014 capital expenditures in the range of $65.0 to $70.0 million.

 

Conference Call Information

 

Atlantic Tele-Network will host a conference call on Wednesday, February 26, 2014 at 8:15 a.m. Eastern Time (ET) to discuss its 2013 fourth quarter and full year 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 21006268. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on Wednesday, February 26, 2014.

 


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

 



 

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 growth and retention of our subscriber base; (2) regulatory changes affecting our businesses, including the loss of certain FCC and other telecommunications licenses; (3) economic, political and other risks facing our foreign operations; (4) our ability to maintain favorable roaming arrangements; (5) our ability to upgrade our networks and IT platforms efficiently and cost-effectively so as to address rapid and significant technological changes in the telecommunications industry; (6) the loss of or our inability to recruit skilled personnel in our various jurisdictions, including key members of management; (7) our ability to find investment or acquisition or disposition opportunities that fit our strategic goals for the Company; (8) increased competition; (9) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure; (10) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (11) the occurrence of severe weather and natural catastrophes; (12) our continued access to capital and credit markets; and (13) 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, 2012, filed with the SEC on March 18, 2013 and the other reports we file from time to time with the SEC. 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 an Adjusted EBITDA measure. Adjusted EBITDA is defined as net income attributable to ATN stockholders before income from discontinued operations, gain on disposal of discontinued operations, interest, taxes, depreciation and amortization, transaction-related charges, impairment of intangible assets, gain on disposition of long-lived assets, other income or expense, and net income attributable to non-controlling interests. The Company believes that the inclusion of this non-GAAP financial measure helps investors to gain a meaningful understanding of the Company’s core operating results and enhances comparing such performance with prior periods. ATN’s management uses this non-GAAP measure, 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 measure included in this news release is 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 measure used in this news release to the most directly comparable GAAP financial measure 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 (Preliminary)

(in Thousands)

 

 

 

December 31,
2013

 

December 31,
2012

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

356,607

 

$

136,647

 

Restricted cash

 

39,000

 

 

Assets of discontinued operations

 

4,748

 

380,765

 

Other current assets

 

69,808

 

60,846

 

 

 

 

 

 

 

Total current assets

 

470,163

 

578,258

 

 

 

 

 

 

 

Long-term restricted cash

 

39,000

 

 

Property, plant and equipment, net

 

254,632

 

238,324

 

Goodwill and other intangible assets, net

 

86,988

 

87,605

 

Other assets

 

7,096

 

6,688

 

 

 

 

 

 

 

Total assets

 

$

857,879

 

$

910,875

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

 

$

15,680

 

Income taxes payable

 

36,080

 

24,003

 

Liabilities of discontinued operations

 

11,187

 

73,910

 

Other current liabilities

 

71,950

 

56,684

 

 

 

 

 

 

 

Total current liabilities

 

119,217

 

170,277

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

 

250,900

 

Other liabilities

 

38,791

 

95,458

 

 

 

 

 

 

 

Total liabilities

 

158,008

 

516,635

 

 

 

 

 

 

 

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

 

643,346

 

334,146

 

Non-controlling interests

 

56,525

 

60,094

 

 

 

 

 

 

 

Total equity

 

699,871

 

394,240

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

857,879

 

$

910,875

 

 



 

Table 2

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations (Preliminary)

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2013

 

2012 (a)

 

2013

 

2012 (a)

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless

 

$

27,333

 

$

24,847

 

$

107,930

 

$

102,817

 

International wireless

 

24,767

 

21,277

 

90,929

 

81,463

 

Wireline

 

21,640

 

21,430

 

84,585

 

85,524

 

Equipment and other

 

2,785

 

2,358

 

8,888

 

7,992

 

Total revenue

 

76,525

 

69,912

 

292,332

 

277,796

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

14,979

 

14,410

 

55,747

 

56,814

 

Engineering and operations

 

9,777

 

10,184

 

38,126

 

40,018

 

Sales, marketing and customer service

 

4,111

 

4,104

 

17,757

 

18,981

 

Equipment expense

 

4,826

 

4,232

 

12,876

 

13,381

 

General and administrative

 

14,237

 

11,834

 

53,093

 

49,625

 

Transaction-related charges

 

38

 

 

2,712

 

7

 

Depreciation and amortization

 

12,219

 

12,283

 

48,737

 

50,587

 

Impairment of intangible assets

 

 

3,350

 

 

3,350

 

Gain on disposal of long-lived assets

 

 

(11,605

)

(1,076

)

(11,605

)

Total operating expenses

 

60,187

 

48,792

 

227,972

 

221,158

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

16,338

 

21,120

 

64,360

 

56,638

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

193

 

(2,954

)

(11,933

)

(13,709

)

Gain (loss) on interest rate swap contracts

 

267

 

 

(5,408

)

 

Other income (expense)

 

(333

)

2,309

 

(530

)

1,867

 

Other income (expense), net

 

127

 

(645

)

(17,871

)

(11,842

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

16,465

 

20,475

 

46,489

 

44,796

 

Income tax expense (benefit)

 

(1,758

)

11,799

 

9,536

 

20,831

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

18,223

 

8,676

 

36,953

 

23,965

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations, net of tax

 

 

5,775

 

5,166

 

29,202

 

Gain on disposal of discontinued operations, net of tax

 

1,905

 

 

307,102

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

20,128

 

14,451

 

349,221

 

53,167

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Continuing operations

 

(2,055

)

(1,130

)

(7,989

)

(3,145

)

Discontinued operations

 

 

(205

)

(601

)

(1,090

)

Disposal of discontinued operations

 

(200

)

 

(28,899

)

 

Net income attributable to non-controlling interests, net

 

(2,255

)

(1,335

)

(37,489

)

(4,235

)

 

 

 

 

 

 

 

 

 

 

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

 

$

17,873

 

$

13,116

 

$

311,732

 

$

48,932

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.02

 

$

0.48

 

$

1.84

 

$

1.34

 

Income from discontinued operations

 

 

0.36

 

0.29

 

1.81

 

Gain on disposal of discontinued operations

 

0.11

 

 

17.72

 

 

Net income

 

$

1.13

 

$

0.84

 

$

19.85

 

$

3.15

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.02

 

$

0.48

 

$

1.83

 

$

1.33

 

Income from discontinued operations

 

 

0.36

 

0.29

 

1.80

 

Gain on disposal of discontinued operations

 

0.11

 

 

17.59

 

 

Net income

 

$

1.13

 

$

0.84

 

$

19.71

 

$

3.13

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,783

 

15,572

 

15,704

 

15,531

 

Diluted

 

15,896

 

15,663

 

15,817

 

15,619

 

 


(a)        All previously reported amounts have been reclassified to reflect the Company’s Alltel business as a discontinued operation

 



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statement (Preliminary)

(in Thousands)

 

 

 

Year ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Net income

 

$

349,221

 

$

53,167

 

Gain on disposal of discontinued operations

 

(307,102

)

 

Income from discontinued operations

 

(5,166

)

(29,202

)

Loss on interest rate swap contracts

 

5,408

 

 

Depreciation and amortization

 

48,737

 

50,587

 

Impairment of intangible assets

 

 

3,350

 

Gain on disposal of long-lived assets

 

(1,076

)

(11,605

)

Deferred income taxes

 

53,707

 

7,356

 

Change in prepaid and accrued income taxes

 

(301,252

)

33,107

 

Change in other operating assets and liabilities

 

13,957

 

919

 

Other

 

12,170

 

7,205

 

 

 

 

 

 

 

Net cash provided by operating activities of continuing operations

 

(131,396

)

114,884

 

Net cash provided by operating activities of discontinued operations

 

19,394

 

72,587

 

Net cash provided by operating activities

 

(112,002

)

187,471

 

 

 

 

 

 

 

Capital expenditures

 

(69,316

)

(42,154

)

Proceeds from disposition of long-lived assets

 

1,500

 

15,163

 

 

 

 

 

 

 

Net cash used in investing activities of continuing operations

 

(67,816

)

(26,991

)

Net cash provided by (used in) investing activities of discontinued operations

 

710,934

 

(35,267

)

Net cash provided by (used in) investing activities

 

643,118

 

(62,258

)

 

 

 

 

 

 

Repayments of revolver loan, net of borrowings

 

 

(28,156

)

Borrowings under term loans

 

 

275,000

 

Principal repayments of term loans

 

(272,137

)

(260,793

)

Dividends paid on common stock

 

(12,096

)

(18,491

)

Distributions to non-controlling interests

 

(26,155

)

(2,458

)

Other

 

1,592

 

(1,472

)

 

 

 

 

 

 

Net cash used in financing activities of continuing operations

 

(308,796

)

(36,370

)

Net cash used in financing activities of discontinued operations

 

(1,678

)

(931

)

Net cash used in financing activities

 

(310,474

)

(37,301

)

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

(682

)

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

219,960

 

87,912

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

136,647

 

48,735

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

356,607

 

$

136,647

 

 

 

 

 

 

 

Cash paid for income taxes

 

$

256,819

 

$

8,841

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures (Preliminary)

(In Thousands)

 

Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended December 31, 2012 and 2013

 

Three Months Ended December 31, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

13,116

 

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

 

 

 

 

 

 

 

 

 

 

 

1,335

 

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(5,775

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

11,799

 

Other income

 

 

 

 

 

 

 

 

 

 

 

(2,309

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

2,954

 

Operating income (loss)

 

$

23,256

 

$

6,230

 

$

(3,015

)

$

(826

)

$

(4,525

)

$

21,120

 

Depreciation and amortization

 

3,673

 

4,539

 

2,623

 

725

 

723

 

12,283

 

Impairment of intangible assets

 

 

 

3,350

 

 

 

3,350

 

Gain on disposal of long-lived assets

 

(11,605

)

 

 

 

 

(11,605

)

Adjusted EBITDA

 

$

15,324

 

$

10,769

 

$

2,958

 

$

(101

)

$

(3,802

)

$

25,148

 

 

Three Months Ended December 31, 2013

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

17,873

 

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

 

 

 

 

 

 

 

 

 

 

 

2,255

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(1,905

)

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

(1,758

)

Other expense

 

 

 

 

 

 

 

 

 

 

 

333

 

Gain on interest rate swap contracts

 

 

 

 

 

 

 

 

 

 

 

(267

)

Interest income, net

 

 

 

 

 

 

 

 

 

 

 

(193

)

Operating income (loss)

 

$

12,978

 

$

8,341

 

$

1,384

 

$

(289

)

$

(6,076

)

$

16,338

 

Depreciation and amortization

 

3,606

 

4,499

 

2,599

 

930

 

585

 

12,219

 

Transaction-related charges

 

 

 

 

 

38

 

38

 

Adjusted EBITDA

 

$

16,584

 

$

12,840

 

$

3,983

 

$

641

 

$

(5,453

)

$

28,595

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Years Ended December 31, 2012 and 2013

 

Year Ended December 31, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

48,932

 

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

 

 

 

 

 

 

 

 

 

 

 

4,235

 

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(29,202

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

20,831

 

Other income

 

 

 

 

 

 

 

 

 

 

 

(1,867

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

13,709

 

Operating income (loss)

 

$

60,290

 

$

23,203

 

$

(3,334

)

$

(2,481

)

$

(21,040

)

$

56,638

 

Depreciation and amortization

 

16,072

 

17,963

 

11,067

 

2,860

 

2,625

 

50,587

 

Transaction-related charges

 

 

 

 

 

7

 

7

 

Impairment of intangible assets

 

 

 

3,350

 

 

 

3,350

 

Gain on disposal of long-lived assets

 

(11,605

)

 

 

 

 

(11,605

)

Adjusted EBITDA

 

$

64,757

 

$

41,166

 

$

11,083

 

$

379

 

$

(18,408

)

$

98,977

 

 

Year Ended December 31, 2013

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

311,732

 

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

 

 

 

 

 

 

 

 

 

 

 

37,489

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(307,102

)

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(5,166

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

9,536

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

530

 

Loss on interest rate swap contracts

 

 

 

 

 

 

 

 

 

 

 

5,408

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

11,933

 

Operating income (loss)

 

$

54,867

 

$

27,937

 

$

8,610

 

$

(1,076

)

$

(25,978

)

$

64,360

 

Depreciation and amortization

 

14,308

 

17,975

 

10,305

 

3,182

 

2,967

 

48,737

 

Transaction-related charges

 

 

 

 

 

2,712

 

2,712

 

Gain on disposal of long-lived assets

 

(1,076

)

 

 

 

 

(1,076

)

Adjusted EBITDA

 

$

68,099

 

$

45,912

 

$

18,915

 

$

2,106

 

$

(20,299

)

$

114,733