EX-99.1 2 a14-23312_1ex99d1.htm EX-99.1

Exhibit 99.1

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

 

CONTACT:

Michael T. Prior

Wednesday October 29, 2014

 

 

Chief Executive Officer

 

 

 

978-619-1300

 

 

 

 

 

 

 

Justin D. Benincasa

 

 

 

Chief Financial Officer

 

 

 

978-619-1300

 

Atlantic Tele-Network, Inc. Reports

Third Quarter and Nine Month 2014 Results

 

Third Quarter Financial Highlights:

 

·                  Revenues increased 13% to $89.4 million

·                  Adjusted EBITDA was up 17% to $41.0 million

·                  Operating income reached $28.2 million, up 41%

·                  Net income attributable to ATN’s stockholders was $16.2 million, or $1.01 per diluted share

·                  Cash flow from operations for the first nine months was $55.7 million

 

Beverly, MA (October 29, 2014) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the third quarter and nine months ended September 30, 2014. 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. 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.

 

Third Quarter 2014 Financial Results

 

“Our strong revenue and earnings growth in the first half of the year continued in the third quarter, led by our domestic wireless business, said Michael Prior, Chief Executive Officer. “Domestic data traffic increased significantly across our U.S. wholesale network, more than offsetting the expected decline in pricing that we have cited in earlier quarters of this year.   This volume growth primarily results from our capital investments to upgrade network capacity and coverage and we see additional opportunities to invest in 2015.  In the last eighteen months alone, we have increased the number of 3G or higher base stations from under 5% of our network to over 65% today.

 

We are pleased with the share gains we have achieved year-to-date in most of the markets within our international wireless portfolio and believe there are improvements we can make to enhance our competitive positioning and additional efficiencies we can achieve to optimize these assets. Wireline results for the first nine months of this year were slightly ahead of the comparable period last year, as revenues from U.S. wholesale transport activities and international broadband more than offset the decline in voice and other legacy revenues in our wireline markets.

 

“Cash from operations reached $55.7 million in the first nine months, and we remain committed to a steady, long-term approach to capital expenditures and investments in our existing portfolio,” Mr. Prior noted.

 



 

Third quarter revenues were $89.4 million, 13% above the $79.4 million reported for the third quarter of 2013.  Adjusted EBITDA(1) for the 2014 third quarter was $41.0 million, a 17% increase over the $35.0 million reported for the 2013 third quarter. Operating income was $28.2 million, up 41% compared to last year’s $20.0 million.  Net income from continuing operations attributable to ATN’s stockholders was $16.2 million or $1.01 per diluted share, compared to $1.6 million, or $0.10 per diluted share, for the third quarter of 2013.  Net income for 2013 was inclusive of $2.7 million in transaction-related charges, as well as $10.4 million of interest rate swap contract termination charges and the write off of deferred financing costs, which were both related to the pre-payment of the Company’s long term debt under its credit facility.

 

On September 19, 2014, ATN’s Board of Directors increased the Company’s cash dividend for the sixteenth consecutive year. The quarterly dividend was increased 7% to $0.29 per share.

 

Nine Month 2014 Financial Results

 

Nine month revenues were $247.8 million, 15% above the $215.8 million reported for the same period in 2013.  Adjusted EBITDA was $104.1 million, up 21% from $86.1 million in the prior year period; operating income increased 37% to $66.0 million; and net income from continuing operations attributable to ATN’s stockholders was $35.5 million, or $2.22 per diluted share, as compared with the same period in 2013 of $12.8 million, or $0.81 per diluted share, inclusive of the special charges noted above.

 

For the first nine months of 2013, net income attributable to ATN’s stockholders from discontinued operations 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 $276.5 million, or $17.51 per share.

 

Third Quarter 2014 Operating Highlights

 

U.S. Wireless

 

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 $44.3 million in the third quarter of 2014, an increase of 35% from the $32.8 million reported in the third quarter of 2013.  This strong revenue performance was driven by increased data traffic across the Company’s expanded domestic wireless network.  We expect to see significantly lower average wholesale data pricing in 2015 which should be offset in part, as we continue to expand our network capabilities, reach and capacity.  Data revenues accounted for 68% of U.S. wireless revenues in the 2014 third quarter compared to 56% in the similar year-ago period.   The Company ended the third quarter with 716 wholesale-only base stations in service compared to 579 at the end of last year’s third quarter.

 

International Wireless

 

International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean. International wireless revenues were $21.6 million, a decrease of 6% over the $22.9 million reported in the third quarter of 2013, as a result of market share losses in Guyana and lower wholesale roaming revenues in many of our Island properties resulting from anticipated rate declines.  We continue to expect retail revenues to continue to grow but wholesale revenues to decline in our international markets over time.

 

Wireline

 

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 of $21.5 million, were flat compared with the third quarter of 2013 resulting from domestic unit price declines in enterprise offerings and decreases in voice traffic in all wireline markets, offset by an increase in broadband subscribers in Guyana and in U.S. wholesale transport revenue.

 


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

 



 

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 September 30, 2014 and 2013 are as follows (in thousands):

 

For the three months ended September 30, 2014:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Reconciling
Items (2)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

44,736

 

$

21,831

 

$

16,627

 

$

6,199

 

$

 

$

89,393

 

Adjusted EBITDA

 

31,242

 

9,462

 

4,827

 

722

 

(5,280

)

40,973

 

Operating Income (Loss)

 

27,585

 

5,065

 

2,231

 

(471

)

(6,252

)

28,158

 

 

For the three months ended September, 30, 2013:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Reconciling
Items (2)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

33,057

 

$

23,075

 

$

17,443

 

$

5,775

 

$

 

$

79,350

 

Adjusted EBITDA

 

22,332

 

11,579

 

5,843

 

561

 

(5,332

)

34,983

 

Operating Income (Loss)

 

18,293

 

7,028

 

3,292

 

(255

)

(8,320

)

20,038

 

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at September 30, 2014 were $384.4 million.  In addition, the Company holds $39.3 million of restricted cash primarily related to proceeds from the sale of Alltel in an indemnity escrow account as of September 30, 2014.    Net cash provided by operating activities of continuing operations was $55.7 million for the first nine months of 2014, which was impacted by $41.2 million in cash paid for income taxes, primarily related to the gain on the sale of Alltel.  Capital expenditures were $41.7 million in the first nine months of 2014.  The Company expects full year 2014 capital expenditures in the range of $60.0 million to $65.0 million.

 

Conference Call Information

 

Atlantic Tele-Network will host a conference call on Thursday, October 30, 2014 at 9:30 a.m. Eastern Time (ET) to discuss its 2014 third 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 16886272. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on Thursday, October 30, 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; 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, revenues, and the future growth and retention of our subscriber base; (2) government regulation of our businesses, which may impact our 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 efficiently and cost-effectively upgrade our networks and IT platforms 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, 2013, filed with the SEC on March 17, 2014 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, gain on disposition of long-lived assets, other income or expense, unrealized loss on interest rate swap contracts 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 is 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)

 

 

 

September 30,

 

December 31,

 

 

 

2014

 

2013

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

384,426

 

$

356,607

 

Restricted cash

 

39,293

 

39,000

 

Assets of discontinued operations

 

175

 

4,748

 

Other current assets

 

68,503

 

71,648

 

 

 

 

 

 

 

Total current assets

 

492,397

 

472,003

 

 

 

 

 

 

 

Long-term restricted cash

 

 

39,000

 

Property, plant and equipment, net

 

253,508

 

254,632

 

Goodwill and other intangible assets, net

 

91,311

 

86,988

 

Other assets

 

6,215

 

7,096

 

 

 

 

 

 

 

Total assets

 

$

843,431

 

$

859,719

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Accrued taxes

 

$

3,331

 

$

36,081

 

Liabilities of discontinued operations

 

2,002

 

11,187

 

Other current liabilities

 

66,685

 

73,805

 

 

 

 

 

 

 

Total current liabilities

 

72,018

 

121,073

 

 

 

 

 

 

 

Deferred income taxes

 

27,554

 

26,007

 

Other long-term liabilities

 

18,940

 

12,784

 

 

 

 

 

 

 

Total long-term liabilities

 

46,494

 

38,791

 

 

 

 

 

 

 

Total liabilities

 

118,512

 

159,864

 

 

 

 

 

 

 

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

 

668,269

 

643,330

 

Non-controlling interests

 

56,650

 

56,525

 

 

 

 

 

 

 

Total equity

 

724,919

 

699,855

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

843,431

 

$

859,719

 

 



 

Table 2

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2014

 

2013 (a)

 

2014

 

2013 (a)

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless

 

$

44,306

 

$

32,796

 

$

110,153

 

$

80,597

 

International wireless

 

21,557

 

22,895

 

67,127

 

66,162

 

Wireline

 

21,531

 

21,504

 

64,344

 

62,945

 

Equipment and other

 

1,999

 

2,155

 

6,212

 

6,103

 

Total revenue

 

89,393

 

79,350

 

247,836

 

215,807

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

16,018

 

14,112

 

48,110

 

40,768

 

Engineering and operations

 

9,788

 

9,509

 

28,939

 

28,349

 

Sales, marketing and customer service

 

5,489

 

4,370

 

15,440

 

13,646

 

Equipment expense

 

2,912

 

2,549

 

8,897

 

8,050

 

General and administrative

 

14,213

 

13,827

 

42,343

 

38,856

 

Transaction-related charges

 

(27

)

2,610

 

341

 

2,674

 

Depreciation and amortization

 

12,842

 

12,335

 

37,752

 

36,517

 

Gain on disposal of long-lived assets

 

 

 

 

(1,076

)

Total operating expenses

 

61,235

 

59,312

 

181,822

 

167,784

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

28,158

 

20,038

 

66,014

 

48,023

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(13

)

(7,141

)

(220

)

(12,126

)

Unrealized loss on interest rate swap contracts

 

 

(5,675

)

 

(5,675

)

Other income (expense)

 

338

 

(226

)

302

 

(198

)

Other income (expense), net

 

325

 

(13,042

)

82

 

(17,999

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

28,483

 

6,996

 

66,096

 

30,024

 

Income tax expense

 

9,569

 

2,481

 

22,460

 

11,294

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

18,914

 

4,515

 

43,636

 

18,730

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations, net of tax

 

 

(1,960

)

 

5,166

 

Gain on disposal of discontinued operations, net of tax

 

 

305,197

 

 

305,197

 

Net income

 

18,914

 

307,752

 

43,636

 

329,093

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Continuing operations

 

(2,747

)

(2,945

)

(8,116

)

(5,934

)

Discontinued operations

 

 

116

 

 

(601

)

Disposal of discontinued operations

 

 

(28,699

)

 

(28,699

)

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

 

(2,747

)

(31,528

)

(8,116

)

(35,234

)

 

 

 

 

 

 

 

 

 

 

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

 

$

16,167

 

$

276,224

 

$

35,520

 

$

293,859

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.02

 

$

0.10

 

$

2.24

 

$

0.82

 

Income from discontinued operations

 

 

(0.12

)

 

0.29

 

Gain on disposal of discontinued operations

 

 

17.57

 

 

17.64

 

Net income

 

$

1.02

 

$

17.55

 

$

2.24

 

$

18.75

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.01

 

$

0.10

 

$

2.22

 

$

0.81

 

Income from discontinued operations

 

 

(0.12

)

 

0.29

 

Gain on disposal of discontinued operations

 

 

17.45

 

 

17.51

 

Net income

 

$

1.01

 

$

17.43

 

$

2.22

 

$

18.61

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,923

 

15,738

 

15,890

 

15,678

 

Diluted

 

16,030

 

15,845

 

16,001

 

15,789

 

 


(a)              All previously reported amounts have been reclassified to reflect the Company’s Alltel business, which was sold in September 2013, as a discontinued operation

 



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Net income

 

$

43,636

 

$

329,093

 

Gain on disposal of discontinued operations

 

 

(305,197

)

Income from discontinued operations

 

 

(5,166

)

Unrealized loss on interest rate swap contracts

 

 

5,675

 

Depreciation and amortization

 

37,752

 

36,517

 

Gain on disposal of long-lived assets

 

 

(1,076

)

Change in prepaid and accrued taxes

 

(18,401

)

(23,668

)

Change in other operating assets and liabilities

 

(12,092

)

11,623

 

Other non-cash activity

 

4,766

 

10,961

 

 

 

 

 

 

 

Net cash provided by operating activities of continuing operations

 

55,661

 

58,762

 

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

 

(4,612

)

25,751

 

Net cash provided by operating activities

 

51,049

 

84,513

 

 

 

 

 

 

 

Capital expenditures, net

 

(41,699

)

(55,171

)

Proceeds from disposition of long-lived assets

 

1,371

 

1,500

 

Change in restricted cash

 

38,707

 

 

 

 

 

 

 

 

Net cash used in investing activities of continuing operations

 

(1,621

)

(53,671

)

Net cash provided by investing activities of discontinued operations

 

 

711,541

 

Net cash provided by (used in) investing activities

 

(1,621

)

657,870

 

 

 

 

 

 

 

Principal repayments of term loans

 

 

(272,137

)

Dividends paid on common stock

 

(12,873

)

(7,839

)

Distributions to non-controlling interests

 

(7,931

)

(3,321

)

Other

 

(805

)

285

 

 

 

 

 

 

 

Net cash used in financing activities of continuing operations

 

(21,609

)

(283,012

)

Net cash used in financing activities of discontinued operations

 

 

(1,678

)

Net cash used in financing activities

 

(21,609

)

(284,690

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

27,819

 

457,693

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

356,607

 

136,647

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

384,426

 

$

594,340

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended September 30, 2013 and 2014

 

Three Months Ended September 30, 2013

 

 

 

 

 

International
Integrated 

 

Island 

 

 

 

Reconciling 

 

 

 

 

 

U.S Wireless

 

Telephony

 

Wireless

 

U.S. Wireline

 

Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

276,224

 

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

 

 

 

 

 

 

 

 

 

 

 

31,528

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(305,197

)

Loss from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

1,960

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

2,481

 

Other income

 

 

 

 

 

 

 

 

 

 

 

226

 

Unrealized loss on interest rate swap contracts

 

 

 

 

 

 

 

 

 

 

 

5,675

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

7,141

 

Operating income (loss)

 

$

18,293

 

$

7,028

 

$

3,292

 

$

(255

)

$

(8,320

)

$

20,038

 

Depreciation and amortization

 

4,039

 

4,551

 

2,551

 

816

 

378

 

12,335

 

Transaction-related charges

 

 

 

 

 

2,610

 

2,610

 

Adjusted EBITDA

 

$

22,332

 

$

11,579

 

$

5,843

 

$

561

 

$

(5,332

)

$

34,983

 

 

Three Months Ended September 30, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

16,167

 

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

 

 

 

 

 

 

 

 

 

 

 

2,747

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

9,569

 

Other income

 

 

 

 

 

 

 

 

 

 

 

(338

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

13

 

Operating income (loss)

 

$

27,585

 

$

5,065

 

$

2,231

 

$

(471

)

$

(6,252

)

$

28,158

 

Depreciation and amortization

 

3,657

 

4,397

 

2,596

 

1,193

 

999

 

12,842

 

Transaction-related charges

 

 

 

 

 

(27

)

(27

)

Adjusted EBITDA

 

$

31,242

 

$

9,462

 

$

4,827

 

$

722

 

$

(5,280

)

$

40,973

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Nine Months Ended September 30, 2013 and 2014

 

Nine Months Ended September 30, 2013

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

293,859

 

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

 

 

 

 

 

 

 

 

 

 

 

35,234

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(305,197

)

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(5,166

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

11,294

 

Other income

 

 

 

 

 

 

 

 

 

 

 

198

 

Unrealized loss on interest rate swap contracts

 

 

 

 

 

 

 

 

 

 

 

5,675

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

12,126

 

Operating income (loss)

 

$

40,472

 

$

19,596

 

$

7,226

 

$

(786

)

$

(18,485

)

$

48,023

 

Depreciation and amortization

 

12,119

 

13,476

 

7,705

 

2,252

 

965

 

36,517

 

Transaction-related charges

 

 

 

 

 

2,674

 

2,674

 

Gain on disposal of long-lived assets

 

(1,076

)

 

 

 

 

(1,076

)

Adjusted EBITDA

 

$

51,515

 

$

33,072

 

$

14,931

 

$

1,466

 

$

(14,846

)

$

86,138

 

 

Nine Months Ended September 30, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

35,520

 

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

 

 

 

 

 

 

 

 

 

 

 

8,116

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

22,460

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

(302

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

220

 

Operating income (loss)

 

$

63,826

 

$

15,293

 

$

8,210

 

$

(2,511

)

$

(18,804

)

$

66,014

 

Depreciation and amortization

 

10,413

 

13,111

 

7,810

 

3,519

 

2,899

 

37,752

 

Transaction-related charges

 

 

 

 

 

341

 

341

 

Adjusted EBITDA

 

$

74,239

 

$

28,404

 

$

16,020

 

$

1,008

 

$

(15,564

)

$

104,107