Attached files

file filename
8-K - 8-K - ATN International, Inc.a11-25761_38k.htm

Exhibit 99.1

 

GRAPHIC

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

 

CONTACT:

 

Michael T. Prior

Wednesday, November 2, 2011

 

 

 

Chief Executive Officer

 

 

 

 

978-619-1300

 

 

 

 

 

 

 

 

 

Justin D. Benincasa

 

 

 

 

Chief Financial Officer

 

 

 

 

978-619-1300

 

Atlantic Tele-Network, Inc. Reports
Third Quarter 2011 Results

 

Third Quarter 2011 Financial Highlights:

 

·                  Total revenues were $194.3 million

·                  Adjusted EBITDA increased 38% to $52.0 million

·                  Operating income doubled to $27.6 million

·                  Net income attributable to ATN’s stockholders was $11.3 million, or $0.73 per diluted share

 

Beverly, MA (November 2, 2011) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the third quarter ended September 30, 2011.

 

Third Quarter 2011 Financial Results

 

“This was a strong quarter for us in many key areas,” noted Michael Prior, Chief Executive Officer.  “The significant year-over-year and sequential improvements in profitability were mainly driven by cost reductions with the completion of the transition of Alltel customers to our own operating platform, billing system and customer care centers in late July.  Adjusted EBITDA margin for the U.S. Wireless segment reached 28% for the period, representing a substantial increase over the prior year and recent quarters, as overlapping expenses were markedly reduced.  Our third quarter U.S. wireless subscriber metrics, however, lagged expectations.   While we believe that gross subscriber additions, in particular, were affected by certain constraints we put in place just prior to and subsequent to the final transition, and had expected to see some pick up in churn in the immediate aftermath of conversion, it is clear that we have more to do to see improved subscriber metrics.

 

“Third quarter profitability also benefited from seasonally high roaming revenues and improved results from our international businesses.  These results demonstrate the earnings potential that ATN has gained through the Alltel asset acquisition and the continued solid contributions from our other businesses.”

 

Total revenues for the third quarter were $194.3 million, a 5% decline from the $205.0 million reported for the third quarter of 2010.

 



 

Adjusted EBITDA(1) for the 2011 third quarter was $52.0 million, an increase of 38% over the $37.8 million reported in last year’s third quarter. The Company estimates that duplicate transition-related expenses were approximately $4.9 million in the third quarter of 2011, offset in part by other one-time benefits of approximately $3.6 million mainly related to out of period ETC revenues and USF expense adjustments.  Wireless retail revenues were also negatively impacted this quarter by approximately $2.3 million related to the decision to forego the billing of certain items for a period following the system conversion.  Duplicate transition-related expenses and the net impact of other one-time items were approximately $10.0 million in the 2010 third quarter.

 

Total operating income was $27.6 million, twice the $13.8 million reported in last year’s third quarter. Third quarter 2011 operating income included a $2.7 million increase in depreciation and amortization expenses over the prior year’s third quarter. Net income attributable to ATN’s stockholders was $11.3 million, or $0.73 per diluted share, up from the $6.4 million, or $0.41 per diluted share, earned in the third quarter of 2010.

 

“With the Alltel customer transition successfully behind us, our focus is now on increasing the competitiveness of our domestic retail wireless offers and plans by specifically tailoring them to our markets, which we expect will result in improved subscriber metrics over the next several quarters.

 

“A noteworthy contributor to our strong 2011 third quarter results was our Bermuda wireless operation, CellOne, whose performance has benefited from the merger we concluded in this year’s second quarter and our ability to quickly achieve significant synergies from that transaction,” Mr. Prior noted.

 

Third Quarter 2011 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 amounted to $146.2 million in the third quarter of 2011, compared to $158.8 million in the third quarter of 2010.

 

U.S. retail wireless service revenues were $89.1 million for the third quarter of 2011, a decrease of 18% from the $108.8 million reported in the 2010 third quarter.   Service revenue declines were the result of the net subscriber attrition that the Company has experienced through the transition period. At the end of the third quarter of 2011, the Company had approximately 593,000 U.S. retail subscribers, of which approximately 470,000 were postpaid subscribers and approximately 123,000 were prepaid subscribers. Additional operating data on our U.S. retail wireless business can be found in Table 4 of this release.

 

U.S. wholesale wireless revenues were $57.1 million, an increase of 14% over the $50.0 million reported in the third quarter of 2010.  Data revenues accounted for 46% of wholesale wireless revenues for the quarter, compared to 27% a year earlier.  Data volume growth, as well as a slightly larger network coverage area, largely offset the impact of expected revenue losses in certain areas of the Company’s legacy “roam only” markets and previously-reported rate reductions for voice and data.

 


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

 



 

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. Total revenues from international wireless were $20.5 million in the third quarter of 2011, an increase of $6.6 million, or 47%, over the $13.9 million reported in the third quarter of 2010. This increase was primarily due to the Company’s merger of its Bermuda operations with M3 Wireless, Ltd. on May 2, 2011 and growth in the number of wireless subscribers 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. Total revenues from wireline amounted to $21.7 million in the third quarter of 2011, an increase of $0.9 million from $20.8 million reported in the third quarter of 2010.  The increase resulted primarily from data revenue and local wireline service growth in Guyana, as well as growth in fiber optic capacity sales in New York State.

 

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 and iv) U.S. Wireline. Financial data on our reportable operating segments for the three months ended September 30, 2011 are as follows:

 

 

 

U.S.
Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S.
Wireline

 

Reconciling
Items (1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

150,757

 

$

23,403

 

$

15,214

 

$

4,972

 

$

 

$

194,346

 

Adjusted EBITDA

 

42,860

 

11,277

 

1,548

 

686

 

(4,326

)

52,045

 

Operating Income (Loss)

 

26,840

 

6,771

 

(1,186

)

(111

)

(4,668

)

27,646

 

 


(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 September 30, 2011 were $52.1 million. Long-term debt was $274.1 million. For the third quarter, net cash provided by operating activities was $41.7 million and was $84.7 million for the first nine months of 2011.  Third quarter capital expenditures were $20.4 million, and $65.9 million for the first nine months of 2011. The Company expects full year 2011 capital expenditures to approximate $95 to $105 million, of which $65 to $70 million is expected to be allocated to the U.S. Wireless segment.

 

Conference Call Information

 

Atlantic Tele-Network will host a conference call tomorrow, Thursday, November 3, 2011 at 9:00 a.m. Eastern Time (ET) to discuss its third quarter results for 2011. 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 20648773.  A replay of the call will be available at ir.atni.com beginning at approximately 1:00 p.m. (ET) November 3, 2011.

 



 

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, 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, 2010, filed with the SEC on March 16, 2011. 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, gain on disposition of long-lived assets, other income, 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)

 

 

 

 

September 30,

 

December 31,

 

 

 

2011

 

2010

 

Assets:

 

 

 

 

 

Cash and Cash Equivalents

 

$

52,113

 

$

37,330

 

Other Current Assets

 

133,044

 

116,959

 

 

 

 

 

 

 

Total Current Assets

 

185,157

 

154,289

 

 

 

 

 

 

 

Property, Plant and Equipment, net

 

471,157

 

463,891

 

Goodwill and Other Intangible Assets, net

 

191,800

 

187,762

 

Other Assets

 

18,259

 

22,254

 

 

 

 

 

 

 

Total Assets

 

$

866,373

 

$

828,196

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current Portion of Long Term Debt

 

$

20,589

 

$

12,194

 

Other Current Liabilities

 

127,276

 

126,108

 

 

 

 

 

 

 

Total Current Liabilities

 

147,865

 

138,302

 

 

 

 

 

 

 

Long Term Debt, Net of Current Portion

 

274,122

 

272,049

 

Other Liabilities

 

90,253

 

88,809

 

 

 

 

 

 

 

Total Liabilities

 

512,240

 

499,160

 

 

 

 

 

 

 

Total Atlantic Tele-Network, Inc.’s Stockholders’ Equity

 

294,923

 

283,768

 

Non-Controlling Interests

 

59,210

 

45,268

 

 

 

 

 

 

 

Total Equity

 

354,133

 

329,036

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

866,373

 

$

828,196

 

 



 

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,

 

 

 

2011

 

2010 (a)

 

2011

 

2010 (a)

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. Wireless:

 

 

 

 

 

 

 

 

 

Retail

 

$

89,143

 

$

108,828

 

$

284,221

 

$

190,331

 

Wholesale

 

57,048

 

49,952

 

153,615

 

112,437

 

International Wireless

 

20,461

 

13,948

 

53,771

 

37,376

 

Wireline

 

21,748

 

20,829

 

63,305

 

64,580

 

Equipment and Other

 

5,946

 

11,403

 

21,341

 

19,756

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

194,346

 

204,960

 

576,253

 

424,480

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Termination and Access Fees

 

49,075

 

53,031

 

155,736

 

108,843

 

Engineering and Operations

 

20,165

 

22,347

 

63,967

 

46,685

 

Sales, Marketing and Customer Service

 

34,366

 

36,333

 

102,873

 

63,531

 

Equipment Expense

 

13,683

 

27,907

 

52,838

 

46,205

 

General and Administrative

 

25,012

 

27,495

 

81,401

 

61,728

 

Acquisition-Related Charges

 

98

 

47

 

664

 

15,881

 

Depreciation and Amortization

 

26,698

 

23,974

 

76,858

 

52,585

 

Gain on Dispostion of Long-Lived Assets

 

(2,397

)

 

(2,397

)

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

166,700

 

191,134

 

531,940

 

395,458

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

27,646

 

13,826

 

44,313

 

29,022

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest Income (Expense), net

 

(4,221

)

(3,112

)

(12,063

)

(6,527

)

Other Income

 

255

 

204

 

854

 

434

 

Equity in Earnings of Unconsolidated Affiliates

 

729

 

166

 

1,484

 

456

 

Bargain Purchase Gain, net of taxes of $18,016

 

 

 

 

27,024

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense), net

 

(3,237

)

(2,742

)

(9,725

)

21,387

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

24,409

 

11,084

 

34,588

 

50,409

 

Income Taxes

 

11,193

 

5,022

 

16,074

 

15,447

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

13,216

 

6,062

 

18,514

 

34,962

 

Net Loss (Income) Attributable to Non-Controlling Interests, net of tax

 

(1,880

)

303

 

(866

)

212

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders

 

$

11,336

 

$

6,365

 

$

17,648

 

$

35,174

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Weighted Average Share Attributable to Atlantic Tele-Network, Inc.

 

 

 

 

 

 

 

 

 

Basic

 

$

0.74

 

$

0.41

 

$

1.15

 

$

2.30

 

Diluted

 

$

0.73

 

$

0.41

 

$

1.14

 

$

2.27

 

Weighted Average Common Shares Outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,401

 

15,349

 

15,393

 

15,303

 

Diluted

 

15,489

 

15,502

 

15,490

 

15,476

 

 


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)

 

 

 

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Net Income

 

$

18,514

 

$

34,962

 

Gain on Bargain Purchase, Net of Tax

 

 

(27,024

)

Depreciation and Amortization

 

76,858

 

52,585

 

Change in Working Capital

 

(16,122

)

20,978

 

Other

 

5,487

 

18,845

 

 

 

 

 

 

 

Net Cash Provided by Operating Activities

 

84,737

 

100,346

 

 

 

 

 

 

 

Capital Expenditures

 

(65,850

)

(91,632

)

Acquisitions of Businesses, Net of Cash Acquired

 

 

(225,498

)

Cash Acquired in Business Combinations

 

4,087

 

(57

)

Other

 

1,667

 

4,782

 

 

 

 

 

 

 

Net Cash Used by Investing Activities

 

(60,096

)

(312,405

)

 

 

 

 

 

 

Borrowings Under Credit Facility

 

93,153

 

240,000

 

Principal Repayments of Long Term Debt

 

(89,603

)

(46,520

)

Payment of Debt Issuance Costs

 

(1,020

)

(4,322

)

Dividends Paid on Common Stock

 

(10,159

)

(9,186

)

Distributions to Non-Controlling Interests

 

(2,531

)

(1,239

)

Other

 

302

 

4,889

 

 

 

 

 

 

 

Net Cash Used by Financing Activities

 

(9,858

)

183,622

 

 

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

14,783

 

(28,437

)

 

 

 

 

 

 

Cash and Cash Equivalents, Beginning of Period

 

37,330

 

90,247

 

 

 

 

 

 

 

Cash and Cash Equivalents, End of Period

 

$

52,113

 

$

61,810

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Operating Data for U.S. Retail Wireless Operations

 

Three Months Ended:

 

SEP 2010

 

DEC 2010

 

MAR 2011

 

JUN 2011

 

SEP 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Subscribers

 

807,327

 

766,556

 

717,745

 

674,080

 

638,839

 

Prepay

 

230,334

 

216,854

 

194,795

 

169,673

 

145,854

 

Postpay

 

576,993

 

549,702

 

522,950

 

504,407

 

492,985

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Additions

 

64,118

 

51,882

 

46,680

 

38,859

 

30,018

 

Prepay

 

37,527

 

27,136

 

19,922

 

13,951

 

9,784

 

Postpay

 

26,591

 

24,746

 

26,758

 

24,908

 

20,234

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Additions

 

(40,771

)

(48,811

)

(43,665

)

(35,241

)

(46,219

)

Prepay

 

(13,480

)

(22,059

)

(25,122

)

(23,819

)

(22,697

)

Postpay

 

(27,291

)

(26,752

)

(18,543

)

(11,422

)

(23,522

)

 

 

 

 

 

 

 

 

 

 

 

 

Ending Subscribers

 

766,556

 

717,745

 

674,080

 

638,839

 

592,620

 

Prepay

 

216,854

 

194,795

 

169,673

 

145,854

 

123,157

 

Postpay

 

549,702

 

522,950

 

504,407

 

492,985

 

469,463

 

 

ATLANTIC TELE-NETWORK, INC.

U.S. Retail Wireless Operations Key Performance Indicators

 

Three Months Ended:

 

SEP 2010

 

DEC 2010

 

MAR 2011

 

JUN 2011

 

SEP 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Subscribers (weighted monthly)

 

786,295

 

741,228

 

695,399

 

655,292

 

618,862

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Average Revenues per Subscriber/Unit (ARPU)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

· Subscriber ARPU

 

$

45.67

 

$

45.88

 

$

47.23

 

$

47.90

 

$

47.51

 

 

 

 

 

 

 

 

 

 

 

 

 

· Postpaid Subscriber ARPU

 

$

53.81

 

$

53.71

 

$

53.78

 

$

54.47

 

$

52.68

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Postpay Subscriber Churn

 

3.16

%

3.18

%

2.93

%

2.42

%

2.97

%

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Blended Subscriber Churn

 

4.41

%

4.48

%

4.29

%

3.73

%

4.05

%

 



 

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 September 30, 2010 and 2011

 

 

 

Three Months Ended September 30, 2010

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

U.S. Wireline

 

Island
Wireless

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders

 

 

 

 

 

 

 

 

 

 

 

$

6,365

 

Net Income Attributable to Non-Controlling Interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

(303

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

5,022

 

Equity in Earnings of Unconsolidated Affiliates

 

 

 

 

 

 

 

 

 

 

 

(166

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

(204

)

Interest Expense, net

 

 

 

 

 

 

 

 

 

 

 

3,112

 

Operating Income (Loss)

 

$

13,985

 

$

6,416

 

$

1

 

$

(2,126

)

$

(4,450

)

$

13,826

 

Depreciation and Amortization

 

17,012

 

4,575

 

746

 

1,522

 

119

 

23,974

 

Acquisition-Related Charges

 

 

 

 

 

47

 

47

 

Adjusted EBITDA

 

$

30,997

 

$

10,991

 

$

747

 

$

(604

)

$

(4,284

)

$

37,847

 

 

 

 

Three Months Ended September 30, 2011

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

U.S. Wireline

 

Island
Wireless

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders

 

 

 

 

 

 

 

 

 

 

 

$

11,336

 

Net Loss Attributable to Non-Controlling Interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

1,880

 

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

11,193

 

Equity in Earnings of Unconsolidated Affiliates

 

 

 

 

 

 

 

 

 

 

 

(729

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

(255

)

Interest Expense, net

 

 

 

 

 

 

 

 

 

 

 

4,221

 

Operating Income (Loss)

 

$

26,840

 

$

6,771

 

$

(111

)

$

(1,186

)

$

(4,668

)

$

27,646

 

Depreciation and Amortization

 

18,417

 

4,506

 

797

 

2,734

 

244

 

26,698

 

Gain on Dispostion of Long-Lived Assets

 

(2,397

)

 

 

 

 

 

(2,397

)

Acquisition-Related Charges

 

 

 

 

 

98

 

98

 

Adjusted EBITDA

 

$

42,860

 

$

11,277

 

$

686

 

$

1,548

 

$

(4,326

)

$

52,045