Attached files

file filename
8-K/A - 8-K/A - ATN International, Inc.a12-6308_28ka.htm

Exhibit 99.1

 

GRAPHIC

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

CONTACT:

 

Michael T. Prior

Thursday, March 1, 2012

 

 

Chief Executive Officer

 

 

 

978-619-1300

 

 

 

 

 

 

 

Justin D. Benincasa

 

 

 

Chief Financial Officer

 

 

 

978-619-1300

 

Atlantic Tele-Network, Inc. Reports
Fourth Quarter and Full Year 2011 Results

 

Fourth Quarter 2011 Financial Highlights:

 

·                  Total revenues were $182.9 million, a 6% decline from the fourth quarter of 2010

·                  Adjusted EBITDA increased 30% to $40.7 million

·                  Net income attributable to ATN’s stockholders was $4.1 million, or $0.27 per diluted share inclusive of a $0.16 per share non-cash impairment charge

 

Full Year 2011 Financial Highlights:

 

·                  Total revenues increased 23% to $759.2 million

·                  Adjusted EBITDA increased 24% to $160.2 million

·                  Net income attributable to ATN’s stockholders was $21.8 million, or $1.41 per diluted share versus $2.48 last year which included an after-tax bargain purchase gain of $1.75 per share

·                  Net cash provided by operating activities was $132.6 million, up 29% year-over-year

·                  Cash dividends paid amounted to $13.7 million, a 9% increase from 2010

 

Beverly, MA (March 1, 2012) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the fourth quarter and year ended December 31, 2011.

 

“This was our first full quarter without the burden of overlapping transition expenses associated with the Alltel asset acquisition, and we are pleased to have posted a significant year-over-year increase in Adjusted EBITDA,” said Michael Prior, Chief Executive Officer. “Additionally, we saw improvement in certain of our subscriber metrics, including increased gross additions and ARPU, and reduced churn.   We are encouraged by the positive customer response to the new value plans we launched during the fourth quarter, but there is still room for improvement in this business.  Among the priorities for 2012, we need to increase gross customer additions and maintain or improve churn, while at the same time reducing retail operating expenses.

 

“Fourth quarter results also benefited from an 88% year-over-year increase in our Island Wireless segment revenues, primarily reflecting the increased strength of our Bermuda operations following the merger we completed there in the second quarter of 2011,” Mr. Prior said.

 



 

Total revenues for the fourth quarter were $182.9 million, a 6% decline from the $194.7 million reported for the fourth quarter of 2010, reflecting net subscriber attrition that the Company experienced since the Alltel acquisition as the Company transitioned distribution channels, subscriber contracts and credit policies, systems and networks.

 

Adjusted EBITDA(1) for the 2011 fourth quarter was $40.7 million, an increase of 30% over the $31.3 million reported in last year’s fourth quarter, and reflected improved performance in all four of ATN’s reportable segments.

 

Total operating income was $10.9 million, an increase of 18% from the $9.3 million reported in last year’s fourth quarter. Fourth quarter 2011 operating income was negatively impacted by a $3.1 million increase in depreciation and amortization expenses over the prior year’s fourth quarter, as well as a $2.4 million intangible asset impairment charge related to the Company’s Island Wireless segment. Fourth quarter 2010 operating income also included a net benefit of $2.1 million in acquisition-related charges due to a final settlement of estimated Alltel acquisition costs.

 

Net income attributable to ATN’s stockholders was $4.1 million, or $0.27 per diluted share, inclusive of $2.4 million or $0.16 per diluted share in a non-cash impairment charge noted above.  Fourth quarter 2011 net income attributable to ATN’s stockholders increased 26% from the $3.3 million, or $0.21 per diluted share, earned in the fourth quarter of 2010.  Excluding the effect of the non-cash impairment charge, net income attributable to ATN’s stockholders would have doubled as compared to the fourth quarter of 2010.

 

Commenting on full year 2011 results, Mr. Prior said, “This was a year of significant achievement for ATN.  We completed the transition of the customer base and retail operations we acquired in the Alltel asset transaction to our own networks and operating platforms, and we considerably expanded our international wireless business.  Despite the negative impact of certain transition initiatives and related overlapping expenses, we were able to report year-over-year increases in Adjusted EBITDA and operating cash flow of 24% and 31%, respectively.  In 2012, we will focus both on improving operating efficiencies across our organization and pursuing additional opportunities to build value.”

 

Fourth 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 $134.4 million in the fourth quarter of 2011, compared to $150.2 million in the fourth quarter of 2010.

 

U.S. retail wireless service revenues were $86.0 million for the fourth quarter of 2011, a decrease of 16% from the $102.8 million reported in the 2010 fourth quarter.   Retail service revenue declined as a result of the net subscriber attrition that the Company experienced during the year. At the end of the fourth quarter of 2011, the Company had approximately 582,000 U.S. retail subscribers, of which approximately 458,000 were postpaid subscribers and approximately 124,000 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 $48.4 million, an increase of 2% over the $47.4 million reported in the fourth quarter of 2010.  Data revenues accounted for 46% of wholesale wireless revenues for the quarter, compared to 34% a year earlier.  Data volume growth has largely offset the impact of the previously-reported revenue losses in certain areas of the Company’s legacy “roam only” markets and rate reductions for voice and data.

 

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

 


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

 



 

from international wireless were $19.5 million in the fourth quarter of 2011, an increase of $6.0 million, or 44%, over the $13.5 million reported in the fourth quarter of 2010. This increase was primarily due to the Company’s merger of its Bermuda operations with one of its competitors 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 fourth quarter of 2011, an increase of 9% from $19.9 million reported in the fourth 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 revenues 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 (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, 2011 are as follows (reported in thousands):

 

 

 

U.S.
Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S.
Wireline

 

Reconciling
Items (1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

139,538

 

$

24,039

 

$

14,511

 

$

4,855

 

$

 

$

182,943

 

Adjusted EBITDA

 

31,806

 

11,526

 

389

 

1,163

 

(4,170

)

40,714

 

Operating Income (Loss)

 

12,888

 

7,078

 

(4,865

)

355

 

(4,517

)

10,939

 

 


(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 December 31, 2011 were $48.7 million. Long-term debt was $257.1 million. For the fourth quarter, net cash provided by operating activities was $47.9 million and was $132.6 million for the full year 2011.  Fourth quarter capital expenditures were $35.5 million, and $101.4 million for the full year 2011. The Company expects full year 2012 capital expenditures to approximate $90 to $110 million, of which $50 to $65 million is expected to be allocated to the U.S. Wireless segment.

 

Conference Call Information

 

Atlantic Tele-Network will host a conference call tomorrow, Friday, March 2, 2012 at 9:00 a.m. Eastern Time (ET) to discuss its fourth 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 53061698.  A replay of the call will be available at ir.atni.com beginning at approximately 1:00 p.m. (ET) on Friday, March 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, 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, impairment of intangible assets, 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)

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

Assets:

 

 

 

 

 

Cash and Cash Equivalents

 

$

48,735

 

$

37,330

 

Other Current Assets

 

135,165

 

116,959

 

 

 

 

 

 

 

Total Current Assets

 

183,900

 

154,289

 

 

 

 

 

 

 

Property, Plant and Equipment, net

 

483,203

 

463,891

 

Goodwill and Other Intangible Assets, net

 

186,871

 

187,762

 

Other Assets

 

19,757

 

22,254

 

 

 

 

 

 

 

Total Assets

 

$

873,731

 

$

828,196

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current Portion of Long Term Debt

 

$

25,068

 

$

12,194

 

Other Current Liabilities

 

120,710

 

126,108

 

 

 

 

 

 

 

Total Current Liabilities

 

145,778

 

138,302

 

 

 

 

 

 

 

Long Term Debt, Net of Current Portion

 

257,146

 

272,049

 

Other Liabilities

 

118,277

 

88,809

 

 

 

 

 

 

 

Total Liabilities

 

521,201

 

499,160

 

 

 

 

 

 

 

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

 

294,266

 

283,768

 

Non-Controlling Interests

 

58,264

 

45,268

 

 

 

 

 

 

 

Total Equity

 

352,530

 

329,036

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

873,731

 

$

828,196

 

 



 

Table 2

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2011

 

2010 (a)

 

2011

 

2010 (a)

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. Wireless:

 

 

 

 

 

 

 

 

 

Retail

 

$

85,997

 

$

102,795

 

$

370,218

 

$

293,126

 

Wholesale

 

48,378

 

47,370

 

201,993

 

159,807

 

International Wireless

 

19,495

 

13,522

 

73,003

 

50,615

 

Wireline

 

21,653

 

19,913

 

84,957

 

84,488

 

Equipment and Other

 

7,420

 

11,065

 

29,025

 

31,109

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

182,943

 

194,665

 

759,196

 

619,145

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Termination and Access Fees

 

49,790

 

51,711

 

205,526

 

160,554

 

Engineering and Operations

 

21,266

 

24,347

 

85,234

 

71,032

 

Sales, Marketing and Customer Service

 

34,089

 

31,839

 

136,013

 

94,661

 

Equipment Expense

 

19,396

 

28,421

 

73,185

 

75,335

 

General and Administrative

 

17,689

 

27,055

 

99,087

 

88,783

 

Acquisition-Related Charges

 

107

 

(2,121

)

772

 

13,760

 

Depreciation and Amortization

 

27,242

 

24,152

 

104,100

 

76,736

 

Impairment of Intangible Assets

 

2,425

 

 

2,425

 

 

Gain on Dispostion of Long-Lived Assets

 

 

 

(2,397

)

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

172,004

 

185,404

 

703,945

 

580,861

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

10,939

 

9,261

 

55,251

 

38,284

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest Income (Expense), net

 

(4,880

)

(2,878

)

(16,943

)

(9,405

)

Other Income

 

273

 

109

 

1,129

 

543

 

Equity in Earnings of Unconsolidated Affiliates

 

1,545

 

287

 

3,029

 

743

 

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

 

 

 

 

27,024

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense), net

 

(3,062

)

(2,482

)

(12,785

)

18,905

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

7,877

 

6,779

 

42,466

 

57,189

 

Income Taxes

 

4,494

 

4,160

 

20,569

 

19,607

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

3,383

 

2,619

 

21,897

 

37,582

 

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

 

763

 

660

 

(103

)

872

 

 

 

 

 

 

 

 

 

 

 

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

 

$

4,146

 

$

3,279

 

$

21,794

 

$

38,454

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

0.27

 

$

0.21

 

$

1.42

 

$

2.51

 

Diluted

 

$

0.27

 

$

0.21

 

$

1.41

 

$

2.48

 

Weighted Average Common Shares Outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,427

 

15,382

 

15,396

 

15,323

 

Diluted

 

15,530

 

15,505

 

15,495

 

15,484

 

 


(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)

 

 

 

Year Ended December 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Net Income

 

$

21,897

 

$

37,582

 

Gain on Bargain Purchase, Net of Tax

 

 

(27,024

)

Impairment of Intangible Assets

 

2,425

 

 

Depreciation and Amortization

 

104,100

 

76,736

 

Change in Working Capital

 

(37,960

)

(4,875

)

Other

 

42,141

 

20,383

 

 

 

 

 

 

 

Net Cash Provided by Operating Activities

 

132,603

 

102,802

 

 

 

 

 

 

 

Capital Expenditures

 

(101,401

)

(135,688

)

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

 

(95,647

)

(356,461

)

 

 

 

 

 

 

Borrowings Under Credit Facility

 

137,069

 

264,000

 

Principal Repayments of Long Term Debt

 

(146,362

)

(49,568

)

Payment of Debt Issuance Costs

 

(1,037

)

(4,322

)

Dividends Paid on Common Stock

 

(13,703

)

(12,569

)

Distributions to Non-Controlling Interests

 

(2,814

)

(1,870

)

Other

 

1,296

 

5,072

 

 

 

 

 

 

 

Net Cash Used by Financing Activities

 

(25,551

)

200,743

 

 

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

11,405

 

(52,916

)

 

 

 

 

 

 

Cash and Cash Equivalents, Beginning of Period

 

37,330

 

90,246

 

 

 

 

 

 

 

Cash and Cash Equivalents, End of Period

 

$

48,735

 

$

37,330

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Operating Data for U.S. Retail Wireless Operations

 

Three Months Ended:

 

DEC 2010

 

MAR 2011

 

JUN 2011

 

SEP 2011

 

DEC 2011

 

Beginning 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

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Additions

 

51,882

 

46,680

 

38,859

 

30,018

 

46,757

 

Prepay

 

27,136

 

19,922

 

13,951

 

9,784

 

22,639

 

Postpay

 

24,746

 

26,758

 

24,908

 

20,234

 

24,118

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Additions

 

(48,811

)

(43,665

)

(35,241

)

(46,219

)

(10,246

)

Prepay

 

(22,059

)

(25,122

)

(23,819

)

(22,697

)

1,189

 

Postpay

 

(26,752

)

(18,543

)

(11,422

)

(23,522

)

(11,435

)

 

 

 

 

 

 

 

 

 

 

 

 

Ending Subscribers

 

717,745

 

674,080

 

638,839

 

592,620

 

582,374

 

Prepay

 

194,795

 

169,673

 

145,854

 

123,157

 

124,346

 

Postpay

 

522,950

 

504,407

 

492,985

 

469,463

 

458,028

 

 

ATLANTIC TELE-NETWORK, INC.

U.S. Retail Wireless Operations Key Performance Indicators

 

Three Months Ended:

 

DEC 2010

 

MAR 2011

 

JUN 2011

 

SEP 2011

 

DEC 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Subscribers (weighted monthly)

 

741,228

 

695,399

 

655,292

 

618,862

 

584,652

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Average Revenues per Subscriber/Unit (ARPU)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

· Subscriber ARPU

 

$

45.88

 

$

47.23

 

$

47.90

 

$

47.51

 

$

48.46

 

 

 

 

 

 

 

 

 

 

 

 

 

· Postpaid Subscriber ARPU

 

$

53.71

 

$

53.78

 

$

54.47

 

$

52.68

 

$

54.43

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Postpay Subscriber Churn

 

3.18

%

2.93

%

2.42

%

2.97

%

2.55

%

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Blended Subscriber Churn

 

4.48

%

4.29

%

3.73

%

4.05

%

3.25

%

 



 

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 December 31, 2010 and 2011

 

 

 

Three Months Ended December 31, 2010

 

 

 

U.S
Wireless

 

International
Integrated
Telephony

 

U.S.
Wireline

 

Island
Wireless

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

3,279

 

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

 

 

 

 

 

 

 

 

 

 

 

(660

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

4,160

 

Equity in Earnings of Unconsolidated Affiliates

 

 

 

 

 

 

 

 

 

 

 

(287

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

(109

)

Interest Expense, net

 

 

 

 

 

 

 

 

 

 

 

2,878

 

Operating Income (Loss)

 

$

9,280

 

$

5,600

 

$

(178

)

$

(2,700

)

$

(2,741

)

$

9,261

 

Depreciation and Amortization

 

17,052

 

4,378

 

764

 

1,808

 

150

 

24,152

 

Acquisition-Related Charges

 

 

 

 

 

(2,121

)

(2,121

)

Adjusted EBITDA

 

$

26,332

 

$

9,978

 

$

586

 

$

(892

)

$

(4,712

)

$

31,292

 

 

 

 

Three Months Ended December 31, 2011

 

 

 

U.S
Wireless

 

International
Integrated
Telephony

 

U.S.
Wireline

 

Island
Wireless

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

4,146

 

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

 

 

 

 

 

 

 

 

 

 

 

(763

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

4,494

 

Equity in Earnings of Unconsolidated Affiliates

 

 

 

 

 

 

 

 

 

 

 

(1,545

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

(273

)

Interest Expense, net

 

 

 

 

 

 

 

 

 

 

 

4,880

 

Operating Income (Loss)

 

$

12,888

 

$

7,078

 

$

355

 

$

(4,865

)

$

(4,517

)

$

10,939

 

Depreciation and Amortization

 

18,918

 

4,448

 

808

 

2,829

 

239

 

27,242

 

Impairment of Intangible Assets

 

 

 

 

 

2,425

 

 

2,425

 

Acquisition-Related Charges

 

 

 

 

 

108

 

108

 

Adjusted EBITDA

 

$

31,806

 

$

11,526

 

$

1,163

 

$

389

 

$

(4,170

)

$

40,714

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Years Ended December 31, 2010 and 2011

 

 

 

Year Ended December 31, 2010

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

U.S. Wireline

 

Island
Wireless

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

38,454

 

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

 

 

 

 

 

 

 

 

 

 

 

(872

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

19,607

 

Equity in Earnings of Unconsolidated Affiliates

 

 

 

 

 

 

 

 

 

 

 

(743

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

(543

)

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

 

 

 

 

 

 

 

 

 

 

 

(27,024

)

Interest Expense, net

 

 

 

 

 

 

 

 

 

 

 

9,405

 

Operating Income (Loss)

 

$

48,261

 

$

27,371

 

$

(288

)

$

(6,410

)

$

(30,650

)

$

38,284

 

Depreciation and Amortization

 

50,662

 

17,480

 

2,936

 

5,271

 

387

 

76,736

 

Acquisition-Related Charges

 

 

 

 

 

13,760

 

13,760

 

Adjusted EBITDA

 

$

98,923

 

$

44,851

 

$

2,648

 

$

(1,139

)

$

(16,503

)

$

128,780

 

 

 

 

Year Ended December 31, 2011

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

U.S. Wireline

 

Island
Wireless

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

21,794

 

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

 

 

 

 

 

 

 

 

 

 

 

103

 

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

20,569

 

Equity in Earnings of Unconsolidated Affiliates

 

 

 

 

 

 

 

 

 

 

 

(3,029

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

(1,129

)

Interest Expense, net

 

 

 

 

 

 

 

 

 

 

 

16,943

 

Operating Income (Loss)

 

$

56,664

 

$

26,734

 

$

255

 

$

(10,153

)

$

(18,249

)

$

55,251

 

Depreciation and Amortization

 

72,106

 

18,058

 

3,182

 

9,855

 

899

 

104,100

 

Impairment of Intangible Assets

 

 

 

 

 

2,425

 

 

2,425

 

Gain on Dispostion of Long-Lived Assets

 

(2,397

)

 

 

 

 

 

 

 

 

(2,397

)

Acquisition-Related Charges

 

 

 

 

 

772

 

772

 

Adjusted EBITDA

 

$

126,373

 

$

44,792

 

$

3,437

 

$

2,127

 

$

(16,578

)

$

160,151