Attached files

file filename
EX-99.1 - EX-99.1 - ATN International, Inc.a16-18627_1ex99d1.htm
EX-23.1 - EX-23.1 - ATN International, Inc.a16-18627_1ex23d1.htm
8-K/A - 8-K/A - ATN International, Inc.a16-18627_18ka.htm

Exhibit 99.2

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed combined financial information is provided for informational purposes only. The unaudited pro forma condensed combined financial information is not necessarily indicative of what the financial position or results of operations of ATN International, Inc. (the “Company” or “ATN”) or Caribbean Asset Holdings, LLC (“CAH”), actually would have been if the acquisition of CAH by the Company had been completed as of and for the periods indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the Company after consummation of the acquisition.

 

Pro forma adjustments related to the unaudited pro forma condensed combined income statements give effect to certain events that are (i) directly attributable to the acquisition, (ii) factually supportable and (iii) expected to have a continuing impact on the combined results. Pro forma adjustments related to the unaudited pro forma condensed combined balance sheet give effect to events that are directly attributable to the CAH acquisition, and that are factually supportable regardless of whether they have a continuing impact or are non-recurring.

 

The unaudited pro forma condensed combined financial information is based on a number of other assumptions and estimates and is subject to a number of uncertainties relating to the CAH acquisition and related matters, including, among other things, estimates, assumptions and uncertainties regarding (1) the estimated fair values of certain assets and liabilities acquired, which are sensitive to assumptions and market conditions, and (2) the amount of the intangible assets and goodwill that will arise from the acquisition.

 

Unaudited Pro Forma Condensed Combined Financial Information for ATN International, Inc. and CAH

 

The following unaudited pro forma condensed combined financial information has been prepared by the Company’s management and gives pro forma effect to the completion of the acquisition by the Company of all the membership interests of CAH (the “Acquisition”).  CAH is a Delaware limited liability company which, through its ownership of operating subsidiaries, is in the business of marketing, selling and providing wireless and wireline telecommunications, broadband (including data transmission via undersea cable), video programming services, hosting, storage, VOIP and managed services throughout the United States Virgin Islands, British Virgin Islands and St. Maarten. ATN paid approximately $112 million to purchase CAH.  The purchase price was funded with $52 million of cash on hand and the proceeds of a $60 million loan.  Additionally, CAH’s pre-Acquisition debt was retired by the seller prior to the close of the Acquisition.

 

The unaudited pro forma condensed combined statements of operations combine the historical consolidated statements of operations of the Company and CAH, giving effect to the Acquisition as if it had occurred at the beginning of the periods presented.  The unaudited pro forma condensed combined balance sheet combines the historical consolidated balance sheets of the Company and CAH, giving effect to the Acquisition as if it occurred on the date of the balance sheets presented.  CAH’s fiscal year begins on June 1 and ends on May 31.  As a result the pro forma statement of operations presents the twelve months ending December 31, 2015 for ATN and the twelve months ending February 29, 2016 for CAH.  The interim pro forma statement of operations presents the three months ending March 31, 2016 for ATN and the three months ending May 31, 2016 for CAH.  Similarity, the pro forma balance sheet presents ATN’s financial position as of March 31, 2016 and CAH’s financial position as of May 31, 2016.  You should read this unaudited pro forma information in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial information, the historical financial statements of the Company filed with the Securities and Exchange Commission (“SEC”), and historical financial statements of CAH filed herein.

 

The Acquisition is treated herein as a business combination, in accordance with ASC 805, Business Combinations (“ASC 805”). Accordingly, ATN calculated the fair value of the net assets acquired and consideration transferred. The consideration transferred in the Acquisition exceeded the fair value of net assets acquired resulting in ATN recording goodwill equal to the excess. In the unaudited pro forma condensed combined balance sheet, the consideration transferred by the Company to acquire CAH has been allocated to the assets acquired and liabilities assumed based upon the Company’s preliminary estimate of their respective fair values as of the date of the Acquisition.

 

1



 

Final allocations have not been completed and continue to be refined based upon certain valuations and other studies after the closing date of the Acquisition. Accordingly, the pro forma adjustments relating to the purchase price allocation are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information and are subject to revision based on a final determination of fair value and changes in CAH’s working capital. Thus, the final purchase price allocation may differ in material respects from that presented in the unaudited pro forma condensed combined financial information.  The unaudited pro forma condensed combined statements of operations also include certain purchase accounting adjustments, including items expected to have a continuing impact on the combined results, such as decreased depreciation and amortization expense on the assets acquired.

 

The unaudited pro forma combined condensed financial information conforms CAH’s accounting policies to those of ATN. CAH’s financial information is prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”). Based on ATN’s review of the summary of significant accounting policies disclosed in the financial statements of CAH, it did not identify any adjustments. A further detailed review is currently being performed. As a result of that review, the Company may identify differences between the accounting policies of the two companies that, when conformed, could have a material impact on the combined financial statements.

 

Items Not Reflected in the Unaudited Pro Forma Condensed Combined Financial Information

 

The unaudited pro forma condensed combined income statements do not include the impacts of any revenue, cost or other operating synergies that may have resulted or may result in the future from the Acquisition. Therefore, certain revenue and expense amounts will likely be different, both in total and as a percent of overall revenue and expense, in future periods even if the Company were to continue the exact same pricing, service scope, and subscriber levels as in the past.  For example, revenues and expenses, including network operating expense, may be different as a result of the integrating CAH into ATN’s existing operations.

 

The Company and CAH incurred certain direct, incremental and non-recurring acquisition expenses totaling $2.3 million in connection with the Acquisition during the periods presented.  These expenses were removed from the pro forma condensed combined statements of operations as a pro-forma adjustment for the year ended December 31, 2015 and the three months ended March 31, 2016 as they were direct and incremental to the Acquisition and will not recur in future periods.

 

2



 

Unaudited Pro Forma Condensed Combined Balance Sheet

(Amounts in Thousands)

 

 

 

ATN
March 31, 2016

 

(a)
CAH
May 31, 2016

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

391,102

 

$

9,108

 

$

(52,301

)(b),(f)

$

347,909

 

Restricted cash

 

846

 

 

 

846

 

Accounts receivable, net

 

48,743

 

6,328

 

 

55,071

 

Materials and supplies

 

8,746

 

6,680

 

 

15,426

 

Prepayments and other current assets

 

29,283

 

2,424

 

 

31,707

 

Total current assets

 

478,720

 

24,540

 

(52,301

)

450,959

 

 

 

 

 

 

 

 

 

 

 

Fixed assets, net

 

375,295

 

101,845

 

7,164

(b)

484,304

 

Telecommunications license, net

 

43,313

 

 

 

43,313

 

Goodwill

 

45,077

 

19,710

 

(1,566

)(b)

63,221

 

Intangible assets, net

 

1,430

 

12,399

 

6,248

(b)

20,077

 

Restricted cash

 

4,802

 

 

 

4,802

 

Other assets

 

9,376

 

1,692

 

(1,117

)(b)

9,951

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

958,013

 

$

160,186

 

$

(41,572

)

$

1,076,627

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

6,341

 

$

97,921

 

$

(97,921

)(e)

$

6,341

 

Accounts payable and accrued liabilities

 

40,603

 

18,508

 

 

59,111

 

Dividends payable

 

5,166

 

 

 

5,166

 

Accrued taxes

 

12,881

 

 

 

12,881

 

Advanced payments and deposits

 

9,842

 

7,824

 

 

17,666

 

Other current liabilites

 

12,651

 

 

 

12,651

 

Total current liabilities

 

87,484

 

124,253

 

(97,921

)

113,816

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

45,406

 

2,358

 

577

(b)

48,341

 

Other liabilities

 

35,909

 

27,424

 

1,702

(b),(g)

65,035

 

Long term debt, excluding current portion

 

24,983

 

90,723

 

(30,723

)(e),(f)

84,983

 

Total liabilities

 

193,782

 

244,758

 

(126,365

)

312,175

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

168

 

5,374

 

(5,374

)(b)

168

 

Treasury stock

 

(20,603

)

 

 

(20,603

)

Additional paid-in capital

 

157,080

 

160,253

 

(160,253

)(b)

157,080

 

Retained earnings (accumulated deficit)

 

548,273

 

(240,069

)

240,069

(b)

548,273

 

Accumulated other comprehensive loss

 

(3,700

)

(9,764

)

9,764

(b)

(3,700

)

Total stockholders’ equity

 

681,218

 

(84,206

)

84,206

 

681,218

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

83,013

 

(366

)

587

(b)

83,234

 

Total equity

 

764,231

 

(84,572

)

84,793

 

764,452

 

Total liabilities and equity

 

$

958,013

 

$

160,186

 

$

(41,572

)

$

1,076,627

 

 

3



 

Unaudited Pro Forma Statement of Operations

Twelve  months ended:

(Amounts in Thousands, Except Per Share Data)

 

 

 

ATN
December 31, 2015

 

(a)
CAH
February 29, 2016

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

Revenue:

 

 

 

 

 

 

 

 

 

Wireless

 

$

237,042

 

$

2,252

 

$

 

$

239,294

 

Wireline

 

86,485

 

85,751

 

 

172,236

 

Renewable energy

 

21,040

 

 

 

21,040

 

Equipment and Other

 

10,802

 

12,984

 

(20

)(j)

23,766

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

355,369

 

100,987

 

(20)

 

456,336

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (excluding depreciation and amortization unless otherwise indicated):

 

 

 

 

 

 

 

 

 

Termination and access fees

 

81,928

 

23,623

 

 

105,551

 

Engineering and operations

 

37,244

 

33,321

 

 

70,565

 

Sales and marketing

 

21,466

 

4,432

 

 

25,898

 

Equipment expense

 

14,997

 

385

 

 

15,382

 

General and administrative

 

59,890

 

23,410

 

(38

)(j)

83,262

 

Transaction-related charges

 

7,182

 

167

 

(2,075

)(c)

5,274

 

Depreciation and amortization

 

56,890

 

25,719

 

(13,020

)(d),(j)

69,589

 

Gain on disposition of long-lived assets

 

(2,823

)

 

 

(2,823

)

Impairment of assets

 

 

83,104

(i)

 

83,104

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

276,774

 

194,161

 

(15,133

)

455,802

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

78,595

 

(93,174

)

15,113

 

534

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest Income

 

588

 

 

(12

)(f)

576

 

Interest Expense

 

(3,180

)

(4,623

)

2,223

(e),(f)

(5,580

)

Loss on deconsolidation of subsidiary

 

(19,937

)

 

 

(19,937

)

Other income (expense), net

 

135

 

27

 

 

162

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

(22,394

)

(4,596

)

2,211

 

(24,779

)

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

56,201

 

(97,770

)

17,324

 

(24,245

)

Income taxes

 

24,137

 

(919

)

747

(h)

23,965

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

32,064

 

(96,851

)

16,577

 

(48,210

)

Income from discontinued operations net of tax

 

1,092

 

 

 

1,092

 

 

 

 

 

 

 

 

 

 

 

Net income

 

33,156

 

(96,851

)

16,577

 

(47,118

)

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

 

(16,216

)

131

 

 

(16,085

)

 

 

 

 

 

 

 

 

 

 

Net income attributable to stockholders

 

$

16,940

 

$

(96,720

)

$

16,577

 

$

(63,203

)

 

 

 

 

 

 

 

 

 

 

Net income per weighted average basic share attributable to ATN International, Inc. stockholders:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.99

 

 

 

 

 

$

(4.01

)

Disontinued operations

 

$

0.07

 

 

 

 

 

$

0.07

 

Total

 

$

1.06

 

 

 

 

 

$

(3.94

)

 

 

 

 

 

 

 

 

 

 

Net income per weighted average diluted share attributable to ATN International, Inc. stockholders:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.98

 

 

 

 

 

$

(3.98

)

Disontinued operations

 

$

0.07

 

 

 

 

 

$

0.07

 

Total

 

$

1.05

 

 

 

 

 

$

(3.91

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

16,022

 

 

 

 

 

16,022

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

16,142

 

 

 

 

 

16,142

 

 

4



 

Unaudited Pro Forma Statement of Operations

Three months ended

(Amounts in Thousands, Except Per Share Data)

 

 

 

ATN
March 31, 2016

 

(a)
CAH
May 31, 2016

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

Revenue:

 

 

 

 

 

 

 

 

 

Wireless

 

$

58,878

 

$

451

 

$

 

$

59,329

 

Wireline

 

22,445

 

22,026

 

 

44,471

 

Renewable energy

 

5,589

 

 

 

5,589

 

Equipment and Other

 

2,774

 

3,046

 

 

5,820

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

89,686

 

25,523

 

 

115,209

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (excluding depreciation and amortization unless otherwise indicated):

 

 

 

 

 

 

 

 

 

Termination and access fees

 

20,913

 

5,862

 

 

26,775

 

Engineering and operations

 

9,837

 

7,138

 

 

16,975

 

Sales and marketing

 

5,154

 

1,051

 

 

6,205

 

Equipment expense

 

3,259

 

75

 

 

3,334

 

General and administrative

 

16,421

 

5,123

 

 

21,544

 

Transaction-related charges

 

3,655

 

20

 

(272

)(c)

3,403

 

Depreciation and amortization

 

14,554

 

4,969

 

(1,794

)(d),(j)

17,729

 

Gain on disposition of long-lived assets

 

 

 

 

 

Impairment of assets

 

 

1,070

 

 

1,070

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

73,793

 

25,308

 

(2,066

)

97,035

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

15,893

 

215

 

2,066

 

18,174

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest Income

 

348

 

 

(3

)(f)

345

 

Interest Expense

 

(826

)

(1,331

)

731

(e),(f)

(1,426

)

Loss on deconsolidation of subsidiary

 

 

 

 

 

Other income (expense), net

 

14

 

(618

)

 

(604

)

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

(464

)

(1,949

)

728

 

(1,685

)

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

15,429

 

(1,734

)

2,794

 

16,489

 

Income taxes

 

4,631

 

 

98

(h)

4,729

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

10,798

 

(1,734

)

2,696

 

11,760

 

Income from discontinued operations net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

10,798

 

(1,734

)

2,696

 

11,760

 

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

 

(4,678

)

4

 

 

(4,674

)

 

 

 

 

 

 

 

 

 

 

Net income attributable to stockholders

 

$

6,120

 

$

(1,730

)

$

2,696

 

$

7,086

 

 

 

 

 

 

 

 

 

 

 

Net income per weighted average basic share attributable to ATN International, Inc. stockholders:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.38

 

 

 

 

 

$

0.44

 

Disontinued operations

 

$

 

 

 

 

 

$

 

Total

 

$

0.38

 

 

 

 

 

$

0.44

 

 

 

 

 

 

 

 

 

 

 

Net income per weighted average diluted share attributable to ATN International, Inc. stockholders:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.38

 

 

 

 

 

$

0.44

 

Disontinued operations

 

$

 

 

 

 

 

$

 

Total

 

$

0.38

 

 

 

 

 

$

0.44

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

16,092

 

 

 

 

 

16,092

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

16,198

 

 

 

 

 

16,198

 

 

5



 

Notes to Unaudited Pro Forma Condensed Combined Financial Information
(Amounts In Thousands, Except Per Share Data)

 


(a)         The historical presentation of CAH was conformed to the presentation used in the unaudited pro forma condensed combined balance sheet and the unaudited pro forma condensed combined statements of operations.

 

(b)         ATN has completed its preliminary assessment of the fair value of assets acquired and liabilities assumed of CAH.  The consideration transferred consists of $52 million of cash and the proceeds of a $60 million loan.  The consideration transferred is allocated to the CAH net assets acquired, with the excess allocated to goodwill. The tables below represent a preliminary allocation of the total consideration transferred based on management’s preliminary estimate of their acquisition date fair values:

 

Consideration Transferred

 

$

112,301

 

 

 

 

 

Preliminary purchase price allocation:

 

 

 

Cash

 

9,108

 

Accounts receivable

 

6,327

 

Other current assets

 

9,104

 

Property, plant and equipment

 

109,009

 

Identifiable intangible assets

 

18,647

 

Goodwill

 

18,144

 

Other Assets

 

574

 

Accounts payable and accrued liabilities

 

(18,506

)

Advance payments and deposits

 

(7,824

)

Deferred tax liability

 

(2,935

)

Pension liability

 

(29,126

)

Non-controlling interests

 

(221

)

 

 

 

 

Net assets acquired

 

112,301

 

 

(c)          Eliminates acquisition related costs since these costs are direct and incremental to the Acquisition and are not expected to recur.

 

(d)         Reflects the adjustment to depreciation and amortization of CAH’s tangible and intangible assets arising from their estimated fair values and useful lives.  The estimated depreciation and amortization as if the Acquisition had occurred at the beginning of the twelve and three month periods presented are as follows:

 

6



 

 

 

 

 

 

 

Depreciation and

 

Depreciation and

 

 

 

Estimated

 

 

 

amortization

 

amortization

 

 

 

useful life

 

Fair

 

expense

 

expense

 

 

 

(in years)

 

Value

 

(twelve months ended 12/31/2015)

 

(three months ended 3/31/2016)

 

Telecommunication equipment

 

1-15

 

$

86,126

 

$

9,558

 

$

2,390

 

Buildings

 

30

 

12,679

 

423

 

106

 

Office and computer equipment

 

1-3

 

2,723

 

923

 

231

 

Furniture and fixtures

 

3

 

79

 

26

 

7

 

Land

 

-

 

1,004

 

 

 

Transportation vehicles

 

4

 

1,153

 

288

 

72

 

Construction in progress

 

-

 

5,245

 

 

 

Total property, plant and equipment

 

 

 

$

109,009

 

$

11,218

 

$

2,806

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

Indefinite

 

$

18,144

 

$

 

$

 

Spectrum

 

Indefinite

 

7,623

 

 

 

Franchise

 

Indefinite

 

2,400

 

 

 

Customers

 

9-17

 

7,800

 

1,539

 

385

 

Other intangibles

 

10

 

824

 

82

 

21

 

 

 

 

 

$

36,791

 

$

1,621

 

$

406

 

 

 

 

 

 

 

 

 

 

 

Pro forma depreciation and amortization expense

 

12,839

 

3,212

 

Historical depreciation and amortization expense

 

25,719

 

4,969

 

Pro forma adjustment to depreciation and amortization expense

 

$

(12,880

)

$

(1,757

)

 

(e)          CAH’s pre-Acquisition debt, excluding amounts in working capital, was retired by the seller prior to the close of the Acquisition. This entry eliminates the debt from the balance sheet and the interest expense from the statement of operations.

 

(f)           ATN transferred $112 million of consideration to acquire CAH. This consideration consisted of $52 million of cash and the proceeds of a $60 million interest only loan maturing in ten years bearing a fixed interest rate of 4%. This entry records the reduction to cash, increased debt and interest expense, and eliminates the yield on the cash transferred.

 

(g)          The CAH purchase price included an adjustment equal to the funded status of CAH’s pension plans at the close of the Acquisition. The funded status is equal to the difference between the fair value of the pension plan assets and the fair value of the pension obligations. At close of the Acquisition, the pension obligation exceeded the fair value of the pension plan assets resulting in a CAH recognizing a liability in its financial statements. The entry adjusts the carrying value of the liability to equal the funded status of the obligation.

 

(h)         To record income tax expense at an estimated statutory tax rate of 39.5% on pro forma adjustments as appropriate above.

 

(i)             ATN’s acquisition of CAH was considered to be an indicator of impairment. For the twelve months ended February 29, 2016, CAH recorded impairment charges to property, plant and equipment, intangible assets, and goodwill. These impairment charges reflect the estimated valuation of the assets. ATN does not expect similar impairments to recur in future periods.

 

(j)            Certain CAH assets with a book value of approximately $5 million were excluded from the Acquisition and sold by CAH to third parties prior to May 31, 2016.  This entry eliminates $0.1 million of revenue, $0.2 million of general and administrative expenses, and $0.2 million of depreciation from the 12 month pro forma statement of operations and $0.1 million of depreciation from the 3 month pro forma statement of operations related to the excluded assets.

 

7