Fourth Quarter 2012 Financial Highlights:
-
Total revenues were $184.4 million
-
Adjusted EBITDA increased 15% from the fourth quarter of 2011 to $47.0
million
-
Operating income, inclusive of gain on asset sale of $11.6 million,
more than doubled to $28.6 million
-
Net income attributable to ATN’s stockholders was $13.1 million, or
$0.84 per diluted share, compared to $4.1 million, or $0.27 per share
in the prior year
-
Cash and cash equivalents totaled approximately $136.6 million
Full Year 2012 Financial Highlights:
-
Total revenues were $741.4 million
-
Adjusted EBITDA increased 23% to $197.6 million
-
Operating income increased 80% to $99.5 million
-
Net income attributable to ATN’s stockholders was $48.9 million, or
$3.13 per diluted share compared to $1.41 last year
-
Net cash provided by operating activities was $187.5 million, up 41%
year-over-year
-
Cash dividends paid amounted to $18.5 million

Company Website:
http://www.atni.com
BEVERLY, Mass. -- (Business Wire)
Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for
the fourth quarter and year ended December 31, 2012.
Fourth Quarter/Full Year 2012 Financial Results
“The fourth quarter was very much in line with the year, both of which
were marked by increasing profitability and operating cash flow with a
decline in U.S. retail wireless revenues offsetting solid growth in
international wireless revenues,” said Michael Prior, Chief Executive
Officer. “Increased operating profitability in both the quarter and full
year 2012 was driven primarily by the elimination of duplicate expenses
and other cost reduction initiatives in our U.S. wireless business. Both
revenue and profitability for the year were also positively impacted by
improvements in several of our international wireless properties,
particularly Bermuda and the U.S. Virgin Islands.
“Our wireless subscriber metrics in the fourth quarter had mixed
results. On the positive side, our international wireless subscriber
base continued to increase and we repeated the pattern of recent
quarters with solid prepaid subscriber growth domestically. On the
negative side, we continue to struggle with the operating challenges
from the dispersed, rural geography of our U.S. postpaid customer base,
which we discussed recently in announcing our agreement to sell our main
U.S. retail wireless business. Within that context, our team has done an
excellent job of maintaining domestic ARPU and focusing on delivering
high quality service to our customers.
“In the fourth quarter, U.S. wholesale revenues remained consistent with
the prior year. Throughout the year, our roaming partners continued to
overbuild, which was largely offset by growth in data volume per site.
Wireline revenue was flat for the quarter and the year. However, that
masks a more complex story as rapidly rising data and wholesale capacity
revenue and U.S. enterprise sales volume are offsetting declines in
traditional voice revenue and severe pricing pressure in the U.S.
enterprise segment,” Mr. Prior added.
Total revenues for the fourth quarter were $184.4 million, 1% above the
$182.9 million reported for 2011. The year-over-year increase resulted
from higher international wireless revenues and equipment sales, which
were largely offset by lower U.S. retail wireless service revenues.
Adjusted EBITDA1 for the 2012 fourth quarter was $47.0
million, 15% above the $40.7 million reported in 2011, led by our U.S.
Wireless and Island Wireless segments, where adjusted EBITDA increased
by $5.4 million and $2.6 million, respectively. Operating income for the
fourth quarter of 2012 was $28.6 million, a 161% increase over the $10.9
million reported in last year's fourth quarter. Operating income in the
2012 fourth quarter included an $11.6 million gain on the sale of
spectrum and related assets used in the Company’s U.S. wholesale
wireless business. Net income attributable to ATN's stockholders was
$13.1 million, or $0.84 per diluted share, more than triple the $4.1
million, or $0.27 per diluted share, reported in last year’s fourth
quarter.
Total revenues for the full year 2012 were $741.4 million compared to
$759.2 million for 2011, a decline of 2%. Adjusted EBITDA was $197.6
million, up 23% year-over-year; operating income increased 80% to $99.5
million; and net income attributable to ATN’s stockholders was $48.9
million, or $3.13 per diluted share, more than double the $21.8 million,
or $1.41 per diluted share, reported for 2011.
Commenting on full year results, Mr. Prior said, “Amidst a challenging
operating environment, we continued to build the value of our assets in
2012, reporting record operating cash flow of $187.5 million and further
strengthening our balance sheet. This performance supports our strategy
of investing for the long term with a keen focus on delivering steady
cash returns on our investments.”
Recent Corporate Developments
-
On January 22, 2013, the Company announced a definitive agreement to
sell its U.S. retail wireless business operating under the Alltel name
to AT&T. Under the terms of the agreement, AT&T will purchase the
operations in an all-cash transaction valued at approximately $780
million. The acquisition, which is currently expected to be completed
in the second half of 2013, is subject to customary closing
conditions, including completion of the required reviews and approvals
by the Department of Justice and Federal Communications Commission.
This business is reported as part of the U.S. Wireless segment, and
for the fourth quarter of 2012 it generated revenues, operating income
and adjusted EBITDA of approximately $114.7 million, $7.1 million and
$21.9 million, respectively. For the year, revenues, operating income
and adjusted EBITDA were approximately $464.4 million, $41.4 million
and $98.5 million, respectively.
-
On December 7, 2012, the Company declared a quarterly dividend of
$0.25 per share, payable on December 31, 2012, on all common shares
outstanding to stockholders of record as of December 20, 2012. The
quarterly dividend was raised 8.7% to $0.25 per share on September 14,
2012, which represented the Company’s 14th consecutive
annual dividend increase.
Fourth Quarter 2012 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 were $131.8 million compared to $134.4 million in
the fourth quarter of 2011, a decrease of 2%.
U.S. retail wireless service revenues
were $83.7 million, 3% below the $86.0 million reported in the 2011
fourth quarter. This decrease was due to net postpaid subscriber
attrition that the Company experienced throughout 2012. At the end of
the 2012 fourth quarter, the Company had approximately 588,000 U.S.
retail subscribers, an increase of 1% from the approximately 580,000
subscribers the Company had at the end of last year’s fourth quarter.
Despite a higher percentage of contract expirations, this quarter marked
the third consecutive quarter in which the Company experienced net
subscriber additions in its U.S. retail wireless business, driven by
growth in prepaid subscribers. The 2013 first quarter will be another
period of higher-than-average contract expirations, which is likely to
result in further decreases in postpaid subscribers. Of the total
subscribers at December 31, 2012, approximately 425,000 were postpaid
subscribers and approximately 163,000 were prepaid subscribers.
Additional operating data on the Company’s U.S. retail wireless business
can be found in Table 4 of this release.
U.S. wholesale wireless revenues
were $48.1 million, a decrease of less than 1% from the $48.4 million
reported in the fourth quarter of 2011. Consistent with industry trends,
voice traffic continued to decline in comparison with the prior year,
mainly offset by increased data usage. Roaming revenue, including data
roaming revenue, for certain of the Company’s coverage areas is
currently expected to decline over time as roaming partners increase
their data network coverage and capacity in those areas. Data revenues
accounted for 52% of wholesale wireless revenues for the quarter,
compared to 46% a year earlier. As previously disclosed, one of the
Company’s roaming partners exercised a call option in July 2012 to
repurchase spectrum and related cell sites in the midwestern U.S. for
approximately $15.6 million. The transaction was completed late in the
fourth quarter of 2012, resulting in a gain on disposition of long-lived
assets of approximately $11.6 million. For the year ended December 31,
2012, the Company’s wholesale revenue from these network assets amounted
to approximately $16.0 million.
International Wireless Revenues
International wireless revenues include retail and wholesale voice and
data wireless revenues from international operations in Bermuda and the
Caribbean. International wireless revenues were $21.3 million, an
increase of 10% over the $19.4 million reported in the fourth quarter of
2011. At the end of 2012, the Company had approximately 333,000
international wireless subscribers of which 88% were prepaid
subscribers. This is an increase of approximately 3% from approximately
322,000 wireless subscribers at the end of 2011. Each of the Company’s
international subsidiaries experienced moderate year-over-year growth in
wireless revenues in the fourth quarter of 2012.
Wireline Revenues
Wireline revenues are primarily generated by the Company's wireline
operations in Guyana, including international telephone calls into and
out of that country, and by its integrated voice and data and wholesale
transport operations in New England and New York State. Wireline
revenues were $21.3 million, a 2% decline from the $21.7 million
recorded in the fourth quarter of 2011, primarily resulting from lower
wireline revenues in Guyana.
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, 2012 are as follows (in
thousands):
|
|
|
|
| U.S. Wireless |
|
| International Integrated Telephony |
|
| Island Wireless |
|
| U.S. Wireline |
|
| Reconciling Items 1 |
|
| Total |
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Total Revenue
| | | |
$
|
139,814
| | |
$
|
23,334
| | |
$
|
15,870
| | | |
$
|
5,366
| | | |
$
|
-
| | | |
$
|
184,384
|
|
Adjusted EBITDA
| | | | |
37,197
| | | |
10,769
| | | |
2,974
| | | | |
(101
|
)
| | | |
(3,801
|
)
| | | |
47,038
|
|
Operating Income (Loss)
|
|
|
|
|
30,383
|
|
|
|
6,230
|
|
|
|
(2,999
|
)
|
|
|
|
(826
|
)
|
|
|
|
(4,189
|
)
|
|
|
|
28,599
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(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, 2012 were $136.6 million.
Long-term debt was $250.9 million. Net cash provided by operating
activities was $50.0 million for the fourth quarter and $187.5 million
for full year 2012. Capital expenditures were $26.9 million for the
fourth quarter and $77.4 million for full year 2012, lower than expected
because of a delay in certain capital projects. The Company expects full
year 2013 capital expenditures in the range of $95 to $105 million,
assuming the Alltel sale transaction proceeds as anticipated in 2013.
Conference Call Information
Atlantic Tele-Network will host a conference call on Friday, February
22, 2013 at 9:00 a.m. Eastern Time (ET) to discuss its 2012 fourth
quarter and full year results. The call will be hosted by Michael Prior,
President and Chief Executive Officer, and Justin Benincasa, Chief
Financial Officer. The dial-in numbers are US/Canada: (877) 734-4582 and
International: (678) 905-9376, conference ID 98681966. A replay of the
call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on
February 22, 2013.
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; our proposed sale of our Alltel operations and the expected
timetable for the completion of such sale; the competitive environment
in our key markets, demand for our services and industry trends; the
outcome of regulatory matters; our continued access to the credit and
capital markets; the pace of our network expansion and improvement,
including our level of estimated future capital expenditures and our
realization of the benefits of these investments; and management’s plans
and strategy for the future. These forward-looking statements are based
on estimates, projections, beliefs, and assumptions and are not
guarantees of future events or results. Actual future events and results
could differ materially from the events and results indicated in these
statements as a result of many factors, including, among others, (1) the
general performance of our operations, including operating margins,
wholesale revenues, and the future retention and turnover of our
subscriber base; (2) our ability to receive requisite regulatory
consents and approvals and satisfy other conditions needed to complete
our proposed sale of our Alltel operations; (3) our ability to maintain
favorable roaming arrangements; (4) increased competition; (5) economic,
political and other risks facing our foreign operations; (6) the loss of
certain FCC and other licenses, USF funds or other regulatory changes
affecting our businesses; (7) rapid and significant technological
changes in the telecommunications industry; (8) any loss of any key
members of management; (9) 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;
(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, 2011, filed with the SEC on March 15, 2012 and in the
Company’s Quarterly Report on Form 10-Q for the quarter ended March 31,
2012, filed with the SEC on May 10, 2012. 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 stockholders before interest, taxes, depreciation
and amortization, acquisition related charges, impairment of intangible
assets, gain on disposition of long-lived assets, other income or
expense, 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.
1 See Table 5 for reconciliation of Net Income to Adjusted
EBITDA.
Table 1 |
| ATLANTIC TELE-NETWORK, INC. |
| Unaudited Condensed Consolidated Balance Sheets |
|
(in Thousands)
|
|
|
| |
|
| |
| | |
December 31,
| | |
December 31,
|
| | | 2012 | | | 2011 |
|
Assets:
| | | | | | |
|
Cash and cash equivalents
| | |
$
|
136,647
| | |
$
|
48,735
|
|
Other current assets
| | | |
126,104
| | | |
135,165
|
| | |
| | |
|
|
Total current assets
| | | |
262,751
| | | |
183,900
|
| | | | | |
|
|
Property, plant and equipment, net
| | | |
450,547
| | | |
483,203
|
|
Goodwill and other intangible assets, net
| | | |
180,904
| | | |
186,872
|
|
Other assets
| | | |
23,273
| | | |
19,756
|
| | |
| | |
|
|
Total assets
| | |
$
|
917,475
| | |
$
|
873,731
|
| | | | | |
|
|
Liabilities and Stockholders’ Equity:
| | | | | | |
|
Current portion of long-term debt
| | |
$
|
15,680
| | |
$
|
25,068
|
|
Other current liabilities
| | | |
143,525
| | | |
120,710
|
| | |
| | |
|
|
Total current liabilities
| | | |
159,205
| | | |
145,778
|
| | | | | |
|
|
Long-term debt, net of current portion
| | | |
250,900
| | | |
257,146
|
|
Other liabilities
| | | |
113,130
| | | |
118,277
|
| | |
| | |
|
|
Total liabilities
| | | |
523,235
| | | |
521,201
|
| | | | | |
|
|
Total Atlantic Tele-Network, Inc.’s stockholders’ equity
| | | |
334,146
| | | |
294,266
|
|
Non-controlling interests
| | | |
60,094
| | | |
58,264
|
| | |
| | |
|
|
Total equity
| | | |
394,240
| | | |
352,530
|
| | |
| | |
|
|
Total liabilities and stockholders’ equity
| | |
$
|
917,475
| | |
$
|
873,731
|
| | | | | | | |
|
|
|
| |
| |
| |
| |
Table 2 |
| ATLANTIC TELE-NETWORK, INC. |
| Unaudited Condensed Consolidated Statements of Operations |
| (in Thousands, Except per Share Data) |
| | | | | | | | |
|
| | |
Three Months Ended
| |
Year Ended
|
| | |
December 31,
| |
December 31,
|
| | | 2012 | | 2011 (a) | | 2012 | | 2011 (a) |
|
Revenues:
| | | | | | | | | |
|
U.S. wireless:
| | | | | | | | | |
|
Retail
| | |
$
|
83,703
| | |
$
|
85,997
| | |
$
|
337,784
| | |
$
|
370,218
| |
|
Wholesale
| | | |
48,083
| | | |
48,378
| | | |
201,938
| | | |
201,993
| |
|
International wireless
| | | |
21,301
| | | |
19,355
| | | |
81,619
| | | |
72,230
| |
|
Wireline
| | | |
21,255
| | | |
21,653
| | | |
84,828
| | | |
84,957
| |
|
Equipment and other
| | |
|
10,042
|
| |
|
7,560
|
| |
|
35,197
|
| |
|
29,798
|
|
| | | | | | | | |
|
|
Total revenue
| | | |
184,384
| | | |
182,943
| | | |
741,366
| | | |
759,196
| |
| | | | | | | | |
|
|
Operating expenses:
| | | | | | | | | |
|
Termination and access fees
| | | |
37,572
| | | |
49,527
| | | |
155,797
| | | |
204,604
| |
|
Engineering and operations
| | | |
22,912
| | | |
21,269
| | | |
88,756
| | | |
85,236
| |
|
Sales, marketing and customer service
| | | |
30,075
| | | |
34,071
| | | |
121,381
| | | |
135,944
| |
|
Equipment expense
| | | |
26,770
| | | |
19,657
| | | |
92,517
| | | |
74,105
| |
|
General and administrative
| | | |
20,017
| | | |
17,691
| | | |
85,354
| | | |
99,097
| |
|
Acquisition-related charges
| | | |
861
| | | |
108
| | | |
868
| | | |
772
| |
|
Depreciation and amortization
| | | |
25,833
| | | |
27,256
| | | |
105,487
| | | |
104,159
| |
|
Impairment of intangible assets
| | | |
3,350
| | | |
2,425
| | | |
3,350
| | | |
2,425
| |
|
Gain on disposition of long-lived assets
| | |
|
(11,605
|
)
| |
|
-
|
| |
|
(11,605
|
)
| |
|
(2,397
|
)
|
| | | | | | | | |
|
|
Total operating expenses
| | |
|
155,785
|
| |
|
172,004
|
| |
|
641,905
|
| |
|
703,945
|
|
| | | | | | | | |
|
|
Operating income
| | | |
28,599
| | | |
10,939
| | | |
99,461
| | | |
55,251
| |
| | | | | | | | |
|
|
Other income (expense):
| | | | | | | | | |
|
Interest income (expense), net
| | | |
(2,966
|
)
| | |
(4,873
|
)
| | |
(13,718
|
)
| | |
(16,928
|
)
|
|
Other income (expense)
| | | |
2,478
| | | |
266
| | | |
2,346
| | | |
1,114
| |
|
Equity in earnings of unconsolidated affiliates
| | |
|
524
|
| |
|
1,545
|
| |
|
3,535
|
| |
|
3,029
|
|
| | | | | | | | |
|
|
Other income (expense), net
| | | |
36
| | | |
(3,062
|
)
| | |
(7,837
|
)
| | |
(12,785
|
)
|
| | | | | | | | |
|
|
Income before income taxes
| | | |
28,635
| | | |
7,877
| | | |
91,624
| | | |
42,466
| |
|
Income taxes
| | |
|
14,184
|
| |
|
4,494
|
| |
|
38,457
|
| |
|
20,569
|
|
| | | | | | | | |
|
|
Net income
| | | |
14,451
| | | |
3,383
| | | |
53,167
| | | |
21,897
| |
|
Net loss (income) attributable to non-controlling interests, net of
tax
| | |
|
(1,335
|
)
| |
|
763
|
| |
|
(4,235
|
)
| |
|
(103
|
)
|
| | | | | | | | |
|
|
Net income attributable to Atlantic Tele-Network, Inc. stockholders
| | |
$
|
13,116
|
| |
$
|
4,146
|
| |
$
|
48,932
|
| |
$
|
21,794
|
|
| | | | | | | | |
|
|
Net income per weighted average share attributable to Atlantic
Tele-Network, Inc. stockholders:
| | | | | | | | | |
|
Basic
| | |
$
|
0.84
| | |
$
|
0.27
| | |
$
|
3.15
| | |
$
|
1.42
| |
|
Diluted
| | |
$
|
0.84
| | |
$
|
0.27
| | |
$
|
3.13
| | |
$
|
1.41
| |
| | | | | | | | |
|
|
Weighted average common shares outstanding:
| | | | | | | | | |
|
Basic
| | | |
15,572
| | | |
15,427
| | | |
15,531
| | | |
15,396
| |
|
Diluted
| | | |
15,663
| | | |
15,530
| | | |
15,619
| | | |
15,495
| |
| | | | | | | | |
|
| | | | | | | | |
|
|
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,
|
| | | | 2012 | | | 2011 |
| | | | | | |
|
|
Net income
| | | |
$
|
53,167
| | | |
$
|
21,897
| |
|
Depreciation and amortization
| | | | |
105,487
| | | | |
104,159
| |
|
Change in operating assets and liabilities
| | | | |
13,294
| | | | |
(38,006
|
)
|
|
Other
| | | |
|
15,523
|
| | |
|
44,553
|
|
| | | | | | |
|
|
Net cash provided by operating activities
| | | | |
187,471
| | | | |
132,603
| |
| | | | | | |
|
|
Capital expenditures
| | | | |
(77,421
|
)
| | | |
(101,401
|
)
|
|
Cash acquired in business combinations
| | | | |
-
| | | | |
4,087
| |
|
Other
| | | |
|
15,163
|
| | |
|
1,667
|
|
| | | | | | |
|
|
Net cash used by investing activities
| | | | |
(62,258
|
)
| | | |
(95,647
|
)
|
| | | | | | |
|
|
Borrowings under credit facility
| | | | |
321,378
| | | | |
137,069
| |
|
Principal repayments of long-term debt
| | | | |
(335,327
|
)
| | | |
(146,361
|
)
|
|
Payments of debt issuance costs
| | | | |
(3,564
|
)
| | | |
(1,037
|
)
|
|
Dividends paid on common stock
| | | | |
(18,491
|
)
| | | |
(13,703
|
)
|
|
Distributions to non-controlling interests
| | | | |
(3,389
|
)
| | | |
(2,814
|
)
|
|
Other
| | | |
|
2,092
|
| | |
|
1,295
|
|
| | | | | | |
|
|
Net cash used by financing activities
| | | | |
(37,301
|
)
| | | |
(25,551
|
)
|
| | | | | | |
|
|
Net change in cash and cash equivalents
| | | | |
87,912
| | | | |
11,405
| |
| | | | | | |
|
|
Cash and cash equivalents, beginning of period
| | | |
|
48,735
|
| | |
|
37,330
|
|
| | | | | | |
|
|
Cash and cash equivalents, end of period
| | | |
$
|
136,647
|
| | |
$
|
48,735
|
|
| | | | | | | | | | |
|
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
Table 4 |
| ATLANTIC TELE-NETWORK, INC. |
| Operating Data for U.S. Retail Wireless Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended: |
|
|
| DEC 2011 |
|
| MAR 2012 |
|
| JUN 2012 |
|
| SEP 2012 |
|
| DEC 2012 |
| | | | | | | | | | 578,585 | | | | 583,547 | | | | 585,418 | |
| Beginning Subscribers | | | | 592,620 | | | | 579,716 | | | | | | | | | | |
| Prepay | | | | 123,157 | | | | 121,688 | | | | 130,981 | | | | 141,452 | | | | 153,108 | |
| Postpay | | | | 469,463 | | | | 458,028 | | | | 447,604 | | | | 442,095 | | | | 432,310 | |
| | | | | | | | | | | | | | | |
|
| Gross Additions | | | | 46,757 | | | | 54,837 | | | | 55,448 | | | | 66,539 | | | | 69,719 | |
| Prepay | | | | 22,639 | | | | 32,372 | | | | 31,868 | | | | 40,779 | | | | 39,843 | |
| Postpay | | | | 24,118 | | | | 22,465 | | | | 23,580 | | | | 25,760 | | | | 29,876 | |
| | | | | | | | | | | | | | | |
|
| Net Additions | | | | (12,904 | ) | | | (1,131 | ) | | | 4,962 | | | | 1,871 | | | | 2,348 | |
| Prepay | | | | (1,469 | ) | | | 9,293 | | | | 10,471 | | | | 11,656 | | | | 9,548 | |
| Postpay | | | | (11,435 | ) | | | (10,424 | ) | | | (5,509 | ) | | | (9,785 | ) | | | (7,200 | ) |
| | | | | | | | | | | | | | | |
|
| Ending Subscribers | | | | 579,716 | | | | 578,585 | | | | 583,547 | | | | 585,418 | | | | 587,766 | |
| Prepay | | | | 121,688 | | | | 130,981 | | | | 141,452 | | | | 153,108 | | | | 162,656 | |
| Postpay |
|
|
| 458,028 |
|
|
| 447,604 |
|
|
| 442,095 |
|
|
| 432,310 |
|
|
| 425,110 |
|
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
| ATLANTIC TELE-NETWORK, INC. |
| U.S. Retail Wireless Operations Key Performance Indicators |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended: |
|
|
| DEC 2011 |
|
| MAR 2012 |
|
| JUN 2012 |
|
| SEP 2012 |
|
| DEC 2012 |
| | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
|
|
Average Subscribers (weighted monthly)
| | | | |
583,470
| | | | |
578,531
| | | | |
580,441
| | | | |
583,607
| | | | |
585,519
| |
| | | | | | | | | | | | | | | |
|
|
Monthly Average Revenues per Subscriber/Unit (ARPU)
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
|
|
● Subscriber ARPU
| | | |
$
|
48.56
| | | |
$
|
49.36
| | | |
$
|
47.63
| | | |
$
|
46.87
| | | |
$
|
46.79
| |
| | | | | | | | | | | | | | | |
|
|
● Postpaid Subscriber ARPU
| | | |
$
|
54.43
| | | |
$
|
54.15
| | | |
$
|
53.96
| | | |
$
|
54.52
| | | |
$
|
55.16
| |
| | | | | | | | | | | | | | | |
|
|
Monthly Postpay Subscriber Churn
| | | | |
2.55
|
%
| | | |
2.41
|
%
| | | |
2.18
|
%
| | | |
2.70
|
%
| | | |
2.88
|
%
|
| | | | | | | | | | | | | | | |
|
|
Monthly Blended Subscriber Churn
| | | | |
3.40
|
%
| | | |
3.22
|
%
| | | |
2.90
|
%
| | | |
3.70
|
%
| | | |
3.84
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
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, 2011 and 2012 |
| | | | | | | | | | | | | | | | | | |
|
|
Three Months Ended December 31, 2011
|
|
|
|
|
| U.S Wireless |
|
| International Integrated Telephony |
|
| Island Wireless |
|
| U.S. Wireline |
|
| 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
| | | | | | | | | | | | | | | | | | | |
(266
|
)
|
|
Interest expense, net
| | | | | | | | | | | | | | | | | | |
|
4,873
|
|
|
Operating income (loss)
| | | |
$
|
12,888
| | | |
$
|
7,078
| | |
$
|
(4,865
|
)
| | |
$
|
355
| | | |
$
|
(4,517
|
)
| | |
$
|
10,939
| |
|
Depreciation and amortization
| | | | |
18,918
| | | | |
4,448
| | | |
2,843
| | | | |
808
| | | | |
239
| | | | |
27,256
| |
|
Acquisition-related charges
| | | | |
-
| | | | |
-
| | | |
-
| | | | |
-
| | | | |
108
| | | | |
108
| |
|
Impairment of intangible assets
| | | |
|
-
|
|
|
|
|
-
|
|
|
|
2,425
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
2,425
|
|
|
Adjusted EBITDA
| | | |
$
|
31,806
| | | |
$
|
11,526
| | |
$
|
403
| | | |
$
|
1,163
| | | |
$
|
(4,170
|
)
| | |
$
|
40,728
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | |
|
|
Three Months Ended December 31, 2012
|
| | | |
| | | | | | | | |
| | |
| | |
|
|
|
|
|
| U.S Wireless |
|
| International Integrated Telephony |
|
| Island Wireless |
|
| U.S. Wireline |
|
| Reconciling Items |
|
| Total |
| | | | | | | | | | | | | | | | | | |
|
|
Net income attributable to Atlantic Tele-Network, Inc. stockholders
| | | | | | | | | | | | | | | | | | |
$
|
13,116
| |
|
Net income attributable to non-controlling interests, net of tax
| | | | | | | | | | | | | | | | | | | |
1,335
| |
|
Income taxes
| | | | | | | | | | | | | | | | | | | |
14,184
| |
|
Equity in earnings of unconsolidated affiliates
| | | | | | | | | | | | | | | | | | | |
(524
|
)
|
|
Other income
| | | | | | | | | | | | | | | | | | | |
(2,478
|
)
|
|
Interest expense, net
| | | | | | | | | | | | | | | | | | |
|
2,966
|
|
|
Operating income (loss)
| | | |
$
|
30,383
| | | |
$
|
6,230
| | |
$
|
(2,999
|
)
| | |
$
|
(826
|
)
| | |
$
|
(4,189
|
)
| | |
$
|
28,599
| |
|
Depreciation and amortization
| | | | |
17,558
| | | | |
4,539
| | | |
2,623
| | | | |
725
| | | | |
388
| | | | |
25,833
| |
|
Acquisition-related charges
| | | | |
861
| | | | |
-
| | | |
-
| | | | |
-
| | | | |
-
| | | | |
861
| |
|
Impairment of intangible assets
| | | | |
-
| | | | |
-
| | | |
3,350
| | | | |
-
| | | | |
-
| | | | |
3,350
| |
|
Gain on disposition of long-lived assets
| | | |
|
(11,605
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(11,605
|
)
|
|
Adjusted EBITDA
| | | |
$
|
37,197
| | | |
$
|
10,769
| | |
$
|
2,974
| | | |
$
|
(101
|
)
| | |
$
|
(3,801
|
)
| | |
$
|
47,038
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation of Net Income to Adjusted EBITDA for the Year
Ended December 31, 2011 and 2012 |
| | | | | | | | | | | | | | | | | | |
|
|
Year Ended December 31, 2011
|
| | | |
| | | | | | | | |
| | |
| | |
|
|
|
|
|
| U.S Wireless |
|
| International Integrated Telephony |
|
| Island Wireless |
|
| U.S. Wireline |
|
| Reconciling Items |
|
| Total |
| | | | | | | | | | | | | | | | | | |
|
|
Net income attributable to Atlantic Tele-Network, Inc. stockholders
| | | | | | | | | | | | | | | | | | |
$
|
21,794
| |
|
Net income attributable to non-controlling interests, net of tax
| | | | | | | | | | | | | | | | | | | |
103
| |
|
Income taxes
| | | | | | | | | | | | | | | | | | | |
20,569
| |
|
Equity in earnings of unconsolidated affiliates
| | | | | | | | | | | | | | | | | | | |
(3,029
|
)
|
|
Other income
| | | | | | | | | | | | | | | | | | | |
(1,114
|
)
|
|
Interest expense, net
| | | | | | | | | | | | | | | | | | |
|
16,928
|
|
|
Operating income (loss)
| | | |
$
|
56,664
| | | |
$
|
26,734
| | |
$
|
(10,153
|
)
| | |
$
|
255
| | | |
$
|
(18,249
|
)
| | |
$
|
55,251
| |
|
Depreciation and amortization
| | | | |
72,106
| | | | |
18,058
| | | |
9,914
| | | | |
3,182
| | | | |
899
| | | | |
104,159
| |
|
Acquisition-related charges
| | | | |
-
| | | | |
-
| | | |
218
| | | | |
-
| | | | |
554
| | | | |
772
| |
|
Impairment of intangible assets
| | | | |
-
| | | | |
-
| | | |
2,425
| | | | |
-
| | | | |
-
| | | | |
2,425
| |
|
Gain on disposition of long-lived assets
| | | |
|
(2,397
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(2,397
|
)
|
|
Adjusted EBITDA
| | | |
$
|
126,373
| | | |
$
|
44,792
| | |
$
|
2,404
| | | |
$
|
3,437
| | | |
$
|
(16,796
|
)
| | |
$
|
160,210
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | |
|
|
Year Ended December 31, 2012
|
| | | |
| | | | | | | | |
| | |
| | |
|
|
|
|
|
| U.S Wireless |
|
| International Integrated Telephony |
|
| Island Wireless |
|
| U.S. Wireline |
|
| Reconciling Items |
|
| Total |
| | | | | | | | | | | | | | | | | | |
|
|
Net income attributable to Atlantic Tele-Network, Inc. stockholders
| | | | | | | | | | | | | | | | | | |
$
|
48,932
| |
|
Net income attributable to non-controlling interests, net of tax
| | | | | | | | | | | | | | | | | | | |
4,235
| |
|
Income taxes
| | | | | | | | | | | | | | | | | | | |
38,457
| |
|
Equity in earnings of unconsolidated affiliates
| | | | | | | | | | | | | | | | | | | |
(3,535
|
)
|
|
Other income
| | | | | | | | | | | | | | | | | | | |
(2,346
|
)
|
|
Interest expense, net
| | | | | | | | | | | | | | | | | | |
|
13,718
|
|
|
Operating income (loss)
| | | |
$
|
101,677
| | | |
$
|
23,203
| | |
$
|
(3,263
|
)
| | |
$
|
(2,481
|
)
| | |
$
|
(19,675
|
)
| | |
$
|
99,461
| |
|
Depreciation and amortization
| | | | |
72,338
| | | | |
17,963
| | | |
11,067
| | | | |
2,860
| | | | |
1,259
| | | | |
105,487
| |
|
Acquisition-related charges
| | | | |
861
| | | | |
-
| | | |
-
| | | | |
-
| | | | |
7
| | | | |
868
| |
|
Impairment of intangible assets
| | | | |
-
| | | | |
-
| | | |
3,350
| | | | |
-
| | | | |
-
| | | | |
3,350
| |
|
Gain on disposition of long-lived assets
| | | |
|
(11,605
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(11,605
|
)
|
|
Adjusted EBITDA
|
|
|
|
$
|
163,271
|
|
|
|
$
|
41,166
|
|
|
$
|
11,154
|
|
|
|
$
|
379
|
|
|
|
$
|
(18,409
|
)
|
|
|
$
|
197,561
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Reconciliation of Operating Income to Adjusted EBITDA for the
Alltel Business |
|
|
|
| |
|
| |
|
|
|
|
|
|
|
|
|
| | | | | | |
|
|
|
|
|
| For the Three Months Ended December 31,
2012 |
|
| For the Year Ended December 31,
2012 |
| | | | | | |
|
|
Operating income
| | | |
$
|
7,127
| | |
$
|
41,387
|
|
Depreciation and amortization
| | | | |
13,885
| | | |
56,266
|
|
Acquisition-related charges
| | | |
|
861
|
|
|
|
861
|
|
Adjusted EBITDA
|
|
|
|
$
|
21,873
|
|
|
$
|
98,514
|

Contacts:
Atlantic Tele-Network, Inc.
Michael T. Prior, 978-619-1300
Chief
Executive Officer
or
Justin D. Benincasa, 978-619-1300
Chief
Financial Officer
Source: Atlantic Tele-Network, Inc.
© 2026 Canjex Publishing Ltd. All rights reserved.