Close

Form 8-K ATLANTIC TELE NETWORK For: Feb 24

February 25, 2016 6:09 AM EST

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 


 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  February 24, 2016

 


 

ATLANTIC TELE-NETWORK, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-12593

 

47-0728886

(State or other

 

(Commission File Number)

 

(IRS Employer

jurisdiction of incorporation)

 

 

 

Identification No.)

 

600 Cummings Center
Beverly, MA 01915

(Address of principal executive offices and zip code)

 

(978) 619-1300
(Registrant’s telephone number, including area code)

 

N/A
(Former name or former address, if changed since last report.)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02                                           Results of Operations and Financial Condition.

 

On February 24, 2016, Atlantic Tele-Network, Inc. (the “Company”) issued a press release announcing financial results for the three and twelve months ended December 31, 2015.  A copy of the press release is furnished herewith as Exhibit 99.1.

 

Exhibit 99.1 is furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01                                           Financial Statements and Exhibits.

 

(d)

 

Exhibits

 

 

 

99.1

 

Press Release of the Company, dated February 24, 2016.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

ATLANTIC TELE-NETWORK, INC.

 

 

 

 

By:

/s/ Justin D. Benincasa

 

 

Justin D. Benincasa

 

 

Chief Financial Officer

 

 

 

Dated:  February 24, 2016

 

 

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of the Company, dated February 24, 2016.

 

4


Exhibit 99.1

 

 

 

NEWS RELEASE

 

 

FOR IMMEDIATE RELEASE

 

CONTACT:

 

Michael T. Prior

Wednesday February 24, 2016

 

 

 

Chief Executive Officer

 

 

 

 

978-619-1300

 

 

 

 

 

 

 

 

 

Justin D. Benincasa

 

 

 

 

Chief Financial Officer

 

 

 

 

978-619-1300

 

ATN Reports

Fourth Quarter and Full Year 2015 Results

 

Fourth Quarter and Full Year 2015 Financial Highlights:

 

·                  Revenues: $82.9 million for 4Q, $335.4 million for FY

·                  Adjusted EBITDA(1): $25.6 million for 4Q; $139.8 million for FY

·                  Operating income: $8.2 million including $4.3 million of transaction-related charges for 4Q; $78.6 million including $7.2 million of transaction-related charges for FY

·                  Net income attributable to ATN’s stockholders: $4.2 million, or $0.26 per diluted share for 4Q; $16.9 million, or $1.05 per diluted share for FY

·                  Full year cash flow from operating activities: $139.2 million

 

Beverly, MA (February 24, 2016) — ATN (NASDAQ: ATNI), today reported results for the fourth quarter and year ended December 31, 2015. Unless otherwise indicated, the discussion of the Company’s results is focused on its continuing operations, and comparisons are to the same period in the prior year.

 

Fourth Quarter 2015 and Full Year 2015 Financial Results and Business Review

 

“Fourth quarter and full year 2015 performance reflected the key trends we have discussed over the past several quarters,” said Michael Prior, Chief Executive Officer. “Most notably, fourth quarter results from our U.S. wireless business were affected by the reduced rates we negotiated with our carrier customers in exchange for extended terms and other strategic considerations, with the ultimate objective of transitioning to a long-term outsourced network model.  We had projected that the greatest impact on revenues and profitability would occur in this seasonally slower period, when volume thresholds would reduce data rates to their lowest level of the year. Higher data traffic across our expanded network and the continued growth in our rural retail wireless business partially mitigated the effect of these lower rates on revenue, but in the aggregate did not improve margins.

 



 

“The sale of our Turks and Caicos business in early 2015 negatively impacted international wireless revenue comparisons, but positively affected EBITDA comparisons.  In addition, we continued to focus on margin improvement in our USVI operations and to invest in our Guyana operations including rebranding, opening new retail stores and making several operational and business support system enhancements.

 

“Full year 2015 results demonstrated solid execution across several of our strategic objectives,” Mr. Prior continued.  “We successfully implemented plans to secure the long term value of our domestic wholesale wireless business by providing cost efficient rate plans to our larger carrier customers in exchange for extended term contracts that provide us greater visibility on projected cash flows as well as other strategic benefits to enhance the business and the value of our relationships.  We took action to optimize our international wireless portfolio by divesting an unprofitable operation and investing to improve the performance in another; and we put a portion of our significant balance sheet capacity to work as we executed agreements to acquire businesses that we believe will be quickly accretive and will significantly enhance our competitive position in two of our markets,” concluded Mr. Prior.

 

Fourth quarter 2015 revenues were $82.9 million, 6% below the $88.5 million reported for the fourth quarter of 2014.  The decline resulted from a reduction in U.S. wireless revenues and a reduction of international wireless revenues due to the sale of our Turks and Caicos business, partially offset by incremental revenues from the Company’s renewable energy business, acquired in late 2014.

 

Adjusted EBITDA(1) for the fourth quarter was $25.6 million, a 28% decrease over the $35.7 million reported for the 2014 fourth quarter.  Fourth quarter Adjusted EBITDA(1) results in the U.S. Wireless business reflected lower revenues along with increased operating expenses related to expanded network coverage and the cost to maintain multiple technologies utilized to support the rapid growth in data traffic volume.

 

Operating income for the fourth quarter was $8.2 million, down 58% compared to last year’s $19.6 million in the same period mostly due to the reduction in U.S. Wireless revenue and the increased cost of expanded network coverage, and increased transaction-related charges of $4.3 million, which were largely related to our evaluation of renewable energy investment opportunities.  Operating income comparisons were favorably impacted by the addition of the renewable energy business and the sale of the Turks and Caicos business in 2015.

 

Net income attributable to ATN’s stockholders for the fourth quarter was $4.2 million or $0.26 per diluted share, a decrease from the $12.6 million or $0.79 per diluted share reported in last year’s fourth quarter.

 

Full year revenues were $355.4 million, 6% above the $336.3 million reported for the full year 2014.  Adjusted EBITDA(1) was $139.8 million for both the full year of 2015 and 2014.  Operating income was $78.6 million, down 8% compared to last year’s $85.6 million.  Full year net income attributable to ATN’s stockholders was $16.9 million or $1.05 per diluted share compared with $48.2 million or $3.01 per diluted share in the prior year.  Net income attributable to ATN’s stockholders for the full year 2015 included a $19.9 million loss related to the deconsolidation of the non-controlling interest from the sale of our holdings in Turks and Caicos.  Excluding this one-time loss on deconsolidation, net income attributable to ATN’s stockholders(2) was $36.9 million, or $2.29 per diluted share.

 

Acquisition Update

 

In October 2015, ATN announced it had entered into an agreement to acquire a controlling interest in KeyTech Bermuda, a provider of data, video and voice services in Bermuda and the Cayman Islands. The transaction is currently awaiting regulatory approval and is expected to close by the end of the first quarter of 2016. The KeyTech transaction is expected to contribute incremental annual revenues of $80 - $90 million for the first year of operations.

 


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

(2) See Table 5 for reconciliation of Net income Attributable to ATN Stockholders to Net Income Attributable to ATN Stockholders Excluding Loss on Deconsolidation

 

2



 

Also in October 2015, ATN announced the entry into an agreement to acquire the Innovative group of companies, operators of cable TV, internet and landline telecom services primarily in the U.S. Virgin Islands. When combined together with its existing Choice subsidiary, the combined company is expected to have aggregate annual revenues of $110 million and EBITDA margins between 20% and 25% for the first year of operations, exclusive of one-time integration and transaction expenses. While the waiting period for the Hart-Scott Rodino Act has expired, we are currently awaiting other regulatory approvals and the transaction is expected to close by mid-2016.

 

Looking ahead,” Mr. Prior noted, “we expect 2016 to be a pivotal year for the Company, as we continue to transition the domestic wireless business, complete and consolidate the pending telecom acquisitions, and explore additional growth opportunities, including in the distributed generation solar sector. For full year 2016, we expect U.S. wireless business revenues of $140 million to $150 million and an EBITDA margin of 50% to 55% for this business, with lower year-on-year comparisons beginning in the second quarter of the year. This reflects the projected decline in data usage rates partially offset by volume gains, but does not contemplate any significant expansion in our network coverage. Overall, consolidated results for 2016 are expected to benefit from the pending acquisitions and potential improvements in our international wireless business, and our continued strong cash flow in 2015 added to our already substantial balance sheet capacity, even after taking into consideration the over $100 million we invested into the renewables sector a little more than a year ago.  Further,” Mr. Prior concluded, “we believe that we have significant resources to invest beyond the capital required to fund the anticipated close of the pending transactions, and that our growth trajectory in 2016 and beyond will be based largely on identifying and capitalizing on new investment opportunities.”

 

Fourth Quarter 2015 Operating Highlights

 

U.S. Wireless

 

U.S. wireless revenues consist of voice and data revenues from the Company’s wholesale roaming operations and the Company’s smaller retail operations.  Total U.S. wireless revenues were $32.4 million in the fourth quarter of 2015, a decrease of 24% from the $42.9 million reported in the fourth quarter of 2014.  This decrease was the result of significantly reduced wholesale rates offsetting data traffic growth, network expansions and retail revenue growth. The decline in wholesale rates is partly due to traffic volumes achieving certain annual contractual pricing tier reductions in the fourth quarter, which will reset in the first quarter of 2016, and also rate decreases that started at the beginning of 2015.  Wholesale data revenues accounted for 59% of U.S. wireless revenues in the 2015 fourth quarter and 71% in the 2014 fourth quarter, as wholesale price decreases and retail revenue growth outpaced the growth in wholesale traffic volume.  The Company ended the fourth quarter of 2015 with 812 domestic base stations in service compared to 764 at the end of last year’s fourth quarter.

 

International Wireless

 

International wireless revenues include retail and wholesale voice and data wireless revenues from operations in Bermuda and the Caribbean. International wireless revenues were $19.9 million, a decrease of 8% from the $21.5 million reported in the fourth quarter of 2014, mostly as a result of the sale of our Turks and Caicos operations in the first quarter of 2015.

 

Wireline

 

Wireline revenues are generated by the Company’s wireline operations in Guyana, integrated voice and data and wholesale transport operations in New England and New York State, and domestic and

 

3



 

international wholesale and retail long-distance voice services.  Wireline revenues were $22.0 million, up 5% from $20.9 million in the fourth quarter of 2014, resulting mainly from increases in residential and business data revenues in Guyana.

 

Renewable Energy

 

Renewable energy revenues are generated principally by the sale of energy and solar renewable energy credits from our 28 commercial solar projects.  For the fourth quarter of 2015, revenues from our renewable energy business were $5.4 million, consistent with the first three quarters of 2015.

 

Reportable Operating Segments

 

The Company has five 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 (iv) U.S. Wireline; and (v) Renewable Energy, which provides distributed generation solar power to corporate, utility and municipal customers in the United States.  Beginning in the first quarter of 2016, the Company plans to consolidate into three reportable segments: (i) U.S. Telecom; (ii) International Telecom; and (iii) Renewable Energy, consistent with how management began to view the structuring and managing of business operations in 2016.  Financial data on our reportable operating segments for the three months ended December 31, 2015 and 2014 are as follows (in thousands):

 

For the three months ended December 31, 2015:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

33,071

 

$

22,892

 

$

15,311

 

$

6,233

 

$

5,409

 

$

 

$

82,916

 

Adjusted EBITDA

 

15,626

 

7,414

 

4,513

 

84

 

3,800

 

(5,849

)

25,588

 

Operating Income (Loss)

 

11,197

 

4,193

 

2,561

 

(852

)

(1,317

)

(7,601

)

8,181

 

 

For the three months ended December 31, 2014:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

43,319

 

$

21,906

 

$

16,720

 

$

6,117

 

$

449

 

$

 

$

88,511

 

Adjusted EBITDA

 

29,295

 

8,631

 

3,698

 

49

 

384

 

(6,395

)

35,662

 

Operating Income (Loss)

 

25,362

 

4,334

 

837

 

(1,157

)

(2,218

)

(7,596

)

19,562

 

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at December 31, 2015 were $392.0 million.  In addition, the Company held $6.3 million of restricted cash primarily related to our renewable energy business.  Net cash provided by operating activities was $139.2 million for the full year 2015, compared with net cash provided by operating

 

4



 

activities of $78.0 million for the full year 2014.  The increase was due to significant prior year cash income tax payments associated with the sale of a business and other current year changes in working capital.  Capital expenditures were $64.8 million for the full year 2015, and the Company expects full year 2016 capital expenditures to be mostly for the telecom businesses and to be in the range of $60.0 million to $70.0 million, not including any pending acquisitions.

 

Conference Call Information

 

ATN will host a conference call on Thursday, February 25, 2016 at 10:00 a.m. Eastern Time (ET) to discuss its 2015 fourth quarter and 2015 year-end 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 50571141. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on Thursday, February 25, 2016.

 

About ATN

 

ATN (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 and owns and operates solar power systems in select locations in the United States. Through our operating subsidiaries, we (i) 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, (ii) provide distributed solar electric power to corporate, utility and municipal customers and (iii) are the owner and operator of terrestrial and submarine fiber optic transport systems. For more information, please visit www.atni.com.

 

Cautionary Language Concerning Forward Looking Statements

 

This press release contains forward-looking statements relating to, among other matters, our future financial performance and results of operations; the competitive environment in our key markets, demand for our services and industry trends; the outcome of regulatory matters; the pace of our network expansion and improvement, including our level of estimated future capital expenditures and our realization of the benefits of these investments; and management’s plans and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results.  Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1)  the general performance of our operations, including operating margins, revenues, and the future growth and retention of our subscriber base and consumer demand for solar power; (2) government regulation of our businesses, which may impact our FCC and other telecommunications licenses or our renewables business; (3) economic, political and other risks facing our operations; (4) our ability to maintain favorable roaming arrangements; (5) our ability to efficiently and cost-effectively upgrade our networks and IT platforms to address  rapid and significant technological changes in the telecommunications industry; (6) the loss of or an inability to recruit skilled personnel in our various jurisdictions, including key members of management; (7) our ability to find investment or acquisition or disposition opportunities that fit our strategic goals for the Company; (8) increased competition; (9) our ability to operate in the renewable energy industry; (10) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure; (11) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (12) the occurrence of weather events and natural catastrophes; (13) our continued access to capital and credit markets; (14) our ability to realize the value that we believe exists in our businesses; and (15) our ability to receive requisite regulatory consents and approvals and satisfy other conditions needed to complete our proposed acquisitions. 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, 2014, filed with

 

5



 

the SEC on March 16, 2015 and the other reports we file from time to time with the SEC.  The Company undertakes no obligation and has no intention to update these forward-looking statements to reflect actual results, changes in assumptions or changes in other factors that may affect such forward-looking statements.

 

Use of Non-GAAP Financial Measures

 

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this news release also contains non-GAAP financial measures. Specifically, ATN has presented an Adjusted EBITDA measure and a net income measure exclusive of the results of loss on the deconsolidation of subsidiaries. Adjusted EBITDA is defined as net income attributable to ATN stockholders before income from discontinued operations, gain on disposal of discontinued operations, interest, taxes, depreciation and amortization, transaction-related charges, other income or expense, and net income attributable to non-controlling interests. Net income attributable to ATN stockholders excluding loss on deconsolidation of subsidiary and the related earnings per diluted share is defined as net income attributable to ATN stockholders less the loss and tax impact of the deconsolidation of the subsidiary.  The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company’s core operating results and enhances comparing such performance with prior periods. 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 these non-GAAP financial measures used in this news release to the most directly comparable GAAP financial measure is set forth in the text of, and the accompanying tables to, this press release.

 

6



 

Table 1

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

392,045

 

$

326,216

 

Restricted cash

 

824

 

39,703

 

Assets of discontinued operations

 

 

175

 

Other current assets

 

75,623

 

85,280

 

 

 

 

 

 

 

Total current assets

 

468,492

 

451,374

 

 

 

 

 

 

 

Long-term restricted cash

 

5,477

 

5,475

 

Property, plant and equipment, net

 

373,503

 

369,582

 

Goodwill and other intangible assets, net

 

90,043

 

91,080

 

Other assets

 

7,489

 

7,519

 

 

 

 

 

 

 

Total assets

 

$

945,004

 

$

925,030

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

6,284

 

$

6,083

 

Taxes payable

 

9,181

 

5,667

 

Liabilities of discontinued operations

 

 

1,247

 

Other current liabilities

 

68,890

 

91,072

 

 

 

 

 

 

 

Total current liabilities

 

84,355

 

104,069

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

26,575

 

32,794

 

Deferred income taxes

 

45,406

 

30,366

 

Other liabilities

 

26,944

 

19,619

 

 

 

 

 

 

 

Total liabilities

 

183,280

 

186,848

 

 

 

 

 

 

 

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

 

680,299

 

677,222

 

Non-controlling interests

 

81,425

 

60,960

 

 

 

 

 

 

 

Total equity

 

761,724

 

738,182

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

945,004

 

$

925,030

 

 

7



 

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,

 

 

 

2015

 

2014

 

2015

 

2014

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless

 

$

32,397

 

$

42,887

 

$

155,390

 

$

153,040

 

International wireless

 

19,866

 

21,522

 

81,652

 

88,650

 

Wireline

 

21,988

 

20,941

 

86,485

 

85,284

 

Renewable energy

 

5,409

 

 

21,040

 

 

Equipment and other

 

3,256

 

3,161

 

10,802

 

9,373

 

Total revenue

 

82,916

 

88,511

 

355,369

 

336,347

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

20,727

 

19,233

 

81,928

 

77,888

 

Engineering and operations

 

10,460

 

9,094

 

37,244

 

30,954

 

Sales, marketing and customer service

 

5,680

 

5,723

 

21,466

 

21,664

 

Equipment expense

 

4,905

 

4,400

 

14,997

 

13,338

 

General and administrative

 

15,556

 

14,399

 

59,890

 

52,734

 

Transaction-related charges

 

4,330

 

2,618

 

7,182

 

2,959

 

Depreciation and amortization

 

13,077

 

13,482

 

56,890

 

51,234

 

Gain on disposal of long-lived assets

 

 

 

(2,823

)

 

Total operating expenses

 

74,735

 

68,949

 

276,774

 

250,771

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

8,181

 

19,562

 

78,595

 

85,576

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

(439

)

(200

)

(2,592

)

(420

)

Loss on deconsolidation of subsidiary

 

 

 

(19,937

)

 

Other income (expense)

 

21

 

710

 

135

 

1,012

 

Other income (expense), net

 

(418

)

510

 

(22,394

)

592

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

7,763

 

20,072

 

56,201

 

86,168

 

Income tax expense (benefit)

 

1,482

 

5,688

 

24,137

 

28,148

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

6,281

 

14,384

 

32,064

 

58,020

 

 

 

 

 

 

 

 

 

 

 

Gain on disposal of discontinued operations, net of tax

 

702

 

1,102

 

1,092

 

1,102

 

 

 

 

 

 

 

 

 

 

 

Net income

 

6,983

 

15,486

 

33,156

 

59,122

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Continuing operations

 

(2,799

)

(2,854

)

(16,216

)

(10,970

)

Net income attributable to non-controlling interests, net

 

(2,799

)

(2,854

)

(16,216

)

(10,970

)

 

 

 

 

 

 

 

 

 

 

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

 

$

4,184

 

$

12,632

 

$

16,940

 

$

48,152

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.22

 

$

0.72

 

$

0.99

 

$

2.96

 

Gain on disposal of discontinued operations

 

0.04

 

0.07

 

0.07

 

0.07

 

Net income

 

$

0.26

 

$

0.79

 

$

1.06

 

$

3.03

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.22

 

$

0.72

 

$

0.98

 

$

2.94

 

Gain on disposal of discontinued operations

 

0.04

 

0.07

 

0.07

 

0.07

 

Net income

 

$

0.26

 

$

0.79

 

$

1.05

 

$

3.01

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

16,061

 

15,923

 

16,022

 

15,898

 

Diluted

 

16,179

 

16,049

 

16,142

 

16,014

 

 

8



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statement

(in Thousands)

 

 

 

Year ended December 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Net income

 

$

33,156

 

$

59,122

 

Gain on sale of discontinued operations

 

(1,092

)

(1,102

)

Depreciation and amortization

 

56,890

 

51,234

 

Stock-based compensation

 

4,975

 

4,323

 

Loss on deconsolidation of subsidiary

 

19,937

 

 

Gain on disposal of long-lived assets

 

(2,823

)

 

Change in prepaid and accrued income taxes

 

9,478

 

(18,270

)

Change in other operating assets and liabilities

 

(1,230

)

(14,285

)

Other non-cash activity

 

19,789

 

1,677

 

 

 

 

 

 

 

Net cash provided by operating activities of continuing operations

 

139,080

 

82,699

 

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

 

158

 

(4,719

)

Net cash provided by operating activities

 

139,238

 

77,980

 

 

 

 

 

 

 

Capital expenditures

 

(64,753

)

(58,300

)

Acquisition of business net of operating cash acquired of $6,571

 

(11,968

)

(50,361

)

Change in restricted cash

 

38,877

 

38,707

 

Restricted cash from acquisition of business

 

 

(5,884

)

Proceeds from disposition of long-lived assets

 

5,873

 

1,371

 

 

 

 

 

 

 

Net cash used in investing activities

 

(31,971

)

(74,467

)

 

 

 

 

 

 

Principal repayments of term loans

 

(6,017

)

 

Dividends paid on common stock

 

(19,070

)

(17,488

)

Distributions to non-controlling interests

 

(16,514

)

(16,331

)

Other

 

163

 

(85

)

 

 

 

 

 

 

Net cash used in financing activities

 

(41,438

)

(33,904

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

65,829

 

(30,391

)

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

326,216

 

356,607

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

392,045

 

$

326,216

 

 

9



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended December 31, 2014 and 2015

 

 

 

Three Months Ended December 31, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,632

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

2,854

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,102

)

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

5,688

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

(710

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

200

 

Operating income (loss)

 

$

25,362

 

$

4,334

 

$

837

 

$

(1,157

)

$

(2,218

)

$

(7,596

)

$

19,562

 

Depreciation and amortization

 

3,933

 

4,297

 

2,861

 

1,206

 

$

105

 

1,080

 

13,482

 

Transaction-related charges

 

 

 

 

 

$

2,497

 

121

 

2,618

 

Adjusted EBITDA

 

$

29,295

 

$

8,631

 

$

3,698

 

$

49

 

$

384

 

$

(6,395

)

$

35,662

 

 

 

 

Three Months Ended December  31, 2015

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,184

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

2,799

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

(702

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

1,482

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(21

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

439

 

Operating income (loss)

 

$

11,197

 

$

4,193

 

$

2,561

 

$

(852

)

$

(1,317

)

$

(7,601

)

$

8,181

 

Depreciation and amortization

 

4,429

 

3,221

 

1,952

 

936

 

1,207

 

1,332

 

13,077

 

Transaction-related charges

 

 

 

 

 

3,910

 

420

 

4,330

 

Adjusted EBITDA

 

$

15,626

 

$

7,414

 

$

4,513

 

$

84

 

$

3,800

 

$

(5,849

)

$

25,588

 

 

10



 

Reconciliation of Net Income to Adjusted EBITDA for the Years Ended December 31, 2014 and 2015

 

 

 

Year Ended December 31, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

48,152

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

10,970

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,102

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

28,148

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,012

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

420

 

Operating income (loss)

 

$

89,187

 

$

19,628

 

$

9,046

 

$

(3,668

)

$

(2,218

)

$

(26,399

)

$

85,576

 

Depreciation and amortization

 

14,345

 

17,408

 

10,671

 

4,725

 

105

 

3,980

 

51,234

 

Transaction-related charges

 

 

 

 

 

2,497

 

462

 

2,959

 

Adjusted EBITDA

 

$

103,532

 

$

37,036

 

$

19,717

 

$

1,057

 

$

384

 

$

(21,957

)

$

139,769

 

 

 

 

Year Ended December 31, 2015

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

16,940

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

16,216

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,092

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

24,137

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(135

)

Loss on deconsolidation of subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

19,937

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

2,592

 

Operating income (loss)

 

$

78,357

 

$

15,738

 

$

12,462

 

$

(3,898

)

$

6,720

 

$

(30,784

)

$

78,595

 

Depreciation and amortization

 

17,605

 

16,470

 

8,413

 

4,635

 

4,820

 

4,947

 

56,890

 

Gain on disposal of long-lived assets

 

(2,823

)

 

 

 

 

 

 

 

 

 

 

(2,823

)

Transaction-related charges

 

 

 

 

 

4,007

 

3,175

 

7,182

 

Adjusted EBITDA

 

$

93,139

 

$

32,208

 

$

20,875

 

$

737

 

$

15,547

 

$

(22,662

)

$

139,844

 

 

11



Table 5

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income Attributable to Atlantic Tele-Network, Inc Stockholders and Earnings Per Share to Net Income Attributable to Atlantic Tele-Network, Inc Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Three Months Ended December 31, 2014 and 2015

 

 

Three Months Ended December 31, 2014

 

 

 

Total

 

 

 

 

 

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

 

$

12,632

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary

 

$

12,632

 

 

 

 

 

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

 

$

0.79

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

0.79

 

 

Three Months Ended December 31, 2015

 

 

 

Total

 

 

 

 

 

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

 

$

4,184

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary, net of tax

 

$

4,184

 

 

 

 

 

 

 

 

 

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

 

$

0.26

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

0.26

 

 

12



 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income Attributable to Atlantic Tele-Network, Inc Stockholders and Earnings Per Share to Net Income Attributable to Atlantic Tele-Network, Inc Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Year Ended December 31, 2014 and 2015

 

Year Ended December 31, 2014

 

 

 

Total

 

 

 

 

 

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

 

$

48,152

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary

 

$

48,152

 

 

 

 

 

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

 

$

3.01

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

3.01

 

 

Year Ended December 31, 2015

 

 

 

Total

 

 

 

 

 

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

 

$

16,940

 

 

 

 

 

Loss on deconsolidation of subsidiary

 

19,937

 

 

 

 

 

Income tax expense adjustment

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary, net of tax

 

$

36,877

 

 

 

 

 

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

 

$

1.05

 

 

 

 

 

 

Adjustment for loss on deconsolidation

 

1.24

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

2.29

 

 

13




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings