Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for
the third quarter ended September 30, 2011.
Third Quarter 2011 Financial Results
”This was a strong quarter for us in many key areas,” noted Michael
Prior, Chief Executive Officer. "The significant year-over-year and
sequential improvements in profitability were mainly driven by cost
reductions with the completion of the transition of Alltel customers to
our own operating platform, billing system and customer care centers in
late July. Adjusted EBITDA margin for the U.S. Wireless segment reached
28% for the period, representing a substantial increase over the prior
year and recent quarters, as overlapping expenses were markedly reduced.
Our third quarter U.S. wireless subscriber metrics, however, lagged
expectations. While we believe that gross subscriber additions, in
particular, were affected by certain constraints we put in place just
prior to and subsequent to the final transition, and had expected to see
some pick up in churn in the immediate aftermath of conversion, it is
clear that we have more to do to see improved subscriber metrics.
"Third quarter profitability also benefited from seasonally high roaming
revenues and improved results from our international businesses. These
results demonstrate the earnings potential that ATN has gained through
the Alltel asset acquisition and the continued solid contributions from
our other businesses.”
Total revenues for the third quarter were $194.3 million, a 5% decline
from the $205.0 million reported for the third quarter of 2010.
Adjusted EBITDA1 for the 2011 third quarter was $52.0
million, an increase of 38% over the $37.8 million reported in last
year’s third quarter. The Company estimates that duplicate
transition-related expenses were approximately $4.9 million in the third
quarter of 2011, offset in part by other one-time benefits of
approximately $3.6 million mainly related to out of period ETC revenues
and USF expense adjustments. Wireless retail revenues were also
negatively impacted this quarter by approximately $2.3 million related
to the decision to forego the billing of certain items for a period
following the system conversion. Duplicate transition-related expenses
and the net impact of other one-time items were approximately $10.0
million in the 2010 third quarter.
Total operating income was $27.6 million, twice the $13.8 million
reported in last year’s third quarter. Third quarter 2011 operating
income included a $2.7 million increase in depreciation and amortization
expenses over the prior year’s third quarter. Net income attributable to
ATN’s stockholders was $11.3 million, or $0.73 per diluted share, up
from the $6.4 million, or $0.41 per diluted share, earned in the third
quarter of 2010.
”With the Alltel customer transition successfully behind us, our focus
is now on increasing the competitiveness of our domestic retail wireless
offers and plans by specifically tailoring them to our markets, which we
expect will result in improved subscriber metrics over the next several
quarters.
"A noteworthy contributor to our strong 2011 third quarter results was
our Bermuda wireless operation, CellOne, whose performance has benefited
from the merger we concluded in this year’s second quarter and our
ability to quickly achieve significant synergies from that transaction,”
Mr. Prior noted.
Third Quarter 2011 Operating Highlights
U.S. Wireless Service Revenues
U.S. wireless service revenues include voice and data service revenues
from the Company’s prepaid and postpaid retail operations as well as its
wholesale roaming operations. Total service revenues from the U.S.
wireless businesses amounted to $146.2 million in the third quarter of
2011, compared to $158.8 million in the third quarter of 2010.
U.S. retail wireless service revenues
were $89.1 million for the third quarter of 2011, a decrease of 18% from
the $108.8 million reported in the 2010 third quarter. Service revenue
declines were the result of the net subscriber attrition that the
Company has experienced through the transition period. At the end of the
third quarter of 2011, the Company had approximately 593,000 U.S. retail
subscribers, of which approximately 470,000 were postpaid subscribers
and approximately 123,000 were prepaid subscribers. Additional operating
data on our U.S. retail wireless business can be found in Table 4 of
this release.
U.S. wholesale wireless revenues
were $57.1 million, an increase of 14% over the $50.0 million reported
in the third quarter of 2010. Data revenues accounted for 46% of
wholesale wireless revenues for the quarter, compared to 27% a year
earlier. Data volume growth, as well as a slightly larger network
coverage area, largely offset the impact of expected revenue losses in
certain areas of the Company’s legacy "roam only” markets and
previously-reported rate reductions for voice and data.
International Wireless Revenues
International wireless revenues include retail and wholesale voice and
data wireless revenues from international operations in Bermuda and the
Caribbean, including the U.S. Virgin Islands. Total revenues from
international wireless were $20.5 million in the third quarter of 2011,
an increase of $6.6 million, or 47%, over the $13.9 million reported in
the third quarter of 2010. This increase was primarily due to the
Company’s merger of its Bermuda operations with M3 Wireless, Ltd. on May
2, 2011 and growth in the number of wireless subscribers in the U.S.
Virgin Islands.
Wireline Revenues
Wireline revenues are generated by the Company’s wireline operations in
Guyana, including international telephone calls into and out of that
country, its integrated voice and data operations in New England and its
wholesale transport operations in New York State. Total revenues from
wireline amounted to $21.7 million in the third quarter of 2011, an
increase of $0.9 million from $20.8 million reported in the third
quarter of 2010. The increase resulted primarily from data revenue and
local wireline service growth in Guyana, as well as growth in fiber
optic capacity sales in New York State.
Reportable Operating Segments
The Company has four reportable segments: i) U.S. Wireless, ii)
International Integrated Telephony, which operates in Guyana, iii)
Island Wireless, which generates its revenues and has its assets located
in Bermuda and the Caribbean and iv) U.S. Wireline. Financial data on
our reportable operating segments for the three months ended September
30, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Wireless
|
International Integrated Telephony
|
Island Wireless
|
|
U.S. Wireline
|
|
Reconciling Items 1
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
$
|
150,757
|
$
|
23,403
|
$
|
15,214
|
|
$
|
4,972
|
|
$
|
-
|
|
$
|
194,346
|
|
Adjusted EBITDA
|
|
42,860
|
|
11,277
|
|
1,548
|
|
|
686
|
|
|
(4,326
|
)
|
|
52,045
|
|
Operating Income (Loss)
|
|
26,840
|
|
6,771
|
|
(1,186
|
)
|
|
(111
|
)
|
|
(4,668
|
)
|
|
27,646
|
(1) Reconciling items are comprised of corporate general and
administrative costs and acquisition-related charges.
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents at September 30, 2011 were $52.1 million.
Long-term debt was $274.1 million. For the third quarter, net cash
provided by operating activities was $41.7 million and was $84.7 million
for the first nine months of 2011. Third quarter capital expenditures
were $20.4 million, and $65.9 million for the first nine months of 2011.
The Company expects full year 2011 capital expenditures to approximate
$95 to $105 million, of which $65 to $70 million is expected to be
allocated to the U.S. Wireless segment.
Conference Call Information
Atlantic Tele-Network will host a conference call tomorrow, Thursday,
November 3, 2011 at 9:00 a.m. Eastern Time (ET) to discuss its third
quarter results for 2011. The call will be hosted by Michael Prior,
President and Chief Executive Officer, and Justin Benincasa, Chief
Financial Officer. The dial-in numbers are US/Canada: 877-734-4582 and
International: 678-905-9376, conference ID 20648773. A replay of the
call will be available at ir.atni.com beginning at approximately 1:00
p.m. (ET) November 3, 2011.
About Atlantic Tele-Network
Atlantic Tele-Network, Inc. (NASDAQ:ATNI), headquartered in Beverly,
Massachusetts, provides telecommunications services to rural, niche and
other under-served markets and geographies in the United States, Bermuda
and the Caribbean. Through our operating subsidiaries, we provide both
wireless and wireline connectivity to residential and business
customers, including a range of mobile wireless solutions, local
exchange services and broadband internet services and are the owner and
operator of terrestrial and submarine fiber optic transport systems. For
more information, please visit www.atni.com.
Cautionary Language Concerning Forward Looking
Statements
This press release contains forward-looking statements relating to,
among other matters, our future financial performance and results of
operations; the competitive environment in our key markets, demand for
our services and industry trends; the outcome of regulatory matters; our
continued access to the credit and capital markets; the pace of our
network expansion and improvement, including our level of estimated
future capital expenditures and our realization of the benefits of these
investments; and management’s plans and strategy for the future. These
forward-looking statements are based on estimates, projections, beliefs,
and assumptions and are not guarantees of future events or results.
Actual future events and results could differ materially from the events
and results indicated in these statements as a result of many factors,
including, among others, (1) the general performance of our operations,
including operating margins, and the future retention and turnover of
our subscriber base; (2) our ability to maintain favorable roaming
arrangements; (3) increased competition; (4) economic, political and
other risks facing our foreign operations; (5) the loss of certain FCC
and other licenses, USF funds or other regulatory changes affecting our
businesses; (6) rapid and significant technological changes in the
telecommunications industry; (7) any loss of any key members of
management; (8) our reliance on a limited number of key suppliers and
vendors for timely supply of equipment and services relating to our
network infrastructure and retail wireless business; (9) the adequacy
and expansion capabilities of our network capacity and customer service
system to support our customer growth; (10) the occurrence of severe
weather and natural catastrophes; (11) our continued access to capital
and credit markets; and (12) our ability to realize the value that we
believe exists in our businesses. These and other additional factors
that may cause actual future events and results to differ materially
from the events and results indicated in the forward-looking statements
above are set forth more fully under Item 1A "Risk Factors” of the
Company’s Annual Report on Form 10-K for the year ended December 31,
2010, filed with the SEC on March 16, 2011. The Company undertakes no
obligation to update these forward-looking statements to reflect actual
results, changes in assumptions or changes in other factors that may
affect such forward-looking statements.
Use of Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with generally
accepted accounting principles (GAAP), this news release also contains
non-GAAP financial measures. Specifically, ATN has presented Adjusted
EBITDA and ARPU measures. Adjusted EBITDA is defined as net income
attributable to ATN, Inc. stockholders before interest, taxes,
depreciation and amortization, acquisition related charges, gain on
disposition of long-lived assets, other income, bargain purchase gain,
net income attributable to non-controlling interests, and equity in
earnings of unconsolidated affiliates. ARPU, or monthly average revenue
per subscriber/unit, is computed by dividing total retail service
revenues per period by the weighted average number of subscribers with
service during that period, and then dividing that result by the number
of months in the period. The Company believes that the inclusion of
these non-GAAP financial measures helps investors to gain a meaningful
understanding of the Company's core operating results and enhance
comparing such performance with prior periods, without the distortion of
the recent increased expenses associated with the Alltel transaction.
ATN’s management uses these non-GAAP measures, in addition to GAAP
financial measures, as the basis for measuring our core operating
performance and comparing such performance to that of prior periods. The
non-GAAP financial measures included in this news release are not meant
to be considered superior to or a substitute for results of operations
prepared in accordance with GAAP. Reconciliations of the non-GAAP
financial measures used in this news release to the most directly
comparable GAAP financial measures are set forth in the text of, and the
accompanying tables to, this press release.
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)
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
Assets:
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
$
|
52,113
|
|
$
|
37,330
|
|
Other Current Assets
|
|
133,044
|
|
|
116,959
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
185,157
|
|
|
154,289
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment, net
|
|
471,157
|
|
|
463,891
|
|
Goodwill and Other Intangible Assets, net
|
|
191,800
|
|
|
187,762
|
|
Other Assets
|
|
18,259
|
|
|
22,254
|
|
|
|
|
|
|
|
|
Total Assets
|
$
|
866,373
|
|
$
|
828,196
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity:
|
|
|
|
|
|
|
Current Portion of Long Term Debt
|
$
|
20,589
|
|
$
|
12,194
|
|
Other Current Liabilities
|
|
127,276
|
|
|
126,108
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
147,865
|
|
|
138,302
|
|
|
|
|
|
|
|
|
Long Term Debt, Net of Current Portion
|
|
274,122
|
|
|
272,049
|
|
Other Liabilities
|
|
90,253
|
|
|
88,809
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
512,240
|
|
|
499,160
|
|
|
|
|
|
|
|
|
Total Atlantic Tele-Network, Inc.’s Stockholders’ Equity
|
|
294,923
|
|
|
283,768
|
|
Non-Controlling Interests
|
|
59,210
|
|
|
45,268
|
|
|
|
|
|
|
|
|
Total Equity
|
|
354,133
|
|
|
329,036
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Equity
|
$
|
866,373
|
|
$
|
828,196
|
|
|
|
Table 2
|
|
ATLANTIC TELE-NETWORK, INC.
|
|
Unaudited Condensed Consolidated Statements of Operations
|
|
(in Thousands, Except per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2011
|
|
|
2010 (a)
|
|
2011
|
|
|
2010 (a)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Wireless:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
$
|
89,143
|
|
|
$
|
108,828
|
|
|
$
|
284,221
|
|
|
$
|
190,331
|
|
|
Wholesale
|
|
|
57,048
|
|
|
|
49,952
|
|
|
|
153,615
|
|
|
|
112,437
|
|
|
International Wireless
|
|
|
20,461
|
|
|
|
13,948
|
|
|
|
53,771
|
|
|
|
37,376
|
|
|
Wireline
|
|
|
21,748
|
|
|
|
20,829
|
|
|
|
63,305
|
|
|
|
64,580
|
|
|
Equipment and Other
|
|
|
5,946
|
|
|
|
11,403
|
|
|
|
21,341
|
|
|
|
19,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
|
194,346
|
|
|
|
204,960
|
|
|
|
576,253
|
|
|
|
424,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Termination and Access Fees
|
|
|
49,075
|
|
|
|
53,031
|
|
|
|
155,736
|
|
|
|
108,843
|
|
|
Engineering and Operations
|
|
|
20,165
|
|
|
|
22,347
|
|
|
|
63,967
|
|
|
|
46,685
|
|
|
Sales, Marketing and Customer Service
|
|
|
34,366
|
|
|
|
36,333
|
|
|
|
102,873
|
|
|
|
63,531
|
|
|
Equipment Expense
|
|
|
13,683
|
|
|
|
27,907
|
|
|
|
52,838
|
|
|
|
46,205
|
|
|
General and Administrative
|
|
|
25,012
|
|
|
|
27,495
|
|
|
|
81,401
|
|
|
|
61,728
|
|
|
Acquisition-Related Charges
|
|
|
98
|
|
|
|
47
|
|
|
|
664
|
|
|
|
15,881
|
|
|
Depreciation and Amortization
|
|
|
26,698
|
|
|
|
23,974
|
|
|
|
76,858
|
|
|
|
52,585
|
|
|
Gain on Dispostion of Long-Lived Assets
|
|
|
(2,397
|
)
|
|
|
-
|
|
|
|
(2,397
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
166,700
|
|
|
|
191,134
|
|
|
|
531,940
|
|
|
|
395,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
27,646
|
|
|
|
13,826
|
|
|
|
44,313
|
|
|
|
29,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income (Expense), net
|
|
|
(4,221
|
)
|
|
|
(3,112
|
)
|
|
|
(12,063
|
)
|
|
|
(6,527
|
)
|
|
Other Income
|
|
|
255
|
|
|
|
204
|
|
|
|
854
|
|
|
|
434
|
|
|
Equity in Earnings of Unconsolidated Affiliates
|
|
|
729
|
|
|
|
166
|
|
|
|
1,484
|
|
|
|
456
|
|
|
Bargain Purchase Gain, net of taxes of $18,016
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
27,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense), net
|
|
|
(3,237
|
)
|
|
|
(2,742
|
)
|
|
|
(9,725
|
)
|
|
|
21,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
|
|
24,409
|
|
|
|
11,084
|
|
|
|
34,588
|
|
|
|
50,409
|
|
|
Income Taxes
|
|
|
11,193
|
|
|
|
5,022
|
|
|
|
16,074
|
|
|
|
15,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
13,216
|
|
|
|
6,062
|
|
|
|
18,514
|
|
|
|
34,962
|
|
|
Net Loss (Income) Attributable to Non-Controlling Interests, net of
tax
|
|
|
(1,880
|
)
|
|
|
303
|
|
|
|
(866
|
)
|
|
|
212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders
|
|
$
|
11,336
|
|
|
$
|
6,365
|
|
|
$
|
17,648
|
|
|
$
|
35,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Per Weighted Average Share Attributable to Atlantic
Tele-Network, Inc. Stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.74
|
|
|
$
|
0.41
|
|
|
$
|
1.15
|
|
|
$
|
2.30
|
|
|
Diluted
|
|
$
|
0.73
|
|
|
$
|
0.41
|
|
|
$
|
1.14
|
|
|
$
|
2.27
|
|
|
Weighted Average Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
15,401
|
|
|
|
15,349
|
|
|
|
15,393
|
|
|
|
15,303
|
|
|
Diluted
|
|
|
15,489
|
|
|
|
15,502
|
|
|
|
15,490
|
|
|
|
15,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) Certain reclassifications have been made to prior period amounts
to conform to the current presentation
|
|
|
|
Table 3
|
|
ATLANTIC TELE-NETWORK, INC.
|
|
Unaudited Condensed Consolidated Cash Flow Statement
|
|
(in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
$
|
18,514
|
|
|
$
|
34,962
|
|
|
Gain on Bargain Purchase, Net of Tax
|
|
-
|
|
|
|
(27,024
|
)
|
|
Depreciation and Amortization
|
|
76,858
|
|
|
|
52,585
|
|
|
Change in Working Capital
|
|
(16,122
|
)
|
|
|
20,978
|
|
|
Other
|
|
5,487
|
|
|
|
18,845
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities
|
|
84,737
|
|
|
|
100,346
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures
|
|
(65,850
|
)
|
|
|
(91,632
|
)
|
|
Acquisitions of Businesses, Net of Cash Acquired
|
|
-
|
|
|
|
(225,498
|
)
|
|
Cash Acquired in Business Combinations
|
|
4,087
|
|
|
|
(57
|
)
|
|
Other
|
|
1,667
|
|
|
|
4,782
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used by Investing Activities
|
|
(60,096
|
)
|
|
|
(312,405
|
)
|
|
|
|
|
|
|
|
|
|
|
Borrowings Under Credit Facility
|
|
93,153
|
|
|
|
240,000
|
|
|
Principal Repayments of Long Term Debt
|
|
(89,603
|
)
|
|
|
(46,520
|
)
|
|
Payment of Debt Issuance Costs
|
|
(1,020
|
)
|
|
|
(4,322
|
)
|
|
Dividends Paid on Common Stock
|
|
(10,159
|
)
|
|
|
(9,186
|
)
|
|
Distributions to Non-Controlling Interests
|
|
(2,531
|
)
|
|
|
(1,239
|
)
|
|
Other
|
|
302
|
|
|
|
4,889
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used by Financing Activities
|
|
(9,858
|
)
|
|
|
183,622
|
|
|
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equivalents
|
|
14,783
|
|
|
|
(28,437
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Beginning of Period
|
|
37,330
|
|
|
|
90,247
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, End of Period
|
$
|
52,113
|
|
|
$
|
61,810
|
|
|
Table 4
|
|
ATLANTIC TELE-NETWORK, INC.
|
|
Operating Data for U.S. Retail Wireless Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended:
|
SEP 2010
|
|
DEC 2010
|
|
MAR 2011
|
|
JUN 2011
|
|
SEP 2011
|
|
|
|
807,327
|
|
766,556
|
|
717,745
|
|
674,080
|
|
638,839
|
|
|
Beginning Subscribers
|
|
|
|
|
|
|
|
|
|
|
|
Prepay
|
230,334
|
|
216,854
|
|
194,795
|
|
169,673
|
|
145,854
|
|
|
Postpay
|
576,993
|
|
549,702
|
|
522,950
|
|
504,407
|
|
492,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Additions
|
64,118
|
|
51,882
|
|
46,680
|
|
38,859
|
|
30,018
|
|
|
Prepay
|
37,527
|
|
27,136
|
|
19,922
|
|
13,951
|
|
9,784
|
|
|
Postpay
|
26,591
|
|
24,746
|
|
26,758
|
|
24,908
|
|
20,234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Additions
|
(40,771)
|
|
(48,811)
|
|
(43,665)
|
|
(35,241)
|
|
(46,219)
|
|
|
Prepay
|
(13,480)
|
|
(22,059)
|
|
(25,122)
|
|
(23,819)
|
|
(22,697)
|
|
|
Postpay
|
(27,291)
|
|
(26,752)
|
|
(18,543)
|
|
(11,422)
|
|
(23,522)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Subscribers
|
766,556
|
|
717,745
|
|
674,080
|
|
638,839
|
|
592,620
|
|
|
Prepay
|
216,854
|
|
194,795
|
|
169,673
|
|
145,854
|
|
123,157
|
|
|
Postpay
|
549,702
|
|
522,950
|
|
504,407
|
|
492,985
|
|
469,463
|
|
|
|
|
ATLANTIC TELE-NETWORK, INC.
|
|
U.S. Retail Wireless Operations Key Performance Indicators
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended:
|
|
SEP 2010
|
|
DEC 2010
|
|
MAR 2011
|
|
JUN 2011
|
|
SEP 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Subscribers (weighted monthly)
|
|
786,295
|
|
741,228
|
|
695,399
|
|
655,292
|
|
618,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly Average Revenues per Subscriber/Unit (ARPU)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Subscriber ARPU
|
|
$45.67
|
|
$45.88
|
|
$47.23
|
|
$47.90
|
|
$47.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Postpaid Subscriber ARPU
|
|
$53.81
|
|
$53.71
|
|
$53.78
|
|
$54.47
|
|
$52.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly Postpay Subscriber Churn
|
|
3.16%
|
|
3.18%
|
|
2.93%
|
|
2.42%
|
|
2.97%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly Blended Subscriber Churn
|
|
4.41%
|
|
4.48%
|
|
4.29%
|
|
3.73%
|
|
4.05%
|
|
Table 5
|
|
ATLANTIC TELE-NETWORK, INC.
|
|
Reconciliation of Non-GAAP Measures
|
|
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Adjusted EBITDA for the Three
Months Ended September 30, 2010 and 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2010
|
|
|
U.S Wireless
|
|
International Integrated Telephony
|
U.S. Wireline
|
|
Island Wireless
|
|
Reconciling Items
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,365
|
|
|
Net Income Attributable to Non-Controlling Interests, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(303
|
)
|
|
Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,022
|
|
|
Equity in Earnings of Unconsolidated Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(166
|
)
|
|
Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(204
|
)
|
|
Interest Expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,112
|
|
|
Operating Income (Loss)
|
$
|
13,985
|
|
$
|
6,416
|
$
|
1
|
|
$
|
(2,126
|
)
|
$
|
(4,450
|
)
|
$
|
13,826
|
|
|
Depreciation and Amortization
|
|
17,012
|
|
|
4,575
|
|
746
|
|
|
1,522
|
|
|
119
|
|
|
23,974
|
|
|
Acquisition-Related Charges
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
47
|
|
|
47
|
|
|
Adjusted EBITDA
|
$
|
30,997
|
|
$
|
10,991
|
$
|
747
|
|
$
|
(604
|
)
|
$
|
(4,284
|
)
|
$
|
37,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2011
|
|
|
U.S Wireless
|
|
International Integrated Telephony
|
U.S. Wireline
|
|
Island Wireless
|
|
Reconciling Items
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
11,336
|
|
|
Net Loss Attributable to Non-Controlling Interests, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,880
|
|
|
Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,193
|
|
|
Equity in Earnings of Unconsolidated Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(729
|
)
|
|
Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(255
|
)
|
|
Interest Expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,221
|
|
|
Operating Income (Loss)
|
$
|
26,840
|
|
$
|
6,771
|
$
|
(111
|
)
|
$
|
(1,186
|
)
|
$
|
(4,668
|
)
|
$
|
27,646
|
|
|
Depreciation and Amortization
|
|
18,417
|
|
|
4,506
|
|
797
|
|
|
2,734
|
|
|
244
|
|
|
26,698
|
|
|
Gain on Dispostion of Long-Lived Assets
|
|
(2,397
|
)
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,397
|
)
|
|
Acquisition-Related Charges
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
98
|
|
|
98
|
|
|
Adjusted EBITDA
|
$
|
42,860
|
|
$
|
11,277
|
$
|
686
|
|
$
|
1,548
|
|
$
|
(4,326
|
)
|
$
|
52,045
|
|
