Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Atn International Inc
ATN Reports First Quarter 2025 Results; Reaffirms 2025 Outlook
Business
Apr 30 2025
22 min read

ATN Reports First Quarter 2025 Results; Reaffirms 2025 Outlook

news images

First Quarter 2025 vs. First Quarter 2024 Financial Highlights

  • Expanded high-speed broadband homes passed by 11%

  • Grew total high-speed subscribers by 2%

  • Revenues declined 4% to $179.3 million

  • Operating income decreased to $2.7 million

  • Net loss was $(8.9) million, or $(0.69) per share

  • Adjusted EBITDA1 increased 2% to $44.3 million

  • Net cash provided by operating activities increased 55% to $35.9 million

  • Capital expenditures were $20.8 million (net of $22.4 million reimbursements)

  • Net Debt Ratio3 was 2.52x on March 31, 2025

Reaffirmed Outlook for Full Year 2025

  • Revenue, excluding construction revenue, is expected to be in line with last year’s result of $725 million

  • Adjusted EBITDA2 is expected to be essentially flat with the prior year result of $184 million

  • Capital expenditures are expected to be in the range of $90 to $100 million (net of reimbursements)

  • Net Debt Ratio3 is expected to remain flat, with a slight potential improvement exiting 2025 compared with 2.54x at the end of 2024

Earnings Conference Call
Thursday, May 1, 2025, at 10:00 a.m. ET; web participant link: https://edge.media-server.com/mmc/p/xdo8izcv


BEVERLY, Mass., April 30, 2025 (GLOBE NEWSWIRE) -- ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported financial results for the first quarter ended March 31, 2025.

Remarks by Brad Martin, ATN Chief Executive Officer

“Our first quarter results reflect steady operational execution as we continue navigating a dynamic industry landscape. While revenues declined year-over-year due to the wind-down of subsidy programs, we delivered a modest year-over-year increase in Adjusted EBITDA supported by disciplined cost management. We also improved free cash flow, reflecting both focused capital management and the contribution of our network enhancements and expansion initiatives.

“Internationally, we maintained positive momentum with consistent demand for high-speed services and continued operational efficiency contributing to a year-over-year increase in Adjusted EBITDA. Domestically, we are executing on our transition strategy, aligning our networks with business and carrier solutions to create a more sustainable revenue base. While these actions are having a near-term impact on revenue, we remain confident they will expand margins and cash generation over time.

“As we move forward, we remain focused on monetizing the investments made during our recent three-year strategic capital spending cycle supported by ongoing cost management and efficiency initiatives. These efforts reinforce our confidence in delivering sustained long-term value for our shareholders.”

First Quarter 2025 Financial Results

Consolidated revenues were $179.3 million in the first quarter, down 4% versus $186.8 million in the year-ago quarter. This decrease primarily reflects the revenue decline in the US Telecom segment due to the impact of the end of the Emergency Connectivity Fund (ECF) and Affordable Care Program (ACP), as previously disclosed.

Operating income was $2.7 million in the first quarter versus $4.6 million in the year-ago quarter. Year-over-year cost containment efforts resulted in a reduction in selling, general and administrative costs. These improvements were offset by lower revenues and increases in transaction-related charges, restructuring and reorganization expenses and losses on the disposition of assets and transfers.

Net loss attributable to ATN stockholders in the first quarter of 2025 was $(8.9) million, or $(0.69) loss per share versus a net loss attributable to ATN stockholders of $(6.3) million, or $(0.50) loss per share, in the year-ago quarter.

Adjusted EBITDA1 was $44.3 million in the first quarter of 2025, up 2% from $43.5 million in the year-ago quarter.

Segment Operating Results (in Thousands)

The Company recorded financial results in three categories: (i) International Telecom; (ii) US Telecom; and (iii) Corporate and Other.

For Three Months Ended March 31, 2025 and 2024

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

International

International

US

US

Corporate and

Corporate and

Total

Total

 

Telecom

Telecom

Telecom

Telecom

Other*

Other*

ATN

ATN

Total Revenue:

$

94,496

 

$

93,059

 

$

84,798

 

$

93,735

 

$

-

 

$

-

 

$

179,294

 

$

186,794

 

Mobility

 

26,041

 

 

26,037

 

 

39

 

 

838

 

 

-

 

 

-

 

 

26,080

 

 

26,875

 

Fixed

 

61,365

 

 

61,321

 

 

51,659

 

 

57,884

 

 

-

 

 

-

 

 

113,024

 

 

119,205

 

Carrier Services

 

3,904

 

 

3,574

 

 

29,227

 

 

30,052

 

 

-

 

 

-

 

 

33,131

 

 

33,626

 

Construction

 

-

 

 

-

 

 

1,046

 

 

1,586

 

 

-

 

 

-

 

 

1,046

 

 

1,586

 

All other

 

3,186

 

 

2,127

 

 

2,827

 

 

3,375

 

 

-

 

 

-

 

 

6,013

 

 

5,502

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

$

14,750

 

$

11,685

 

$

(2,415

)

$

597

 

$

(9,668

)

$

(7,708

)

$

2,667

 

$

4,574

 

EBITDA (2)

$

30,378

 

$

28,060

 

$

16,844

 

$

20,463

 

$

(8,803

)

$

(7,630

)

$

38,419

 

$

40,893

 

Adjusted EBITDA (1)

$

32,390

 

$

29,273

 

$

17,515

 

$

20,703

 

$

(5,566

)

$

(6,458

)

$

44,339

 

$

43,518

 

Capital Expenditures**

$

10,803

 

$

16,915

 

$

10,026

 

$

17,759

 

$

2

 

$

1,341

 

$

20,831

 

$

36,015

 

 

 

 

 

 

 

 

 

 

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.

**Excludes government capital program amounts disbursed and amounts received.


Operating Metrics

Operating Metrics

 

 

 

 

 

 

 

 

2025

2024

2024

2024

2024

Q1 2025

 

Q1

Q4

Q3

Q2

Q1

 vs. Q1 2024

 

 

 

 

 

 

 

High-Speed Data* Broadband Homes Passed

427,300

 

426,100

 

399,500

 

396,100

 

386,300

 

11

%

High-Speed Data* Broadband Customers

141,300

 

140,800

 

141,100

 

140,600

 

138,900

 

2

%

 

 

 

 

 

 

 

Broadband Homes Passed

801,500

 

800,900

 

798,400

 

798,300

 

789,700

 

1

%

Broadband Customers

199,800

 

203,200

 

205,900

 

211,400

 

212,500

 

-6

%

 

 

 

 

 

 

 

Fiber Route Miles

11,944

 

11,921

 

11,901

 

11,880

 

11,692

 

2

%

 

 

 

 

 

 

 

International Mobile Subscribers

 

 

 

 

 

 

Pre-Paid

332,300

 

329,300

 

336,400

 

339,000

 

346,400

 

-4

%

Post-Paid

59,600

 

59,500

 

58,700

 

57,900

 

57,300

 

4

%

Total

391,900

 

388,800

 

395,100

 

396,900

 

403,700

 

-3

%

 

 

 

 

 

 

 

Blended Churn

3.32

%

3.51

%

3.47

%

3.44

%

3.34

%

 

*HSD is defined as download speeds 100 Mbps or greater and HSD Broadband Customers as subscribers connected to our high-speed networks regardless of the speed of plan selected.

 

 

 

 

 

 

 

Note: Data presented may differ from prior periods to reflect more accurate data and/or changes in calculation methodology and process.


Balance Sheet and Cash Flow Highlights

Total cash, cash equivalents and restricted cash as of March 31, 2025 increased to $97.3 million and total debt was $562.4 million, versus $89.2 million of cash, cash equivalents and restricted cash and $557.4 million of total debt on December 31, 2024. The Company’s Net Debt3 ratio was 2.52x on March 31, 2025.

Net cash provided by operating activities increased to $35.9 million for the quarter ended March 31, 2025, compared with net cash provided by operating activities of $23.2 million in the prior year period primarily as a result of working capital improvements.

Capital expenditures were $20.8 million net of $22.4 million of reimbursable capital expenditures for the quarter ended March 31, 2025, versus $36.0 million net of $13.5 million of reimbursable capital expenditures in the prior year period.

Quarterly Dividends and Stock Repurchases

Quarterly dividends ATN paid a dividend of $0.24 per share on April 7, 2025, on all common shares outstanding to stockholders of record as of March 31, 2025.

Share repurchases. For the quarter ended March 31, 2025, the Company did not repurchase any shares.

2025 Business Outlook

“In 2025, our priority is expanding cash flow and fully capturing the benefits of the strategic investments we’ve made over the past three years,” said Martin. “While domestic revenue will reflect our deliberate transition away from legacy services, our International segment is positioned to deliver profitable growth. Across the business, we are maintaining disciplined capital spending, leveraging available grant funding, and optimizing cost structures to support sustainable performance improvements.”

ATN reaffirmed its expectations for the Full Year 2025:

  • Revenue, excluding construction revenue, is expected to be in line with 2024’s result of $725 million

  • Adjusted EBITDA2 is expected to be essentially flat with 2024’s result of $184 million

  • Capital expenditures are expected to be in the range of $90 to $100 million (net of reimbursements)

  • Net Debt Ratio3 is expected to remain flat, with a slight potential improvement exiting 2025 compared with 2024’s result of 2.54x

For the Company’s full year 2025 outlook for Adjusted EBITDA and Net Debt Ratio, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA and Net Debt Ratio.

Conference Call Information

Call Date: Thursday, May 1, 2025
Call Time: 10:00 a.m. ET
Webcast Link:  https://edge.media-server.com/mmc/p/xdo8izcv

Live Call Participant Link:  https://register-conf.media-server.com/register/BId6b6354b10124b4fb2c1d82771c67755

Webcast Link Instructions
You can listen to a live audio webcast of the conference call by visiting the “Webcast Link” above or the "Events & Presentations" section of the Company's Investor Relations website at https://ir.atni.com/events-and-presentations. A replay of the conference call will be available at the same locations beginning at approximately 1:00 pm ET on the same day. The Company also will provide an investor presentation as a supplement to the call on the “Events & Presentations” section of its Investor Relations website.

About ATN

ATN International, Inc. (Nasdaq: ATNI), headquartered in Beverly, Massachusetts, is a leading provider of digital infrastructure and communications services for all. The Company operates in the United States and internationally, including the Caribbean region, with a focus on rural and remote markets with a growing demand for infrastructure investments. The Company’s operating subsidiaries today primarily provide: (i) advanced wireless and wireline connectivity to residential, business, and government customers, including a range of high-speed Internet and data services, fixed and mobile wireless solutions, and video and voice services; and (ii) carrier and enterprise communications services, such as terrestrial and submarine fiber optic transport, and communications tower facilities. For more information, please visit www.atni.com.

Use of Non-GAAP Financial Measures and Definition of Terms

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this press release also contains non-GAAP financial measures. Specifically, the Company has included EBITDA, Adjusted EBITDA, Net Debt, and Net Debt Ratio in this release and the tables included herein.

EBITDA is defined as Operating income (loss) before depreciation and amortization expense.

Adjusted EBITDA is defined as Operating income (loss) before depreciation and amortization expense, transaction-related charges, restructuring and reorganization expenses, one-time impairment or special charges, the gain (loss) on disposition of assets and transfers, and non-cash stock-based compensation.

Net Debt is defined as total debt less cash and cash equivalents and restricted cash.

Net Debt Ratio is defined as Net Debt divided by the trailing four quarters ended total Adjusted EBITDA at the measurement date.

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 the usefulness of comparing such performance with prior periods. Management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this press 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 to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to, this press release. While non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating the Company’s own operating results over different periods of time, the Company urges investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.

Cautionary Language Concerning Forward-Looking Statements

This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, expectations regarding the transition of its US Telecom business, its future revenues, operating income, cash flows, network and operating costs, Adjusted EBITDA, Net Debt Ratio, and capital investments; demand for the Company’s services and industry trends - the Company’s liquidity; the expansion of the Company’s customer base; receipt of certain government grants 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 the Company’s operations, including operating margins, revenues, capital expenditures, and the retention of and future growth of the Company’s subscriber base and ARPU; (2) government subsidy program availability and regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (3) the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (4) the Company’s reliance on a limited number of key suppliers and vendors for timely and cost-effective supply of equipment and services relating to the Company’s network infrastructure; (5) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (6) the Company’s ability to realize expansion plans for its fiber markets; (7) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; (8) the Company’s ability to efficiently and cost-effectively upgrade the Company’s networks and information technology platforms to address rapid and significant technological changes in the telecommunications industry; (9) the Company’s continued access to capital and credit markets on terms it deems favorable; (10) the Company’s ability to successfully grow its US Telecom businesses through carrier mobility and broadband and consumer-based broadband services; (11) ongoing risk of an economic downturn, political, geopolitical and other risks and opportunities facing the Company’s operations, including those resulting from the continued inflation and other macroeconomic headwinds including increased costs and supply chain disruptions; (12) the Company’s ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (13) the occurrence of weather events and natural catastrophes and the Company’s ability to secure the appropriate level of insurance coverage for these assets; and (14) increased competition. 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, 2024, filed with the SEC on March 17, 2025, and the other reports the Company files 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, except as required by law.

Contact

 

 

 

Michele Satrowsky

Adam Rogers

Corporate Treasurer

Investor Relations

ATN International, Inc.

Sharon Merrill Advisors, Inc.

978-619-1300

ATNI@investorrelations.com


 

Table 1

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

 

 

 

 

March 31,

 

December 31,

 

2025

 

 

2024

 

Assets:

 

 

 

Cash and cash equivalents

$

83,452

 

 

$

73,393

 

Restricted cash

 

13,807

 

 

 

15,851

 

Customer receivable

 

7,713

 

 

 

7,986

 

Other current assets

 

200,735

 

 

 

211,931

 

 

 

 

 

Total current assets

 

305,707

 

 

 

309,161

 

 

 

 

 

Property, plant and equipment, net

 

1,029,165

 

 

 

1,040,193

 

Operating lease right-of-use assets

 

97,683

 

 

 

99,427

 

Customer receivable - long term

 

40,289

 

 

 

41,030

 

Goodwill and other intangible assets, net

 

129,009

 

 

 

130,144

 

Other assets

 

105,596

 

 

 

107,148

 

 

 

 

 

Total assets

$

1,707,449

 

 

$

1,727,103

 

 

 

 

 

Liabilities, redeemable non-controlling interests and stockholders’ equity:

 

 

 

Current portion of long-term debt

$

8,226

 

 

$

8,226

 

Current portion of customer receivable credit facility

 

8,127

 

 

 

8,031

 

Taxes payable

 

8,089

 

 

 

8,234

 

Current portion of lease liabilities

 

17,164

 

 

 

16,188

 

Other current liabilities

 

222,066

 

 

 

226,635

 

 

 

 

 

Total current liabilities

 

263,672

 

 

 

267,314

 

 

 

 

 

Long-term debt, net of current portion

$

554,158

 

 

$

549,130

 

Customer receivable credit facility, net of current portion

 

34,105

 

 

 

36,203

 

Deferred income taxes

 

3,474

 

 

 

4,882

 

Lease liabilities

 

73,910

 

 

 

77,469

 

Other long-term liabilities

 

119,855

 

 

 

120,351

 

 

 

 

 

Total liabilities

 

1,049,174

 

 

 

1,055,349

 

 

 

 

 

Redeemable non-controlling interests

 

77,555

 

 

 

76,303

 

 

 

 

 

Stockholders' equity:

 

 

 

Total ATN International, Inc.’s stockholders’ equity

 

473,335

 

 

 

489,493

 

Non-controlling interests

 

107,385

 

 

 

105,958

 

 

 

 

 

Total stockholders' equity

 

580,720

 

 

 

595,451

 

 

 

 

 

Total liabilities, redeemable non-controlling interests and stockholders’ equity

$

1,707,449

 

 

$

1,727,103

 

 

 

 

 


Table 2

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

 

 

Three Months Ended,

March 31,

 

 

2025

 

 

 

2024

 

Revenues:

 

 

 

Communications services

$

174,031

 

 

$

181,268

 

Construction

 

1,046

 

 

 

1,586

 

Other

 

4,217

 

 

 

3,940

 

Total revenue

 

179,294

 

 

 

186,794

 

 

 

 

 

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

 

 

 

Cost of services and other

 

78,224

 

 

 

80,390

 

Cost of construction revenue

 

1,501

 

 

 

1,570

 

Selling, general and administrative

 

55,228

 

 

 

61,315

 

Stock-based compensation

 

1,905

 

 

 

1,909

 

Transaction-related charges

 

1,436

 

 

 

19

 

Restructuring and reorganization expenses

 

1,830

 

 

 

1,190

 

Depreciation

 

34,527

 

 

 

34,340

 

Amortization of intangibles from acquisitions

 

1,226

 

 

 

1,980

 

(Gain) loss on disposition of assets and transfers

 

750

 

 

 

(493

)

Total operating expenses

 

176,627

 

 

 

182,220

 

 

 

 

 

Operating income (loss)

 

2,667

 

 

 

4,574

 

 

 

 

 

Other income (expense):

 

 

 

Interest expense, net

 

(11,678

)

 

 

(11,075

)

Other income (expense)

 

(2,568

)

 

 

172

 

Other income (expense), net

 

(14,246

)

 

 

(10,903

)

 

 

 

 

Loss before income taxes

 

(11,579

)

 

 

(6,329

)

Income tax expense (benefit)

 

(192

)

 

 

1,619

 

 

 

 

 

Net income (loss)

 

(11,387

)

 

 

(7,948

)

 

 

 

 

Net (income) loss attributable to non-controlling interests, net

 

2,459

 

 

 

1,633

 

 

 

 

 

Net income (loss) attributable to ATN International, Inc. stockholders

$

(8,928

)

 

$

(6,315

)

 

 

 

 

Net income (loss) per weighted average share attributable to ATN International, Inc. stockholders:

 

 

 

 

 

 

 

Basic

$

(0.69

)

 

$

(0.50

)

 

 

 

 

Diluted

$

(0.69

)

 

$

(0.50

)

 

 

 

 

Weighted average common shares outstanding:

 

 

 

Basic

 

15,131

 

 

 

15,437

 

Diluted

 

15,131

 

 

 

15,437

 

 

 

 

 


Table 3

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

 

 

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

 

 

 

 

Net loss

$

(11,387

)

 

$

(7,948

)

Depreciation

 

34,527

 

 

 

34,340

 

Amortization of intangibles from acquisitions

 

1,226

 

 

 

1,980

 

Provision for doubtful accounts

 

1,854

 

 

 

1,322

 

Amortization of debt discount and debt issuance costs

 

716

 

 

 

625

 

(Gain) loss on disposition of assets and transfers

 

750

 

 

 

(493

)

Stock-based compensation

 

1,905

 

 

 

1,909

 

Deferred income taxes

 

(2,520

)

 

 

(2,181

)

(Gain) loss on equity investments

 

4

 

 

 

(170

)

Decrease in customer receivable

 

1,015

 

 

 

254

 

Change in prepaid and accrued income taxes

 

2,223

 

 

 

3,966

 

Change in other operating assets and liabilities

 

5,592

 

 

 

(10,428

)

 

 

 

 

Net cash provided by operating activities

 

35,905

 

 

 

23,176

 

 

 

 

 

Capital expenditures

 

(20,832

)

 

 

(36,016

)

Government capital programs:

 

 

 

Amounts disbursed

 

(22,445

)

 

 

(13,473

)

Amounts received

 

17,281

 

 

 

10,546

 

Net proceeds from sale of assets

 

141

 

 

 

3,655

 

Purchases and sales of employee benefit plan investments

 

715

 

 

 

176

 

Purchases of spectrum licenses and other intangible assets

 

-

 

 

 

(573

)

 

 

 

 

Net cash used in investing activities

 

(25,140

)

 

 

(35,685

)

 

 

 

 

Dividends paid on common stock

 

(3,627

)

 

 

(3,701

)

Finance lease payments

 

(494

)

 

 

(443

)

Term loan - repayments

 

(1,653

)

 

 

(3,801

)

Payment of debt issuance costs

 

(172

)

 

 

(72

)

Revolving credit facilities – borrowings

 

13,000

 

 

 

46,000

 

Revolving credit facilities – repayments

 

(7,000

)

 

 

(18,302

)

Proceeds from customer receivable credit facility

 

-

 

 

 

3,700

 

Repayment of customer receivable credit facility

 

(2,030

)

 

 

(1,804

)

Purchases of common stock - stock-based compensation

 

(730

)

 

 

(1,896

)

Purchases of common stock - share repurchase plan

 

-

 

 

 

(121

)

Purchases of noncontrolling interests

 

(44

)

 

 

-

 

 

 

 

 

Net cash (used) provided by financing activities

 

(2,750

)

 

 

19,560

 

 

 

 

 

Net change in total cash, cash equivalents and restricted cash

 

8,015

 

 

 

7,051

 

 

 

 

 

Total cash, cash equivalents and restricted cash, beginning of period

 

89,244

 

 

 

62,167

 

 

 

 

 

Total cash, cash equivalents and restricted cash, end of period

$

97,259

 

 

$

69,218

 

 

 

 

 


Table 4

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

 

 

 

 

For the three months ended March 31, 2025 is as follows:

 

 

 

 

 

 

International Telecom

US Telecom

Corporate and Other *

Total

 

 

 

 

 

Statement of Operations Data:

 

 

 

 

Revenue

 

 

 

 

Mobility

 

 

 

 

Business

$

4,849

 

$

39

 

$

-

 

$

4,888

 

Consumer

 

21,192

 

 

-

 

 

-

 

 

21,192

 

Total

$

26,041

 

$

39

 

$

-

 

$

26,080

 

 

 

 

 

 

Fixed

 

 

 

 

Business

$

18,493

 

$

29,244

 

$

-

 

$

47,737

 

Consumer

 

42,872

 

 

22,415

 

 

-

 

 

65,287

 

Total

$

61,365

 

$

51,659

 

$

-

 

$

113,024

 

 

 

 

 

 

Carrier Services

$

3,904

 

$

29,227

 

$

-

 

$

33,131

 

Other

 

1,740

 

 

56

 

 

-

 

 

1,796

 

 

 

 

 

 

Total Communications Services

$

93,050

 

$

80,981

 

$

-

 

$

174,031

 

 

 

 

 

 

Construction

$

-

 

$

1,046

 

$

-

 

$

1,046

 

 

 

 

 

 

Managed services

$

1,446

 

$

2,771

 

$

-

 

$

4,217

 

Total Other

$

1,446

 

$

2,771

 

$

-

 

$

4,217

 

 

 

 

 

 

Total Revenue

$

94,496

 

$

84,798

 

$

-

 

$

179,294

 

 

 

 

 

 

Depreciation

$

15,377

 

$

18,284

 

$

865

 

$

34,526

 

Amortization of intangibles from acquisitions

$

251

 

$

975

 

$

-

 

$

1,226

 

Total operating expenses

$

79,746

 

$

87,213

 

$

9,668

 

$

176,627

 

Operating income (loss)

$

14,750

 

$

(2,415

)

$

(9,668

)

$

2,667

 

Net (income) loss attributable to non-controlling interests

$

(1,474

)

$

3,933

 

$

-

 

$

2,459

 

 

 

 

 

 

Non GAAP measures:

 

 

 

 

EBITDA (2)

$

30,378

 

$

16,844

 

$

(8,803

)

$

38,419

 

Adjusted EBITDA (1)

$

32,390

 

$

17,515

 

$

(5,566

)

$

44,339

 

 

 

 

 

 

Balance Sheet Data (at March 31, 2025):

 

 

 

 

Cash, cash equivalents and restricted cash

$

51,615

 

$

44,529

 

$

1,116

 

$

97,260

 

Total current assets

 

150,933

 

 

146,714

 

 

8,060

 

 

305,707

 

Fixed assets, net

 

461,077

 

 

559,816

 

 

8,272

 

 

1,029,165

 

Total assets

 

689,243

 

 

926,372

 

 

91,834

 

 

1,707,449

 

Total current liabilities

 

96,590

 

 

130,274

 

 

36,808

 

 

263,672

 

Total debt, including current portion

 

59,875

 

 

315,862

 

 

186,647

 

 

562,384

 

 

 

 

 

 

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments

 

 

 

 

 

 

 

 

 

 

Table 4 (continued)

 

 

 

 

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

 

 

 

 

For the three months ended March 31, 2024 is as follows:

 

 

 

 

 

 

International Telecom

US Telecom

Corporate and Other *

Total

Statement of Operations Data:

 

 

 

 

Revenue

 

 

 

 

Mobility

 

 

 

 

Business

$

4,808

 

$

74

 

$

-

 

$

4,882

 

Consumer

 

21,229

 

 

764

 

 

-

 

 

21,993

 

Total

$

26,037

 

$

838

 

$

-

 

$

26,875

 

 

 

 

 

 

Fixed

 

 

 

 

Business

$

18,532

 

$

34,965

 

$

-

 

$

53,497

 

Consumer

 

42,789

 

 

22,919

 

 

-

 

 

65,708

 

Total

$

61,321

 

$

57,884

 

$

-

 

$

119,205

 

 

 

 

 

 

Carrier Services

$

3,574

 

$

30,052

 

$

-

 

$

33,626

 

Other

 

818

 

 

744

 

 

-

 

 

1,562

 

 

 

 

 

 

Total Communications Services

$

91,750

 

$

89,518

 

$

-

 

$

181,268

 

 

 

 

 

 

Construction

$

-

 

$

1,586

 

$

-

 

$

1,586

 

 

 

 

 

 

Managed services

$

1,309

 

$

2,631

 

$

-

 

$

3,940

 

 

 

 

 

 

Total Other

$

1,309

 

$

2,631

 

$

-

 

$

3,940

 

 

 

 

 

 

Total Revenue

$

93,059

 

$

93,735

 

$

-

 

$

186,794

 

 

 

 

 

 

Depreciation

$

16,124

 

$

18,138

 

$

78

 

$

34,340

 

Amortization of intangibles from acquisitions

$

251

 

$

1,728

 

$

-

 

$

1,979

 

Total operating expenses

$

81,374

 

$

93,138

 

$

7,708

 

$

182,220

 

Operating income (loss)

$

11,685

 

$

597

 

$

(7,708

)

$

4,574

 

Net (income) loss attributable to non-controlling interests

$

(1,436

)

$

3,069

 

$

-

 

$

1,633

 

 

 

 

 

 

Non GAAP measures:

 

 

 

 

EBITDA (2)

$

28,060

 

$

20,463

 

$

(7,630

)

$

40,893

 

Adjusted EBITDA (1)

$

29,273

 

$

20,703

 

$

(6,458

)

$

43,518

 

 

 

 

 

 

Balance Sheet Data (at December 31, 2024):

 

 

 

 

Cash, cash equivalents and restricted cash

$

35,231

 

$

51,604

 

$

2,408

 

$

89,243

 

Total current assets

 

129,866

 

 

168,754

 

 

10,541

 

 

309,161

 

Fixed assets, net

 

466,861

 

 

565,625

 

 

7,707

 

 

1,040,193

 

Total assets

 

675,642

 

 

957,914

 

 

93,547

 

 

1,727,103

 

Total current liabilities

 

85,588

 

 

147,490

 

 

34,236

 

 

267,314

 

Total debt, including current portion

 

59,850

 

 

316,242

 

 

181,264

 

 

557,356

 

 

 

 

 

 

 

 

 

 

 

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

(2) See Table 5 for reconciliation of Operating Income to EBITDA

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments

 

 

 

 

 


Table 5

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

 

 

 

 

For the three months ended March 31, 2025 is as follows:

 

 

 

 

 

 

International Telecom

US Telecom

Corporate and Other *

Total

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

14,750

 

$

(2,415

)

$

(9,668

)

$

2,667

 

Depreciation expense

 

15,377

 

 

18,284

 

 

865

 

 

34,526

 

Amortization of intangibles from acquisitions

 

251

 

 

975

 

 

-

 

 

1,226

 

EBITDA

$

30,378

 

$

16,844

 

$

(8,803

)

$

38,419

 

 

 

 

 

 

Stock-based compensation

 

215

 

 

78

 

 

1,611

 

 

1,904

 

Transaction-related charges

 

-

 

 

-

 

 

1,436

 

 

1,436

 

Restructuring and reorganization expenses

 

1,506

 

 

134

 

 

190

 

 

1,830

 

(Gain) Loss on disposition of assets and transfers

 

291

 

 

459

 

 

-

 

 

750

 

ADJUSTED EBITDA

$

32,390

 

$

17,515

 

$

(5,566

)

$

44,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2024 is as follows:

 

 

 

 

 

 

International Telecom

US Telecom

Corporate and Other *

Total

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

11,685

 

$

597

 

$

(7,708

)

$

4,574

 

Depreciation expense

 

16,124

 

 

18,138

 

 

78

 

 

34,340

 

Amortization of intangibles from acquisitions

 

251

 

 

1,728

 

 

-

 

 

1,979

 

EBITDA

$

28,060

 

$

20,463

 

$

(7,630

)

$

40,893

 

 

 

 

 

 

Stock-based compensation

 

23

 

 

132

 

 

1,754

 

 

1,909

 

Restructuring and reorganization expenses

 

1,190

 

 

-

 

 

-

 

 

1,190

 

Transaction-related charges

 

-

 

 

-

 

 

19

 

 

19

 

(Gain) Loss on disposition of assets and transfers

 

-

 

 

108

 

 

(601

)

 

(493

)

ADJUSTED EBITDA

$

29,273

 

$

20,703

 

$

(6,458

)

$

43,518

 

 

 

 

 

 


Table 6

 

 

 

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

Current portion of long-term debt *

$

8,226

 

 

$

8,226

 

Long-term debt, net of current portion *

 

554,158

 

 

 

549,130

 

 

 

 

 

Total debt

$

562,384

 

 

$

557,356

 

 

 

 

 

Less: Cash, cash equivalents and restricted cash

 

97,259

 

 

 

89,244

 

 

 

 

 

Net Debt

$

465,125

 

 

$

468,112

 

 

 

 

 

 

 

 

 

Adjusted EBITDA - for the four quarters ended

$

184,906

 

 

$

184,084

 

 

 

 

 

 

 

 

 

Net Debt Ratio

 

2.52

 

 

 

2.54

 

 

 

 

 

 

 

 

 

* Excludes Customer receivable credit facility

 


1
See Table 5 for reconciliation of Operating Income to Adjusted EBITDA, a non-GAAP measure.

2 For the Company’s Adjusted EBITDA Guidance, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA

3 Please see “Use of Non-GAAP Financial Measures” below for a full definition of Net Debt Ratio.