Home
Atn International Inc
ATN Reports Fourth Quarter and Full Year 2024 Results; Provides 2025 Outlook
Business
Mar 4 2025
20 min read

ATN Reports Fourth Quarter and Full Year 2024 Results; Provides 2025 Outlook

news images

Fourth Quarter and Full Year 2024 Financial Highlights

  • Grew total high-speed subscribers by 3%

  • Expanded high-speed broadband homes passed by 16%

  • Fourth-quarter revenues declined 9% to $180.5 million year over year; Full-year revenues declined 4% to $729.1 million, impacted by the conclusion of the Emergency Connectivity Fund (ECF) program

  • Fourth quarter operating income increased to $8.7 million year over year; Full year operating income decreased to a loss of $0.8 million

  • Fourth quarter net income was $3.6 million, or $0.14 per diluted share, including an $8.9 million tax benefit; Full-year net loss was $(26.4) million, or $(2.10) per share, including a goodwill impairment charge of $35.3 million taken in the third quarter

  • Fourth quarter Adjusted EBITDA1 decreased 9% year over year to $46.2 million; Full-year Adjusted EBITDA1 decreased 3% to $184.1 million

  • Net cash provided by operating activities expanded 16% year-over-year

  • Capital expenditures for the full year were $110.4 million (net of $108.5 million reimbursements)

  • Net Debt Ratio3 was 2.54x at year-end 2024

2025 Outlook

  • Revenue for the full year 2025 is expected to be in line with last year, excluding construction revenue

  • Adjusted EBITDA2 for the full year 2025 is expected to be essentially flat with the prior year

  • Capital expenditures for the full year 2025 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

Earnings Conference Call

BEVERLY, Mass., March 04, 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 fourth quarter and year ended December 31, 2024.

Remarks by Brad Martin, ATN Chief Executive Officer

"Our fourth quarter results close out a year of resilience and adaptability as we navigated an evolving industry landscape while remaining focused on disciplined execution. Despite full-year revenue declining 4% to $729.1 million, we continued to grow our high-speed broadband subscriber base and expand our fiber network reach. Our commitment to cost discipline, prudent working capital management, and targeted capital investments enabled us to generate a 16% increase in net cash flow from operations versus 2023 and deliver Adjusted EBITDA of $184.1 million for the year.

"Within our segments, International Telecom maintained solid momentum, driven by strong demand for high-speed broadband services and operational improvements. Meanwhile, in our US Telecom segment, we made strategic progress in expanding and upgrading our networks, strengthening our market positioning for long-term growth. We faced near-term headwinds from the expiration of subsidy programs and shifts in consumer demand. However, we remain focused on transitioning our domestic business toward sustainable revenue streams, driven by enterprise and carrier solutions.”

Fourth Quarter and Full Year 2024 Financial Results

Consolidated revenues were $180.5 million in the fourth quarter, down 9% versus $199.0 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 well as lower legacy wholesale roaming and consumer mobile revenue consistent with the strategy of de-emphasizing those services. Full-year revenues for 2024 decreased 4% to $729.1 million, from $762.2 million in the full year 2023, as a result of the aforementioned factors.

Operating income was $8.7 million in the fourth quarter versus $3.3 million in the year-ago quarter. The year-over-year increase was primarily due to lower restructuring and reorganization expenses, and a decrease in cost of services partially offset by the impact of lower revenue. Full-year operating loss for 2024 was ($0.8) million, inclusive of a $35.3 million goodwill impairment charge during the year, versus a full year operating income of $13.2 million in the prior year.

Net income attributable to ATN stockholders in the fourth quarter of 2024 was $3.6 million, or $0.14 income per diluted share versus a net loss attributable to ATN stockholders of $(5.8) million, or $(0.46) loss per share, in the year-ago quarter. The increase in net income year-over-year was primarily due to a $8.9 million income tax benefit. Full year 2024 net loss was $(26.4) million, or $(2.10) loss per share compared with a net loss of $(14.5) million, or $(1.25) loss per share last year. The increase in full year net loss reflects the goodwill impairment of $35.3 million taken in the third quarter partially offset by $13.3 million in gains on the disposition of assets and transfers. In all periods, the loss per share calculation includes the impact of preferred dividends, accrued on minority interests on subsidiary equity, that are not included in the net loss calculation.

Adjusted EBITDA1 was $46.2 million in the fourth quarter of 2024, down from $51.0 million in the year-ago quarter. Full-year 2024 Adjusted EBITDA1 was $184.1 million, down from $189.5 million in the prior year.

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 December 31, 2024 and 2023

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

International

International

US

US

Corporate

Corporate

Total

Total

 

Telecom

Telecom

Telecom

Telecom

and Other*

and Other*

ATN

ATN

Total Revenue:

$

94,766

 

$

94,467

 

$

85,782

 

$

104,499

 

$

-

 

$

-

 

$

180,548

 

$

198,966

 

         Mobility

 

27,544

 

 

27,733

 

 

459

 

 

956

 

 

-

 

 

-

 

 

28,003

 

 

28,689

 

         Fixed

 

60,870

 

 

60,622

 

 

50,808

 

 

58,258

 

 

-

 

 

-

 

 

111,678

 

 

118,880

 

         Carrier Services

 

3,244

 

 

3,675

 

 

30,022

 

 

32,216

 

 

-

 

 

-

 

 

33,266

 

 

35,891

 

         Construction

 

-

 

 

-

 

 

1,291

 

 

6,982

 

 

-

 

 

-

 

 

1,291

 

 

6,982

 

         All other

 

3,108

 

 

2,437

 

 

3,202

 

 

6,087

 

 

-

 

 

-

 

 

6,310

 

 

8,524

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

$

18,830

 

$

12,244

 

$

(1,591

)

$

(1,803

)

$

(8,565

)

$

(7,177

)

$

8,674

 

$

3,264

 

EBITDA (2)

$

31,975

 

$

27,287

 

$

18,091

 

$

20,329

 

$

(8,262

)

$

(6,594

)

$

41,804

 

$

41,022

 

Adjusted EBITDA (1)

$

32,343

 

$

30,868

 

$

19,515

 

$

27,489

 

$

(5,632

)

$

(7,341

)

$

46,226

 

$

51,016

 

Capital Expenditures**

$

15,418

 

$

18,720

 

$

9,281

 

$

17,894

 

$

4

 

$

42

 

$

24,703

 

$

36,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2024 and 2023

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

International

International

US

US

Corporate

Corporate

Total

Total

 

Telecom

Telecom

Telecom

Telecom

and Other*

and Other*

ATN

ATN

Total Revenue:

$

377,463

 

$

370,733

 

$

351,612

 

$

391,483

 

$

-

 

$

-

 

$

729,075

 

$

762,216

 

         Mobility

 

107,201

 

 

108,486

 

 

2,771

 

 

4,037

 

 

-

 

 

-

 

 

109,972

 

 

112,523

 

         Fixed

 

246,165

 

 

239,168

 

 

212,199

 

 

233,605

 

 

-

 

 

-

 

 

458,364

 

 

472,773

 

         Carrier Services

 

13,724

 

 

14,686

 

 

119,561

 

 

128,195

 

 

-

 

 

-

 

 

133,285

 

 

142,881

 

         Construction

 

-

 

 

-

 

 

3,900

 

 

10,629

 

 

-

 

 

-

 

 

3,900

 

 

10,629

 

         All other

 

10,373

 

 

8,393

 

 

13,181

 

 

15,017

 

 

-

 

 

-

 

 

23,554

 

 

23,410

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

$

75,773

 

$

53,420

 

$

(44,443

)

$

(5,522

)

$

(32,125

)

$

(34,723

)

$

(795

)

$

13,175

 

EBITDA (2)

$

140,487

 

$

112,093

 

$

36,453

 

$

87,455

 

$

(31,492

)

$

(32,110

)

$

145,448

 

$

167,438

 

Adjusted EBITDA (1)

$

127,151

 

$

115,955

 

$

79,828

 

$

99,933

 

$

(22,895

)

$

(26,437

)

$

184,084

 

$

189,451

 

Capital Expenditures**

$

56,693

 

$

76,379

 

$

53,652

 

$

86,918

 

$

29

 

$

-

 

$

110,374

 

$

163,297

 

 

 

 

 

 

 

 

 

 

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.
**Excludes government capital program amounts disbursed and amounts received.


ATN’s Strategic Plan and Key Performance Indicators

Investments to drive long-term growth and durable cash flow

The Company completed its three-year strategic plan initiated in 2022 to accelerate investments in its high-speed data footprint and grow high-speed broadband subscribers. During 2025, the Company expects to continue to invest in its long-lived assets albeit at a slower rate, while also relying on previously awarded government grants to continue to expand its domestic footprint. Moving forward, the Company is focusing on monetizing the investments made during the three-year period and improving cash flow. The Company believes these efforts will enable it to improve returns to shareholders.

Operating Metrics

Operating Metrics

 

 

 

 

 

 

 

 

2024

2024

2024

2024

2023

Q4 2024

 

Q4

Q3

Q2

Q1

Q4

 vs. Q4 2023

 

 

 

 

 

 

 

High-Speed Data* Broadband Homes Passed

426,100

 

399,500

 

396,100

 

386,300

 

367,200

 

16

%

High-Speed Data* Broadband Customers

140,800

 

141,100

 

140,600

 

138,900

 

137,300

 

3

%

 

 

 

 

 

 

 

Broadband Homes Passed

800,900

 

798,400

 

803,300

 

789,700

 

768,900

 

4

%

Broadband Customers

203,200

 

205,900

 

211,400

 

212,500

 

212,900

 

-5

%

 

 

 

 

 

 

 

Fiber Route Miles

11,921

 

11,901

 

11,880

 

11,692

 

11,655

 

2

%

 

 

 

 

 

 

 

International Mobile Subscribers

 

 

 

 

 

 

   Pre-Paid

329,300

 

336,400

 

339,000

 

346,400

 

350,700

 

-6

%

   Post-Paid

59,500

 

58,700

 

57,900

 

57,300

 

57,000

 

4

%

   Total

388,800

 

395,100

 

396,900

 

403,700

 

407,700

 

-5

%

 

 

 

 

 

 

 

   Blended Churn

3.51

%

3.47

%

3.44

%

3.34

%

3.33

%

 

 

 

 

 

 

 

 

*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 December 31, 2024, increased to $90.5 million and total debt was $557.4 million, versus $62.2 million of cash, cash equivalents and restricted cash and $516.9 million of total debt at the end of last year.

Net cash provided by operating activities increased to $129.2 million for the year ended December 31, 2024, compared with net cash provided by operating activities of $111.6 million in the prior year period.

Capital expenditures were $110.4 million net of $108.5 million of reimbursable capital expenditures for the year ended December 31, 2024, versus $163.3 million net of $32.9 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 January 5, 2025, on all common shares outstanding to stockholders of record as of December 31, 2024.

Share repurchases. For the year ended December 31, 2024, the Company invested $10.0 million in share repurchases. No shares were repurchased in the fourth quarter of 2024.

2025 Business Outlook

"At ATN, we remain committed to maximizing the value of our investments in our “First-to-Fiber” and “Glass & Steel™” market strategies, which we launched in early 2022,” said Martin. “By aligning our capital expenditures with historical levels—targeting 10-15% of revenues—and leveraging available grant funding, we are driving sustainable network expansion while maintaining financial discipline.

"Looking ahead to 2025, our focus is on expanding cash flow to fully realize the benefits of these investments, positioning ATN for long-term growth and profitability.

"We anticipate international revenue growth in the low single digits in 2025, while domestic revenue will reflect our transition from legacy services to carrier-managed solutions. Although we expect that this shift will result in a short-term decline in domestic revenue, it is a necessary step toward strengthening our long-term competitive position.

"From a profitability standpoint, we expect International Adjusted EBITDA to expand in 2025, driven by revenue growth and continued cost optimization. Domestically, we are streamlining our infrastructure to align with future opportunities. While this transition will temporarily impact Adjusted EBITDA, we believe that it will ultimately create a stronger foundation for sustainable growth."

For Full Year 2025, ATN expects:

  • Revenue in line with last year, excluding construction revenue

  • Adjusted EBITDA to be essentially flat with the prior year

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

  • Net Debt Ratio to remain flat, with a slight potential improvement exiting 2025 compared with 2024

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: Wednesday, March 5, 2025
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/93i8ymna

Live Call Participant Link:   https://register.vevent.com/register/BI4ac03bb430dd4e72b948402c521017f0

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 expenses, one-time impairment or special charges, and the gain (loss) on disposition of assets and transfers. To more closely align with similar calculations presented by companies in its industry, beginning in the first quarter of 2023, the Company excluded non-cash stock-based compensation in its adjustment to derive Adjusted EBITDA. Prior periods have been restated to conform to this definition change.

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 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 transition its US Telecom business away from wholesale mobility to other carrier and consumer-based 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, 2023, filed with the SEC on March 15, 2024, 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
Corporate Treasurer
ATN International, Inc.
978-619-1300

Adam Rogers
Investor Relations
Sharon Merrill Advisors, Inc.
ATNI@investorrelations.com

 

 


Table 1

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

 

 

 

 

December 31,

 

December 31,

 

 

2024

 

 

2023

 

Assets:

 

 

 

Cash and cash equivalents

$

74,687

 

 

$

49,225

 

Restricted cash

 

15,851

 

 

 

12,942

 

Customer receivable

 

7,986

 

 

 

7,249

 

Other current assets

 

211,815

 

 

 

211,856

 

 

 

 

 

Total current assets

 

310,339

 

 

 

281,272

 

 

 

 

 

Property, plant and equipment, net

 

1,040,193

 

 

 

1,080,659

 

Operating lease right-of-use assets

 

99,427

 

 

 

99,335

 

Customer receivable - long term

 

41,030

 

 

 

45,676

 

Goodwill and other intangible assets, net

 

130,144

 

 

 

173,008

 

Other assets

 

107,148

 

 

 

103,764

 

 

 

 

 

Total assets

$

1,728,281

 

 

$

1,783,714

 

 

 

 

 

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

 

 

 

Current portion of long-term debt

$

8,226

 

 

$

24,290

 

Current portion of customer receivable credit facility

 

8,031

 

 

 

7,110

 

Taxes payable

 

8,234

 

 

 

10,876

 

Current portion of lease liabilities

 

16,188

 

 

 

15,164

 

Other current liabilities

 

225,621

 

 

 

235,754

 

 

 

 

 

Total current liabilities

 

266,300

 

 

 

293,194

 

 

 

 

 

Long-term debt, net of current portion

$

549,130

 

 

$

492,580

 

Customer receivable credit facility, net of current portion

 

36,203

 

 

 

38,943

 

Deferred income taxes

 

4,882

 

 

 

19,775

 

Lease liabilities

 

77,469

 

 

 

76,936

 

Other long-term liabilities

 

122,543

 

 

 

138,566

 

 

 

 

 

Total liabilities

 

1,056,527

 

 

 

1,059,994

 

 

 

 

 

Redeemable non-controlling interests

 

76,303

 

 

 

85,917

 

 

 

 

 

Stockholders' equity:

 

 

 

Total ATN International, Inc.’s stockholders’ equity

 

489,493

 

 

 

541,073

 

Non-controlling interests

 

105,958

 

 

 

96,730

 

 

 

 

 

Total stockholders' equity

 

595,451

 

 

 

637,803

 

 

 

 

 

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

$

1,728,281

 

 

$

1,783,714

 

 

 

 

 


 

 

 

 

 

 

 

 

Table 2

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended,

 

Year Ended,

 

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

Communications services

 

$

174,703

 

 

$

187,597

 

 

$

707,758

 

 

$

735,082

 

Construction

 

 

1,291

 

 

 

6,982

 

 

 

3,900

 

 

 

10,629

 

Other

 

 

4,554

 

 

 

4,387

 

 

 

17,417

 

 

 

16,505

 

Total revenue

 

 

180,548

 

 

 

198,966

 

 

 

729,075

 

 

 

762,216

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Cost of services and other

 

 

76,757

 

 

 

82,598

 

 

 

312,256

 

 

 

319,723

 

Cost of construction revenue

 

 

1,278

 

 

 

6,710

 

 

 

3,866

 

 

 

10,345

 

Selling, general and administrative

 

 

56,288

 

 

 

58,642

 

 

 

228,869

 

 

 

242,697

 

Stock-based compensation

 

 

1,716

 

 

 

2,063

 

 

 

8,237

 

 

 

8,535

 

Transaction-related charges

 

 

1,038

 

 

 

54

 

 

 

4,847

 

 

 

551

 

Restructuring and reorganization expenses

 

 

-

 

 

 

6,588

 

 

 

3,535

 

 

 

11,228

 

Depreciation

 

 

31,139

 

 

 

34,636

 

 

 

138,335

 

 

 

141,627

 

Amortization of intangibles from acquisitions

 

 

1,991

 

 

 

3,122

 

 

 

7,907

 

 

 

12,636

 

(Gain) loss on disposition of assets and transfers

 

 

1,668

 

 

 

1,289

 

 

 

(13,251

)

 

 

1,699

 

Goodwill impairment

 

 

-

 

 

 

-

 

 

 

35,269

 

 

 

-

 

Total operating expenses

 

 

171,875

 

 

 

195,702

 

 

 

729,870

 

 

 

749,041

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

8,673

 

 

 

3,264

 

 

 

(795

)

 

 

13,175

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(12,608

)

 

 

(11,872

)

 

 

(48,362

)

 

 

(42,210

)

Other income (expense)

 

 

(757

)

 

 

(1,128

)

 

 

(1,809

)

 

 

1,496

 

Other income (expense), net

 

 

(13,365

)

 

 

(13,000

)

 

 

(50,171

)

 

 

(40,714

)

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(4,692

)

 

 

(9,736

)

 

 

(50,966

)

 

 

(27,539

)

Income tax benefit

 

 

(8,901

)

 

 

(2,417

)

 

 

(19,114

)

 

 

(8,785

)

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

4,209

 

 

 

(7,319

)

 

 

(31,852

)

 

 

(18,754

)

 

 

 

 

 

 

 

 

 

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

 

 

(637

)

 

 

1,483

 

 

 

5,423

 

 

 

4,216

 

 

 

 

 

 

 

 

 

 

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

 

$

3,572

 

 

$

(5,836

)

 

$

(26,429

)

 

$

(14,538

)

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.14

 

 

$

(0.46

)

 

$

(2.10

)

 

$

(1.25

)

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.14

 

 

$

(0.46

)

 

$

(2.10

)

 

$

(1.25

)

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

15,114

 

 

 

15,436

 

 

 

15,229

 

 

 

15,595

 

Diluted

 

 

15,127

 

 

 

15,436

 

 

 

15,229

 

 

 

15,595

 

 

 

 

 

 

 

 

 

 


Table 3

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

 

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

 

 

Net loss

$

(31,852

)

 

$

(18,754

)

Depreciation

 

138,335

 

 

 

141,627

 

Amortization of intangibles from acquisitions

 

7,907

 

 

 

12,636

 

Provision for doubtful accounts

 

5,946

 

 

 

5,012

 

Amortization of debt discount and debt issuance costs

 

2,681

 

 

 

2,431

 

(Gain) Loss on disposition of assets and transfers

 

(13,251

)

 

 

1,699

 

Stock-based compensation

 

8,237

 

 

 

8,535

 

Deferred income taxes

 

(12,777

)

 

 

(16,756

)

Loss on pension settlement

 

-

 

 

 

369

 

Gain on equity investments

 

(464

)

 

 

(4,201

)

Loss on extinguishment of debt

 

760

 

 

 

-

 

Goodwill impairment

 

35,269

 

 

 

-

 

Decrease in customer receivable

 

3,909

 

 

 

(416

)

Change in prepaid and accrued income taxes

 

(16,223

)

 

 

7,801

 

Change in other operating assets and liabilities

 

733

 

 

 

(28,351

)

 

 

 

 

Net cash provided by operating activities

 

129,210

 

 

 

111,632

 

 

 

 

 

Capital expenditures

 

(110,375

)

 

 

(163,297

)

Government capital programs:

 

 

 

Amounts disbursed

 

(108,476

)

 

 

(32,871

)

Amounts received

 

95,758

 

 

 

31,873

 

Net proceeds from sale of assets

 

18,609

 

 

 

576

 

Purchases and sales of strategic investments

 

790

 

 

 

(1,055

)

Purchases and sales of investments

 

517

 

 

 

(1,652

)

Purchases and sales of businesses

 

-

 

 

 

1,314

 

Other

 

(573

)

 

 

-

 

 

 

 

 

Net cash used in investing activities

 

(103,750

)

 

 

(165,112

)

 

 

 

 

Dividends paid on common stock

 

(14,674

)

 

 

(13,178

)

Distributions to non-controlling interests

 

(3,607

)

 

 

(4,039

)

Finance lease payments

 

(1,930

)

 

 

(1,375

)

Term loan - borrowings

 

300,000

 

 

 

130,000

 

Term loan - repayments

 

(241,115

)

 

 

(6,959

)

Payment of debt issuance costs

 

(6,743

)

 

 

(3,906

)

Revolving credit facilities – borrowings

 

103,000

 

 

 

159,414

 

Revolving credit facilities – repayments

 

(117,502

)

 

 

(185,293

)

Proceeds from customer receivable credit facility

 

5,740

 

 

 

7,300

 

Repayment of customer receivable credit facility

 

(7,674

)

 

 

(6,712

)

Purchases of common stock - stock-based compensation

 

(1,932

)

 

 

(1,473

)

Purchases of common stock - share repurchase plan

 

(10,000

)

 

 

(14,999

)

Repurchases of non-controlling interests, net

 

(652

)

 

 

(2,861

)

 

 

 

 

Net cash provided by financing activities

 

2,911

 

 

 

55,919

 

 

 

 

 

Net change in total cash, cash equivalents and restricted cash

 

28,371

 

 

 

2,439

 

 

 

 

 

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

 

62,167

 

 

 

59,728

 

 

 

 

 

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

$

90,538

 

 

$

62,167

 

 

 

 

 


 

 

 

 

 

Table 4

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

 

 

 

 

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

 

 

 

 

 

 

International
Telecom

US Telecom

Corporate and
Other *

Total

 

 

 

 

 

Statement of Operations Data:

 

 

 

 

Revenue

 

 

 

 

Mobility

 

 

 

 

Business

$

5,048

 

$

68

 

$

-

 

$

5,116

 

Consumer

 

22,496

 

 

391

 

 

-

 

 

22,887

 

Total

$

27,544

 

$

459

 

$

-

 

$

28,003

 

 

 

 

 

 

Fixed

 

 

 

 

Business

$

18,148

 

$

30,080

 

$

-

 

$

48,228

 

Consumer

 

42,722

 

 

20,728

 

 

-

 

 

63,450

 

Total

$

60,870

 

$

50,808

 

$

-

 

$

111,678

 

 

 

 

 

 

Carrier Services

$

3,244

 

$

30,022

 

$

-

 

$

33,266

 

Other

 

1,641

 

 

115

 

 

-

 

 

1,756

 

 

 

 

 

 

Total Communications Services

$

93,299

 

$

81,404

 

$

-

 

$

174,703

 

 

 

 

 

 

Construction

$

-

 

$

1,291

 

$

-

 

$

1,291

 

 

 

 

 

 

Managed services

$

1,467

 

$

3,087

 

$

-

 

$

4,554

 

Total Other

$

1,467

 

$

3,087

 

$

-

 

$

4,554

 

 

 

 

 

 

Total Revenue

$

94,766

 

$

85,782

 

$

-

 

$

180,548

 

 

 

 

 

 

Depreciation

$

12,894

 

$

17,942

 

$

303

 

$

31,139

 

Amortization of intangibles from acquisitions

$

251

 

$

1,740

 

$

-

 

$

1,991

 

Total operating expenses

$

75,936

 

$

87,373

 

$

8,565

 

$

171,874

 

Operating income (loss)

$

18,830

 

$

(1,591

)

$

(8,565

)

$

8,674

 

Net (income) loss attributable to non-controlling interests

$

(4,377

)

$

3,740

 

$

-

 

$

(637

)

 

 

 

 

 

Non GAAP measures:

 

 

 

 

EBITDA (2)

$

31,975

 

$

18,091

 

$

(8,262

)

$

41,804

 

Adjusted EBITDA (1)

$

32,343

 

$

19,515

 

$

(5,632

)

$

46,226

 

 

 

 

 

 

Balance Sheet Data (at December 31, 2024):

 

 

 

 

Cash, cash equivalents and restricted cash

$

36,526

 

$

51,604

 

$

2,408

 

$

90,538

 

Total current assets

 

131,044

 

 

168,754

 

 

10,541

 

 

310,339

 

Fixed assets, net

 

466,861

 

 

565,625

 

 

7,707

 

 

1,040,193

 

Total assets

 

676,820

 

 

957,914

 

 

93,547

 

 

1,728,281

 

Total current liabilities

 

86,766

 

 

145,298

 

 

34,236

 

 

266,300

 

Total debt, including current portion

 

59,850

 

 

316,242

 

 

181,264

 

 

557,356

 

 

 

 

 

 

* 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 December 31, 2023 is as follows:

 

 

 

 

 

 

International
Telecom

US Telecom

Corporate and
Other *

Total

Statement of Operations Data:

 

 

 

 

Revenue

 

 

 

 

Mobility

 

 

 

 

Business

$

4,768

 

$

112

 

$

-

 

$

4,880

 

Consumer

 

22,965

 

 

844

 

 

-

 

 

23,809

 

Total

$

27,733

 

$

956

 

$

-

 

$

28,689

 

 

 

 

 

 

Fixed

 

 

 

 

Business

$

18,606

 

$

35,827

 

$

-

 

$

54,433

 

Consumer

 

42,016

 

 

22,431

 

 

-

 

 

64,447

 

Total

$

60,622

 

$

58,258

 

$

-

 

$

118,880

 

 

 

 

 

 

Carrier Services

$

3,675

 

$

32,216

 

$

-

 

$

35,891

 

Other

 

982

 

 

3,155

 

 

-

 

 

4,137

 

 

 

 

 

 

Total Communications Services

$

93,012

 

$

94,585

 

$

-

 

$

187,597

 

 

 

 

 

 

Construction

$

-

 

$

6,982

 

$

-

 

$

6,982

 

 

 

 

 

 

Managed services

$

1,455

 

$

2,932

 

$

-

 

$

4,387

 

 

 

 

 

 

Total Other

$

1,455

 

$

2,932

 

$

-

 

$

4,387

 

 

 

 

 

 

Total Revenue

$

94,467

 

$

104,499

 

$

-

 

$

198,966

 

 

 

 

 

 

Depreciation

$

14,774

 

$

19,279

 

$

583

 

$

34,636

 

Amortization of intangibles from acquisitions

$

269

 

$

2,853

 

$

-

 

$

3,122

 

Total operating expenses

$

82,223

 

$

106,302

 

$

7,177

 

$

195,702

 

Operating income (loss)

$

12,244

 

$

(1,803

)

$

(7,177

)

$

3,264

 

Net (income) loss attributable to non-controlling interests

$

(1,455

)

$

2,938

 

$

-

 

$

1,483

 

 

 

 

 

 

Non GAAP measures:

 

 

 

 

EBITDA (2)

$

27,287

 

$

20,329

 

$

(6,594

)

$

41,022

 

Adjusted EBITDA (1)

$

30,868

 

$

27,489

 

$

(7,341

)

$

51,016

 

 

 

 

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

 

 

 

 

For the year ended December 31, 2024 is as follows:

 

 

 

 

 

 

International
Telecom

US Telecom

Corporate and
Other *

Total

 

 

 

 

 

Statement of Operations Data:

 

 

 

 

Revenue

 

 

 

 

Mobility

 

 

 

 

Business

$

19,794

 

$

277

 

$

-

 

$

20,071

 

Consumer

 

87,407

 

 

2,494

 

 

-

 

 

89,901

 

Total

$

107,201

 

$

2,771

 

$

-

 

$

109,972

 

 

 

 

 

 

Fixed

 

 

 

 

Business

$

74,087

 

$

125,439

 

$

-

 

$

199,526

 

Consumer

 

172,078

 

 

86,760

 

 

-

 

 

258,838

 

Total

$

246,165

 

$

212,199

 

$

-

 

$

458,364

 

 

 

 

 

 

Carrier Services

$

13,724

 

$

119,561

 

$

-

 

$

133,285

 

Other

 

4,680

 

 

1,457

 

 

-

 

 

6,137

 

 

 

 

 

 

Total Communications Services

$

371,770

 

$

335,988

 

$

-

 

$

707,758

 

 

 

 

 

 

Construction

$

-

 

$

3,900

 

$

-

 

$

3,900

 

 

 

 

 

 

Managed services

$

5,693

 

$

11,724

 

$

-

 

$

17,417

 

Total Other

$

5,693

 

$

11,724

 

$

-

 

$

17,417

 

 

 

 

 

 

Total Revenue

$

377,463

 

$

351,612

 

$

-

 

$

729,075

 

 

 

 

 

 

Depreciation

$

63,708

 

$

73,995

 

$

633

 

$

138,336

 

Amortization of intangibles from acquisitions

$

1,006

 

$

6,901

 

$

-

 

$

7,907

 

Total operating expenses

$

301,690

 

$

396,055

 

$

32,125

 

$

729,870

 

Operating income (loss)

$

75,773

 

$

(44,443

)

$

(32,125

)

$

(795

)

Net (income) loss attributable to non-controlling interests

$

(12,844

)

$

18,267

 

$

-

 

$

5,423

 

 

 

 

 

 

Non GAAP measures:

 

 

 

 

EBITDA (2)

$

140,487

 

$

36,453

 

$

(31,492

)

$

145,448

 

Adjusted EBITDA (1)

$

127,151

 

$

79,828

 

$

(22,895

)

$

184,084

 

 

 

 

 

 

* 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 year ended December 31, 2023 is as follows:

 

 

 

 

 

 

International
Telecom

US Telecom

Corporate and
Other *

Total

 

 

 

 

 

Statement of Operations Data:

 

 

 

 

Revenue

 

 

 

 

Mobility

 

 

 

 

Business

$

16,333

 

$

527

 

$

-

 

$

16,860

 

Consumer

 

92,153

 

 

3,510

 

 

-

 

 

95,663

 

Total

$

108,486

 

$

4,037

 

$

-

 

$

112,523

 

 

 

 

 

 

Fixed

 

 

 

 

Business

$

71,215

 

$

143,322

 

$

-

 

$

214,537

 

Consumer

 

167,953

 

 

90,283

 

 

-

 

 

258,236

 

Total

$

239,168

 

$

233,605

 

$

-

 

$

472,773

 

 

 

 

 

 

Carrier Services

$

14,686

 

$

128,195

 

$

-

 

$

142,881

 

Other

 

3,066

 

 

3,839

 

 

-

 

 

6,905

 

 

 

 

 

 

Total Communications Services

$

365,406

 

$

369,676

 

$

-

 

$

735,082

 

 

 

 

 

 

Construction

$

-

 

$

10,629

 

$

-

 

$

10,629

 

 

 

 

 

 

Managed services

$

5,327

 

$

11,178

 

$

-

 

$

16,505

 

 

 

 

 

 

Total Other

$

5,327

 

$

11,178

 

$

-

 

$

16,505

 

 

 

 

 

 

Total Revenue

$

370,733

 

$

391,483

 

$

-

 

$

762,216

 

 

 

 

 

 

Depreciation

$

57,420

 

$

81,594

 

$

2,613

 

$

141,627

 

Amortization of intangibles from acquisitions

$

1,253

 

$

11,383

 

$

-

 

$

12,636

 

Total operating expenses

$

317,313

 

$

397,005

 

$

34,723

 

$

749,041

 

Operating income (loss)

$

53,420

 

$

(5,522

)

$

(34,723

)

$

13,175

 

Net (income) loss attributable to non-controlling interests

$

(7,105

)

$

11,321

 

$

-

 

$

4,216

 

 

 

 

 

 

Non GAAP measures:

 

 

 

 

EBITDA (2)

$

112,093

 

$

87,455

 

$

(32,110

)

$

167,438

 

Adjusted EBITDA (1)

$

115,955

 

$

99,933

 

$

(26,437

)

$

189,451

 

 

 

 

 

 

Balance Sheet Data (at December 31, 2023):

 

 

 

 

Cash, cash equivalents and restricted cash

$

26,354

 

$

33,574

 

$

2,239

 

$

62,167

 

Total current assets

 

107,469

 

 

162,768

 

 

11,035

 

 

281,272

 

Fixed assets, net

 

481,911

 

 

593,833

 

 

4,915

 

 

1,080,659

 

Total assets

 

672,171

 

 

1,019,924

 

 

91,619

 

 

1,783,714

 

Total current liabilities

 

86,540

 

 

169,297

 

 

37,357

 

 

293,194

 

Total debt, including current portion

 

64,254

 

 

293,607

 

 

159,009

 

 

516,870

 

 

 

 

 

 

(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 December 31, 2024 is as follows:

 

 

 

 

 

 

International
Telecom

US Telecom

Corporate and
Other *

Total

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

18,830

 

$

(1,591

)

$

(8,565

)

$

8,674

 

Depreciation expense

 

12,894

 

 

17,942

 

 

303

 

 

31,139

 

Amortization of intangibles from acquisitions

 

251

 

 

1,740

 

 

-

 

 

1,991

 

EBITDA

$

31,975

 

$

18,091

 

$

(8,262

)

$

41,804

 

 

 

 

 

 

Stock-based compensation

 

35

 

 

137

 

 

1,544

 

 

1,716

 

Transaction-related charges

 

-

 

 

-

 

 

1,038

 

 

1,038

 

(Gain) Loss on disposition of assets and transfers

 

333

 

 

1,287

 

 

48

 

 

1,668

 

ADJUSTED EBITDA

$

32,343

 

$

19,515

 

$

(5,632

)

$

46,226

 

 

 

 

 

 

 

 

 

 

 

For the three months ended December 31, 2023 is as follows:

 

 

 

 

 

 

International
Telecom

US Telecom

Corporate and
Other *

Total

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

12,244

 

$

(1,803

)

$

(7,177

)

$

3,264

 

Depreciation expense

 

14,774

 

 

19,279

 

 

583

 

 

34,636

 

Amortization of intangibles from acquisitions

 

269

 

 

2,853

 

 

-

 

 

3,122

 

EBITDA

$

27,287

 

$

20,329

 

$

(6,594

)

$

41,022

 

 

 

 

 

 

Stock-based compensation

 

125

 

 

137

 

 

1,801

 

 

2,063

 

Restructuring and reorganization expenses

 

3,491

 

 

3,097

 

 

-

 

 

6,588

 

Transaction-related charges

 

-

 

 

38

 

 

16

 

 

54

 

(Gain) Loss on disposition of assets and transfers

 

(35

)

 

3,888

 

 

(2,564

)

 

1,289

 

ADJUSTED EBITDA

$

30,868

 

$

27,489

 

$

(7,341

)

$

51,016

 

 

 

 

 

 

 

 

 

 

 

 

Table 5 (continued)

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

 

 

 

 

For the year ended December 31, 2024 is as follows:

 

 

 

 

 

 

International Telecom

US Telecom

Corporate and Other *

Total

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

75,773

 

$

(44,443

)

$

(32,125

)

$

(795

)

Depreciation expense

 

63,708

 

 

73,995

 

 

633

 

 

138,336

 

Amortization of intangibles from acquisitions

 

1,006

 

 

6,901

 

 

-

 

 

7,907

 

EBITDA

$

140,487

 

$

36,453

 

$

(31,492

)

$

145,448

 

 

 

 

 

 

Stock-based compensation

 

354

 

 

621

 

 

7,261

 

 

8,236

 

Restructuring and reorganization expenses

 

1,489

 

 

1,167

 

 

879

 

 

3,535

 

Transaction-related charges

 

-

 

 

3,789

 

 

1,058

 

 

4,847

 

(Gain) Loss on disposition of assets and transfers

 

(15,179

)

 

2,529

 

 

(601

)

 

(13,251

)

Goodwill impairment

 

-

 

 

35,269

 

 

-

 

 

35,269

 

ADJUSTED EBITDA

$

127,151

 

$

79,828

 

$

(22,895

)

$

184,084

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2023 is as follows:

 

 

 

 

 

 

International Telecom

US Telecom

Corporate and Other *

Total

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

53,420

 

$

(5,522

)

$

(34,723

)

$

13,175

 

Depreciation expense

 

57,420

 

 

81,594

 

 

2,613

 

 

141,627

 

Amortization of intangibles from acquisitions

 

1,253

 

 

11,383

 

 

-

 

 

12,636

 

EBITDA

$

112,093

 

$

87,455

 

$

(32,110

)

$

167,438

 

 

 

 

 

 

Stock-based compensation

 

431

 

 

247

 

 

7,857

 

 

8,535

 

Restructuring and reorganization expenses

 

3,491

 

 

7,737

 

 

-

 

 

11,228

 

Transaction-related charges

 

-

 

 

171

 

 

380

 

 

551

 

(Gain) Loss on disposition of assets and transfers

 

(60

)

 

4,323

 

 

(2,564

)

 

1,699

 

ADJUSTED EBITDA

$

115,955

 

$

99,933

 

$

(26,437

)

$

189,451

 

 

 

 

 

 



 

 

 

 

Table 6

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt *

 

$

8,226

 

 

$

24,290

 

Long-term debt, net of current portion *

 

 

549,130

 

 

 

492,580

 

 

 

 

 

 

Total debt

 

$

557,356

 

 

$

516,870

 

 

 

 

 

 

Less: Cash, cash equivalents and restricted cash

 

 

90,538

 

 

 

62,167

 

 

 

 

 

 

Net Debt

 

$

466,818

 

 

$

454,703

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA - for the four quarters ended

 

$

184,084

 

 

$

189,451

 

 

 

 

 

 

 

 

 

 

 

Net Debt Ratio

 

 

2.54

 

 

 

2.40

 

 

 

 

 

 

* 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.