Atn International, Inc.NASDAQ: ATNI

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

· Issued by ATN International, Inc. via GlobeNewswire

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.

Company analysis