ATN International, Inc. Reports First Quarter 2026 Results; Reaffirms 2026 Outlook
Delivers year-over-year increases in revenue, operating income and Adjusted EBITDA1
Initial closing of the
“As I step into this role, my priority is translating ATN’s foundational capabilities into the next stage of value creation. In my early weeks, I have been actively engaging across our operations and working closely with our leadership teams to assess the business and identify opportunities for simplification and optimization, while maintaining a disciplined approach to capital allocation,” said
First Quarter 2026 Operating and Financial Highlights (as compared to the First Quarter 2025)
- High-speed broadband homes passed of 523,300 expanded by 24% supported by fixed wireless deployments in late 2025
- Total high-speed broadband subscribers grew 3% to 142,500
- Revenue increased 2% to
$182 million , driven by modest growth in both the international and US segments - Operating income increased
$9.0 million to$11.7 million , driven primarily by higher revenue, cost containment efforts, and lower depreciation and amortization - Net cash provided by operating activities decreased
$6.1 million , or 17%, to$29.8 million , reflecting increased working capital requirements largely due to the timing of government payments - Adjusted EBITDA1 increased
$4.3 million , or 10%, to$48.6 million - Net Debt Ratio3 improved to 2.30x from 2.52x
“Our first-quarter results reflect solid performance across our business,” said ATN’s Chief Financial Officer,
Mr. Doglioli added, “We continue to benefit from our cost containment initiatives, which, combined with top-line growth, supported improved profitability and margin expansion during the quarter. We remain focused on our financial priorities, including margin improvement, cash flow expansion, and further strengthening the balance sheet.”
First Quarter 2026 Financial Results
Consolidated revenues were
Operating income was
Net loss attributable to ATN stockholders was
Adjusted EBITDA1 was
US Tower Portfolio Sale Update4
The Company continues to expect the initial closing of the pending US tower portfolio sale to occur in the second quarter of 2026 (the “Initial Closing”) generating gross proceeds of approximately
2026 Full-Year Outlook:
The Company reaffirms its previously announced financial outlook for full-year 2026 as follows:
- Adjusted EBITDA2 expected to be in the range of
$190 to$200 million , excluding the impact of the pending US tower portfolio sale4 - The initial closing of the US tower portfolio sale4 is expected to occur in the second quarter of 2026, which we expect will reduce our 2026 Adjusted EBITDA2 outlook by
$6 million to$8 million - Capital expenditures are expected to be in the range of
$105 to$115 million (net of reimbursable expenditures)
ATN intends to reassess and update its 2026 full-year outlook as appropriate after the initial closing of the US tower portfolio sale4.
Segment Operating Results (in Thousands)
The Company recorded financial results in three categories: (i)
| For Three Months Ended |
||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||||||||||||||||
| International |
International |
US |
US | Corporate and | Corporate and | Total |
Total |
|||||||||||||||||
| Telecom |
Telecom |
Telecom |
Telecom | Other* | Other* | ATN |
ATN |
|||||||||||||||||
| Total Revenue: | $ | 96,058 | $ | 94,496 | $ | 86,160 | $ | 84,798 | $ | - | $ | - | $ | 182,218 | $ | 179,294 | ||||||||
| Mobility | 26,359 | 26,041 | - | 39 | - | - | 26,359 | 26,080 | ||||||||||||||||
| Fixed | 60,587 | 61,365 | 52,081 | 51,659 | - | - | 112,668 | 113,024 | ||||||||||||||||
| 4,197 | 3,904 | 31,888 | 29,227 | - | - | 36,085 | 33,131 | |||||||||||||||||
| Construction | - | - | - | 1,046 | - | - | - | 1,046 | ||||||||||||||||
| All other | 4,915 | 3,186 | 2,191 | 2,827 | - | - | 7,106 | 6,013 | ||||||||||||||||
| Operating Income (Loss) | $ | 19,223 | $ | 14,750 | $ | 1,739 | $ | (2,415 | ) | $ | (9,272 | ) | $ | (9,668 | ) | $ | 11,690 | $ | 2,667 | |||||
| EBITDA (1) | $ | 33,038 | $ | 30,378 | $ | 18,852 | $ | 16,844 | $ | (8,548 | ) | $ | (8,803 | ) | $ | 43,342 | $ | 38,419 | ||||||
| Adjusted EBITDA (1) | $ | 34,288 | $ | 32,390 | $ | 19,492 | $ | 17,515 | $ | (5,163 | ) | $ | (5,566 | ) | $ | 48,617 | $ | 44,339 | ||||||
| Capital Expenditures** | $ | 8,261 | $ | 10,804 | $ | 12,756 | $ | 10,026 | $ | - | $ | 2 | $ | 21,017 | $ | 20,832 | ||||||||
| * Corporate and Other refer to corporate overhead expenses and consolidating adjustments. ** Excludes reimbursable government capital program amounts. |
||||||||||||||||||||||||
Operating Metrics
| Operating Metrics | ||||||||||||
| 2026 |
2025 |
2025 |
2025 |
2025 |
Q1 2026 | |||||||
| Q1 | Q4 | Q3 | Q2 | Q1 | vs. Q1 2025 | |||||||
| High-Speed* Broadband Homes Passed | 523,300 | 522,900 | 512,300 | 432,300 | 423,700 | 24 | % | |||||
| High-Speed* Broadband Customers | 142,500 | 142,900 | 139,300 | 139,400 | 138,900 | 3 | % | |||||
| 12,218 | 12,210 | 12,062 | 11,957 | 11,944 | 2 | % | ||||||
| International Mobile Subscribers | ||||||||||||
| Pre-Paid | 324,000 | 331,200 | 325,900 | 326,000 | 326,000 | -1 | % | |||||
| Post-Paid | 62,400 | 61,700 | 61,200 | 60,200 | 59,600 | 5 | % | |||||
| Total | 386,400 | 392,900 | 387,100 | 386,200 | 385,600 | 0.2 | % | |||||
| Mobile Blended Churn | 3.86 | % | 2.97 | % | 3.19 | % | 3.09 | % | 3.32 | % | ||
| *High-Speed Broadband is defined as download speeds 100 Mbps or greater and High-Speed 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
As of
Net cash provided by operating activities was
Capital expenditures were
Quarterly Dividends and Share Repurchases
On
The Company did not repurchase any shares during the first quarter ended
2026 First Quarter Earnings Conference Call
The Company will host a conference call at
Investors can listen to a live audio webcast of the conference call by either 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 conference call replay will be available at the same locations beginning at approximately
1 EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures. Please see “Use of Non-GAAP Financial Measures” below for full definitions of EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin, and see Table 5 for reconciliations of Operating Income to EBITDA and Operating Income to Adjusted EBITDA, non-GAAP measures.
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 description of items excluded from the Company’s expected Adjusted EBITDA.
3 Net Debt and Net Debt Ratio are Non-GAAP financial measures. Please see “Use of Non-GAAP Financial Measures” below for full definitions of Net Debt and Net Debt Ratio and see Table 5 for reconciliations of Operating Income to Adjusted EBITDA and Table 6 for the reconciliations of Total Debt to Net Debt.
4 As previously disclosed, on February 11, 2026, certain subsidiaries of the Company entered into that certain Purchase and Sale Agreement with EIP Holdings, IV, LLC, an affiliate of Everest Infrastructure
About ATN
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, Adjusted EBITDA Margin, 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, the loss on dispositions, transfers and contingent consideration, and non-cash stock-based compensation.
Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by total revenue
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 and should be used supplementally to the Company’s GAAP financial results. 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 reconciliations 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. Additionally, these non-GAAP financial measures may not be calculated in the same manner as similar measures presented by other companies. In addition, the forward-looking Adjusted EBITDA for the full-year 2026 excludes potential charges or gains that may be recorded during the fiscal year, including among other things such as restructuring and reorganization expenses, transaction-related expenses and gains or losses on dispositions, transfers and contingent consideration. The Company has not attempted to provide reconciliations of such forward-looking non-GAAP earnings guidance to the comparable GAAP measure, as permitted by Item 10(e)(1)(i)(B) of Regulation S-K, because of the impact and timing of these potential charges or gains is inherently uncertain and difficult to predict and is unavailable without reasonable efforts. In addition, the Company believes such reconciliations would imply a degree of precision and certainty that could be confusing to investors. Such items could have a substantial impact on GAAP measures of the Company’s financial performance.
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, its future revenues, operating income, cash flows, network and operating costs, Adjusted EBITDA, and capital investments; the closing of the pending US tower portfolio transaction and the timing thereof; the Company’s liquidity; 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, the impact of cost savings initiatives, and the retention of and future growth of the Company’s subscriber base and average revenue per user; (2) our ability to receive the requisite regulatory consents and approvals and satisfy other conditions to complete the pending US tower portfolio sale and realize the benefits thereof; (3) government regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (4) the timeliness, availability and administration of government program funding, permitting and approvals during any US government shutdown; (5) the impact (if any) of geopolitical instability and
| Company Contact: SVP, Head of IR & ir@atni.com |
Investor Relations Contact: Three jnoyons@threepa.com; kbuchhorn@threepa.com |
| Table 1 |
|||||||
| Unaudited Condensed Consolidated Balance Sheets | |||||||
| (in Thousands) | |||||||
| 2026 | 2025 | ||||||
| Assets: | |||||||
| Cash and cash equivalents | $ | 108,831 | $ | 102,491 | |||
| Restricted cash | 14,659 | 14,663 | |||||
| Customer receivable | 9,365 | 8,783 | |||||
| Assets held-for-sale | 8,600 | 11,200 | |||||
| Other current assets | 193,670 | 190,739 | |||||
| Total current assets | 335,125 | 327,876 | |||||
| Property, plant and equipment, net | 954,823 | 991,767 | |||||
| Operating lease right-of-use assets | 92,206 | 98,158 | |||||
| Customer receivable - long term | 32,333 | 35,128 | |||||
| Assets held-for-sale, net of current portion | 39,313 | - | |||||
| 117,356 | 117,770 | ||||||
| Other assets | 103,497 | 102,555 | |||||
| Total assets | $ | 1,674,653 | $ | 1,673,254 | |||
| Liabilities, redeemable non-controlling interests and stockholders’ equity: | |||||||
| Current portion of long-term debt | $ | 21,623 | $ | 15,846 | |||
| Current portion of customer receivable credit facility | 8,892 | 8,784 | |||||
| Taxes payable | 11,306 | 7,596 | |||||
| Current portion of lease liabilities | 14,095 | 13,891 | |||||
| Liabilities held-for-sale | 1,250 | - | |||||
| Other current liabilities | 219,729 | 216,982 | |||||
| Total current liabilities | 276,895 | 263,099 | |||||
| Long-term debt, net of current portion | $ | 548,537 | $ | 549,321 | |||
| Customer receivable credit facility, net of current portion | 28,513 | 30,834 | |||||
| Lease liabilities | 70,935 | 75,277 | |||||
| Liabilities held-for-sale, net of current portion | 6,101 | - | |||||
| Other long-term liabilities | 109,682 | 113,923 | |||||
| Total liabilities | 1,040,663 | 1,032,454 | |||||
| Redeemable non-controlling interests | 88,415 | 86,821 | |||||
| Stockholders' equity: | |||||||
| Total ATN International, Inc.’s stockholders’ equity | 433,579 | 444,292 | |||||
| Non-controlling interests | 111,996 | 109,687 | |||||
| Total stockholders' equity | 545,575 | 553,979 | |||||
| Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,674,653 | $ | 1,673,254 | |||
| Table 2 |
|||||||
| Unaudited Condensed Consolidated Statements of Operations | |||||||
| (in Thousands, Except per Share Data) | |||||||
| Three Months Ended, | |||||||
| 2026 | 2025 | ||||||
| Revenues: | |||||||
| Communications services | $ | 178,458 | $ | 174,031 | |||
| Construction | - | 1,046 | |||||
| Other | 3,761 | 4,217 | |||||
| Total revenue | 182,219 | 179,294 | |||||
| Operating expenses (excluding depreciation and amortization unless otherwise indicated): | |||||||
| Cost of services and other | 77,426 | 78,224 | |||||
| Cost of construction revenue | - | 1,501 | |||||
| Selling, general and administrative | 56,176 | 55,228 | |||||
| Stock-based compensation | 1,935 | 1,905 | |||||
| Transaction-related charges | 833 | 1,436 | |||||
| Restructuring and reorganization expenses | 1,725 | 1,830 | |||||
| Depreciation | 31,156 | 34,527 | |||||
| Amortization of intangibles from acquisitions | 496 | 1,226 | |||||
| Loss on dispositions, transfers and contingent consideration | 782 | 750 | |||||
| Total operating expenses | 170,529 | 176,627 | |||||
| Operating income | 11,690 | 2,667 | |||||
| Other expense: | |||||||
| Interest expense, net | (10,346 | ) | (11,678 | ) | |||
| Other expense | (3,232 | ) | (2,568 | ) | |||
| Other expense | (13,578 | ) | (14,246 | ) | |||
| Loss before income taxes | (1,888 | ) | (11,579 | ) | |||
| Income tax expense (benefit) | 1,586 | (192 | ) | ||||
| Net loss | (3,474 | ) | (11,387 | ) | |||
| Net loss attributable to non-controlling interests, net | 677 | 2,459 | |||||
| Net loss attributable to |
$ | (2,797 | ) | $ | (8,928 | ) | |
| Net loss per weighted average share attributable to |
|||||||
| Basic | $ | (0.29 | ) | $ | (0.69 | ) | |
| Diluted | $ | (0.29 | ) | $ | (0.69 | ) | |
| Weighted average common shares outstanding: | |||||||
| Basic | 15,283 | 15,131 | |||||
| Diluted | 15,283 | 15,131 | |||||
| Table 3 | |||||||
| Unaudited Condensed Consolidated Cash Flow Statements | |||||||
| (in Thousands) | |||||||
| Three Months Ended |
|||||||
| 2026 | 2025 | ||||||
| Net loss | $ | (3,474 | ) | $ | (11,387 | ) | |
| Depreciation | 31,156 | 34,527 | |||||
| Amortization of intangibles from acquisitions | 496 | 1,226 | |||||
| Provision for doubtful accounts | 2,156 | 1,854 | |||||
| Amortization of debt discount and debt issuance costs | 719 | 716 | |||||
| Loss on dispositions, transfers and contingent consideration | 782 | 750 | |||||
| Stock-based compensation | 1,935 | 1,905 | |||||
| Deferred income taxes | (1,239 | ) | (2,520 | ) | |||
| Loss on equity investments | 2,620 | 4 | |||||
| Decrease in customer receivable | 2,213 | 1,015 | |||||
| Change in prepaid and accrued income taxes | 4,729 | 2,223 | |||||
| Change in other operating assets and liabilities | (12,312 | ) | 5,592 | ||||
| Net cash provided by operating activities | 29,781 | 35,905 | |||||
| Capital expenditures | (21,017 | ) | (20,832 | ) | |||
| Government capital programs: | |||||||
| Amounts disbursed | (13,528 | ) | (22,445 | ) | |||
| Amounts received | 13,299 | 17,281 | |||||
| Net proceeds from sale of assets | 500 | 141 | |||||
| Purchases and sales of employee benefit plan investments | (14 | ) | 715 | ||||
| Net cash used in investing activities | (20,760 | ) | (25,140 | ) | |||
| Dividends paid on common stock | (4,196 | ) | (3,627 | ) | |||
| Finance lease payments | (187 | ) | (494 | ) | |||
| Term loan - repayments | (2,499 | ) | (1,653 | ) | |||
| Payment of debt issuance costs | (13 | ) | (172 | ) | |||
| Revolving credit facilities – borrowings | 26,600 | 13,000 | |||||
| Revolving credit facilities – repayments | (19,750 | ) | (7,000 | ) | |||
| Repayment of customer receivable credit facility | (2,242 | ) | (2,030 | ) | |||
| Purchases of common stock - stock-based compensation | (1,863 | ) | (730 | ) | |||
| Purchases of noncontrolling interests | (210 | ) | (44 | ) | |||
| Funds payable and amounts due to customers | 1,675 | - | |||||
| Net cash used in financing activities | (2,685 | ) | (2,750 | ) | |||
| Net change in total cash, cash equivalents and restricted cash | 6,336 | 8,015 | |||||
| Total cash, cash equivalents and restricted cash, beginning of period | 117,154 | 89,244 | |||||
| Total cash, cash equivalents and restricted cash, end of period | $ | 123,490 | $ | 97,259 | |||
| Table 4 |
||||||||||||
| Selected Segment Financial Information |
||||||||||||
| (In Thousands) |
||||||||||||
| For the three months ended |
||||||||||||
| Corporate and Other * | Total |
|||||||||||
| Statement of Operations Data: | ||||||||||||
| Revenue | ||||||||||||
| Mobility | ||||||||||||
| Business | $ | 5,176 | $ | - | $ | - | $ | 5,176 | ||||
| Consumer | 21,183 | - | - | 21,183 | ||||||||
| Total | $ | 26,359 | $ | - | $ | - | $ | 26,359 | ||||
| Fixed | ||||||||||||
| Business | $ | 18,747 | $ | 29,927 | $ | - | $ | 48,674 | ||||
| Consumer | 41,840 | 22,154 | - | 63,994 | ||||||||
| Total | $ | 60,587 | $ | 52,081 | $ | - | $ | 112,668 | ||||
| $ | 4,197 | $ | 31,888 | $ | - | $ | 36,085 | |||||
| Other | 3,194 | 151 | - | 3,345 | ||||||||
| Total Communications Services | $ | 94,337 | $ | 84,120 | $ | - | $ | 178,457 | ||||
| Construction | $ | - | $ | - | $ | - | $ | - | ||||
| Managed services | $ | 1,721 | $ | 2,040 | $ | - | $ | 3,761 | ||||
| Total Other | $ | 1,721 | $ | 2,040 | $ | - | $ | 3,761 | ||||
| Total Revenue | $ | 96,058 | $ | 86,160 | $ | - | $ | 182,218 | ||||
| Depreciation | $ | 13,574 | $ | 16,858 | $ | 724 | $ | 31,156 | ||||
| Amortization of intangibles from acquisitions | $ | 241 | $ | 255 | $ | - | $ | 496 | ||||
| Total operating expenses | $ | 76,835 | $ | 84,421 | $ | 9,272 | $ | 170,528 | ||||
| Operating income (loss) | $ | 19,223 | $ | 1,739 | $ | (9,272 | ) | $ | 11,690 | |||
| Net (income) loss attributable to non-controlling interests | $ | (2,606 | ) | $ | 3,283 | $ | - | $ | 677 | |||
| Non GAAP measures: | ||||||||||||
| EBITDA (2) | $ | 33,038 | $ | 18,852 | $ | (8,548 | ) | $ | 43,342 | |||
| Adjusted EBITDA (1) | $ | 34,288 | $ | 19,492 | $ | (5,163 | ) | $ | 48,617 | |||
| Balance Sheet Data (at |
||||||||||||
| Cash, cash equivalents and restricted cash | $ | 90,904 | $ | 32,110 | $ | 476 | $ | 123,490 | ||||
| Total current assets | 179,405 | 136,978 | 18,742 | 335,125 | ||||||||
| Fixed assets, net | 444,678 | 503,235 | 6,910 | 954,823 | ||||||||
| Total assets | 707,281 | 878,236 | 89,136 | 1,674,653 | ||||||||
| Total current liabilities | 109,039 | 120,212 | 47,644 | 276,895 | ||||||||
| Total debt, including current portion | 61,943 | 335,622 | 172,596 | 570,161 | ||||||||
| * Corporate and Other refer to corporate overhead expenses and consolidating adjustments |
||||||||||||
| Table 4 (continued) |
||||||||||||
| Selected Segment Financial Information | ||||||||||||
| (In Thousands) | ||||||||||||
| For the three months ended |
||||||||||||
| 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 | ||||
| $ | 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 |
||||||||||||
| Cash, cash equivalents and restricted cash | $ | 79,165 | $ | 35,915 | $ | 2,074 | $ | 117,154 | ||||
| Total current assets | 165,341 | 141,592 | 20,943 | 327,876 | ||||||||
| Fixed assets, net | 451,303 | 533,443 | 7,021 | 991,767 | ||||||||
| Total assets | 701,579 | 881,968 | 89,707 | 1,673,254 | ||||||||
| Total current liabilities | 97,305 | 120,535 | 45,259 | 263,099 | ||||||||
| Total debt, including current portion | 59,952 | 329,036 | 176,180 | 565,168 | ||||||||
| (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 |
||||||||||||
| Reconciliation of Non-GAAP Measures | ||||||||||||
| (In Thousands) | ||||||||||||
| For the three months ended |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Operating income (loss) | $ | 19,223 | $ | 1,739 | $ | (9,272 | ) | $ | 11,690 | |||
| Depreciation expense | 13,574 | 16,858 | 724 | 31,156 | ||||||||
| Amortization of intangibles from acquisitions | 241 | 255 | - | 496 | ||||||||
| EBITDA | $ | 33,038 | $ | 18,852 | $ | (8,548 | ) | $ | 43,342 | |||
| Stock-based compensation | 127 | 28 | 1,780 | 1,935 | ||||||||
| Transaction-related charges | - | 17 | 816 | 833 | ||||||||
| Restructuring and reorganization expenses | 745 | 191 | 789 | 1,725 | ||||||||
| Loss on dispositions, transfers and contingent consideration | 378 | 404 | - | 782 | ||||||||
| ADJUSTED EBITDA | $ | 34,288 | $ | 19,492 | $ | (5,163 | ) | $ | 48,617 | |||
| Total revenue | $ | 96,058 | $ | 86,160 | $ | - | $ | 182,218 | ||||
| ADJUSTED EBITDA MARGIN |
35.7 |
% |
22.6 | % | NA | 26.7 | % | |||||
| For the three months |
||||||||||||
| 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 | ||||||||
| Loss on dispositions, transfers and contingent consideration | 291 | 459 | - | 750 | ||||||||
| ADJUSTED EBITDA | $ | 32,390 | $ | 17,515 | $ | (5,566 | ) | $ | 44,339 | |||
| Total revenue | $ | 94,496 | $ | 84,798 | $ | - | $ | 179,294 | ||||
| ADJUSTED EBITDA MARGIN | 34.3 | % | 20.7 | % | NA | 24.7 | % | |||||
| Table 6 |
|||||||
| Non GAAP Measure - Net Debt Ratio | |||||||
| (in Thousands) | |||||||
| 2026 | 2025 | ||||||
| Current portion of long-term debt * | $ | 21,623 | $ | 15,846 | |||
| Long-term debt, net of current portion * | 548,537 | 549,321 | |||||
| Total debt | $ | 570,160 | $ | 565,167 | |||
| Less: Cash, cash equivalents and restricted cash | 123,490 | 117,154 | |||||
| Net Debt | $ | 446,670 | $ | 448,013 | |||
| Adjusted EBITDA - for the four quarters ended | $ | 194,324 | $ | 190,044 | |||
| Net Debt Ratio | 2.30 | 2.36 | |||||
| * Excludes Customer receivable credit facility | |||||||
Source: ATN International, Inc.
