Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED FINANCIAL INFORMATION
The following unaudited pro forma condensed financial information has been prepared by the management of Atlantic Tele-Network, Inc. (the “Company” or “ATN”) and gives pro forma effect to the completion of (i) the sale by the Company of the assets and liabilities of the domestic retail wireless business operated under the Alltel name by the Company’s subsidiary, Allied Wireless Communications Corporation (the “Allied Business”) pursuant to the Purchase Agreement (the “Purchase Agreement”), dated January 21, 2013 with AT&T Mobility LLC, in exchange for consideration of $780 million in cash and an additional payment of approximately $24.1 million received at the time of the sale as a preliminary purchase price adjustment related to the estimated working capital of the Allied Business, and, (ii) the application of a portion of the proceeds from the sale to repay approximately $261.4 million outstanding under the Company’s Third Amended and Restated Credit Agreement, as amended, among the Company, as Borrower, certain of the Company’s subsidiaries, as Guarantors, CoBank, ACB, as Administrative Agent, Lead Arranger, Swingline Lender, an Issuing Lender and a Lender, and the other Lenders named therein (the “Debt Repayment”). The Company will report the Allied Business as a discontinued operation beginning with the quarter ending September 30, 2013 and all prior comparative periods will be reclassified to reflect the Allied Business as a discontinued operation.
The following unaudited pro forma condensed financial information is provided for informational purposes only. The unaudited pro forma condensed financial information is not necessarily indicative of what the financial position or results of operations of the Company actually would have been if the sale of the Allied Business and the Debt Repayment had been completed as of and for the periods indicated. In addition, the unaudited pro forma condensed financial information does not purport to project the future financial position or operating results of the Company after consummation of the sale and the Debt Repayment.
The unaudited pro forma condensed financial information is based on financial statements prepared in accordance with GAAP. In addition, the unaudited pro forma condensed financial information is based upon available information and a number of assumptions that the Company considers to be reasonable, and have been made solely for purposes of developing such unaudited pro forma condensed financial information for illustrative purposes in compliance with the disclosure requirements of S-X Article 11 of the Securities and Exchange Commission (“SEC”).
The unaudited pro forma condensed statements of operations give effect to the sale of the Allied Business and the Debt Repayment as if they had occurred on January 1, 2010. The unaudited pro forma condensed balance sheet gives effect to the sale of the Allied Business and the Debt Repayments as if they had been consummated on June 30, 2013. You should read this unaudited pro forma information in conjunction with the accompanying notes to the unaudited pro forma condensed financial information and the historical financial statements of the Company filed with the SEC.
Pro forma adjustments related to the unaudited pro forma condensed income statements give effect to certain events that are (i) directly attributable to the sale of the Allied Business or the Debt Repayment, (ii) factually supportable and (iii) expected to have a continuing impact on the Company’s results. Pro forma adjustments related to the unaudited pro forma condensed balance sheet give effect to events that are directly attributable to the sale of the Allied Business or the Debt Repayment, and that are factually supportable regardless of whether they have a continuing impact or are non-recurring.
ATLANTIC TELE-NETWORK, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2010
(IN THOUSANDS, EXCEPT PER SHARE DATA)
|
| As |
| Less: Allied |
| Pro Forma |
| Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
U.S. wireless |
|
|
|
|
|
|
|
|
| ||||
Retail |
| $ | 293,126 |
| $ | (293,100 | ) | $ | — |
| $ | 26 |
|
Wholesale |
| 159,807 |
| (56,331 | ) | — |
| 103,476 |
| ||||
International wireless |
| 50,615 |
| — |
| — |
| 50,615 |
| ||||
Wireline |
| 84,488 |
| — |
| — |
| 84,488 |
| ||||
Equipment and other |
| 31,109 |
| (27,799 | ) | — |
| 3,310 |
| ||||
Total revenue |
| 619,145 |
| (377,230 | ) | — |
| 241,915 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
| 160,554 |
| (107,009 | ) | — |
| 53,545 |
| ||||
Engineering and operations |
| 71,032 |
| (43,934 | ) | — |
| 27,098 |
| ||||
Sales and marketing |
| 94,661 |
| (79,557 | ) | — |
| 15,104 |
| ||||
Equipment expense |
| 75,335 |
| (70,339 | ) | — |
| 4,996 |
| ||||
General and administrative |
| 88,783 |
| (41,292 | ) | — |
| 47,491 |
| ||||
Transaction-related charges |
| 13,760 |
| (13,760 | ) | — |
| — |
| ||||
Depreciation and amortization |
| 76,736 |
| (33,702 | ) | — |
| 43,034 |
| ||||
Total operating expenses |
| 580,861 |
| (389,593 | ) | — |
| 191,268 |
| ||||
Income from operations |
| 38,284 |
| 12,363 |
| — |
| 50,647 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other Income (Expense): |
|
|
|
|
|
|
|
|
| ||||
Interest income (expense), net |
| (9,405 | ) | 41 |
| 9,659 | (b) | 295 |
| ||||
Gain on bargain purchase, net of deferred taxes |
| 27,024 |
| (27,024 | ) | — |
| — |
| ||||
Equity in earnings of unconsolidated affiliate |
| 743 |
| (743 | ) | — |
| — |
| ||||
Other income, net |
| 543 |
| — |
| — |
| 543 |
| ||||
Total other income (expense), net |
| 18,905 |
| (27,726 | ) | 9,659 |
| 838 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
| 57,189 |
| (15,363 | ) | 9,659 |
| 51,485 |
| ||||
Income tax expense |
| 19,607 |
| 4,548 | (c) | 3,767 | (c) | 27,922 |
| ||||
Net income |
| 37,582 |
| (19,911 | ) | 5,892 |
| 23,563 |
| ||||
Net income (loss) attributable to non-controlling interests, net of tax |
| 872 |
| 195 |
| — |
| 1,067 |
| ||||
Net income attributable to ATN stockholders |
| $ | 38,454 |
| $ | (19,716 | ) | $ | 5,892 |
| $ | 24,630 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Share Attributable to ATN Stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 2.51 |
|
|
|
|
| $ | 1.61 |
| ||
Diluted |
| $ | 2.48 |
|
|
|
|
| $ | 1.59 |
| ||
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 15,323 |
|
|
|
|
| 15,323 |
| ||||
Diluted |
| 15,483 |
|
|
|
|
| 15,483 |
| ||||
ATLANTIC TELE-NETWORK, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2011
(IN THOUSANDS, EXCEPT PER SHARE DATA)
|
| As |
| Less: Allied |
| Pro Forma |
| Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
U.S. wireless |
|
|
|
|
|
|
|
|
| ||||
Retail |
| $ | 370,218 |
| $ | (369,840 | ) | $ | — |
| $ | 378 |
|
Wholesale |
| 201,993 |
| (103,666 | ) | — |
| 98,327 |
| ||||
International wireless |
| 72,230 |
| — |
| — |
| 72,230 |
| ||||
Wireline |
| 84,957 |
| — |
| — |
| 84,957 |
| ||||
Equipment and other |
| 29,798 |
| (22,884 | ) | — |
| 6,914 |
| ||||
Total revenue |
| 759,196 |
| (496,390 | ) | — |
| 262,806 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
| 204,604 |
| (147,845 | ) | — |
| 56,759 |
| ||||
Engineering and operations |
| 85,236 |
| (51,541 | ) | — |
| 33,695 |
| ||||
Sales and marketing |
| 135,944 |
| (115,780 | ) | — |
| 20,164 |
| ||||
Equipment expense |
| 74,105 |
| (63,448 | ) | — |
| 10,657 |
| ||||
General and administrative |
| 99,097 |
| (53,034 | ) | — |
| 46,063 |
| ||||
Transaction-related charges |
| 772 |
| — |
| — |
| 772 |
| ||||
Depreciation and amortization |
| 104,159 |
| (52,668 | ) | — |
| 51,491 |
| ||||
Impairment of intangible assets |
| 2,425 |
| — |
| — |
| 2,425 |
| ||||
Gain on disposition of long-lived assets |
| (2,397 | ) | — |
| — |
| (2,397 | ) | ||||
Total operating expenses |
| 703,945 |
| (484,316 | ) | — |
| 219,629 |
| ||||
Income from operations |
| 55,251 |
| (12,074 | ) | — |
| 43,177 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other Income (Expense): |
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
| (16,943 | ) | 70 |
| 14,953 | (b) | (1,920 | ) | ||||
Equity in earnings of unconsolidated affiliate |
| 3,029 |
| (3,029 | ) | — |
| — |
| ||||
Other income, net |
| 1,129 |
| (1,321 | ) | — |
| (192 | ) | ||||
Total other income (expense), net |
| (12,785 | ) | (4,280 | ) | 14,953 |
| (2,112 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
| 42,466 |
| (16,354 | ) | 14,953 |
| 41,065 |
| ||||
Income tax expense |
| 20,569 |
| (6,378 | )(c) | 5,832 | (c) | 20,023 |
| ||||
Net income |
| 21,897 |
| (9,976 | ) | 9,121 |
| 21,042 |
| ||||
Net income (loss) attributable to non-controlling interests, net of tax |
| (103 | ) | (361 | ) | — |
| (464 | ) | ||||
Net income attributable to ATN stockholders |
| $ | 21,794 |
| $ | (10,337 | ) | $ | 9,121 |
| $ | 20,578 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Share Attributable to ATN Stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 1.42 |
|
|
|
|
| $ | 1.34 |
| ||
Diluted |
| $ | 1.41 |
|
|
|
|
| $ | 1.33 |
| ||
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 15,396 |
|
|
|
|
| 15,396 |
| ||||
Diluted |
| 15,495 |
|
|
|
|
| 15,495 |
| ||||
ATLANTIC TELE-NETWORK, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012
(IN THOUSANDS, EXCEPT PER SHARE DATA)
|
| As Reported |
| Less: Allied |
| Pro Forma |
| Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
U.S. wireless |
|
|
|
|
|
|
|
|
| ||||
Retail |
| $ | 337,784 |
| $ | (336,278 | ) | $ | — |
| $ | 1,506 |
|
Wholesale |
| 201,938 |
| (100,279 | ) | — |
| 101,659 |
| ||||
International wireless |
| 81,619 |
| — |
| — |
| 81,619 |
| ||||
Wireline |
| 84,828 |
| — |
| — |
| 84,828 |
| ||||
Equipment and other |
| 35,197 |
| (27,826 | ) | — |
| 7,371 |
| ||||
Total revenue |
| 741,366 |
| (464,383 | ) | — |
| 276,983 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
| 155,797 |
| (98,961 | ) | — |
| 56,836 |
| ||||
Engineering and operations |
| 88,756 |
| (48,685 | ) | — |
| 40,071 |
| ||||
Sales and marketing |
| 121,381 |
| (101,587 | ) | — |
| 19,794 |
| ||||
Equipment expense |
| 92,517 |
| (80,860 | ) | — |
| 11,657 |
| ||||
General and administrative |
| 85,354 |
| (35,775 | ) | — |
| 49,579 |
| ||||
Transaction-related charges |
| 868 |
| (868 | ) | — |
| — |
| ||||
Depreciation and amortization |
| 105,487 |
| (54,619 | ) | — |
| 50,868 |
| ||||
Impairment of intangible assets |
| 3,350 |
| — |
| — |
| 3,350 |
| ||||
Gain on disposition of long-lived assets |
| (11,605 | ) | — |
| — |
| (11,605 | ) | ||||
Total operating expenses |
| 641,905 |
| (421,355 | ) | — |
| 220,550 |
| ||||
Income from operations |
| 99,461 |
| (43,028 | ) | — |
| 56,433 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other Income (Expense): |
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
| (13,718 | ) | 20 |
| 12,725 | (b) | (973 | ) | ||||
Equity in earnings of unconsolidated affiliate |
| 3,535 |
| (3,535 | ) | — |
| — |
| ||||
Other income, net |
| 2,346 |
| (561 | ) | — |
| 1,785 |
| ||||
Total other income (expense), net |
| (7,837 | ) | (4,076 | ) | 12,725 |
| 812 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
| 91,624 |
| (47,104 | ) | 12,725 |
| 57,245 |
| ||||
Income tax expense |
| 38,457 |
| (18,371 | )(c) | 4,963 | (c) | 25,049 |
| ||||
Net income |
| 53,167 |
| (28,733 | ) | 7,762 |
| 32,196 |
| ||||
Net income (loss) attributable to non-controlling interests , net of tax |
| (4,235 | ) | 1,091 |
| — |
| (3,144 | ) | ||||
Net income attributable to ATN stockholders |
| $ | 48,932 |
| $ | (27,642 | ) | $ | 7,762 |
| $ | 29,052 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Share Attributable to ATN Stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 3.15 |
|
|
|
|
| $ | 1.87 |
| ||
Diluted |
| $ | 3.13 |
|
|
|
|
| $ | 1.86 |
| ||
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 15,531 |
|
|
|
|
| 15,531 |
| ||||
Diluted |
| 15,619 |
|
|
|
|
| 15,619 |
| ||||
ATLANTIC TELE-NETWORK, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2012
(IN THOUSANDS, EXCEPT PER SHARE DATA)
|
| As Reported |
| Less: Allied |
| Pro Forma |
| Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
U.S. wireless |
|
|
|
|
|
|
|
|
| ||||
Retail |
| $ | 170,686 |
| $ | (170,339 | ) | $ | — |
| $ | 347 |
|
Wholesale |
| 98,937 |
| (50,355 | ) | — |
| 48,582 |
| ||||
International wireless |
| 39,171 |
| — |
| — |
| 39,171 |
| ||||
Wireline |
| 42,804 |
| — |
| — |
| 42,804 |
| ||||
Equipment and other |
| 16,985 |
| (13,318 | ) | — |
| 3,667 |
| ||||
Total revenue |
| 368,583 |
| (234,012 | ) | — |
| 134,571 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
| 79,536 |
| (51,568 | ) | — |
| 27,968 |
| ||||
Engineering and operations |
| 44,434 |
| (24,503 | ) | — |
| 19,931 |
| ||||
Sales and marketing |
| 63,031 |
| (52,452 | ) | — |
| 10,579 |
| ||||
Equipment expense |
| 43,085 |
| (37,065 | ) | — |
| 6,020 |
| ||||
General and administrative |
| 43,690 |
| (18,852 | ) | — |
| 24,838 |
| ||||
Transaction-related charges |
| 5 |
| — |
| — |
| 5 |
| ||||
Depreciation and amortization |
| 53,606 |
| (27,591 | ) | — |
| 26,015 |
| ||||
Gain on disposition of long-lived assets |
| — |
| — |
| — |
| — |
| ||||
Total operating expenses |
| 327,387 |
| (212,031 | ) | — |
| 115,356 |
| ||||
Income from operations |
| 41,196 |
| (21,981 | ) | — |
| 19,215 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other Income (Expense): |
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
| (7,782 | ) | 10 |
| 7,136 | (b) | (636 | ) | ||||
Equity in earnings of unconsolidated affiliate |
| 2,331 |
| (2,331 | ) | — |
| — |
| ||||
Other income, net |
| (282 | ) | (208 | ) | — |
| (490 | ) | ||||
Total other income (expense), net |
| (5,733 | ) | (2,529 | ) | 7,136 |
| (1,126 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
| 35,463 |
| (24,510 | ) | 7,136 |
| 18,089 |
| ||||
Income tax expense |
| 14,759 |
| (9,559 | )(c) | 2,783 | (c) | 7,983 |
| ||||
Net income |
| 20,704 |
| (14,951 | ) | 4,353 |
| 10,106 |
| ||||
Net income (loss) attributable to non-controlling interests, net of tax |
| (853 | ) | 520 |
| — |
| (333 | ) | ||||
Net income attributable to ATN stockholders |
| $ | 19,851 |
| $ | (14,431 | ) | $ | 4,353 |
| $ | 9,773 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Share Attributable to ATN Stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 1.28 |
|
|
|
|
| $ | 0.63 |
| ||
Diluted |
| $ | 1.27 |
|
|
|
|
| $ | 0.63 |
| ||
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 15,495 |
|
|
|
|
| 15,495 |
| ||||
Diluted |
| 15,581 |
|
|
|
|
| 15,581 |
| ||||
ATLANTIC TELE-NETWORK, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2013
(IN THOUSANDS, EXCEPT PER SHARE DATA)
|
| As |
| Less: Allied |
| Pro Forma |
| Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
U.S. wireless |
|
|
|
|
|
|
|
|
| ||||
Retail |
| $ | 162,015 |
| $ | (160,731 | ) | $ | — |
| $ | 1,284 |
|
Wholesale |
| 82,332 |
| (35,815 | ) | — |
| 46,517 |
| ||||
International wireless |
| 43,267 |
| — |
| — |
| 43,267 |
| ||||
Wireline |
| 41,441 |
| — |
| — |
| 41,441 |
| ||||
Equipment and other |
| 18,885 |
| (14,938 | ) | — |
| 3,947 |
| ||||
Total revenue |
| 347,940 |
| (211,484 | ) | — |
| 136,456 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
| 67,093 |
| (40,437 | ) | — |
| 26,656 |
| ||||
Engineering and operations |
| 43,932 |
| (25,092 | ) | — |
| 18,840 |
| ||||
Sales and marketing |
| 58,114 |
| (48,838 | ) | — |
| 9,276 |
| ||||
Equipment expense |
| 48,941 |
| (43,440 | ) | — |
| 5,501 |
| ||||
General and administrative |
| 40,683 |
| (15,653 | ) | — |
| 25,030 |
| ||||
Transaction-related charges |
| 1,092 |
| (1,092 | ) | — |
| — |
| ||||
Depreciation and amortization |
| 51,255 |
| (26,905 | ) | — |
| 24,350 |
| ||||
Gain on disposition of long-lived assets |
| (1,076 | ) | — |
| — |
| (1,076 | ) | ||||
Total operating expenses |
| 310,034 |
| (201,457 | ) | — |
| 108,577 |
| ||||
Income from operations |
| 37,906 |
| (10,027 | ) | — |
| 27,879 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other Income (Expense): |
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
| (5,002 | ) | 16 |
| 4,849 | (b) | (137 | ) | ||||
Equity in earnings of unconsolidated affiliate |
| 976 |
| (976 | ) | — |
| — |
| ||||
Other income, net |
| 536 |
| (508 | ) | — |
| 28 |
| ||||
Total other income (expense), net |
| (3,490 | ) | (1,468 | ) | 4,849 |
| (109 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
| 34,416 |
| (11,495 | ) | 4,849 |
| 27,770 |
| ||||
Income tax expense |
| 13,077 |
| (4,483 | )(c) | 1,891 | (c) | 10,485 |
| ||||
Net income |
| 21,339 |
| (7,012 | ) | 2,958 |
| 17,285 |
| ||||
Net income (loss) attributable to non-controlling interests, net of tax |
| (3,706 | ) | 716 |
| — |
| (2,990 | ) | ||||
Net income attributable to ATN stockholders |
| $ | 17,633 |
| $ | (6,296 | ) | $ | 2,958 |
| $ | 14,295 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Share Attributable to ATN Stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 1.13 |
|
|
|
|
| $ | 0.91 |
| ||
Diluted |
| $ | 1.12 |
|
|
|
|
| $ | 0.91 |
| ||
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 15,647 |
|
|
|
|
| 15,647 |
| ||||
Diluted |
| 15,756 |
|
|
|
|
| 15,756 |
| ||||
ATLANTIC TELE-NETWORK, INC.
UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
AS OF JUNE 30, 2013
(IN THOUSANDS)
|
| As |
| Sale of Allied |
| Debt |
| Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
ASSETS |
|
|
|
|
|
|
|
|
| ||||
Current Assets: |
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
| $ | 111,438 |
| $ | 726,124 | (d) | $ | (261,417 | ) | $ | 576,145 |
|
Restricted cash |
| — |
| 78,000 | (d) | — |
| 78,000 |
| ||||
Accounts receivable, net of allowances |
| 75,150 |
| (30,748 | )(e) | — |
| 44,402 |
| ||||
Materials and supplies |
| 29,075 |
| (19,375 | )(e) | — |
| 9,700 |
| ||||
Deferred income taxes |
| 8,533 |
| (6,766 | )(g) | — |
| 1,767 |
| ||||
Prepayments and other current assets |
| 17,517 |
| (6,977 | )(e) | — |
| 10,540 |
| ||||
Total current assets |
| 241,713 |
| 740,258 |
| (261,417 | ) | 720,554 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Property, plant and equipment, net |
| 450,832 |
| (196,000 | )(e) | — |
| 254,832 |
| ||||
Telecommunications licenses |
| 90,054 |
| (50,553 | )(e) | — |
| 39,501 |
| ||||
Goodwill |
| 45,077 |
| — |
| — |
| 45,077 |
| ||||
Trade name license, net |
| 12,295 |
| (11,878 | )(e) | — |
| 417 |
| ||||
Customer relationships, net |
| 29,252 |
| (27,250 | )(e) | — |
| 2,002 |
| ||||
Other assets |
| 23,289 |
| (3,559 | )(e) | (1,395 | ) | 18,335 |
| ||||
Total Assets |
| $ | 892,512 |
| $ | 451,018 |
| $ | (262,812 | ) | $ | 1,080,718 |
|
|
|
|
|
|
|
|
|
|
| ||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
| ||||
Current Liabilities: |
|
|
|
|
|
|
|
|
| ||||
Current portion of long-term debt |
| $ | 19,600 |
| $ | — |
| $ | (17,500 | ) | $ | 2,100 |
|
Accounts payable and accrued liabilities |
| 48,876 |
|
| 69 | (f) | (417 | ) | 48,528 |
| |||
Dividends payable |
| 3,943 |
| — |
| — |
| 3,943 |
| ||||
Accrued taxes |
| 4,839 |
| 248,070 | (g) | (2,488 | ) | 250,421 |
| ||||
Advance payments and deposits |
| 20,297 |
| (11,640 | )(e) | — |
| 8,657 |
| ||||
Other current liabilities |
| 38,256 |
| (17,840 | )(e) | — |
| 20,416 |
| ||||
Total current liabilities |
| 135,811 |
| 218,659 |
| (20,405 | ) | 334,065 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Deferred income taxes |
| 86,957 |
| (55,680 | )(g) | — |
| 31,277 |
| ||||
Other liabilities |
| 15,727 |
| (8,973 | )(e) | — |
| 6,754 |
| ||||
Long-term debt, excluding current portion |
| 243,632 |
| — |
| (238,516 | ) | 5,116 |
| ||||
Total liabilities |
| 482,127 |
| 154,006 |
| (258,921 | ) | 377,212 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Commitments and contingencies |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Atlantic Tele-Network, Inc.’s Stockholders’ Equity: |
|
|
|
|
|
|
|
|
| ||||
Preferred stock at par value |
| — |
| — |
| — |
| — |
| ||||
Common stock at par value |
| 162 |
| — |
| — |
| 162 |
| ||||
Treasury stock, at cost |
| (8,923 | ) | — |
| — |
| (8,923 | ) | ||||
Additional paid-in capital |
| 129,255 |
| — |
| — |
| 129,255 |
| ||||
Retained earnings |
| 234,084 |
| 279,416 | (g) | (3,891 | ) | 509,609 |
| ||||
Accumulated other comprehensive loss |
| (5,032 | ) | — |
| — |
| (5,032 | ) | ||||
Total Atlantic Tele-Network, Inc. stockholders’ equity |
| 349,546 |
| 279,416 |
| (3,891 | ) | 625,071 |
| ||||
Non-controlling interests |
| 60,839 |
| 17,596 | (g) | — |
| 78,435 |
| ||||
Total equity |
| 410,385 |
| 297,012 |
| (3,891 | ) | 703,506 |
| ||||
Total liabilities and equity |
| $ | 892,512 |
| $ | 451,018 |
| $ | (262,812 | ) | $ | 1,080,718 |
|
NOTES TO UNAUDITED PRO FORMA CONDENSED FINANCIAL INFORMATION
(a) The “Less: Allied Business” column reflects amounts included in the “As Reported” column that are the historical results of the Allied Business, which were included in the Company’s consolidated statements of operations. The Allied Business was acquired by the Company on April 26, 2010 from Cellco Partnership d/b/a Verizon Wireless, and the Allied Business’s results were included in the Company’s consolidated statements of operations beginning on that date. The acquisition resulted in a bargain purchase gain during the year ended December 31, 2010. This gain was the result of a bargain purchase generated by the forced divestiture of the assets that was required to be completed by Verizon within a required timeframe to a limited class of potential buyers.
(b) Reflects the adjustment to interest expense as a result of the principal portion of the Debt Repayment of $261 million. The adjustment was calculated as a pro rata reduction to interest expense recorded in each period based on the relative portion of the Debt Repayment of $261 million to the average balance outstanding for the period under the Company’s credit facility. In periods where the Company’s average balance outstanding under its credit facility was less than $261 million, the adjustment reflects the elimination of all interest expense recorded related to the Company’s credit facility for that period.
(c) Reflects the tax effect of the historical results of the Allied Business and the pro forma adjustment to interest expense associated with the Debt Repayment at a statutory tax rate comprising 35% for federal and 4% for blended state tax rates. For the year ended December 31, 2010, it should be noted that the “Gain on bargain purchase, net of deferred taxes” is reported net of tax, and was excluded from the calculation of the tax effect of the historical results of the Allied Business for that year.
(d) Reflects the receipt of proceeds in the amount of $780 million from the sale of the Allied Business and an additional payment of approximately $24.1 million received at the time of the sale as a preliminary purchase price adjustment related to the estimated working capital of the Allied Business. The estimated working capital payment is subject to adjustment based on the determination of the final closing working capital amount pursuant to the Purchase Agreement. Of the proceeds, $78 million are to be held in an escrow account to be available to fund indemnification claims and have been classified as “Restricted cash” in the accompanying pro forma condensed balance sheet.
(e) Reflects the elimination of assets, liabilities and non-controlling interests related to the disposed Allied Business which are included in the “As Reported” column.
(f) Adjustment represents accrual of $10,065 thousand for estimated legal and other advisory fees, as well as employee-related expenses to be incurred directly as a result of the sale of the Allied Business. These represent amounts in excess of amounts already included in the Company’s consolidated balance sheet as of June 30, 2013 of $(9,996) thousand for a total of $69 thousand
(g) Represents the recording of the pro forma gain on the sale of the Allied Business, including current and deferred income tax effect of gain and portion of gain attributable to non-controlling interests of the Allied Business. The pro forma gain has not been included as a pro forma adjustment to the unaudited pro forma condensed statements of operations due to its non-recurring nature but has been recorded in the unaudited pro forma condensed balance sheet as of June 30, 2013. The calculation of the pro forma gain is summarized as follows (in thousands):
Cash proceeds (including restricted cash) |
| $ | 804,124 |
|
Changes in assets, liabilities and non-controlling interests, net |
| (293,467 | ) | |
Pro forma gain on sale of Allied Busines , pre-tax and non-controlling interest |
| 510,657 |
| |
Current and deferred tax effect at 39% |
| (199,156 | ) | |
Pro forma gain on sale of Allied Business, net of tax |
| 311,501 |
| |
Non-controlling interest portion of gain, net of tax |
| (32,085 | ) | |
Pro forma gain on sale of Allied Business, net of tax and non-controlling interests |
| $ | 279,416 |
|
The tax effect of the pro forma gain consists of current tax expense of $(248,070) thousand and deferred tax benefit of $48,914 thousand.
The non-controlling interest represents an amount of $(14,489) thousand related to the Allied business in the “As Reported” column and a portion of the gain on sale. The non-controlling interest portion of gain was calculated based on the percentage
of the Allied Business owned by non-controlling interests (10.3%). The actual distribution to non-controlling interests may differ from this amount based on working capital and tax adjustments
(h) Adjustments reflect the use of $261,417 thousand of proceeds from the sale of the Alltel Business as repayment of all principal and accrued interest amounts then outstanding under the Company’s credit facility. The Debt Repayment occurred in conjunction with the closing of the sale of the Allied Business. This adjustment also includes the write-off of approximately $4,984 thousand in unamortized debt discount (included in Long-term debt in the “As Reported” column) and approximately $1,395 thousand in unamortized deferred financing costs (included in Other Assets in the “As Reported” column) related to the Company’s credit facility. The write-off of the debt discount and deferred financing costs was recorded net of taxes at a statutory rate of 39%, resulting in an approximate $2,488 thousand decrease to Accrued taxes.