ATN International, Inc(NASDAQ:ATNI)
ATN International, Inc., through its subsidiaries, provides telecommunications services in the United States, the Caribbean, and Bermuda. It operates in three segments: International Telecom, US Telecom, and Renewable Energy. The International Telecom segment provides fixed data, internet, voice, an...
Website: http://www.atni.com
Founded: 1987
Full Time Employees: 1,700
Sector: Communication Services
Industry: Telecom Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
communication services | 178,458,000 | 179,582,000 | 177,752,000 | 174,874,000 | 174,031,000 | 174,703,000 | 174,422,000 | 177,365,000 | 181,268,000 | 187,598,000 | 184,601,000 | 181,576,000 | 181,308,000 | 179,906,000 | 173,977,000 | 171,795,000 | 166,543,000 | 170,723,000 | 155,298,000 | 112,964,000 | 110,636,000 | 110,644,000 | 108,721,000 | 106,240,000 | 107,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
construction | 448,000 | 1,115,000 | 2,216,000 | 1,046,000 | 1,291,000 | 203,000 | 820,000 | 1,586,000 | 6,981,000 | 2,038,000 | 1,020,000 | 590,000 | 7,147,000 | 3,332,000 | 3,297,000 | 1,987,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 3,761,000 | 4,185,000 | 4,298,000 | 4,210,000 | 4,217,000 | 4,554,000 | 3,826,000 | 5,096,000 | 3,940,000 | 4,387,000 | 4,397,000 | 3,845,000 | 3,876,000 | 4,962,000 | 4,904,000 | 4,405,000 | 3,489,000 | -19,040,000 | 11,462,000 | 10,901,000 | 13,874,000 | 13,057,000 | 3,018,000 | 2,858,000 | 3,009,000 | 199,000 | 402,000 | 787,000 | 919,000 | 974,000 | 1,075,000 | 1,043,000 | 1,032,000 | 978,000 | 932,000 | 904,000 | 847,000 | 1,086,000 | 540,000 | 263,000 | 299,250 | -321,000 | 336,000 | ||||||||||||||||||||||||||||||||||||||
total revenue | 182,219,000 | 184,215,000 | 183,165,000 | 181,300,000 | 179,294,000 | 180,548,000 | 178,451,000 | 183,281,000 | 186,794,000 | 198,966,000 | 191,036,000 | 186,441,000 | 185,774,000 | 192,015,000 | 182,213,000 | 179,497,000 | 172,019,000 | 187,572,000 | 166,760,000 | 123,865,000 | 124,510,000 | 123,701,000 | 111,739,000 | 109,098,000 | 110,905,000 | 112,085,000 | 115,616,000 | 107,721,000 | 103,300,000 | 107,806,000 | 121,138,000 | 117,788,000 | 104,475,000 | 107,701,000 | 122,132,000 | 123,245,000 | 128,115,000 | 128,532,000 | 138,795,000 | 99,991,000 | 89,686,000 | 82,916,000 | 96,782,000 | 90,326,000 | 85,338,000 | 89,393,000 | 83,269,000 | 75,174,000 | 79,350,000 | 175,072,000 | 172,868,000 | 188,798,000 | 185,293,000 | 188,154,000 | 204,960,000 | 164,424,000 | |||||||||||||||||||||||||
yoy | 1.63% | 2.03% | 2.64% | -1.08% | -4.02% | -9.26% | -6.59% | -1.69% | 0.55% | 3.62% | 4.84% | 3.87% | 8.00% | 2.37% | 9.27% | 44.91% | 38.16% | 51.63% | 49.24% | 13.54% | 12.27% | 10.36% | -3.35% | 1.28% | 7.36% | 3.97% | -4.56% | -8.55% | -1.12% | 0.10% | -0.81% | -4.43% | -18.45% | -16.21% | -12.01% | 23.26% | 42.85% | 55.01% | 43.41% | 10.70% | 5.10% | -7.25% | 16.23% | 20.16% | 7.55% | -48.94% | -51.83% | -60.18% | -57.18% | -6.95% | -15.66% | 14.82% | |||||||||||||||||||||||||||||
qoq | -1.08% | 0.57% | 1.03% | 1.12% | -0.69% | 1.18% | -2.64% | -1.88% | -6.12% | 4.15% | 2.46% | 0.36% | -3.25% | 5.38% | 1.51% | 4.35% | -8.29% | 12.48% | 34.63% | -0.52% | 0.65% | 10.71% | 2.42% | -1.63% | -1.05% | -3.05% | 7.33% | 4.28% | -4.18% | -11.01% | 2.84% | 12.74% | -3.00% | -11.82% | -0.90% | -3.80% | -0.32% | -7.39% | 38.81% | 11.49% | 8.16% | -14.33% | 7.15% | 5.84% | -4.54% | 7.35% | 10.77% | -5.26% | -54.68% | 1.27% | -8.44% | 1.89% | -1.52% | -8.20% | 24.65% | ||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of communication services and other | 77,426,000 | 79,889,000 | 77,850,000 | 77,165,000 | 78,224,000 | 76,757,000 | 78,973,000 | 76,137,000 | 80,390,000 | 82,598,000 | 80,367,000 | 77,718,000 | 79,040,000 | 83,074,000 | 78,949,000 | 77,860,000 | 73,011,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of construction revenue | 494,000 | 1,086,000 | 2,183,000 | 1,501,000 | 1,278,000 | 205,000 | 813,000 | 1,570,000 | 6,710,000 | 2,031,000 | 1,016,000 | 588,000 | 7,123,000 | 3,321,000 | 3,286,000 | 2,033,000 | 8,058,000 | 5,855,000 | 9,535,000 | 12,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 56,176,000 | 53,856,000 | 54,293,000 | 56,160,000 | 55,228,000 | 56,289,000 | 53,601,000 | 57,661,000 | 61,315,000 | 58,642,000 | 60,792,000 | 61,914,000 | 61,348,000 | 58,230,000 | 58,056,000 | 59,178,000 | 56,343,000 | 56,578,000 | 53,360,000 | 40,652,000 | 37,693,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 1,935,000 | 1,987,000 | 1,966,000 | 2,685,000 | 1,905,000 | 1,716,000 | 1,831,000 | 2,781,000 | 1,909,000 | 2,062,000 | 1,956,000 | 2,739,000 | 1,778,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction-related charges | 833,000 | 1,504,000 | 444,000 | 193,000 | 1,436,000 | 1,038,000 | 3,791,000 | 19,000 | 55,000 | 45,000 | 438,000 | 13,000 | 417,000 | 3,416,000 | 412,000 | 554,000 | 2,398,000 | 5,696,000 | 1,396,000 | 730,000 | 1,494,000 | 31,000 | 72,000 | 44,000 | 155,000 | 21,000 | 28,000 | 40,000 | 2,000,000 | 178,000 | 438,000 | 27,000 | 122,000 | 61,000 | 148,000 | 677,000 | 123,000 | 2,091,000 | 10,410,000 | 3,655,000 | 4,330,000 | 2,536,000 | 137,000 | 179,000 | 346,000 | 21,000 | 2,610,000 | 310,000 | 782,000 | ||||||||||||||||||||||||||||||||
restructuring and reorganization expenses | 1,725,000 | 1,430,000 | 1,990,000 | 4,907,000 | 1,830,000 | 2,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 31,156,000 | 31,649,000 | 32,938,000 | 33,863,000 | 34,527,000 | 31,139,000 | 37,299,000 | 35,558,000 | 34,340,000 | 34,636,000 | 34,370,000 | 36,217,000 | 36,404,000 | 34,716,000 | 33,312,000 | 33,817,000 | 33,292,000 | 20,155,000 | 20,508,000 | 22,222,000 | 21,580,000 | 21,991,000 | 22,518,000 | 24,255,000 | 22,603,000 | 21,549,000 | 20,718,000 | 21,117,000 | 21,384,000 | 21,913,000 | 21,305,000 | 21,030,000 | 21,157,000 | 22,254,000 | 22,494,000 | 23,067,000 | 21,866,000 | 16,493,000 | 14,554,000 | 13,077,000 | 14,590,000 | 14,472,000 | 14,751,000 | 12,842,000 | 12,930,000 | 11,980,000 | 12,335,000 | 25,454,000 | 25,802,000 | 26,048,000 | 26,582,000 | 24,791,000 | 23,974,000 | 18,542,000 | 10,069,000 | 9,794,000 | 9,200,000 | 8,289,000 | 7,424,000 | 7,077,000 | 6,815,000 | 6,658,000 | 6,501,000 | 6,133,000 | 6,105,000 | 5,795,000 | 3,070,250 | 4,005,000 | |||||||||||||
amortization of intangibles from acquisitions | 496,000 | 1,244,000 | 1,212,000 | 1,226,000 | 1,226,000 | 1,991,000 | 1,991,000 | 1,945,000 | 1,980,000 | 3,122,000 | 3,124,000 | 3,144,000 | 3,247,000 | 3,272,000 | 3,236,000 | 3,250,000 | 3,258,000 | 3,451,000 | 3,480,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets, transfers and contingent consideration | 782,000 | -3,542,000 | 1,556,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 170,529,000 | 168,511,000 | 173,335,000 | 181,067,000 | 176,627,000 | 171,876,000 | 216,809,000 | 158,965,000 | 182,220,000 | 195,702,000 | 184,200,000 | 184,001,000 | 185,138,000 | 187,345,000 | 180,774,000 | 177,775,000 | 171,911,000 | 207,869,000 | 167,742,000 | 120,960,000 | 121,161,000 | 138,400,000 | 102,182,000 | 102,074,000 | 103,606,000 | 113,825,000 | 105,368,000 | 104,967,000 | 101,186,000 | 97,569,000 | 90,314,000 | 102,035,000 | 100,266,000 | 66,351,000 | 141,657,000 | 107,402,000 | 110,322,000 | 118,621,000 | 116,714,000 | 98,079,000 | 73,793,000 | 74,736,000 | 74,258,000 | 61,594,000 | 66,187,000 | 61,235,000 | 61,662,000 | 58,926,000 | 59,312,000 | 154,935,000 | 155,099,000 | 159,168,000 | 162,219,000 | 177,764,000 | 191,134,000 | 156,650,000 | 47,263,000 | 42,183,000 | 39,189,000 | 35,552,000 | 32,356,000 | 29,976,000 | 29,321,000 | 29,217,000 | 30,237,000 | 26,482,000 | 25,463,000 | 22,948,000 | 11,297,000 | 15,123,000 | |||||||||||
income from operations | 11,690,000 | 15,704,000 | 9,830,000 | 233,000 | 2,667,000 | 8,672,000 | -38,358,000 | 24,316,000 | 4,574,000 | 3,264,000 | 6,836,000 | 2,440,000 | 636,000 | 4,670,000 | 1,439,000 | 1,722,000 | 108,000 | -20,297,000 | -982,000 | 2,905,000 | 3,349,000 | -14,699,000 | 9,557,000 | 7,024,000 | 7,299,000 | -1,740,000 | 10,248,000 | 2,754,000 | 2,114,000 | 10,237,000 | 30,824,000 | 15,753,000 | 4,209,000 | 41,350,000 | -19,525,000 | 15,843,000 | 17,793,000 | 9,911,000 | 22,081,000 | 1,912,000 | 15,893,000 | 8,180,000 | 22,524,000 | 28,732,000 | 19,151,000 | 28,158,000 | 21,607,000 | 16,248,000 | 20,038,000 | 20,137,000 | 17,769,000 | 29,630,000 | 23,074,000 | 10,390,000 | 13,826,000 | 7,774,000 | 7,422,000 | 18,112,000 | 16,777,000 | 20,356,000 | 18,058,000 | 15,654,000 | 17,640,000 | 14,997,000 | 13,300,000 | 14,865,000 | 12,032,000 | 11,573,000 | 11,281,000 | 9,877,000 | |||||||||||
yoy | 338.32% | 81.09% | -125.63% | -99.04% | -41.69% | 165.69% | -661.12% | 896.56% | 619.18% | -30.11% | 375.05% | 41.70% | 488.89% | -123.01% | -246.54% | -40.72% | -96.78% | 38.08% | -110.28% | -58.64% | -54.12% | 744.77% | -6.74% | 155.05% | 245.27% | -117.00% | -66.75% | -82.52% | -49.77% | -75.24% | -257.87% | -0.57% | -76.34% | 317.21% | -188.42% | 728.61% | 11.95% | 21.16% | -1.97% | -93.35% | -17.01% | -70.95% | 4.24% | 76.83% | -4.43% | 39.83% | 21.60% | -45.16% | -13.16% | 93.81% | 28.52% | 281.14% | 210.89% | -42.63% | -17.59% | -61.81% | -58.90% | 15.70% | -4.89% | 35.73% | 35.77% | 5.31% | 46.61% | 29.59% | 17.90% | 50.50% | |||||||||||||||
qoq | -25.56% | 59.76% | 4118.88% | -91.26% | -69.25% | -122.61% | -257.75% | 431.61% | 40.13% | -52.25% | 180.16% | 283.65% | -86.38% | 224.53% | -16.43% | 1494.44% | -100.53% | 1966.90% | -133.80% | -13.26% | -122.78% | -253.80% | 36.06% | -3.77% | -519.48% | -116.98% | 272.11% | 30.27% | -79.35% | -66.79% | 95.67% | 274.27% | -89.82% | -311.78% | -223.24% | -10.96% | 79.53% | -55.12% | 1054.86% | -87.97% | 94.29% | -63.68% | -21.61% | 50.03% | -31.99% | 30.32% | 32.98% | -18.91% | -0.49% | 13.33% | -40.03% | 28.41% | 122.08% | -24.85% | 77.85% | 4.74% | -59.02% | 7.96% | -17.58% | 12.73% | 15.36% | -11.26% | 17.62% | 12.76% | -10.53% | 23.55% | 3.97% | 2.59% | 14.21% | ||||||||||||
operating margin % | 6.42% | 8.52% | 5.37% | 0.13% | 1.49% | 4.80% | -21.49% | 13.27% | 2.45% | 1.64% | 3.58% | 1.31% | 0.34% | 2.43% | 0.79% | 0.96% | 0.06% | -10.82% | -0.59% | 2.35% | 2.69% | -11.88% | 8.55% | 6.44% | 6.58% | -1.55% | 8.86% | 2.56% | 2.05% | 9.50% | 25.45% | 13.37% | 4.03% | 38.39% | -15.99% | 12.85% | 13.89% | 7.71% | 15.91% | 1.91% | 17.72% | 9.87% | 23.27% | 31.81% | 22.44% | 31.50% | 25.95% | 21.61% | 25.25% | 11.50% | 10.28% | 15.69% | 12.45% | 5.52% | 6.75% | 4.73% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |
other expense | -3,232,000 | -17,723,000 | -10,949,000 | -591,000 | -14,246,000 | -1,001,000 | -166,000 | 1,100,000 | -2,905,000 | -2,885,000 | -2,591,000 | -155,000 | -2,335,000 | -532,000 | -3,081,000 | -2,321,000 | -785,000 | -853,000 | -464,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 132,000 | 141,000 | 157,000 | 132,000 | 272,000 | 387,000 | 212,000 | 140,000 | 445,000 | 114,000 | 136,000 | 45,000 | 182,000 | 133,000 | 38,000 | 51,000 | 49,000 | 42,000 | 46,000 | -6,000 | -6,000 | 118,000 | 66,000 | 243,000 | 403,000 | 414,000 | 517,000 | 928,000 | 391,000 | 568,000 | 487,000 | 366,000 | 526,000 | 453,000 | 347,000 | 286,000 | 310,000 | 236,000 | 345,000 | 348,000 | 85,000 | 88,000 | 3,000 | 71,000 | 120,000 | 90,000 | 84,000 | 154,000 | 369,000 | 340,000 | 344,000 | 410,000 | 569,000 | 713,000 | 517,000 | 594,000 | 528,000 | 202,000 | 203,000 | 202,250 | 273,000 | 263,000 | 269,000 | 218,000 | 134,000 | 111,000 | 124,000 | 127,000 | 120,000 | 126,000 | 138,000 | ||||||||||
interest expense | -10,478,000 | -11,434,000 | -11,628,000 | -12,810,000 | -11,950,000 | -12,996,000 | -12,695,000 | -12,337,000 | -11,520,000 | -11,986,000 | -11,445,000 | -10,449,000 | -8,807,000 | -7,310,000 | -5,513,000 | -4,278,000 | -3,363,000 | -3,891,000 | -3,438,000 | -1,137,000 | -1,147,000 | -1,256,000 | -1,361,000 | -1,574,000 | -1,156,000 | -1,167,000 | -1,298,000 | -1,263,000 | -1,281,000 | -1,214,000 | -2,229,000 | -2,327,000 | -2,204,000 | -2,271,000 | -2,098,000 | -2,153,000 | -2,316,000 | -1,688,000 | -1,787,000 | -1,061,000 | -826,000 | -1,027,000 | -795,000 | -742,000 | -157,750 | -297,000 | -197,000 | -136,000 | -101,000 | -77,000 | -50,000 | -53,000 | -179,000 | -73,000 | -73,000 | -99,000 | |||||||||||||||||||||||||
income before income taxes | -1,888,000 | -2,019,000 | -1,119,000 | -13,036,000 | -11,579,000 | -4,694,000 | -51,486,000 | 11,541,000 | -6,329,000 | -9,735,000 | -4,260,000 | -5,748,000 | -7,795,000 | -1,641,000 | -2,132,000 | -5,280,000 | 995,000 | -24,241,000 | -4,763,000 | 1,748,000 | 4,571,000 | -15,781,000 | 6,283,000 | 6,106,000 | 3,485,000 | -4,307,000 | 6,678,000 | 1,753,000 | 1,948,000 | 11,337,000 | 27,919,000 | 12,868,000 | 1,618,000 | 41,195,000 | -21,860,000 | 13,505,000 | 14,712,000 | 18,136,000 | 16,280,000 | 27,525,000 | 19,746,000 | 7,809,000 | 11,084,000 | 32,720,000 | 6,314,000 | 17,294,000 | 15,986,000 | ||||||||||||||||||||||||||||||||||
income tax expense | 1,586,000 | -3,776,000 | -192,000 | 204,000 | 1,619,000 | -5,087,000 | -740,000 | 9,569,000 | 7,338,000 | 5,552,000 | 2,481,000 | 6,715,000 | 6,362,000 | 9,513,000 | 7,979,000 | 3,830,000 | 5,022,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -3,474,000 | -6,807,000 | 3,933,000 | -9,260,000 | -11,387,000 | 4,207,000 | -39,451,000 | 11,337,000 | -7,948,000 | -7,319,000 | -3,718,000 | -661,000 | -7,055,000 | -2,546,000 | -1,772,000 | -1,309,000 | -1,957,000 | -23,898,000 | -4,475,000 | 3,290,000 | 4,276,000 | -17,639,000 | 6,191,000 | 8,364,000 | 2,376,000 | -5,638,000 | 4,844,000 | 2,027,000 | 735,000 | 5,485,000 | 20,909,000 | 10,780,000 | -2,303,000 | 47,375,000 | -20,976,000 | 10,909,000 | 11,584,000 | 3,608,000 | 11,694,000 | -1,886,000 | 10,798,000 | 6,982,000 | 11,648,000 | 15,018,000 | 18,914,000 | 14,322,000 | 10,401,000 | 307,752,000 | 11,421,000 | 9,918,000 | 18,012,000 | 11,767,000 | 3,979,000 | 6,062,000 | 25,042,000 | 3,858,000 | 9,952,000 | 9,030,000 | 10,139,000 | 10,204,000 | 7,867,000 | 9,402,000 | 9,049,000 | 6,898,000 | 7,603,000 | 4,935,000 | 4,089,000 | 2,891,000 | 4,432,000 | 3,231,000 | 3,046,000 | 1,952,000 | 3,631,000 | 3,389,000 | 3,145,000 | 3,193,000 | 3,133,000 | 3,106,000 | 2,812,000 | ||
yoy | -69.49% | -261.80% | -109.97% | -181.68% | 43.27% | -157.48% | 961.08% | -1815.13% | 12.66% | 187.47% | 109.82% | -49.50% | 260.50% | -89.35% | -60.40% | -139.79% | -145.77% | 35.48% | -172.28% | -60.66% | 79.97% | 212.86% | 27.81% | 312.63% | 223.27% | -202.79% | -76.83% | -81.20% | -131.91% | -88.42% | -199.68% | -1.18% | -119.88% | 1213.05% | -279.37% | -678.42% | 7.28% | -48.32% | 0.39% | -112.56% | -63.09% | -18.67% | 44.39% | 65.61% | 44.40% | -42.26% | 2515.38% | 187.03% | 63.61% | -28.07% | 205.00% | -60.02% | -32.87% | 146.99% | -62.19% | 26.50% | -3.96% | 12.05% | 47.93% | 3.47% | 90.52% | 121.30% | 138.60% | 71.55% | 52.74% | 34.24% | 48.10% | 22.06% | -4.66% | -3.15% | -38.87% | 15.90% | 9.11% | 11.84% | |||||||
qoq | -48.96% | -273.07% | -142.47% | -18.68% | -370.67% | -110.66% | -447.98% | -242.64% | 8.59% | 96.85% | 462.48% | -90.63% | 177.10% | 43.68% | 35.37% | -33.11% | -91.81% | 434.03% | -236.02% | -23.06% | -124.24% | -384.91% | -25.98% | 252.02% | -142.14% | -216.39% | 138.97% | 175.78% | -86.60% | -73.77% | 93.96% | -568.09% | -104.86% | -325.85% | -292.28% | -5.83% | 221.06% | -69.15% | -720.04% | -117.47% | 54.65% | -40.06% | -22.44% | 32.06% | 37.70% | -96.62% | 2594.62% | 15.15% | -44.94% | 53.07% | 195.73% | -34.36% | -75.79% | 549.09% | -61.23% | 10.21% | -10.94% | -0.64% | 29.71% | -16.33% | 3.90% | 31.18% | -9.27% | 54.06% | 20.69% | 41.44% | -34.77% | 37.17% | 6.07% | 56.05% | -46.24% | 7.14% | 7.76% | -1.50% | 1.92% | 0.87% | 10.46% | ||||
net income margin % | -1.91% | -3.70% | 2.15% | -5.11% | -6.35% | 2.33% | -22.11% | 6.19% | -4.25% | -3.68% | -1.95% | -0.35% | -3.80% | -1.33% | -0.97% | -0.73% | -1.14% | -12.74% | -2.68% | 2.66% | 3.43% | -14.26% | 5.54% | 7.67% | 2.14% | -5.03% | 4.19% | 1.88% | 0.71% | 5.09% | 17.26% | 9.15% | -2.20% | 43.99% | -17.17% | 8.85% | 9.04% | 2.81% | 8.43% | -1.89% | 12.04% | 8.42% | 12.04% | 16.63% | 0% | 21.16% | 17.20% | 13.84% | 387.84% | 6.52% | 5.74% | 9.54% | 6.35% | 2.11% | 2.96% | 15.23% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
net loss attributable to noncontrolling interests, net of tax expense of 0.1 million and (0.2) million, respectively | 677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to atn international, inc. stockholders | -2,797,000 | -8,928,000 | 3,571,000 | -32,691,000 | -6,315,000 | -5,836,000 | -3,584,000 | -5,885,000 | -1,014,000 | -1,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss per weighted-average share attributable to atn international, inc. stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -290 | -690 | 140 | -2,260 | -500 | -450 | -310 | -30 | -440 | -60 | -100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -290 | -690 | 140 | -2,260 | -500 | -450 | -310 | -30 | -440 | -60 | -100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 15,283,000 | 15,218,000 | 15,257,000 | 15,223,000 | 15,131,000 | 15,229,000 | 15,114,000 | 15,254,000 | 15,437,000 | 15,595,000 | 15,601,000 | 15,719,000 | 15,768,000 | 15,751,000 | 15,763,000 | 15,749,000 | 15,708,000 | 15,867,000 | 15,860,000 | 15,912,000 | 15,902,000 | 15,923,000 | 15,962,000 | 15,970,000 | 16,001,000 | 15,983,000 | 16,000,000 | 15,997,000 | 16,001,000 | 15,988,000 | 15,958,000 | 15,962,000 | 16,019,000 | 16,138,000 | 16,178,000 | 16,195,000 | 16,157,000 | 16,131,000 | 16,148,000 | 16,145,000 | 16,092,000 | 16,022,000 | 16,049,000 | 16,038,000 | 15,939,000 | 15,923,000 | 15,915,000 | 15,830,000 | 15,738,000 | 15,706,000 | 15,588,000 | 15,560,000 | 15,535,000 | 15,384,000 | 15,349,000 | 15,300,000 | 15,260,000 | 15,232,000 | 15,229,000 | 15,187 | 15,175 | 15,161 | 15,151 | 12,486 | 4,964 | 4,988 | 5,014 | 5,025 | 5,026 | 5,025 | 5,024 | 5,018 | 5,024 | 5,016 | 4,998 | ||||||
diluted | 15,283,000 | 15,218,000 | 15,267,000 | 15,223,000 | 15,131,000 | 15,229,000 | 15,114,000 | 15,255,000 | 15,437,000 | 15,595,000 | 15,601,000 | 15,719,000 | 15,768,000 | 15,751,000 | 15,763,000 | 15,749,000 | 15,708,000 | 15,867,000 | 15,860,000 | 15,921,000 | 15,952,000 | 15,923,000 | 16,011,000 | 16,004,000 | 16,001,000 | 15,983,000 | 16,007,000 | 15,997,000 | 16,001,000 | 16,042,000 | 16,021,000 | 16,010,000 | 16,019,000 | 16,210,000 | 16,178,000 | 16,274,000 | 16,246,000 | 16,227,000 | 16,241,000 | 16,145,000 | 16,198,000 | 16,142,000 | 16,165,000 | 16,150,000 | 15,939,000 | 16,030,000 | 16,023,000 | 15,950,000 | 15,845,000 | 15,821,000 | 15,695,000 | 15,651,000 | 15,609,000 | 15,485,000 | 15,502,000 | 15,478,000 | 15,447,000 | 15,282,000 | 15,250,000 | 15,253 | 15,317 | 15,286 | 15,321 | 12,544 | 4,973 | 4,991 | 5,014 | 5,025 | 5,026 | 5,025 | 5,024 | 5,033 | 5,024 | 5,016 | 5,049 | ||||||
dividends per share applicable to common stock | 0.275 | 0.28 | 0.275 | 0.275 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.21 | 0.21 | 0.21 | 0.21 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.34 | 0.34 | 0.34 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 | 0.29 | 0.29 | 0.29 | 0.27 | 0.27 | 0.27 | 0.25 | 0.25 | 0.25 | 0.23 | 0.22 | 0.22 | 0.2 | 0.2 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.14 | 0.14 | 0.14 | |||||||||||||||
goodwill impairment | 35,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -6,430,000 | 522,000 | -2,568,000 | -757,000 | -645,000 | -578,000 | 172,000 | -1,127,000 | 213,000 | 2,216,000 | 194,000 | 866,000 | 1,904,000 | -2,724,000 | 4,199,000 | -102,000 | -385,000 | -66,000 | 2,375,000 | 180,000 | -2,031,000 | 590,000 | -3,814,000 | -2,567,000 | -3,570,000 | 187,000 | -753,000 | 1,590,000 | -690,000 | -522,000 | -943,000 | 766,000 | -137,000 | 14,000 | -418,000 | -742,000 | 36,000 | 32,000 | 338,000 | 73,000 | 334,000 | 201,000 | 595,000 | 204,000 | 225,000 | 4,000 | 10,000 | 143,000 | 24,000 | 2,557,000 | 330,500 | 380,000 | 329,000 | 301,000 | -1,848,000 | 564,000 | 1,087,000 | 1,182,000 | -58,000 | 279,000 | 229,000 | 182,000 | |||||||||||||||||||
income tax benefit | 4,788,000 | -5,052,000 | -8,901,000 | -12,035,000 | -2,416,000 | -542,000 | -344,500 | -360,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.6) million, (0.9) million, (1.0) million and (1.0) million, respectively | 1,276,000 | 410,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to atn international, inc. stockholders | -2,902,750 | 4,343,000 | -7,026,000 | 9,003,000 | 767,000 | -1,063,750 | -2,783,000 | -525,000 | -948,000 | 525,750 | -2,619,000 | 2,019,000 | 2,706,000 | -20,515,000 | 2,661,000 | 4,746,000 | -9,754,000 | 1,385,000 | -856,000 | 1,133,000 | 17,022,000 | 7,216,000 | -5,555,000 | 43,504,000 | -24,760,000 | 5,883,000 | 6,859,000 | 1,895,000 | 7,171,000 | -3,086,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income per weighted-average share attributable to atn international, inc. stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 70 | 1,070 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,030 | 680 | 290 | 410 | 1,620 | 260 | 630 | 580 | 0.67 | 0.67 | 0.52 | 0.62 | 0.6 | 0.46 | 0.53 | 0.4 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.64 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
diluted | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 80 | 1,060 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,020 | 670 | 290 | 410 | 1,600 | 260 | 630 | 580 | 0.66 | 0.67 | 0.51 | 0.61 | 0.59 | 0.45 | 0.53 | 0.39 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.63 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
loss on disposition of assets and transfers | 2,685,000 | 750,000 | 1,668,000 | 1,504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.2) million, (0.4) million, (0.4) million and (0.1) million respectively | 2,234,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.2) million and 0.3 million respectively | 2,459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.9) million, (0.6) million, (1.0) million and (1.8) million respectively | 1,514,750 | 6,760,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring expenses | 1,190,000 | 6,588,000 | 1,383,000 | 370,000 | 2,887,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets | -15,930,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.4) million, (0.7) million, (0.1) million and (1.2) million respectively | -2,334,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | -493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of 0.3 million and (0.6) million respectively | 1,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of long-lived assets | 102,500 | 132,000 | 445,000 | -167,000 | 513,000 | 484,000 | -28,000 | 3,420,000 | 2,154,000 | -256,000 | 743,000 | 117,000 | 21,512,000 | -4,000 | 49,000 | 15,000 | 2,520,000 | 132,000 | -111,000 | 302,000 | -10,916,000 | -13,496,000 | -2,333,000 | 284,000 | -412,000 | -593,000 | 1,111,000 | 6,750 | 56,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.6) million, (0.8) million, (1.8) million and (1.3) million respectively | 683,250 | 134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.7) million, 0 million, (1.2) million and (0.5) million respectively | 1,428,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax benefit of (0.6) million and (0.5) million respectively | 1,170,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests, net of tax expense of (0.8) million, (1.2) million, (1.3) million, and (0.8) million, respectively. | 195,500 | -1,011,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | -3,971,000 | 2,952,000 | -343,000 | -288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests, net of tax expense of 0 million, 0.3 million, (0.5) million, and 0.4 million, respectively. | 784,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests, net of tax expense of (0.5) million and 0.1 million, respectively. | 1,009,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of services | 42,179,250 | 70,732,000 | 48,479,000 | 49,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 17,173,250 | 28,875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(net income) loss attributable to noncontrolling interests, net of tax expense of (1.2) million, 0.2 million, (0.8) million, and 0.8 million, respectively. | -246,500 | 1,856,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax provisions | -1,542,000 | 295,000 | 1,858,000 | 92,000 | -2,258,000 | 1,109,000 | 1,331,000 | 1,834,000 | -274,000 | 1,213,000 | 5,852,000 | 7,010,000 | 2,088,000 | 3,921,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.3 million, 0.2 million, 0.4 million, and 0.6 million, respectively. | -1,271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.1 million and 0.3 million, respectively. | -1,570,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
termination and access fees | 28,201,000 | 26,979,000 | 28,470,000 | 28,113,000 | 29,503,000 | 27,622,000 | 27,930,000 | 27,888,000 | 30,441,000 | 29,866,000 | 28,257,000 | 25,914,000 | 21,762,000 | 27,387,000 | 27,915,000 | 30,458,000 | 35,948,000 | 36,728,000 | 25,197,000 | 20,913,000 | 21,101,000 | 21,343,000 | 19,852,000 | 16,035,000 | 16,018,000 | 16,231,000 | 15,862,000 | 14,112,000 | 32,857,000 | 34,254,000 | 38,790,000 | 38,951,000 | 51,975,000 | 53,076,000 | 41,104,000 | 10,677,000 | 10,887,000 | 10,446,000 | 9,612,000 | 8,376,000 | 7,588,000 | 6,811,000 | 6,753,000 | 6,177,000 | 6,077,000 | 5,931,000 | 4,751,000 | 1,101,500 | 1,633,000 | ||||||||||||||||||||||||||||||||
construction costs | 10,226,000 | 390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
engineering and operations | 19,367,000 | 18,127,000 | 17,367,000 | 18,489,000 | 19,415,000 | 20,095,000 | 19,107,000 | 19,032,000 | 18,293,000 | 18,177,000 | 18,409,000 | 18,152,000 | 16,733,000 | 18,852,000 | 19,362,000 | 19,667,000 | 16,632,000 | 16,282,000 | 8,907,000 | 9,837,000 | 11,026,000 | 10,631,000 | 7,668,000 | 10,418,000 | 9,788,000 | 9,521,000 | 9,630,000 | 9,509,000 | 21,781,000 | 22,132,000 | 20,796,000 | 21,945,000 | 21,835,000 | 21,747,000 | 18,127,000 | 6,412,000 | 7,511,000 | 6,947,000 | 6,431,000 | 5,930,000 | 5,856,000 | 5,420,000 | 5,709,000 | 5,764,000 | 5,013,000 | 4,664,000 | 4,360,000 | 2,718,250 | 3,764,000 | ||||||||||||||||||||||||||||||||
sales, marketing and customer service | 9,337,000 | 9,344,000 | 9,373,000 | 9,504,000 | 9,682,000 | 9,785,000 | 9,874,000 | 9,390,000 | 9,238,000 | 8,995,000 | 8,413,000 | 8,562,000 | 9,008,000 | 8,440,000 | 8,715,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 26,041,000 | 25,735,000 | 24,752,000 | 24,923,000 | 25,016,000 | 25,110,000 | 26,590,000 | 23,816,000 | 26,797,000 | 25,210,000 | 26,754,000 | 25,540,000 | 25,165,000 | 26,620,000 | 26,000,000 | 24,349,000 | 30,344,000 | 27,242,000 | 20,408,000 | 16,421,000 | 15,147,000 | 15,930,000 | 14,391,000 | 15,747,000 | 14,213,000 | 14,435,000 | 13,698,000 | 13,827,000 | 21,537,000 | 19,146,000 | 22,195,000 | 21,549,000 | 25,613,000 | 29,179,000 | 26,643,000 | 10,786,000 | 9,787,000 | 8,215,000 | 7,228,000 | 6,819,000 | 5,882,000 | 5,804,000 | 5,639,000 | 5,850,000 | 5,832,000 | 5,970,000 | 4,844,000 | 2,529,250 | 3,337,000 | ||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.2 million, 0.4 million, 0.8 million, 1.2 million, respectively. | -2,634,500 | -3,530,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.2 million, 0.3 million, 0.6 million, 0.7 million, respectively. | -3,618,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expenses | -2,901,000 | -1,803,000 | -2,686,000 | -255,000 | 1,923,000 | -1,244,000 | -1,045,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.3 million and 0.4 million, respectively. | -3,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wireless | 49,783,000 | 54,555,000 | 46,996,000 | 41,613,000 | 45,778,000 | 52,003,000 | 50,496,000 | 50,548,000 | 54,095,000 | 57,254,000 | 54,460,000 | 56,230,000 | 51,498,000 | 61,151,000 | 57,088,000 | 58,878,000 | 33,122,000 | 36,515,000 | 31,725,000 | 30,388,000 | 24,786,000 | 19,753,000 | 21,453,000 | 19,117,000 | 18,172,000 | 16,704,000 | 14,233,000 | 13,312,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
wireline | 61,145,000 | 59,623,000 | 59,276,000 | 60,197,000 | 57,142,000 | 63,717,000 | 61,269,000 | 48,096,000 | 44,195,000 | 56,309,000 | 61,459,000 | 63,800,000 | 65,829,000 | 66,129,000 | 33,976,000 | 22,445,000 | 21,988,000 | 21,815,000 | 22,089,000 | 20,593,000 | 21,531,000 | 21,283,000 | 21,530,000 | 21,504,000 | 20,877,000 | 20,564,000 | 21,120,000 | 20,889,000 | 20,671,000 | 20,829,000 | 23,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
renewable energy | 1,157,000 | 1,438,000 | 1,449,000 | 1,490,000 | 4,886,000 | 5,418,000 | 6,023,000 | 5,831,000 | 5,702,000 | 4,974,000 | 4,891,000 | 4,900,000 | 4,673,000 | 5,784,000 | 5,562,000 | 5,589,000 | 5,409,000 | 5,052,000 | 5,290,000 | 5,289,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on damaged assets and other hurricane related charges, net of insurance recovery | 84,000 | 184,000 | 482,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.4 million, 0.5 million, 1.2 million and 1.1 million, respectively. | -2,164,250 | -3,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.3 million, 0.3 million, 0.7 million and 0.6 million, respectively. | -2,883,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.4 million and 0.3 million, respectively. | -2,316,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on deconsolidation of subsidiary | -529,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.5 million, 0.3 million, 1.1 million, and 0.7 million, respectively. | -2,676,250 | -3,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.3 million, 0.1 million, 0.6 million, and 0.4 million, respectively. | -3,564,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.3 million and 0.3 million, respectively. | -3,252,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment and other | 3,709,000 | 3,595,000 | 2,435,000 | 3,185,000 | 6,532,000 | 5,731,000 | 3,365,000 | 2,774,000 | 3,257,000 | 2,476,000 | 2,621,000 | 2,441,000 | 1,999,000 | 2,108,000 | 2,104,000 | 2,155,000 | 9,595,000 | 9,290,000 | 8,443,000 | 8,458,000 | 8,174,000 | 11,131,000 | 7,612,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment expense | 4,384,000 | 3,167,000 | 3,008,000 | 2,545,000 | 3,844,000 | 3,146,000 | 4,063,000 | 3,259,000 | 4,904,000 | 3,431,000 | 2,833,000 | 3,821,000 | 2,912,000 | 3,273,000 | 2,715,000 | 2,549,000 | 24,384,000 | 24,557,000 | 23,408,000 | 21,989,000 | 21,192,000 | 12,700,000 | 10,139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | 1,785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 2,856,250 | 349,000 | 11,076,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | -7,304,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on damaged assets and other hurricane related charges | 9,141,500 | 36,566,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 1,209,750 | -884,000 | 2,596,000 | 3,128,000 | 3,982,000 | 9,602,000 | 2,945,000 | 4,631,000 | 1,482,000 | 10,134,000 | 13,008,000 | 7,968,000 | 2,456,000 | 7,342,000 | 6,956,000 | 8,538,000 | 6,642,000 | 7,390,000 | 7,863,000 | 7,250,000 | 6,664,000 | 6,286,000 | 6,225,000 | 6,465,000 | 5,159,000 | 5,601,000 | 5,024,000 | 5,016,000 | 3,621,000 | 5,703,000 | 5,359,000 | 4,804,000 | 4,404,000 | 4,219,000 | 3,844,000 | 3,542,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.3 million, 0.6 million, 0.7 million, and 1.0 million, respectively. | -3,383,750 | -3,784,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.1 million, 0.5 million, 0.4 million, and 0.4 million, respectively. | -5,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and marketing | 9,021,000 | 8,663,000 | 8,954,000 | 7,073,000 | 5,154,000 | 5,151,000 | 5,797,000 | 5,064,000 | 5,236,000 | 5,489,000 | 4,926,000 | 5,020,000 | 4,370,000 | 28,612,000 | 29,502,000 | 27,929,000 | 31,203,000 | 32,108,000 | 50,411,000 | 31,054,000 | 4,105,000 | 3,807,000 | 3,592,000 | 3,123,000 | 2,944,000 | 2,674,000 | 3,614,000 | 3,641,000 | 5,096,000 | 2,487,000 | 1,912,000 | 1,930,000 | 1,144,250 | 1,458,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.3 million and (0.1) million , respectively. | -4,725,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 7,590,000 | 21,296,000 | 1,059,000 | 15,429,000 | 7,762,000 | 21,782,000 | 28,026,000 | 28,483,000 | 21,660,000 | 15,953,000 | 6,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 3,608,000 | 11,694,000 | -1,886,000 | 10,798,000 | 6,280,000 | 11,648,000 | 15,018,000 | 18,914,000 | 14,322,000 | 10,401,000 | 4,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 97,500 | 390,000 | 303,237,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.6 million, 0.1 million, 1.0 million, and 0.9 million, respectively. | -2,600,000 | -4,523,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per weighted-average basic share attributable to atn international, inc. stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 120 | 440 | -190 | 380 | -16,216,770 | 410 | 590 | -230 | 1,020 | 720 | 500 | 100 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 5 | 20 | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total | 120 | 440 | -190 | 380 | 270 | 410 | 590 | -210 | 1,020 | 720 | 500 | 17,550 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per weighted-average diluted share attributable to atn international, inc. stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of long-lived assets | -29,000 | -2,823,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of 0.5 million, 0.5million, 0.4 million, and 0.8 million, respectively. | -1,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax expense of (0.1) million and 0.3 million, respectively. | -4,678,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to atlantic tele-network, inc. stockholders | 6,120,000 | 4,183,000 | 6,576,000 | 9,450,000 | -3,269,000 | 16,167,000 | 11,513,000 | 7,841,000 | 276,224,000 | 8,857,000 | 8,776,000 | 15,965,000 | 10,530,000 | 4,497,000 | 6,365,000 | 24,804,000 | 4,006,000 | 9,637,000 | 8,802,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per weighted-average basic share attributable to atlantic tele-network, inc. stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per weighted-average diluted share attributable to atlantic tele-network, inc. stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s. wireless | 32,397,000 | 47,047,000 | 40,103,000 | 35,843,000 | 28,392,000 | 32,796,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
international wireless | 19,865,000 | 20,392,000 | 20,223,000 | 21,172,000 | 21,557,000 | 22,422,000 | 23,148,000 | 22,895,000 | 21,837,000 | 21,430,000 | 21,048,000 | 20,315,000 | 14,943,000 | 14,220,000 | 12,530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 21,000 | 53,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax: | -2,799,000 | -5,072,000 | -5,568,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continued operations | 590 | -230 | 490 | 100 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s wireless | 44,306,000 | 37,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of long lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate swap contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations, net of tax | 305,197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposal of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations : | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | 17,570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total discontinued operations | 17,450 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of long lived asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate derivative contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s. wireless: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retail | 80,733,000 | 81,282,000 | 83,269,000 | 84,062,000 | 99,669,000 | 108,828,000 | 81,507,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wholesale | 42,030,000 | 40,302,000 | 54,918,000 | 51,569,000 | 44,697,000 | 49,952,000 | 39,545,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of an unconsolidated affiliate | 394,000 | 582,000 | 679,000 | 930,000 | 516,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, net of tax of 0.5 million for the three months ended june 30, 2012 and 2013, and 1.1 million and 1.2 million for the six months ended june 30, 2012 and 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per weighted-average share attributable to atlantic tele-network, inc. stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 70 | 1,070 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,030 | 680 | 290 | 410 | 1,620 | 260 | 630 | 580 | 0.67 | 0.67 | 0.52 | 0.62 | 0.6 | 0.46 | 0.53 | 0.4 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.64 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
diluted | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 80 | 1,060 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,020 | 670 | 290 | 410 | 1,600 | 260 | 630 | 580 | 0.66 | 0.67 | 0.51 | 0.61 | 0.59 | 0.45 | 0.53 | 0.39 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.63 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
net loss attributable to non-controlling interests, net of tax of 0.6 million and 0.7 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related charges | 2,000 | 250,000 | 47,000 | 11,041,000 | 4,793,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests, net of tax of 0.6 million and 0.7 million for the three months ended september 30, 2011 and 2012, respectively, and 1.4 million and 1.8 million for the nine months ended september 30, 2011 and 2012, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests, net of tax of 0.4 million and 0.5 million for the three months ended june 30, 2011 and 2012, respectively, and 0.8 million and 1.1 million for the six months ended june 30, 2011 and 2012, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests, net of tax of 0.7 million and 0.4 million, respectively | 518,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated affiliates | 166,000 | 290,000 | 272,000 | 463,000 | 668,000 | 642,000 | 455,000 | 708,000 | 836,000 | 466,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on bargain purchase, net of deferred taxes of 18,016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interests, net of tax of 0.7 million and 0.5 million for the three months ended september 30, 2009 and 2010, respectively, and 2.1 million and 1.8 million for the nine months ended september 30, 2009 and 2010, respectively | 303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on bargain purchase, net of taxes of 18,016 | 27,024,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before equity in earnings of unconsolidated affiliates | 24,752,000 | 9,952,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interests, net of tax of 0.7 million and 0.6 million for the three months ended june 30, 2009 and 2010, respectively, and 1.4 million and 1.2 million for the six months ended june 30, 2009 and 2010, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
local telephone and data | 13,704,000 | 13,500,000 | 13,053,000 | 12,807,000 | 12,267,000 | 12,246,000 | 11,816,000 | 11,736,000 | 11,467,000 | 11,878,000 | 10,850,000 | 9,191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
international long distance | 7,859,000 | 9,878,000 | 10,401,000 | 11,794,000 | 12,387,000 | 12,556,000 | 12,649,000 | 12,329,000 | 12,920,000 | 11,833,000 | 11,508,000 | 11,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 54,685,000 | 60,295,000 | 55,966,000 | 55,908,000 | 50,414,000 | 45,630,000 | 46,961,000 | 44,214,000 | 43,537,000 | 41,347,000 | 37,495,000 | 34,521,000 | 17,724,750 | 25,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
internet and programming | 421,000 | 397,000 | 789,000 | 869,000 | 863,000 | 899,000 | 857,000 | 817,000 | 849,000 | 940,000 | 881,000 | 1,268,000 | 480,500 | 656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interests, net of tax of 0.7 million for the three months ended march 31, 2009 and 2010 | 148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per weighted-average share attributable to atlantic tele-network, inc. stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 70 | 1,070 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,030 | 680 | 290 | 410 | 1,620 | 260 | 630 | 580 | 0.67 | 0.67 | 0.52 | 0.62 | 0.6 | 0.46 | 0.53 | 0.4 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.64 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
diluted | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 80 | 1,060 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,020 | 670 | 290 | 410 | 1,600 | 260 | 630 | 580 | 0.66 | 0.67 | 0.51 | 0.61 | 0.59 | 0.45 | 0.53 | 0.39 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.63 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
less: net income attributable to non-controlling interests, net of tax of 0.9 million and 0.7 million for the three months ended june 30, 2008 and 2009, respectively, and 1.8 million and 1.4 million for the six months ended june 30, 2008 and 2009, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before equity in earnings in unconsolidated affiliates | 9,030,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interests, net of tax of 1.0 million and 0.7 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes, minority interests and equity in earnings of unconsolidated affiliates | 19,963,000 | 17,947,000 | 15,795,000 | 17,657,000 | 17,410,000 | 14,056,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interests and equity in earnings of unconsolidated affiliates | 11,425,000 | 11,305,000 | 8,405,000 | 9,794,000 | 10,160,000 | 7,392,000 | 8,202,000 | 5,309,000 | 4,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 0.9 million and 0.8 million for the three months ended september 30, 2007 and 2008, respectively and 2.7 million for the nine months ended september 30, 2007 and 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 70 | 1,070 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,030 | 680 | 290 | 410 | 1,620 | 260 | 630 | 580 | 0.67 | 0.67 | 0.52 | 0.62 | 0.6 | 0.46 | 0.53 | 0.4 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.64 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
diluted | -265 | 180 | -560 | 500 | -122.5 | -250 | -110 | -130 | 20 | -220 | 130 | 170 | -1,290 | 170 | 300 | -610 | 90 | -50 | 80 | 1,060 | 450 | -350 | -185 | -1,530 | 360 | 420 | 560 | 560 | 1,020 | 670 | 290 | 410 | 1,600 | 260 | 630 | 580 | 0.66 | 0.67 | 0.51 | 0.61 | 0.59 | 0.45 | 0.53 | 0.39 | 0.33 | 0.538 | 0.89 | 0.65 | 0.61 | 0.39 | 0.72 | 0.67 | 0.63 | 0.63 | 0.62 | 0.62 | 0.56 | ||||||||||||||||||||||||
weighted average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 15,181 | 15,197 | 14,262 | 12,440 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 15,254 | 15,290 | 14,353 | 12,575 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 0.9 million for the three months ended june 30, 2007 and 2008, and 1.8 million for the six months ended june 30, 2007 and 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income (expense) | 141,000 | 2,413,000 | 756,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 0.9 million and 1.0 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 1.1 million and 0.9 million for the three months ended september 30, 2006 and 2007, respectively and 3.1 million and 2.7 million for the nine months ended september 30, 2006 and 2007, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 1.0 million and 0.9 million for the three months ended june 30, 2006 and 2007, respectively and 2.0 million and 1.8 million for the six months ended june 30, 2006 and 2007, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 1.0 million and 0.9 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes, minority interests and equity in earning of unconsolidated affiliates | 14,488,000 | 11,534,000 | 11,185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 1.0 million and 1.1 million for the three months ended september 30, 2005 and 2006, respectively, and 2.8 million and 3.1 million for the nine months ended september 30, 2005 and 2006, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 0.9 million and 1.0 million for the three months ended june 30, 2005 and 2006, respectively and 1.8 million and 2.0 million for the six months ended june 30, 2005 and 2006, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends applicable to common stock | 0.12 | 0.12 | 0.213 | 0.3 | 0.275 | 0.275 | 0.194 | 0.275 | 0.25 | 0.25 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax of 1.0 million, for 2005 and 2006 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
international long-distance | 8,497,500 | 11,401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cellular and local exchange | 7,196,500 | 10,885,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
internet and television | 1,564,250 | 2,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating | 177,500 | 238,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash equity-based compensation | 75,500 | 32,000 | 270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes, minority interests and equity in earnings of unconsolidated subsidiaries | 6,758,250 | 10,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interests and equity in earnings of unconsolidated subsidiaries | 2,847,750 | 4,656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests, net of tax | -741,000 | -1,118,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated subsidiaries, net of tax. | 570,000 | 894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
telephone operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
international long-distance revenues | 11,223,000 | 11,366,000 | 12,232,000 | 12,687,000 | 11,274,000 | 10,668,000 | 12,247,000 | 10,428,000 | 10,131,000 | 9,211,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
local exchange service revenues | 9,298,000 | 8,620,000 | 8,504,000 | 8,501,000 | 8,242,000 | 7,810,000 | 8,712,000 | 8,512,000 | 8,218,000 | 8,041,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other revenues | 1,354,000 | 1,279,000 | 1,148,000 | 998,000 | 990,000 | 905,000 | 962,000 | 784,000 | 756,000 | 863,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total telephone operating revenues | 21,875,000 | 21,265,000 | 21,884,000 | 22,186,000 | 20,506,000 | 19,383,000 | 21,921,000 | 19,724,000 | 19,105,000 | 18,115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
international long-distance carrier expenses | 1,335,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
telephone operating expenses | 9,195,000 | 9,083,000 | 5,892,500 | 7,978,000 | 7,559,000 | 8,033,000 | 5,657,250 | 7,647,000 | 7,472,000 | 7,510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 1,585,000 | 1,411,000 | 2,037,000 | 1,534,000 | 1,423,000 | 1,638,000 | 1,661,000 | 1,670,000 | 1,643,000 | 1,663,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total telephone operating expenses | 12,385,000 | 11,764,000 | 11,611,000 | 10,806,000 | 10,238,000 | 11,051,000 | 11,357,000 | 10,982,000 | 11,051,000 | 11,013,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from telephone operations | 9,490,000 | 9,501,000 | 10,273,000 | 11,380,000 | 10,268,000 | 8,332,000 | 10,564,000 | 8,742,000 | 8,054,000 | 7,102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues of other operations | 1,509,000 | 1,425,000 | 1,356,000 | 1,328,000 | 1,322,000 | 1,287,000 | 860,000 | 1,284,000 | 1,016,000 | 1,262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses of other operations | 2,924,000 | 2,987,000 | -19,970,000 | 2,873,000 | 2,990,000 | 2,527,000 | -16,920,000 | 2,701,000 | 2,215,000 | 2,108,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from other operations | -1,415,000 | -1,562,000 | -4,709,000 | -1,545,000 | -1,668,000 | -1,240,000 | -2,012,000 | -1,417,000 | -1,199,000 | -846,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and minority interests | 8,404,000 | 8,963,000 | 7,232,000 | 10,399,000 | 9,687,000 | 8,842,000 | 5,728,250 | 8,183,000 | 7,711,000 | 7,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interests and equity in earnings of bermuda digital communications | 3,380,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | -945,000 | -901,000 | -724,250 | -1,065,000 | -939,000 | -893,000 | -564,250 | -831,000 | -761,000 | -665,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of bermuda digital communications, ltd. | 796,000 | 590,000 | 553,000 | 828,000 | 690,000 | 497,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
international long-distance expenses | 1,270,000 | 1,138,000 | 1,294,000 | 1,256,000 | 1,380,000 | 1,646,000 | 1,665,000 | 1,936,000 | 1,840,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interests | 3,947,000 | 2,969,000 | 4,696,000 | 4,328,000 | 4,038,000 | 2,827,000 | 3,964,000 | 3,867,000 | 3,477,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of bermuda digital communications, ltd | 412,000 | 532,000 | 574,000 | 542,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 108,831,000 | 102,491,000 | 106,163,000 | 98,965,000 | 83,452,000 | 73,393,000 | 100,689,000 | 58,932,000 | 56,467,000 | 49,225,000 | 62,063,000 | 64,005,000 | 56,016,000 | 54,660,000 | 76,714,000 | 71,061,000 | 75,748,000 | 79,601,000 | 101,268,000 | 94,885,000 | 91,259,000 | 103,925,000 | 135,153,000 | 124,798,000 | 145,913,000 | 161,287,000 | 165,280,000 | 145,611,000 | 171,483,000 | 191,836,000 | 161,112,000 | 167,107,000 | 204,181,000 | 207,956,000 | 224,597,000 | 231,640,000 | 265,537,000 | 269,721,000 | 252,433,000 | 352,258,000 | 391,102,000 | 392,045,000 | 397,797,000 | 391,805,000 | 380,333,000 | 384,426,000 | 352,826,000 | 594,340,000 | 111,438,000 | 140,790,000 | 111,408,000 | 79,837,000 | 47,043,000 | 61,810,000 | 57,645,000 | 79,028,000 | 90,210,000 | 81,821,000 | 72,301,000 | 55,053,000 | 74,561,000 | 60,967,000 | 60,951,000 | 56,708,000 | 60,305,000 | 23,497,000 | 26,542,000 | 26,493,000 | 28,417,000 | 40,100,000 | 48,168,000 | 39,900,000 | 44,815,000 | 40,761,000 | 33,167,000 | 32,320,000 | 34,967,000 | 33,278,000 | 33,708,000 | 30,651,000 |
restricted cash | 14,659,000 | 14,663,000 | 13,477,000 | 14,350,000 | 13,807,000 | 15,851,000 | 16,075,000 | 14,321,000 | 12,751,000 | 12,942,000 | 11,024,000 | 3,217,000 | 4,961,000 | 5,068,000 | 1,095,000 | 1,099,000 | 1,097,000 | 1,096,000 | 1,096,000 | 1,072,000 | 1,072,000 | 1,072,000 | 1,072,000 | 1,072,000 | 1,072,000 | 1,071,000 | 1,071,000 | 1,071,000 | 1,071,000 | 1,071,000 | 1,071,000 | 1,071,000 | 1,071,000 | 833,000 | 833,000 | 714,000 | 714,000 | 524,000 | 29,426,000 | 1,430,000 | 846,000 | 824,000 | 797,000 | 789,000 | 780,000 | 39,293,000 | 58,796,000 | 39,000,000 | 466,000 | 2,387,000 | 2,386,000 | 3,307,000 | ||||||||||||||||||||||||||||
short-term investments | 396,000 | 395,000 | 395,000 | 395,000 | 395,000 | 300,000 | 310,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 434,000 | 403,000 | 285,000 | 104,000 | 416,000 | 3,250,000 | 5,281,000 | 5,280,000 | 393,000 | 314,000 | 1,595,000 | 2,228,000 | 7,076,000 | 7,857,000 | 7,755,000 | 8,711,000 | 9,237,000 | 7,422,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 86,311,000 | 80,666,000 | 81,301,000 | 89,924,000 | 85,600,000 | 83,719,000 | 88,706,000 | 98,324,000 | 138,456,000 | 138,616,000 | 112,731,000 | 99,214,000 | 84,483,000 | 86,816,000 | 72,682,000 | 70,627,000 | 70,109,000 | 73,701,000 | 70,196,000 | 40,644,000 | 41,600,000 | 45,379,000 | 43,471,000 | 46,683,000 | 45,246,000 | 35,904,000 | 44,640,000 | 50,524,000 | 46,161,000 | 38,305,000 | 44,094,000 | 51,365,000 | 47,679,000 | 43,529,000 | 48,829,000 | 47,635,000 | 48,485,000 | 45,419,000 | 51,753,000 | 46,554,000 | 48,743,000 | 39,020,000 | 47,419,000 | 47,693,000 | 46,530,000 | 44,197,000 | 37,526,000 | 44,818,000 | 75,150,000 | 68,976,000 | 77,237,000 | 75,059,000 | 51,990,000 | 62,585,000 | 62,295,000 | 27,530,000 | 30,460,000 | 29,599,000 | 28,054,000 | 31,135,000 | 26,610,000 | 25,302,000 | 23,941,000 | 22,273,000 | 20,393,000 | 19,227,000 | 16,721,000 | 15,613,000 | 17,901,000 | 11,146,000 | 8,900,000 | 7,495,000 | 7,237,000 | 6,949,000 | 10,288,000 | 9,223,000 | 10,535,000 | 8,939,000 | 8,229,000 | 9,832,000 |
government grant receivables | 37,464,000 | 45,144,000 | 36,682,000 | 41,292,000 | 44,155,000 | 50,511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer receivable | 9,365,000 | 8,783,000 | 9,135,000 | 8,184,000 | 7,713,000 | 7,986,000 | 7,924,000 | 7,746,000 | 7,506,000 | 7,249,000 | 6,702,000 | 6,625,000 | 6,083,000 | 5,803,000 | 4,813,000 | 6,239,000 | 4,336,000 | 4,145,000 | 3,430,000 | 4,094,000 | 2,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory, materials and supplies | 14,123,000 | 14,332,000 | 13,193,000 | 14,703,000 | 13,642,000 | 15,191,000 | 15,815,000 | 15,067,000 | 16,207,000 | 19,133,000 | 18,139,000 | 18,719,000 | 18,485,000 | 17,902,000 | 12,434,000 | 9,238,000 | 9,984,000 | 10,177,000 | 8,254,000 | 6,837,000 | 6,185,000 | 5,504,000 | 5,127,000 | 4,553,000 | 5,399,000 | 5,253,000 | 5,321,000 | 6,714,000 | 6,239,000 | 6,305,000 | 7,990,000 | 7,789,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
prepayments and other current assets | 55,376,000 | 50,202,000 | 59,065,000 | 52,182,000 | 56,943,000 | 62,210,000 | 60,465,000 | 58,433,000 | 58,040,000 | 53,807,000 | 56,406,000 | 56,016,000 | 61,224,000 | 59,139,000 | 64,486,000 | 65,716,000 | 59,267,000 | 63,597,000 | 65,027,000 | 52,313,000 | 52,796,000 | 49,450,000 | 40,358,000 | 66,799,000 | 37,608,000 | 24,792,000 | 38,249,000 | 41,028,000 | 30,910,000 | 37,855,000 | 37,239,000 | 35,386,000 | 33,450,000 | 68,136,000 | 37,813,000 | 41,245,000 | 37,769,000 | 28,103,000 | 29,129,000 | 26,339,000 | 29,283,000 | 28,383,000 | 20,596,000 | 19,073,000 | 19,339,000 | 12,450,000 | 21,700,000 | 9,813,000 | 17,517,000 | 14,823,000 | 13,590,000 | 13,960,000 | 11,159,000 | 12,842,000 | 12,211,000 | 4,558,000 | 2,953,000 | 3,771,000 | 4,110,000 | 4,304,000 | 4,903,000 | 3,325,000 | 1,380,000 | 1,463,000 | 1,763,000 | 2,304,000 | 1,438,000 | 1,822,000 | 2,916,000 | 2,249,000 | 1,897,000 | 1,825,000 | 2,976,000 | 2,756,000 | 2,871,000 | 2,018,000 | 5,141,000 | 5,388,000 | 5,186,000 | 4,542,000 |
assets held for sale | 8,600,000 | 11,200,000 | 7,757,000 | 7,757,000 | 34,735,000 | 97,477,000 | 13,324,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 335,125,000 | 327,876,000 | 327,168,000 | 327,752,000 | 305,707,000 | 309,161,000 | 325,606,000 | 295,896,000 | 289,727,000 | 281,272,000 | 267,365,000 | 248,096,000 | 231,552,000 | 229,688,000 | 232,524,000 | 224,280,000 | 220,841,000 | 232,617,000 | 249,705,000 | 199,845,000 | 195,277,000 | 240,065,000 | 225,584,000 | 244,190,000 | 235,342,000 | 228,723,000 | 257,811,000 | 250,229,000 | 261,144,000 | 275,765,000 | 349,297,000 | 264,313,000 | 303,355,000 | 342,928,000 | 334,738,000 | 344,335,000 | 376,630,000 | 367,369,000 | 384,897,000 | 434,911,000 | 478,720,000 | 468,492,000 | 478,596,000 | 472,098,000 | 458,996,000 | 492,397,000 | 481,129,000 | 703,323,000 | 241,713,000 | 262,607,000 | 249,689,000 | 210,759,000 | 147,846,000 | 160,296,000 | 147,854,000 | 122,192,000 | 131,232,000 | 132,815,000 | 116,774,000 | 103,338,000 | 121,703,000 | 108,637,000 | 93,324,000 | 86,888,000 | 90,430,000 | 51,220,000 | 50,303,000 | 48,672,000 | 53,934,000 | 59,404,000 | 63,841,000 | 62,529,000 | 58,849,000 | 54,663,000 | 50,287,000 | 47,185,000 | 54,444,000 | 51,723,000 | 51,374,000 | 49,446,000 |
fixed assets | 954,823,000 | 991,767,000 | 997,478,000 | 1,010,631,000 | 1,029,165,000 | 1,040,193,000 | 1,049,002,000 | 1,061,322,000 | 1,071,482,000 | 1,080,659,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
telecommunication licenses | 105,486,000 | 105,486,000 | 105,487,000 | 105,487,000 | 113,319,000 | 113,319,000 | 113,319,000 | 113,319,000 | 113,319,000 | 113,319,000 | 113,698,000 | 113,698,000 | 113,698,000 | 113,698,000 | 112,630,000 | 113,766,000 | 113,766,000 | 113,766,000 | 114,766,000 | 114,083,000 | 114,083,000 | 114,083,000 | 114,083,000 | 93,686,000 | 93,687,000 | 93,686,000 | 93,686,000 | 93,686,000 | 93,686,000 | 93,686,000 | 95,952,000 | 95,952,000 | 95,952,000 | 95,952,000 | 95,952,000 | 95,952,000 | 48,260,000 | 48,291,000 | 50,625,000 | 43,157,000 | 43,313,000 | 43,468,000 | 43,622,000 | 43,778,000 | 43,935,000 | 44,245,000 | 39,532,000 | |||||||||||||||||||||||||||||||||
goodwill | 4,835,000 | 4,835,000 | 4,835,000 | 4,835,000 | 4,835,000 | 4,835,000 | 4,835,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 40,104,000 | 60,690,000 | 60,690,000 | 60,690,000 | 60,691,000 | 60,691,000 | 60,691,000 | 60,691,000 | 60,691,000 | 63,970,000 | 63,970,000 | 63,970,000 | 63,970,000 | 63,970,000 | 63,970,000 | 63,970,000 | 63,970,000 | 63,969,000 | 62,873,000 | 62,873,000 | 62,873,000 | 62,042,000 | 40,865,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 45,077,000 | 44,397,000 | 40,361,000 | 40,361,000 | 40,361,000 | 40,361,000 | 40,361,000 | 41,801,000 | 40,277,000 | 39,384,000 | 39,326,000 | 39,158,000 | 39,136,000 | 41,958,000 | 41,387,000 | 42,136,000 | 29,031,000 | 25,374,000 | 1,593,000 | 1,593,000 | 1,593,000 | 1,593,000 | 1,593,000 | 1,593,000 | 1,593,000 | 1,593,000 | |||
intangible assets | 7,035,000 | 7,449,000 | 8,589,000 | 9,722,000 | 10,855,000 | 11,990,000 | 13,889,000 | 15,788,000 | 17,685,000 | 19,585,000 | 22,641,000 | 25,687,000 | 28,823,000 | 31,992,000 | 34,641,000 | 37,847,000 | 41,067,000 | 44,294,000 | 53,529,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 92,206,000 | 98,158,000 | 101,720,000 | 102,299,000 | 97,683,000 | 99,427,000 | 99,231,000 | 97,738,000 | 97,735,000 | 99,335,000 | 103,002,000 | 105,090,000 | 101,953,000 | 108,702,000 | 109,564,000 | 115,103,000 | 118,091,000 | 118,843,000 | 122,422,000 | 62,287,000 | 61,762,000 | 63,235,000 | 64,294,000 | 63,933,000 | 65,515,000 | 68,763,000 | 71,111,000 | 68,587,000 | 68,185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
customer receivable - long term | 32,333,000 | 35,128,000 | 36,735,000 | 39,052,000 | 40,289,000 | 41,030,000 | 41,925,000 | 43,761,000 | 45,165,000 | 45,676,000 | 44,623,000 | 44,698,000 | 45,681,000 | 46,706,000 | 43,382,000 | 39,855,000 | 40,206,000 | 39,652,000 | 33,096,000 | 28,333,000 | 21,056,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale, net of current portion | 39,313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 103,497,000 | 102,555,000 | 116,669,000 | 107,228,000 | 105,596,000 | 107,148,000 | 103,574,000 | 104,413,000 | 103,937,000 | 103,764,000 | 90,360,000 | 89,132,000 | 81,841,000 | 81,025,000 | 72,548,000 | 84,526,000 | 82,757,000 | 76,119,000 | 77,342,000 | 69,818,000 | 71,223,000 | 63,262,000 | 53,068,000 | 54,629,000 | 53,416,000 | 65,841,000 | 62,856,000 | 48,524,000 | 47,264,000 | 37,708,000 | 38,773,000 | 39,444,000 | 37,060,000 | 36,774,000 | 36,248,000 | 19,305,000 | 36,312,000 | 38,831,000 | 27,066,000 | 23,415,000 | 9,376,000 | 7,489,000 | 6,557,000 | 6,695,000 | 6,830,000 | 6,215,000 | 6,341,000 | 6,733,000 | 23,289,000 | 23,609,000 | 28,368,000 | 27,700,000 | 18,353,000 | 16,864,000 | 22,975,000 | 9,969,000 | 5,105,000 | 5,340,000 | 7,996,000 | 5,816,000 | 4,501,000 | 2,605,000 | 2,087,000 | 1,994,000 | 4,356,000 | 4,728,000 | 4,526,000 | 4,137,000 | 8,582,000 | 5,598,000 | 4,925,000 | 4,041,000 | 5,705,000 | 4,411,000 | 4,455,000 | 4,390,000 | 4,320,000 | 4,723,000 | 4,446,000 | 4,443,000 |
total assets | 1,674,653,000 | 1,673,254,000 | 1,698,681,000 | 1,707,006,000 | 1,707,449,000 | 1,727,103,000 | 1,751,381,000 | 1,772,341,000 | 1,779,154,000 | 1,783,714,000 | 1,751,226,000 | 1,729,969,000 | 1,700,015,000 | 1,707,869,000 | 1,595,200,000 | 1,595,754,000 | 1,590,707,000 | 1,608,604,000 | 1,627,384,000 | 1,066,574,000 | 1,057,722,000 | 1,083,711,000 | 1,113,414,000 | 1,111,605,000 | 1,108,592,000 | 1,130,726,000 | 1,162,800,000 | 1,146,976,000 | 1,162,830,000 | 1,107,304,000 | 1,184,050,000 | 1,188,999,000 | 1,196,818,000 | 1,205,605,000 | 1,184,018,000 | 1,201,476,000 | 1,193,400,000 | 1,198,218,000 | 1,166,057,000 | 1,045,384,000 | 958,013,000 | 945,004,000 | 946,458,000 | 937,155,000 | 924,783,000 | 843,431,000 | 826,522,000 | 1,089,166,000 | 892,512,000 | 908,189,000 | 906,499,000 | 876,812,000 | 813,898,000 | 813,214,000 | 783,385,000 | 443,197,000 | 425,037,000 | 420,849,000 | 387,049,000 | 350,245,000 | 353,117,000 | 325,453,000 | 316,352,000 | 307,564,000 | 297,871,000 | 256,864,000 | 255,229,000 | 233,831,000 | 234,225,000 | 175,854,000 | 177,822,000 | 176,374,000 | 168,580,000 | 160,201,000 | 155,235,000 | 151,973,000 | 153,891,000 | 150,080,000 | 148,713,000 | 147,506,000 |
liabilities, redeemable noncontrolling interests and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 21,623,000 | 15,846,000 | 9,851,000 | 14,851,000 | 8,226,000 | 8,226,000 | 7,413,000 | 16,573,000 | 20,476,000 | 24,290,000 | 21,278,000 | 18,070,000 | 11,537,000 | 6,173,000 | 3,786,000 | 3,759,000 | 3,743,000 | 4,665,000 | 3,762,000 | 3,750,000 | 3,750,000 | 3,750,000 | 3,750,000 | 3,750,000 | 3,750,000 | 3,750,000 | 4,688,000 | 4,688,000 | 4,688,000 | 4,688,000 | 4,688,000 | 11,268,000 | 14,192,000 | 10,919,000 | 13,944,000 | 9,850,000 | 12,529,000 | 12,440,000 | 11,969,000 | 12,362,000 | 6,341,000 | 6,284,000 | 6,254,000 | 6,231,000 | 6,150,000 | 19,600,000 | 19,600,000 | 15,680,000 | 15,680,000 | 14,992,000 | 12,194,000 | 11,194,000 | 3,694,000 | 750,000 | 750,000 | 750,000 | 174,000 | 172,000 | 169,000 | 165,000 | 752,000 | 735,000 | 715,000 | 687,000 | 1,197,000 | 1,182,000 | 1,169,000 | 1,081,000 | 1,230,000 | 1,393,000 | 1,651,000 | 1,899,000 | ||||||||
current portion of customer receivable credit facility | 8,892,000 | 8,784,000 | 8,322,000 | 8,221,000 | 8,127,000 | 8,031,000 | 7,935,000 | 7,659,000 | 7,569,000 | 7,110,000 | 6,727,000 | 6,710,000 | 6,574,000 | 6,073,000 | 5,696,000 | 5,326,000 | 5,280,000 | 4,620,000 | 3,295,000 | 2,335,000 | 1,101,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 177,506,000 | 173,301,000 | 165,815,000 | 169,064,000 | 171,781,000 | 178,172,000 | 175,741,000 | 163,902,000 | 161,418,000 | 182,069,000 | 155,170,000 | 145,790,000 | 118,240,000 | 155,224,000 | 143,292,000 | 129,140,000 | 113,698,000 | 151,463,000 | 134,630,000 | 84,811,000 | 74,529,000 | 96,205,000 | 82,961,000 | 70,661,000 | 66,307,000 | 74,093,000 | 95,303,000 | 83,068,000 | 72,394,000 | 80,873,000 | 96,387,000 | 115,445,000 | 113,165,000 | 116,133,000 | 129,016,000 | 110,518,000 | 104,433,000 | 92,708,000 | 84,495,000 | 52,741,000 | 40,603,000 | 44,137,000 | 46,127,000 | 50,985,000 | 49,163,000 | 42,209,000 | 40,767,000 | 44,307,000 | 48,876,000 | 58,184,000 | 49,988,000 | 44,480,000 | 39,194,000 | 42,231,000 | 45,675,000 | 29,707,000 | 23,843,000 | 24,254,000 | 22,349,000 | 23,036,000 | 27,157,000 | 16,669,000 | 16,021,000 | 16,594,000 | 14,985,000 | 18,534,000 | 17,715,000 | 16,930,000 | 14,261,000 | 9,209,000 | 9,435,000 | 10,670,000 | 9,979,000 | 6,771,000 | 8,312,000 | 8,125,000 | 7,031,000 | 7,203,000 | 7,005,000 | 7,731,000 |
dividends payable | 4,230,000 | 4,196,000 | 4,196,000 | 4,196,000 | 3,652,000 | 3,627,000 | 3,627,000 | 3,626,000 | 3,757,000 | 3,701,000 | 3,260,000 | 3,273,000 | 3,323,000 | 3,310,000 | 2,680,000 | 2,680,000 | 2,676,000 | 2,672,000 | 2,695,000 | 2,707,000 | 2,708,000 | 2,703,000 | 2,725,000 | 2,723,000 | 2,722,000 | 2,721,000 | 2,720,000 | 2,721,000 | 2,719,000 | 2,720,000 | 2,713,000 | 2,712,000 | 2,717,000 | 2,724,000 | 3,110,000 | 5,510,000 | 5,505,000 | 5,487,000 | 5,498,000 | 5,168,000 | 5,166,000 | 5,142,000 | 5,150,000 | 4,666,000 | 4,652,000 | 4,628,000 | 4,307,000 | 4,266,000 | 3,943,000 | 3,933,000 | 3,905,000 | 3,587,000 | 3,396,000 | 3,393,000 | 3,075,000 | 2,779,000 | 2,778,000 | 2,773,000 | 2,465,000 | 2,463,000 | 2,460,000 | 2,151,000 | 2,149,000 | 2,141,000 | 1,522,000 | 1,518,000 | 1,403,000 | 1,403,000 | 1,402,000 | 1,390,000 | 1,274,000 | 1,273,000 | 1,271,000 | 1,271,000 | 1,144,000 | 1,141,000 | 1,141,000 | |||
accrued taxes | 11,306,000 | 7,596,000 | 13,753,000 | 11,080,000 | 8,089,000 | 8,234,000 | 10,685,000 | 11,994,000 | 11,642,000 | 10,876,000 | 9,463,000 | 11,107,000 | 13,611,000 | 7,335,000 | 6,309,000 | 9,261,000 | 6,680,000 | 5,681,000 | 9,350,000 | 7,496,000 | 8,495,000 | 7,501,000 | 7,921,000 | 9,039,000 | 9,625,000 | 8,517,000 | 9,999,000 | 8,342,000 | 32,099,000 | 31,795,000 | 12,789,000 | 10,238,000 | 12,067,000 | 6,751,000 | 9,370,000 | 8,326,000 | 22,099,000 | 13,531,000 | 13,756,000 | 14,144,000 | 12,881,000 | 9,181,000 | 10,935,000 | 9,967,000 | 855,000 | 3,331,000 | 8,363,000 | 251,257,000 | 4,839,000 | 10,348,000 | 25,244,000 | 16,895,000 | 8,275,000 | 4,895,000 | 8,195,000 | 6,372,000 | 9,533,000 | 8,244,000 | 4,283,000 | 1,706,000 | 9,995,000 | 9,977,000 | 9,799,000 | 9,275,000 | 10,826,000 | 9,608,000 | 11,430,000 | 9,411,000 | 15,548,000 | 10,427,000 | 13,642,000 | 11,663,000 | 10,766,000 | 8,201,000 | 8,317,000 | 6,352,000 | 7,321,000 | 6,067,000 | 6,926,000 | 5,525,000 |
current portion of lease liabilities | 14,095,000 | 13,891,000 | 15,478,000 | 15,231,000 | 17,164,000 | 16,188,000 | 15,310,000 | 15,074,000 | 15,674,000 | 15,164,000 | 16,331,000 | 16,472,000 | 13,785,000 | 15,457,000 | 17,399,000 | 16,779,000 | 16,953,000 | 16,201,000 | 14,256,000 | 12,871,000 | 12,446,000 | 12,371,000 | 10,902,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advance payments and deposits | 37,993,000 | 39,485,000 | 42,320,000 | 46,381,000 | 46,633,000 | 44,836,000 | 47,719,000 | 50,057,000 | 53,081,000 | 49,984,000 | 50,428,000 | 39,420,000 | 38,314,000 | 39,608,000 | 33,694,000 | 36,839,000 | 35,696,000 | 35,642,000 | 35,022,000 | 22,602,000 | 24,727,000 | 24,681,000 | 24,603,000 | 20,946,000 | 19,861,000 | 19,182,000 | 18,408,000 | 21,461,000 | 21,066,000 | 20,574,000 | 18,076,000 | 17,727,000 | 26,750,000 | 25,147,000 | 18,161,000 | 17,620,000 | 16,986,000 | 25,529,000 | 22,530,000 | 13,132,000 | 9,842,000 | 9,459,000 | 8,194,000 | 8,400,000 | 9,272,000 | 7,945,000 | 6,679,000 | 7,916,000 | 20,297,000 | 19,524,000 | 18,615,000 | 17,829,000 | 17,511,000 | 17,180,000 | 17,180,000 | 3,737,000 | 3,528,000 | 3,741,000 | 3,728,000 | 3,709,000 | 3,898,000 | 3,646,000 | 3,837,000 | 3,951,000 | 3,347,000 | 3,292,000 | 3,323,000 | 3,114,000 | 2,655,000 | 3,219,000 | 3,188,000 | 3,303,000 | 2,852,000 | 2,774,000 | 2,481,000 | 2,691,000 | 2,872,000 | 2,683,000 | 2,536,000 | 2,451,000 |
liabilities held for sale | 1,250,000 | 717,000 | 80,673,000 | 1,305,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 276,895,000 | 263,099,000 | 259,735,000 | 269,024,000 | 263,672,000 | 267,314,000 | 268,430,000 | 268,885,000 | 273,617,000 | 293,194,000 | 262,657,000 | 240,842,000 | 205,384,000 | 233,180,000 | 212,856,000 | 203,784,000 | 184,726,000 | 220,944,000 | 203,010,000 | 136,572,000 | 127,756,000 | 147,928,000 | 132,862,000 | 118,432,000 | 113,444,000 | 119,669,000 | 141,030,000 | 130,301,000 | 141,317,000 | 140,650,000 | 215,326,000 | 157,390,000 | 168,891,000 | 161,705,000 | 173,677,000 | 151,891,000 | 161,825,000 | 150,105,000 | 138,248,000 | 108,048,000 | 87,484,000 | 84,355,000 | 88,587,000 | 91,277,000 | 85,095,000 | 72,018,000 | 80,865,000 | 346,243,000 | 135,811,000 | 156,053,000 | 152,247,000 | 134,291,000 | 118,837,000 | 150,928,000 | 133,321,000 | 49,788,000 | 45,464,000 | 44,464,000 | 38,369,000 | 34,217,000 | 46,439,000 | 37,018,000 | 34,640,000 | 34,418,000 | 34,577,000 | 35,565,000 | 36,535,000 | 34,127,000 | 38,318,000 | 26,869,000 | 30,508,000 | 31,652,000 | 27,677,000 | 21,118,000 | 22,434,000 | 20,663,000 | 21,412,000 | 20,448,000 | 21,214,000 | 21,177,000 |
deferred income taxes | 711,000 | 1,950,000 | 1,184,000 | 566,000 | 3,474,000 | 4,882,000 | 1,878,000 | 17,754,000 | 18,123,000 | 19,775,000 | 19,198,000 | 22,034,000 | 26,697,000 | 28,650,000 | 15,653,000 | 18,400,000 | 21,651,000 | 21,460,000 | 21,776,000 | 7,439,000 | 8,171,000 | 10,675,000 | 2,602,000 | 5,476,000 | 7,545,000 | 8,680,000 | 3,989,000 | 5,702,000 | 8,362,000 | 10,276,000 | 7,614,000 | 30,755,000 | 30,945,000 | 31,732,000 | 45,655,000 | 48,526,000 | 46,146,000 | 46,622,000 | 43,202,000 | 36,631,000 | 45,406,000 | 2,673,000 | 2,588,000 | 2,588,000 | 2,504,000 | 1,994,000 | 1,466,000 | 8,533,000 | 8,349,000 | 24,147,000 | 21,921,000 | 15,787,000 | 3,331,000 | 3,046,000 | 3,046,000 | 1,443,000 | 1,443,000 | 10,381,000 | 14,077,000 | 13,282,000 | 13,153,000 | 13,332,000 | 13,102,000 | 10,896,000 | 9,901,000 | 8,650,000 | 6,469,000 | 1,063,000 | 5,142,000 | 5,472,000 | 5,142,000 | 7,281,000 | 6,987,000 | 6,544,000 | 7,040,000 | 9,819,000 | 9,384,000 | 8,922,000 | 8,459,000 | |
lease liabilities, excluding current portion | 70,935,000 | 75,277,000 | 78,509,000 | 78,784,000 | 73,910,000 | 77,469,000 | 77,033,000 | 75,592,000 | 74,856,000 | 76,936,000 | 80,260,000 | 80,893,000 | 78,360,000 | 83,319,000 | 83,489,000 | 88,828,000 | 91,494,000 | 91,719,000 | 96,031,000 | 51,306,000 | 50,902,000 | 51,082,000 | 53,543,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, long-term | 45,469,000 | 46,888,000 | 48,577,000 | 50,752,000 | 53,065,000 | 55,116,000 | 57,088,000 | 59,373,000 | 61,611,000 | 64,035,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale, net of current portion | 6,101,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 63,502,000 | 65,085,000 | 63,111,000 | 60,845,000 | 66,790,000 | 65,235,000 | 77,979,000 | 75,943,000 | 76,387,000 | 74,531,000 | 133,102,000 | 132,922,000 | 137,148,000 | 138,420,000 | 134,713,000 | 135,103,000 | 140,246,000 | 142,033,000 | 135,614,000 | 48,455,000 | 50,738,000 | 50,617,000 | 49,836,000 | 56,760,000 | 59,028,000 | 57,454,000 | 56,242,000 | 49,206,000 | 48,952,000 | 46,760,000 | 44,880,000 | 41,612,000 | 42,264,000 | 37,072,000 | 32,245,000 | 30,777,000 | 31,606,000 | 47,939,000 | 69,839,000 | 44,178,000 | 35,909,000 | 26,944,000 | 28,738,000 | 27,113,000 | 18,940,000 | 14,550,000 | 6,761,000 | 15,727,000 | 20,701,000 | 26,398,000 | 26,422,000 | 27,519,000 | 33,963,000 | 33,883,000 | 6,334,000 | 5,015,000 | 7,512,000 | 1,484,000 | 458,000 | 458,000 | 3,009,000 | |||||||||||||||||||
customer receivable credit facility, net of current portion | 28,513,000 | 30,834,000 | 29,876,000 | 32,000,000 | 34,105,000 | 36,203,000 | 38,274,000 | 38,442,000 | 40,408,000 | 38,943,000 | 38,010,000 | 39,749,000 | 41,533,000 | 39,275,000 | 37,841,000 | 35,243,000 | 36,515,000 | 30,148,000 | 22,486,000 | 14,322,000 | 9,713,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, excluding current portion | 548,537,000 | 549,321,000 | 569,755,000 | 568,548,000 | 554,158,000 | 549,130,000 | 561,493,000 | 524,262,000 | 520,815,000 | 492,580,000 | 477,099,000 | 464,069,000 | 453,144,000 | 415,727,000 | 351,867,000 | 352,319,000 | 348,463,000 | 327,111,000 | 345,073,000 | 67,294,000 | 68,173,000 | 69,073,000 | 79,973,000 | 80,874,000 | 81,775,000 | 82,676,000 | 83,577,000 | 84,478,000 | 85,380,000 | 86,294,000 | 87,183,000 | 139,733,000 | 140,703,000 | 144,873,000 | 145,707,000 | 149,832,000 | 139,870,000 | 144,383,000 | 106,928,000 | 51,096,000 | 24,983,000 | 26,575,000 | 28,141,000 | 29,649,000 | 31,244,000 | 243,632,000 | 247,306,000 | 254,568,000 | 258,235,000 | 277,492,000 | 250,807,000 | 245,669,000 | 68,662,000 | 72,978,000 | 73,144,000 | 74,062,000 | 50,000,000 | 50,000,000 | 51,456,000 | 67,499,000 | 69,542,000 | 55,585,000 | 58,040,000 | 11,113,000 | 11,418,000 | 11,726,000 | 4,532,000 | 4,836,000 | 2,132,000 | 2,511,000 | 2,741,000 | 3,043,000 | 3,364,000 | 3,690,000 | ||||||
total liabilities | 1,040,663,000 | 1,032,454,000 | 1,050,747,000 | 1,060,519,000 | 1,049,174,000 | 1,055,349,000 | 1,082,175,000 | 1,060,251,000 | 1,065,817,000 | 1,059,994,000 | 1,010,326,000 | 980,509,000 | 942,266,000 | 938,571,000 | 836,419,000 | 833,677,000 | 823,095,000 | 833,415,000 | 823,990,000 | 325,388,000 | 315,453,000 | 329,375,000 | 318,816,000 | 313,962,000 | 315,513,000 | 324,643,000 | 344,501,000 | 328,435,000 | 342,846,000 | 283,980,000 | 355,003,000 | 369,490,000 | 382,803,000 | 375,382,000 | 397,284,000 | 381,026,000 | 379,447,000 | 389,049,000 | 358,217,000 | 239,953,000 | 193,782,000 | 183,280,000 | 183,160,000 | 179,271,000 | 174,801,000 | 118,512,000 | 121,821,000 | 386,279,000 | 482,127,000 | 508,493,000 | 524,124,000 | 508,082,000 | 482,353,000 | 485,253,000 | 463,054,000 | 156,949,000 | 152,193,000 | 153,856,000 | 124,296,000 | 98,752,000 | 110,179,000 | 100,171,000 | 97,972,000 | 97,520,000 | 99,938,000 | 112,965,000 | 114,727,000 | 96,181,000 | 97,421,000 | 43,124,000 | 47,398,000 | 48,520,000 | 39,490,000 | 32,941,000 | 31,110,000 | 30,634,000 | 33,972,000 | 32,875,000 | 33,500,000 | 33,326,000 |
redeemable noncontrolling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred redeemable noncontrolling interests | 73,414,000 | 71,820,000 | 70,227,000 | 68,669,000 | 67,162,000 | 65,704,000 | 64,248,000 | 62,821,000 | 61,442,000 | 60,094,000 | 58,761,000 | 57,458,000 | 56,197,000 | 55,152,000 | 53,758,000 | 52,566,000 | 51,412,000 | 50,296,000 | 49,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common redeemable noncontrolling interests | 15,001,000 | 15,001,000 | 14,101,000 | 10,046,000 | 10,393,000 | 10,599,000 | 10,835,000 | 20,504,000 | 23,179,000 | 25,823,000 | 37,026,000 | 37,026,000 | 37,026,000 | 37,317,000 | 22,640,000 | 22,640,000 | 22,640,000 | 22,640,000 | 22,640,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total redeemable noncontrolling interests | 88,415,000 | 86,821,000 | 84,328,000 | 78,715,000 | 77,555,000 | 76,303,000 | 75,083,000 | 83,325,000 | 84,621,000 | 85,917,000 | 95,787,000 | 94,484,000 | 93,223,000 | 92,469,000 | 76,398,000 | 75,206,000 | 74,052,000 | 72,936,000 | 71,820,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
atn international, inc. stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value per share... | 183,000 | 181,000 | 181,000 | 181,000 | 180,000 | 179,000 | 173,000 | 173,000 | 173,000 | 173,000 | 173,000 | 173,000 | 173,000 | 173,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 172,000 | 170,000 | 170,000 | 170,000 | 170,000 | 169,000 | 169,000 | 169,000 | 169,000 | 168,000 | 168,000 | 168,000 | 168,000 | 166,000 | 166,000 | 166,000 | 165,000 | 165,000 | 163,000 | 162,000 | 162,000 | 160,000 | 160,000 | 159,000 | 159,000 | 159,000 | 158,000 | 157,000 | 157,000 | 157,000 | 157,000 | 157,000 | |||||||||||||||||||
treasury stock | -105,046,000 | -103,183,000 | -103,183,000 | -103,183,000 | -103,143,000 | -102,413,000 | -102,379,000 | -102,379,000 | -92,463,000 | -90,447,000 | -86,977,000 | -82,086,000 | -76,665,000 | -73,825,000 | -73,828,000 | -73,828,000 | -73,795,000 | -71,714,000 | -66,004,000 | -63,388,000 | -61,677,000 | -59,456,000 | -59,456,000 | -55,316,000 | -54,358,000 | -51,129,000 | -50,384,000 | -50,125,000 | -50,116,000 | -48,547,000 | -40,285,000 | -40,268,000 | -38,649,000 | -36,110,000 | -36,095,000 | -25,441,000 | -25,343,000 | -23,127,000 | -23,010,000 | -20,661,000 | -20,603,000 | -18,254,000 | -17,504,000 | -17,504,000 | -3,651,000 | -3,565,000 | -2,858,000 | -2,000,000 | -1,670,000 | -1,713,000 | -1,713,000 | -1,839,000 | -1,814,000 | -1,814,000 | -1,984,000 | -1,669,000 | ||||||||||||||||||||||||
additional paid-in capital | 221,936,000 | 220,156,000 | 218,653,000 | 216,856,000 | 214,362,000 | 212,759,000 | 211,401,000 | 209,944,000 | 207,551,000 | 205,797,000 | 204,425,000 | 202,623,000 | 200,015,000 | 198,449,000 | 196,903,000 | 195,432,000 | 193,164,000 | 192,132,000 | 190,824,000 | 189,006,000 | 186,930,000 | 187,754,000 | 191,578,000 | 189,785,000 | 189,667,000 | 188,471,000 | 186,446,000 | 185,112,000 | 183,079,000 | 181,778,000 | 174,914,000 | 172,170,000 | 170,069,000 | 167,973,000 | 166,326,000 | 163,995,000 | 161,568,000 | 160,176,000 | 156,750,000 | 154,881,000 | 157,080,000 | 154,768,000 | 151,466,000 | 150,311,000 | 147,434,000 | 143,592,000 | 141,093,000 | 133,576,000 | 129,255,000 | 126,764,000 | 122,585,000 | 121,481,000 | 114,080,000 | 111,799,000 | 110,369,000 | 109,068,000 | 108,019,000 | 107,591,000 | 107,196,000 | 106,990,000 | 106,462,000 | 105,713,000 | 105,292,000 | 105,003,000 | 103,479,000 | 56,971,000 | 58,782,000 | 58,695,000 | 57,475,000 | 57,191,000 | 56,767,000 | 56,767,000 | 55,910,000 | 55,953,000 | 55,893,000 | 56,019,000 | 55,994,000 | 55,994,000 | 55,914,000 | 55,914,000 |
retained earnings | 300,744,000 | 312,407,000 | 325,279,000 | 333,231,000 | 350,728,000 | 368,191,000 | 373,022,000 | 409,043,000 | 405,031,000 | 417,282,000 | 420,150,000 | 429,909,000 | 437,030,000 | 449,806,000 | 457,373,000 | 465,112,000 | 470,056,000 | 475,887,000 | 504,966,000 | 516,208,000 | 516,897,000 | 516,901,000 | 540,119,000 | 540,183,000 | 538,161,000 | 541,890,000 | 554,363,000 | 555,806,000 | 559,319,000 | 563,593,000 | 565,180,000 | 550,872,000 | 546,368,000 | 552,948,000 | 512,175,000 | 539,659,000 | 539,288,000 | 538,109,000 | 541,702,000 | 540,019,000 | 548,273,000 | 547,321,000 | 548,280,000 | 546,841,000 | 542,053,000 | 541,950,000 | 523,186,000 | 506,064,000 | 234,084,000 | 229,157,000 | 215,094,000 | 203,020,000 | 183,498,000 | 182,495,000 | 179,513,000 | 160,833,000 | 145,820,000 | 138,926,000 | 129,019,000 | 121,614,000 | 113,844,000 | 98,258,000 | 91,291,000 | 84,371,000 | 73,575,000 | 68,080,000 | 64,636,000 | 62,044,000 | 60,643,000 | 57,707,000 | 55,840,000 | 54,171,000 | 53,593,000 | 51,328,000 | 49,192,000 | 47,299,000 | 45,356,000 | 43,473,000 | 41,492,000 | 39,809,000 |
accumulated other comprehensive income | 15,762,000 | 14,731,000 | 11,376,000 | 11,634,000 | 11,208,000 | 10,777,000 | 8,578,000 | 9,990,000 | 9,700,000 | 8,268,000 | 7,983,000 | 6,634,000 | 6,690,000 | 6,210,000 | 3,840,000 | 4,231,000 | 5,195,000 | 4,773,000 | -666,000 | -72,000 | 269,000 | 278,000 | -4,538,000 | -6,094,000 | -7,884,000 | -3,282,000 | -2,514,000 | -1,282,000 | -1,433,000 | -1,609,000 | -2,324,000 | 141,000 | 2,649,000 | 3,746,000 | 2,053,000 | 3,327,000 | 3,871,000 | 1,728,000 | ||||||||||||||||||||||||||||||||||||||||||
total atn international, inc. stockholders’ equity | 433,579,000 | 444,292,000 | 452,306,000 | 458,719,000 | 473,335,000 | 489,493,000 | 490,795,000 | 526,771,000 | 529,992,000 | 541,073,000 | 545,754,000 | 557,253,000 | 567,243,000 | 580,813,000 | 584,460,000 | 591,119,000 | 594,792,000 | 601,250,000 | 629,292,000 | 641,926,000 | 642,591,000 | 645,649,000 | 667,875,000 | 668,730,000 | 665,758,000 | 676,122,000 | 688,083,000 | 689,683,000 | 691,021,000 | 695,387,000 | 697,655,000 | 683,085,000 | 680,607,000 | 688,727,000 | 644,628,000 | 681,709,000 | 679,553,000 | 677,055,000 | 671,706,000 | 670,666,000 | ||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 111,996,000 | 109,687,000 | 111,300,000 | 109,053,000 | 107,385,000 | 105,958,000 | 103,328,000 | 101,994,000 | 98,724,000 | 96,730,000 | 99,359,000 | 97,723,000 | 97,283,000 | 96,016,000 | 97,923,000 | 95,752,000 | 98,768,000 | 101,003,000 | 102,282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 545,575,000 | 553,979,000 | 563,606,000 | 567,772,000 | 580,720,000 | 595,451,000 | 594,123,000 | 628,765,000 | 628,716,000 | 637,803,000 | 645,113,000 | 654,976,000 | 664,526,000 | 676,829,000 | 682,383,000 | 686,871,000 | 693,560,000 | 702,253,000 | 731,574,000 | 741,186,000 | 742,269,000 | 754,336,000 | 794,598,000 | 797,643,000 | 793,079,000 | 806,083,000 | 818,299,000 | 818,541,000 | 819,984,000 | 823,324,000 | 829,047,000 | 819,509,000 | 814,015,000 | 830,223,000 | 786,734,000 | 820,450,000 | 813,953,000 | 809,169,000 | 807,840,000 | 805,431,000 | 764,231,000 | 761,724,000 | 763,298,000 | 757,884,000 | 749,982,000 | 724,919,000 | 704,701,000 | 702,887,000 | 410,385,000 | 399,696,000 | 382,375,000 | 368,730,000 | 331,545,000 | 327,961,000 | 320,331,000 | 286,248,000 | ||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interests and equity | 1,674,653,000 | 1,673,254,000 | 1,698,681,000 | 1,707,006,000 | 1,707,449,000 | 1,727,103,000 | 1,751,381,000 | 1,772,341,000 | 1,779,154,000 | 1,783,714,000 | 1,751,226,000 | 1,729,969,000 | 1,700,015,000 | 1,707,869,000 | 1,595,200,000 | 1,595,754,000 | 1,590,707,000 | 1,608,604,000 | 1,627,384,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
replace and remove program receivable | 35,622,000 | 42,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment | 2,078,886,000 | 2,041,245,000 | 2,001,455,000 | 1,977,978,000 | 1,840,088,000 | 1,801,867,000 | 1,759,855,000 | 1,748,092,000 | 1,689,780,000 | 1,276,517,000 | 1,264,279,000 | 1,252,780,000 | 1,297,519,000 | 1,262,306,000 | 1,246,452,000 | 1,237,555,000 | 1,214,031,000 | 1,215,826,000 | 1,201,404,000 | 1,188,916,000 | 1,157,566,000 | 1,255,975,000 | 1,220,081,000 | 1,169,806,000 | 1,130,117,000 | 1,154,421,000 | 1,123,993,000 | 1,138,362,000 | 1,083,301,000 | 931,267,000 | 821,581,000 | 807,247,000 | 787,778,000 | 770,589,000 | 763,403,000 | 639,172,000 | 614,148,000 | 253,210,000 | 450,832,000 | 443,427,000 | 447,426,000 | 456,239,000 | 457,981,000 | 441,182,000 | ||||||||||||||||||||||||||||||||||||
less accumulated depreciation | -1,009,453,000 | -977,781,000 | -945,092,000 | -922,024,000 | -890,281,000 | -861,594,000 | -825,980,000 | -804,883,000 | -773,946,000 | -750,232,000 | -736,208,000 | -716,318,000 | -708,091,000 | -674,449,000 | -653,525,000 | -631,974,000 | -608,530,000 | -602,123,000 | -581,606,000 | -562,064,000 | -543,139,000 | -553,007,000 | -546,593,000 | -526,660,000 | -505,522,000 | -504,687,000 | -484,770,000 | -490,650,000 | -464,766,000 | -444,538,000 | -446,286,000 | -433,744,000 | -421,763,000 | -408,157,000 | -74,882,000 | -70,971,000 | -66,931,000 | -62,817,000 | -59,638,000 | -55,908,000 | -52,176,000 | -48,498,000 | -45,114,000 | -42,066,000 | -39,134,000 | -36,219,000 | ||||||||||||||||||||||||||||||||||
net fixed assets | 1,069,433,000 | 1,063,464,000 | 1,056,363,000 | 1,055,954,000 | 949,807,000 | 940,273,000 | 933,875,000 | 943,209,000 | 915,834,000 | 526,285,000 | 528,071,000 | 536,462,000 | 589,428,000 | 587,857,000 | 592,927,000 | 605,581,000 | 605,501,000 | 613,703,000 | 619,798,000 | 626,852,000 | 614,427,000 | 702,968,000 | 673,488,000 | 643,146,000 | 624,595,000 | 649,734,000 | 639,223,000 | 647,712,000 | 618,535,000 | 486,729,000 | 375,295,000 | 373,503,000 | 366,015,000 | 362,432,000 | 363,387,000 | 253,508,000 | 252,303,000 | 205,100,000 | 197,928,000 | 187,038,000 | 173,752,000 | 158,729,000 | 145,526,000 | 145,657,000 | 142,757,000 | 131,332,000 | 129,970,000 | 128,713,000 | 125,709,000 | 119,171,000 | 98,570,000 | 98,481,000 | 100,092,000 | 93,521,000 | 91,091,000 | 90,964,000 | 90,990,000 | 86,172,000 | 85,612,000 | 85,596,000 | 86,859,000 | |||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships | 5,233,000 | 5,560,000 | 5,913,000 | 6,266,000 | 6,619,000 | 7,014,000 | 7,441,000 | 7,865,000 | 8,277,000 | 8,783,000 | 9,323,000 | 9,863,000 | 10,403,000 | 11,049,000 | 11,734,000 | 12,310,000 | 13,120,000 | 13,949,000 | 15,029,000 | 15,800,000 | 8,829,000 | 1,013,000 | 1,081,000 | 1,161,000 | 1,270,000 | 1,378,000 | 1,572,000 | 1,723,000 | 1,905,000 | 29,252,000 | 31,001,000 | 34,804,000 | 36,860,000 | 46,406,000 | 51,807,000 | 55,097,000 | 2,628,000 | 2,906,000 | 3,184,000 | 3,927,000 | 4,344,000 | 4,815,000 | ||||||||||||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests | 99,260,000 | 99,678,000 | 108,687,000 | 126,723,000 | 128,913,000 | 127,321,000 | 129,961,000 | 130,216,000 | 128,858,000 | 128,963,000 | 127,937,000 | 131,392,000 | 136,424,000 | 133,408,000 | 141,496,000 | 142,106,000 | 138,741,000 | 134,400,000 | 132,114,000 | 136,134,000 | 134,765,000 | 83,013,000 | 81,425,000 | 83,782,000 | 80,963,000 | 80,684,000 | 56,650,000 | 57,603,000 | 76,297,000 | 60,839,000 | 59,827,000 | 60,114,000 | 58,913,000 | 44,797,000 | 46,523,000 | 42,142,000 | 26,633,000 | 28,412,000 | 31,381,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 1,066,574,000 | 1,057,722,000 | 1,083,711,000 | 1,113,414,000 | 1,111,605,000 | 1,108,592,000 | 1,130,726,000 | 1,162,800,000 | 1,146,976,000 | 1,162,830,000 | 1,107,304,000 | 1,184,050,000 | 1,188,999,000 | 1,196,818,000 | 1,205,605,000 | 1,184,018,000 | 1,201,476,000 | 1,193,400,000 | 1,198,218,000 | 1,166,057,000 | 1,045,384,000 | 958,013,000 | 945,004,000 | 946,458,000 | 937,155,000 | 924,783,000 | 843,431,000 | 826,522,000 | 1,089,166,000 | 892,512,000 | 908,189,000 | 906,499,000 | 876,812,000 | 813,898,000 | 813,214,000 | 783,385,000 | 443,197,000 | 420,849,000 | ||||||||||||||||||||||||||||||||||||||||||
current portion of operating lease liabilities | 11,313,000 | 11,179,000 | 11,406,000 | 9,912,000 | 10,021,000 | 8,351,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, excluding current portion | 52,420,000 | 53,721,000 | 56,164,000 | 59,663,000 | 58,748,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 58,835,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
materials and supplies | 14,746,000 | 15,398,000 | 14,809,000 | 15,346,000 | 15,414,000 | 14,365,000 | 14,734,000 | 8,330,000 | 8,746,000 | 8,220,000 | 9,270,000 | 10,079,000 | 9,382,000 | 9,352,000 | 8,124,000 | 8,963,000 | 29,075,000 | 29,669,000 | 23,307,000 | 19,982,000 | 21,867,000 | 19,262,000 | 10,270,000 | 5,644,000 | 6,166,000 | 5,546,000 | 6,867,000 | 7,446,000 | 6,976,000 | 5,719,000 | 7,052,000 | 6,444,000 | 7,969,000 | 6,192,000 | 5,602,000 | 4,744,000 | 4,700,000 | 5,909,000 | 4,876,000 | 5,228,000 | 3,821,000 | 4,197,000 | 3,961,000 | 3,624,000 | 3,801,000 | 4,118,000 | 4,251,000 | 4,421,000 | ||||||||||||||||||||||||||||||||
other current liabilities | 31,000 | 76,000 | 67,000 | 273,000 | 410,000 | 10,501,000 | 12,651,000 | 10,152,000 | 10,433,000 | 9,472,000 | 13,474,000 | 10,302,000 | 14,975,000 | 20,778,000 | 38,256,000 | 44,464,000 | 38,815,000 | 35,820,000 | 35,469,000 | 71,035,000 | 48,002,000 | 6,278,000 | 5,031,000 | 4,697,000 | 4,486,000 | 3,301,000 | 2,926,000 | 2,961,000 | 2,832,000 | 2,449,000 | 3,104,000 | 3,959,000 | 3,898,000 | 2,985,000 | 3,584,000 | 1,876,000 | 2,125,000 | 3,927,000 | 1,493,000 | 916,000 | 882,000 | 1,143,000 | 1,687,000 | 1,958,000 | 1,955,000 | 2,430,000 | ||||||||||||||||||||||||||||||||||
trade name license | 1,929,000 | 2,317,000 | 417,000 | 417,000 | 417,000 | 417,000 | 417,000 | 417,000 | 417,000 | 417,000 | 12,295,000 | 12,414,000 | 12,653,000 | 12,773,000 | 13,371,000 | 13,611,000 | 13,314,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -3,904,000 | -3,741,000 | -3,700,000 | -3,704,000 | -2,892,000 | -2,893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
atlantic tele-network, inc. stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total atlantic tele-network, inc. stockholders’ equity | 681,218,000 | 680,299,000 | 679,516,000 | 676,921,000 | 669,298,000 | 668,269,000 | 647,098,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets of discontinued operations | 44,000 | 71,000 | 44,000 | 175,000 | 163,000 | 4,923,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities of discontinued operations | 1,293,000 | 1,357,000 | 1,316,000 | 2,002,000 | 4,173,000 | 17,719,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: accumulated depreciation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long —term liabilities | 28,096,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
telecommunications licenses | 39,501,000 | 90,054,000 | 90,054,000 | 88,482,000 | 87,404,000 | 80,933,000 | 83,089,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
atlantic tele-network, inc.’s stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total atlantic tele-network, inc.’s stockholders’ equity | 626,590,000 | 349,546,000 | 339,869,000 | 322,261,000 | 309,817,000 | 286,748,000 | 281,438,000 | 278,189,000 | 235,612,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed asset | 419,523,000 | 224,304,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
licenses | 79,067,000 | 34,963,000 | 34,202,000 | 34,024,000 | 30,734,000 | 24,344,000 | 14,738,000 | 14,563,000 | 21,665,000 | 22,066,000 | 14,164,000 | 13,782,000 | 13,782,000 | 11,246,000 | 11,246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangibles | 1,760,000 | 2,138,000 | 2,285,000 | 2,706,000 | 2,658,000 | 2,133,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total atlantic tele-network, inc’s stockholders’ equity | 259,615,000 | 244,432,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short term investments | 2,956,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid income taxes | 7,679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment | 362,057,000 | 346,298,000 | 321,685,000 | 300,394,000 | 279,588,000 | 260,472,000 | 256,188,000 | 247,364,000 | 225,391,000 | 218,723,000 | 212,317,000 | 204,297,000 | 194,053,000 | 169,541,000 | 165,412,000 | 162,909,000 | 153,159,000 | 146,999,000 | 143,140,000 | 139,488,000 | 131,286,000 | 127,678,000 | 124,730,000 | 123,078,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 272,844,000 | 266,993,000 | 228,941,000 | 221,966,000 | 214,832,000 | 199,351,000 | 191,936,000 | 184,522,000 | 173,653,000 | 121,624,000 | 117,923,000 | 115,710,000 | 114,072,000 | 111,162,000 | 109,801,000 | 108,132,000 | 107,885,000 | 105,620,000 | 103,424,000 | 101,531,000 | 99,588,000 | 97,705,000 | 95,474,000 | 94,106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 425,037,000 | 353,117,000 | 325,453,000 | 316,352,000 | 307,564,000 | 297,871,000 | 256,864,000 | 255,229,000 | 233,831,000 | 234,225,000 | 175,854,000 | 177,822,000 | 176,374,000 | 168,580,000 | 160,201,000 | 155,235,000 | 151,973,000 | 153,891,000 | 150,080,000 | 148,713,000 | 147,506,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities | 5,442,000 | 5,400,000 | 5,346,000 | 8,081,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and advances to unconsolidated affiliates | 60,000 | 11,929,000 | 12,168,000 | 11,555,000 | 11,539,000 | 11,704,000 | 11,433,000 | 10,954,000 | 13,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, minority interests and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | 33,812,000 | 29,527,000 | 28,106,000 | 25,931,000 | 26,444,000 | 25,522,000 | 24,280,000 | 22,275,000 | 22,579,000 | 21,940,000 | 22,732,000 | 21,568,000 | 20,623,000 | 19,722,000 | 21,205,000 | 21,640,000 | 20,701,000 | 19,808,000 | 20,331,000 | 19,500,000 | 19,739,000 | 20,074,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, minority interests and stockholders’ equity | 387,049,000 | 350,245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 50,000,000 | 50,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value per share... | 157,000 | 157,000 | 157,000 | 156,000 | 130,000 | 130,000 | 129,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term marketable securities | 1,992,000 | 1,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation | -447,000 | -223,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term marketable securities | 1,991,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity contribution receivable from related party | -858,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and advances to unconsolidated subsidiaries | 13,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and advances to bermuda digital communications, ltd. | 10,286,000 | 9,575,000 | 8,764,000 | 8,244,000 | 7,686,000 | 7,515,000 | 7,022,000 | 6,041,000 | 5,268,000 | 4,681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in long-term marketable security | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets | 74,000 | 148,000 | 199,000 | 250,000 | 300,000 | 340,000 | 388,000 | 436,000 | 484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in bermuda digital communications, ltd. | 9,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 420,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2011-03-31 | 2010-03-31 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -3,474,000 | -11,387,000 | -7,948,000 | -3,718,000 | -662,000 | -7,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 31,156,000 | 32,937,000 | 33,863,000 | 34,527,000 | 31,139,000 | 37,299,000 | 35,557,000 | 34,340,000 | 34,636,000 | 34,370,000 | 36,217,000 | 36,404,000 | 20,154,000 | 20,508,000 | 22,222,000 | 21,580,000 | 21,991,000 | 22,518,000 | 24,255,000 | 22,603,000 | 21,549,000 | 20,718,000 | 21,117,000 | 21,385,000 | 21,912,000 | 21,305,000 | 21,157,000 | 22,253,000 | 22,494,000 | 52,913,000 | 31,047,000 | 14,554,000 | 13,077,000 | 14,590,000 | 14,472,000 | 14,751,000 | 11,980,000 | -14,738,000 | 25,453,000 | 25,802,000 | 26,048,000 | 28,815,000 | 24,791,000 | 10,069,000 | 9,794,000 | 9,200,000 | 8,325,000 | 7,424,000 | 7,077,000 | 6,816,000 | 6,658,000 | 6,501,000 | 6,133,000 | 6,105,000 | 5,795,000 | 4,829,000 | 4,127,000 | 4,007,000 | 4,147,000 | 3,417,000 | 3,781,000 | 3,783,000 | 3,728,000 | ||||||||||
amortization of intangibles from acquisitions | 496,000 | 1,212,000 | 1,226,000 | 1,226,000 | 1,991,000 | 1,992,000 | 1,944,000 | 1,980,000 | 3,122,000 | 3,123,000 | 3,144,000 | 3,247,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for doubtful accounts | 2,156,000 | 2,360,000 | 2,281,000 | 1,854,000 | 1,737,000 | 1,354,000 | 1,533,000 | 1,322,000 | 1,551,000 | 1,085,000 | 1,378,000 | 1,816,000 | 1,004,000 | 1,177,000 | 1,122,000 | 558,000 | 1,055,000 | 2,137,000 | 1,260,000 | 1,060,000 | 1,451,000 | 1,285,000 | 935,000 | 1,950,000 | 1,453,000 | 796,000 | 1,135,000 | 1,052,000 | 854,000 | 1,058,000 | 100,000 | 71,000 | 488,000 | 474,000 | -54,000 | 291,000 | 914,000 | -4,230,000 | 1,767,000 | 3,343,000 | 3,441,000 | 359,000 | 408,000 | ||||||||||||||||||||||||||||||
amortization of debt issuance costs | 719,000 | 719,000 | 719,000 | 716,000 | 766,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets, transfers and contingent consideration | 782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 1,935,000 | 1,966,000 | 2,685,000 | 1,905,000 | 1,716,000 | 1,831,000 | 2,781,000 | 1,909,000 | 2,062,000 | 1,956,000 | 2,739,000 | 1,778,000 | 1,710,000 | 1,668,000 | 2,567,000 | 1,461,000 | 1,465,000 | 1,605,000 | 2,175,000 | 1,336,000 | 1,304,000 | 1,887,000 | 1,561,000 | 1,160,000 | 1,503,000 | 1,547,000 | 2,033,000 | 1,301,000 | 1,349,000 | 1,392,000 | 2,103,000 | 1,576,000 | 1,651,000 | 2,120,000 | 1,666,000 | 5,032,000 | 3,633,000 | 1,728,000 | 1,143,000 | 1,155,000 | 1,453,000 | 1,224,000 | 1,058,000 | 1,348,000 | 1,227,000 | 844,000 | 836,000 | 830,000 | 1,078,000 | 355,000 | 356,000 | 300,000 | 273,000 | ||||||||||||||||||||
deferred income taxes | -1,239,000 | -7,335,000 | -2,912,000 | -2,520,000 | 1,632,000 | -11,859,000 | -369,000 | -2,181,000 | -7,304,000 | -2,836,000 | -4,663,000 | -1,953,000 | -833,000 | -2,748,000 | -4,062,000 | 191,000 | -673,000 | -2,703,000 | -732,000 | -2,504,000 | -1,239,000 | -2,874,000 | -2,069,000 | -1,135,000 | 4,095,000 | -1,713,000 | -2,660,000 | -1,914,000 | -20,180,000 | -1,783,000 | -190,000 | -1,089,000 | -923,000 | -8,775,000 | -8,775,000 | 28,000 | 49,000 | 59,000 | 199,000 | 199,000 | 0 | 200,000 | 200,000 | -179,000 | 230,000 | 231,000 | 366,000 | 459,000 | 265,000 | 94,000 | 330,000 | -1,280,000 | 294,000 | 443,000 | -496,000 | ||||||||||||||||||
loss on investments | 2,620,000 | -137,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and government grant receivables | -8,849,000 | 7,843,000 | -7,708,000 | -2,440,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer receivable | 2,213,000 | 1,366,000 | 765,000 | 1,015,000 | 833,000 | 1,658,000 | 1,164,000 | 254,000 | -1,601,000 | -1,000 | 441,000 | 745,000 | -4,314,000 | -2,101,000 | -1,552,000 | -746,000 | -7,271,000 | -4,098,000 | -9,007,000 | -12,579,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes | 4,729,000 | 3,660,000 | -557,000 | 2,223,000 | -13,059,000 | -3,437,000 | -3,716,000 | 3,966,000 | 4,199,000 | 300,000 | -4,390,000 | 6,953,000 | 818,000 | -1,064,000 | 464,000 | 2,763,000 | -1,781,000 | -812,000 | -3,170,000 | 1,810,000 | 2,217,000 | 420,000 | -2,193,000 | 355,000 | -6,000 | 2,964,000 | -23,631,000 | 1,620,000 | 21,679,000 | 6,161,000 | -2,043,000 | 3,292,000 | -1,090,000 | -12,217,000 | 4,341,000 | 21,886,000 | 15,294,000 | 4,363,000 | -17,944,000 | 9,131,000 | 12,601,000 | 5,952,000 | 8,349,000 | 178,000 | 524,000 | 1,371,000 | 1,219,000 | -1,522,000 | 1,951,000 | 52,000 | -3,215,000 | 1,979,000 | 38,000 | 2,565,000 | -116,000 | 1,965,000 | |||||||||||||||||
materials and supplies, prepayments, and other current assets | -4,564,000 | -4,965,000 | 3,850,000 | 6,004,000 | -1,013,000 | -3,101,000 | 2,834,000 | -626,000 | 7,242,000 | 204,000 | 3,723,000 | -3,503,000 | 833,000 | -3,490,000 | -7,538,000 | -5,330,000 | -608,000 | -4,616,000 | 180,000 | -253,000 | -3,775,000 | -7,536,000 | -7,744,000 | 431,000 | 3,894,000 | 3,623,000 | -9,220,000 | 90,000 | 6,639,000 | -1,969,000 | -2,737,000 | 3,991,000 | 4,711,000 | -4,797,000 | -1,789,000 | -9,471,000 | -4,505,000 | -1,425,000 | 4,469,000 | -1,288,000 | 7,810,000 | 941,000 | -2,831,000 | 3,482,000 | -1,155,000 | -295,000 | 2,472,000 | 1,050,000 | 708,000 | -966,000 | 280,000 | -196,000 | 156,000 | -121,000 | -1,190,000 | ||||||||||||||||||
accounts payable and accrued liabilities and advance payments and deposits | 4,150,000 | -2,835,000 | 3,148,000 | 2,567,000 | 2,948,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -2,229,000 | -1,689,000 | -1,747,000 | 1,501,000 | -937,000 | -439,000 | 387,000 | 340,000 | -5,396,000 | -131,000 | -4,693,000 | 141,000 | -5,963,000 | -725,000 | -2,966,000 | -325,000 | -655,000 | -353,000 | 1,024,000 | -242,000 | -9,847,000 | 64,000 | 695,000 | 298,000 | -3,670,000 | -2,292,000 | -73,000 | 324,000 | -377,000 | 1,347,000 | -627,000 | -581,000 | 907,000 | 854,000 | 2,033,000 | -2,169,000 | -1,854,000 | -2,022,000 | 64,000 | 166,000 | 91,000 | -843,000 | |||||||||||||||||||||||||||||||
other liabilities | -820,000 | -2,769,000 | -4,962,000 | -2,040,000 | -3,275,000 | -2,420,000 | -470,000 | -2,701,000 | -1,251,000 | -2,087,000 | -2,962,000 | -2,283,000 | -2,069,000 | -2,579,000 | -3,338,000 | -3,249,000 | -3,071,000 | -48,000 | 40,000 | 51,000 | -540,000 | -127,000 | -653,000 | 84,000 | -1,215,000 | 2,442,000 | 351,000 | 1,362,000 | 890,000 | -666,000 | -440,000 | 1,994,000 | 572,000 | -1,387,000 | 8,109,000 | 11,593,000 | 10,505,000 | 8,286,000 | |||||||||||||||||||||||||||||||||||
net cash from operating activities | 29,781,000 | 37,846,000 | 23,938,000 | 35,905,000 | 30,490,000 | 39,016,000 | 35,234,000 | 23,176,000 | 22,148,000 | 29,155,000 | 44,317,000 | 16,012,000 | 23,937,000 | 28,255,000 | 39,332,000 | 11,388,000 | 32,832,000 | 20,256,000 | 22,137,000 | 5,323,000 | 14,693,000 | 31,216,000 | 24,916,000 | 15,459,000 | 31,056,000 | 38,325,000 | -248,000 | 18,770,000 | 17,851,000 | 51,977,000 | 23,493,000 | 22,544,000 | 56,521,000 | 33,378,000 | 32,089,000 | 92,105,000 | 50,720,000 | 28,329,000 | 26,127,000 | 31,966,000 | 45,691,000 | 35,454,000 | 49,078,000 | 10,454,000 | 24,981,000 | 57,867,000 | 58,614,000 | 20,994,000 | 10,088,000 | 29,136,000 | 16,746,000 | 20,282,000 | 14,042,000 | 9,254,000 | 12,482,000 | 9,899,000 | -154,000 | 5,346,000 | 12,531,000 | 13,568,000 | 9,796,000 | 5,714,000 | |||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -21,017,000 | -18,909,000 | -21,184,000 | -20,832,000 | -24,703,000 | -23,842,000 | -25,814,000 | -36,016,000 | -36,657,000 | -37,189,000 | -38,853,000 | -50,598,000 | -50,170,000 | -38,740,000 | -36,984,000 | -34,220,000 | -34,220,000 | -26,798,000 | -15,929,000 | -19,495,000 | -24,661,000 | -18,697,000 | -17,904,000 | -14,061,000 | -23,239,000 | -14,090,000 | -17,632,000 | -17,641,000 | -30,394,000 | -34,781,000 | -19,553,000 | -21,041,000 | -29,727,000 | -32,847,000 | -45,702,000 | -78,455,000 | -42,727,000 | -16,445,000 | -18,722,000 | -18,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,115,000 | -4,548,000 | -2,503,000 | -13,805,000 | -4,001,000 | -3,859,000 | -3,652,000 | |||||||||||
free cash flows | 8,764,000 | 18,937,000 | 2,754,000 | 15,073,000 | 5,787,000 | 15,174,000 | 9,420,000 | -12,840,000 | -14,509,000 | -8,034,000 | 5,464,000 | -34,586,000 | -26,233,000 | -10,485,000 | 2,348,000 | -22,832,000 | -1,388,000 | -6,542,000 | 6,208,000 | -14,172,000 | -9,968,000 | 12,519,000 | 7,012,000 | 1,398,000 | 7,817,000 | 24,235,000 | -17,880,000 | 1,129,000 | -12,543,000 | 17,196,000 | 3,940,000 | 1,503,000 | 26,794,000 | 531,000 | -13,613,000 | 13,650,000 | 7,993,000 | 11,884,000 | 7,405,000 | 13,966,000 | 45,691,000 | 35,454,000 | 49,078,000 | 10,454,000 | 24,981,000 | 57,867,000 | 58,614,000 | 20,994,000 | 10,088,000 | 29,136,000 | 16,746,000 | 20,282,000 | 14,042,000 | 9,254,000 | 12,482,000 | 1,784,000 | -4,702,000 | 2,843,000 | -1,274,000 | 9,567,000 | 5,937,000 | 2,062,000 | |||||||||||
government capital programs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts disbursed | -13,528,000 | -21,397,000 | -23,461,000 | -22,445,000 | -36,627,000 | -25,651,000 | -32,725,000 | -13,473,000 | -18,610,000 | -7,275,000 | -4,859,000 | -2,127,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts received | 13,299,000 | 19,781,000 | 24,083,000 | 17,281,000 | 23,227,000 | 28,845,000 | 33,140,000 | 10,546,000 | 15,808,000 | 15,472,000 | 0 | 593,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments - employee benefit plan | -14,000 | -16,000 | -14,000 | -14,000 | -16,000 | -16,000 | -14,000 | -25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investments - employee benefit plan | 1,000 | 0 | 729,000 | 28,000 | 359,000 | 0 | 201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 500,000 | 40,000 | 80,000 | 141,000 | 699,000 | 0 | 14,255,000 | 3,655,000 | 384,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -20,760,000 | -20,500,000 | -20,496,000 | -25,140,000 | -37,392,000 | -19,515,000 | -11,158,000 | -35,685,000 | -40,535,000 | -28,992,000 | -42,823,000 | -52,762,000 | -72,603,000 | -19,979,000 | -40,195,000 | -34,468,000 | -34,797,000 | -366,497,000 | -17,339,000 | -7,946,000 | -8,225,000 | -7,240,000 | -37,904,000 | -16,829,000 | -25,604,000 | -12,375,000 | -17,660,000 | -32,623,000 | 18,333,000 | -46,814,000 | -51,761,000 | -7,077,000 | -49,393,000 | -68,593,000 | -20,852,000 | -19,213,000 | -17,633,000 | 11,839,000 | -65,563,000 | -22,373,000 | -4,722,000 | -3,727,000 | -3,326,000 | -8,045,000 | -1,620,000 | -3,698,000 | -2,697,000 | ||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common stock | -4,196,000 | -4,196,000 | -3,652,000 | -3,627,000 | -3,627,000 | -3,626,000 | -3,720,000 | -3,701,000 | -3,260,000 | -3,285,000 | -3,323,000 | -3,310,000 | -2,680,000 | -2,680,000 | -2,676,000 | -2,672,000 | -2,695,000 | -2,707,000 | -2,708,000 | -2,703,000 | -2,725,000 | -2,723,000 | -2,722,000 | -2,721,000 | -2,720,000 | -2,721,000 | -2,719,000 | -2,720,000 | -2,713,000 | -2,712,000 | -2,717,000 | -2,724,000 | -5,510,000 | -5,505,000 | -5,487,000 | -15,469,000 | -10,311,000 | -5,145,000 | -5,150,000 | -4,653,000 | -1,378,000 | -1,365,000 | -1,376,000 | -1,366,000 | -1,253,000 | -1,252,000 | -1,250,000 | -1,250,000 | -1,113,000 | -1,141,000 | -1,141,000 | ||||||||||||||||||||||
payment of debt issuance costs | -13,000 | -5,000 | -108,000 | -172,000 | -157,000 | -5,574,000 | -902,000 | -72,000 | -198,000 | -3,549,000 | -40,000 | -119,000 | 0 | 53,000 | 0 | -37,000 | -49,000 | -1,010,000 | 0 | 0 | 0 | -494,000 | -862,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
finance lease payments | -187,000 | -286,000 | -480,000 | -494,000 | -573,000 | -442,000 | -472,000 | -443,000 | -443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan - repayments | -2,499,000 | -2,481,000 | -1,661,000 | -1,653,000 | -1,685,000 | -227,318,000 | -8,311,000 | -3,801,000 | -3,427,000 | -1,197,000 | -1,164,000 | -1,171,000 | -4,269,000 | -15,000 | 0 | -938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility – borrowings | 26,600,000 | 42,500,000 | 28,000,000 | 13,000,000 | 13,000,000 | 15,000,000 | 29,000,000 | 46,000,000 | 32,521,000 | 38,620,000 | 30,720,000 | 57,553,000 | 47,250,000 | 19,000,000 | 12,500,000 | 36,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility – repayments | -19,750,000 | -44,500,000 | -6,000,000 | -7,000,000 | -23,500,000 | -54,000,000 | -21,700,000 | -18,302,000 | -11,001,000 | -147,792,000 | -12,500,000 | -14,000,000 | -27,250,000 | -20,500,000 | -9,000,000 | -15,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of customer receivable credit facility | -2,242,000 | -2,052,000 | -2,041,000 | -2,030,000 | -2,005,000 | -1,960,000 | -1,905,000 | -1,804,000 | -1,714,000 | -1,751,000 | -1,677,000 | -1,570,000 | -1,417,000 | -1,285,000 | -1,255,000 | -1,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock – stock- based compensation | -1,863,000 | 0 | -40,000 | -730,000 | 0 | 0 | -36,000 | -1,896,000 | 0 | -40,000 | 0 | -1,433,000 | 0 | 0 | -33,000 | -1,136,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of noncontrolling interests | -210,000 | -1,000 | 0 | -44,000 | -2,099,000 | -2,000 | -165,000 | -595,000 | -260,000 | -129,000 | -2,021,000 | -2,481,000 | -173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds payable and amounts due to customers | 1,675,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -2,685,000 | -11,021,000 | 12,614,000 | -2,750,000 | -20,618,000 | 24,010,000 | -20,041,000 | 19,560,000 | 7,467,000 | 5,702,000 | 4,751,000 | 37,999,000 | 30,585,000 | -2,627,000 | -1,172,000 | -10,043,000 | -37,703,000 | -13,652,000 | -8,124,000 | -13,888,000 | -9,189,000 | -6,224,000 | -7,980,000 | -6,515,000 | -14,164,000 | 1,318,000 | -15,628,000 | 46,645,000 | -12,666,000 | -8,341,000 | 4,522,000 | 29,688,000 | -5,133,000 | 9,976,000 | 43,981,000 | -2,399,000 | -1,656,000 | 4,927,000 | -4,792,000 | 1,525,000 | -1,541,000 | -1,709,000 | -3,498,000 | -1,550,000 | -2,031,000 | ||||||||||||||||||||||||||||
net change in cash, cash equivalents, and restricted cash | 6,336,000 | 6,325,000 | 16,056,000 | 8,015,000 | -27,520,000 | 43,511,000 | 4,035,000 | 7,051,000 | -10,920,000 | 5,865,000 | 6,245,000 | 1,249,000 | -18,081,000 | 5,649,000 | -4,685,000 | -3,852,000 | -21,667,000 | 6,407,000 | 3,626,000 | -12,666,000 | -31,228,000 | 10,355,000 | -21,115,000 | -15,373,000 | -3,993,000 | 19,669,000 | -25,872,000 | -20,353,000 | 18,956,000 | -6,176,000 | -37,069,000 | -2,694,000 | |||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash, beginning of period | 117,154,000 | 0 | 0 | 89,244,000 | 0 | 0 | 0 | 62,167,000 | 0 | 0 | 0 | 59,728,000 | 0 | 0 | 0 | 80,697,000 | 0 | 0 | 0 | 104,997,000 | 0 | 0 | 0 | 162,358,000 | 0 | 0 | 0 | 192,907,000 | 0 | 0 | 0 | 219,890,000 | |||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash, end of period | 123,490,000 | 6,325,000 | 16,056,000 | 97,259,000 | -27,520,000 | 43,511,000 | 4,035,000 | 69,218,000 | -10,920,000 | 5,865,000 | 6,245,000 | 60,977,000 | -18,081,000 | 5,649,000 | -4,685,000 | 76,845,000 | -21,667,000 | 6,407,000 | 3,626,000 | 92,331,000 | -31,228,000 | 10,355,000 | -21,115,000 | 146,985,000 | -3,993,000 | 19,669,000 | -25,872,000 | 172,554,000 | 18,956,000 | -6,176,000 | -37,069,000 | 217,196,000 | |||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 8,850,000 | 11,337,000 | 12,602,000 | 10,366,000 | 13,296,000 | 12,168,000 | 12,298,000 | 10,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid | 1,096,000 | 864,000 | 1,109,000 | 1,053,000 | 1,556,000 | 1,124,000 | 3,867,000 | 748,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared, not paid | 4,229,000 | 0 | 544,000 | 3,652,000 | 0 | 1,000 | -94,000 | 3,720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 47,913,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 7,350,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment included in accounts payable and accrued expenses | 16,208,000 | 6,320,000 | 8,188,000 | 82,000 | 13,221,000 | 4,120,000 | 5,983,000 | 1,915,000 | 10,075,000 | 6,649,000 | 7,382,000 | -678,000 | 8,393,000 | 4,249,000 | 1,063,000 | -1,773,000 | 8,129,000 | -325,000 | -64,000 | -6,802,000 | 20,068,000 | 2,561,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
amounts accrued for reimbursable capital expenditures from government capital programs | 17,890,000 | -4,645,000 | -3,912,000 | 22,191,000 | -2,543,000 | 5,049,000 | -6,028,000 | 33,446,000 | 6,525,000 | 13,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts accrued for non-reimbursable capital expenditures | 8,246,000 | 1,316,000 | -5,034,000 | 13,970,000 | -249,000 | 1,103,000 | -1,104,000 | 14,032,000 | 6,414,000 | -1,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on investments | 20,000 | -266,000 | -48,000 | -170,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid income taxes | 0 | 0 | 0 | 0 | 60,000 | 679,000 | 0 | 0 | 0 | 6,206,000 | 18,000 | 180,000 | 1,639,000 | 0 | 399,000 | -577,000 | 0 | 0 | 5,158,000 | 0 | 0 | 0 | 995,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 0 | 0 | 0 | -573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from strategic investments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | 0 | -1,419,000 | -110,000 | -2,592,000 | 0 | -2,156,000 | 0 | -1,112,000 | -263,000 | -2,645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan - borrowings | 0 | 0 | 19,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from customer receivable credit facility | 0 | 2,040,000 | 0 | 3,700,000 | 3,000,000 | 0 | 0 | 4,300,000 | 3,200,000 | 4,225,000 | 0 | 8,000,000 | 9,781,000 | 9,958,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock – share repurchase plan | 0 | 0 | -9,879,000 | -121,000 | -3,320,000 | -4,851,000 | -5,421,000 | -1,407,000 | 0 | -1,000 | 0 | -941,000 | -5,710,000 | -2,617,000 | -1,679,000 | -540,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash operating activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -39,450,000 | -2,546,000 | -1,772,000 | -1,308,000 | -1,957,000 | -23,898,000 | -4,476,000 | 3,289,000 | 4,276,000 | -17,639,000 | 6,189,000 | 8,366,000 | 2,376,000 | -5,638,000 | 4,843,000 | 2,027,000 | 735,000 | 5,485,000 | 20,910,000 | 10,780,000 | -2,303,000 | -20,975,000 | 10,910,000 | 11,584,000 | 20,606,000 | 8,911,000 | 10,798,000 | 6,982,000 | 11,648,000 | 15,018,000 | -492,000 | 10,401,000 | 307,754,000 | 11,421,000 | 9,918,000 | 18,012,000 | 16,725,000 | 3,979,000 | 3,858,000 | 9,951,000 | 9,030,000 | 10,140,000 | 10,204,000 | 7,867,000 | 9,402,000 | 9,049,000 | 6,898,000 | 7,604,000 | 4,935,000 | 4,089,000 | 2,891,000 | 4,430,000 | 3,231,000 | 3,046,000 | 1,952,000 | 3,631,000 | 3,389,000 | 3,145,000 | |||||||||||||||
loss on disposition of assets and transfers | 2,684,000 | 750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on pension settlement | 0 | 0 | 0 | 369,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(purchases) and sales of strategic investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of businesses, net of transferred cash of 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
spectrum sales and deposits refunded | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of spectrum; including deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments made by minority shareholders in consolidated affiliates | 0 | 11,000 | 0 | 0 | 0 | 488,000 | 0 | 53,000 | 69,000 | 22,409,000 | 21,904,000 | 45,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration paid for business acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets and contingent consideration | 1,503,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and replace and remove program receivable | 17,709,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 624,000 | 625,000 | 625,000 | 644,000 | 593,000 | 569,000 | 502,000 | 508,000 | 503,000 | 501,000 | 508,000 | 430,000 | 169,000 | 168,000 | 135,000 | 135,000 | 134,000 | 126,000 | 122,000 | 130,000 | 140,000 | 24,000 | 6,026,000 | 310,000 | 321,000 | 321,000 | 1,356,000 | 391,000 | 287,000 | 122,000 | 133,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities, advance payments and deposits and other current liabilities | 8,514,000 | -9,624,000 | 9,199,000 | 91,000 | 17,688,000 | -24,548,000 | 4,599,000 | 5,246,000 | 17,495,000 | -27,465,000 | 11,340,000 | 2,086,000 | 5,903,000 | -7,648,000 | 5,215,000 | 4,885,000 | 6,552,000 | -4,055,000 | -8,860,000 | -4,246,000 | 13,758,000 | -3,188,000 | -13,970,000 | 9,063,000 | 169,000 | -2,306,000 | 16,973,000 | 11,134,000 | -14,465,000 | -2,854,000 | -4,713,000 | 1,652,000 | -2,784,000 | -4,041,000 | 12,024,000 | 4,705,000 | 161,000 | 179,000 | |||||||||||||||||||||||||||||||||||
purchases of strategic investments | 0 | 0 | -425,000 | -630,000 | 0 | -1,350,000 | 0 | -1,157,000 | -1,087,000 | -4,155,000 | 0 | 0 | 0 | -2,768,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets and contingent consideration | -493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 2,183,000 | -16,904,000 | -4,192,000 | -2,262,000 | 3,573,000 | -8,984,000 | -1,320,000 | -1,758,000 | 1,677,000 | -5,052,000 | -1,074,000 | -204,000 | 1,430,000 | -5,585,000 | 2,286,000 | -3,588,000 | -10,887,000 | 6,682,000 | 4,693,000 | -5,784,000 | -9,102,000 | 5,575,000 | 3,348,000 | -5,544,000 | -5,061,000 | -2,394,000 | -202,000 | -5,860,000 | -2,234,000 | -2,902,000 | -9,794,000 | 7,912,000 | -201,000 | 772,000 | 4,412,000 | 640,000 | 543,000 | -1,474,000 | -2,246,000 | -1,405,000 | -139,000 | -288,000 | 3,339,000 | -1,065,000 | |||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 1,913,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of assets and contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on foreign currency | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mezzanine equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 0 | 157,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of long-lived assets | 132,000 | 445,000 | -167,000 | 511,000 | 484,000 | -28,000 | 3,420,000 | 2,154,000 | -256,000 | 744,000 | 117,000 | 21,512,000 | -4,000 | 49,000 | 15,000 | 130,000 | -111,000 | 302,000 | -10,916,000 | -13,460,000 | -2,333,000 | 284,000 | -598,000 | 0 | 1,111,000 | 27,000 | |||||||||||||||||||||||||||||||||||||||||||||||
spectrum deposit refund | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on equity investments | -2,186,000 | -315,000 | -2,216,000 | 821,000 | -4,222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease payment | -232,000 | -249,000 | -249,000 | -246,000 | -236,000 | -338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 34,716,000 | 33,312,000 | 33,817,000 | 33,292,000 | 34,038,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquisition intangibles | 3,272,000 | 3,236,000 | 3,250,000 | 3,258,000 | 3,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on equity investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of businesses, net of transferred cash of 0 and 0.9 million, respectively | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business net of cash acquired of 9.4 million and 11.9 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | 0 | 0 | -3,000,000 | -28,000 | -5,000,000 | -7,422,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency exchange rates on cash and cash equivalents | 7,000 | 31,000 | -3,000 | -115,000 | -256,000 | -57,000 | 16,000 | 15,000 | 54,000 | -175,000 | -147,000 | -31,000 | -7,000 | 0 | 207,000 | -263,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursable capital expenditures | -121,000 | -3,646,000 | -248,000 | -1,000,000 | -2,192,000 | -323,000 | -6,185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receipt of capital government grants | 423,000 | 3,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business net of 11.9 million of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 0.9 million | 0 | 0 | 0 | 18,597,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities of continuing operations | 19,228,000 | -19,702,000 | 710,000 | -11,480,000 | -12,666,000 | -8,341,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity investments | 733,000 | 1,146,000 | 395,000 | -2,188,000 | 67,000 | 1,948,000 | -363,000 | 1,775,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on foreign currency | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash activity | -70,000 | 17,000 | 28,000 | -17,000 | 62,000 | 69,000 | -272,000 | 449,000 | 3,000 | 134,000 | 375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan - borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests contribution | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer (to) from operating activities to property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency | 0 | 0 | -81,000 | -92,000 | -331,000 | 41,000 | 739,000 | 129,000 | 393,000 | -96,000 | -64,000 | -609,000 | 885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets; including deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of term loan and credit facilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interests | -958,000 | -3,530,000 | -3,865,000 | -962,000 | -1,321,000 | -4,220,000 | -1,401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of term loan | -945,000 | -938,000 | -10,937,000 | -938,000 | -938,000 | -938,000 | -1,875,000 | -938,000 | -938,000 | -949,000 | -4,072,000 | -937,000 | -3,848,000 | -938,000 | 0 | -1,005,000 | -4,442,000 | -7,982,000 | -4,759,000 | -1,535,000 | -1,535,000 | -1,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock – stock-based compensation | -36,000 | -1,677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of non-controlling interests | -1,177,000 | -11,522,000 | -20,176,000 | -4,852,000 | -2,137,000 | -1,774,000 | -3,151,000 | -492,000 | -636,000 | -225,000 | -4,467,000 | -5,135,000 | -150,000 | -134,000 | -819,000 | -767,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receipt of government grants | 3,292,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer receivable credit facility borrowing | 10,814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
hurricane rebuild capital expenditures | 0 | 0 | 0 | -123,000 | -1,249,000 | -12,249,000 | -35,803,000 | -30,851,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
hurricane insurance proceeds | 0 | 0 | 0 | 34,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 0.0 million, 0.0 million, and 11.5 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of long-lived assets | 1,424,000 | 1,424,000 | 0 | 0 | 0 | 5,873,000 | 1,371,000 | 0 | 1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 0 | 659,000 | 612,000 | 164,000 | 165,000 | 312,000 | 0 | 1,409,000 | 277,000 | 435,000 | 218,000 | 935,000 | 297,000 | 294,000 | 0 | 98,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of spectrum, including deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock – share based compensation | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock – share buyback | -4,140,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase intangible assets, including deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation share repurchases | -1,625,000 | -42,000 | -29,000 | -9,000 | -1,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock- share repurchase plan | -1,600,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on damaged assets from hurricanes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance recovery related to hurricane claims | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on deconsolidation of subsidiary | 0 | 0 | 529,000 | 0 | 0 | 0 | 19,937,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of acquired cash of 0.0 million | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of spectrum licenses and other intangible assets, including deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 0.0 million, 11.5 million, and 2.1 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from new borrowings | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer from inventory, materials and supplies to property, plant and equipment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on non-controlling equity investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of other investments | -285,000 | 0 | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of short-term investments | 484,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 0.0 and 0.3 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | 0 | 141,000 | 0 | 1,216,000 | 539,000 | 4,809,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to non-controlling interests | -2,338,000 | -1,540,000 | -3,509,000 | -2,435,000 | -412,000 | -12,424,000 | -210,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share repurchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write off of debt discount and debt issuance costs | 160,000 | 172,000 | 198,000 | 196,000 | 197,000 | 179,000 | 167,000 | 112,000 | 372,000 | 236,000 | 118,000 | 34,000 | 141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | -7,304,000 | -7,304,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 11,425,000 | 11,076,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding required by viya acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of strategic investments | 0 | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 11.5 million and 2.1 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of acquired cash of 0.0 million and 12.6 million, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of spectrum licenses and other intangible assets, including deposits | 0 | -10,860,000 | -10,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-controlling interest in subsidiary | -7,045,000 | -7,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -2,521,000 | -17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of acquired cash of 0.0 million | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from provided by financing activities | -17,282,000 | -11,164,000 | -8,654,000 | -18,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 0.0 million and 2.1 million, respectively | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
government grants | 5,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash of 2.1 million | -216,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock | -2,041,000 | -8,953,000 | -65,000 | -2,121,000 | -3,997,000 | -1,986,000 | -1,929,000 | -325,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss in equity method investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
strategic investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of acquired cash of 0 and 12.6 million | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | -158,000 | -13,000 | 1,769,000 | -28,287,000 | -290,000 | 653,000 | -491,000 | 367,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -7,043,000 | -33,897,000 | -4,184,000 | -139,612,000 | -39,787,000 | -943,000 | -5,752,000 | 5,992,000 | 11,472,000 | 54,117,000 | 4,143,000 | 31,571,000 | 21,389,000 | 9,713,000 | 8,389,000 | 2,156,000 | 3,388,000 | 16,000 | 49,000 | -11,683,000 | -8,068,000 | 8,268,000 | -4,915,000 | 4,054,000 | 7,594,000 | 847,000 | -2,647,000 | 1,689,000 | -430,000 | 3,057,000 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 269,721,000 | 392,045,000 | 392,045,000 | 392,045,000 | 0 | 0 | 0 | 326,216,000 | 356,607,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -7,043,000 | -33,897,000 | 265,537,000 | 252,433,000 | 352,258,000 | 391,102,000 | -5,752,000 | 5,992,000 | 11,472,000 | 380,333,000 | 352,826,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of acquired cash of 0 and 8.3 million | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -2,000,000 | -2,000,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of transferred cash 2.1 million | 22,597,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to non-controlling stockholders | -2,828,000 | -7,667,000 | -4,302,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding required by innovative acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, excluding the effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of continuing operations | 92,105,000 | 50,720,000 | 28,329,000 | 26,535,000 | 32,003,000 | 45,677,000 | 34,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of discontinued operations | -408,000 | -37,000 | 14,000 | 589,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of acquired cash of 12.6 million, 0.0 million, and 6.6 million | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash acquired from acquisition of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities of continuing operations | -278,099,000 | -91,217,000 | -17,792,000 | -19,213,000 | -17,633,000 | -24,221,000 | 29,096,000 | 11,839,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of acquired cash of 12.6 million and 6.6 million | -145,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings - acquisition | 60,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of long-lived assets | -29,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of acquired cash of 8.3 million and 6.6 million | -29,719,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to minority stockholders | -3,036,000 | -5,151,000 | -2,203,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on interest rate derivative contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -4,009,000 | 394,000 | 68,000 | 4,168,000 | 932,000 | 371,000 | -536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash acquired from acquisition of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of non-controlling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of allowances of 11.3 million and 10.2 million, respectively | 5,142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 39,635,000 | 19,204,000 | 467,000 | 2,862,000 | 0 | 3,307,000 | 1,524,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate derivative contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period | 0 | 0 | 136,647,000 | 0 | 11,405,000 | 37,330,000 | 90,247,000 | 0 | 79,665,000 | 0 | 0 | 71,173,000 | 0 | 0 | 60,543,000 | 0 | 0 | 26,493,000 | 0 | 0 | 39,900,000 | 0 | 0 | 32,320,000 | 0 | 0 | 30,651,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the period | 482,902,000 | -29,352,000 | 140,790,000 | 31,571,000 | 32,794,000 | 47,043,000 | 79,028,000 | 8,389,000 | 81,821,000 | 17,248,000 | -19,508,000 | 74,561,000 | 16,000 | 4,243,000 | 56,708,000 | 36,808,000 | -3,045,000 | 26,542,000 | -11,683,000 | -8,068,000 | 48,168,000 | 4,054,000 | 7,594,000 | 33,167,000 | 1,689,000 | -430,000 | 33,708,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing under term loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under revolver loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of revolver loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments made by non-controlling interests | 0 | 75,000 | 60,000 | 235,000 | 298,000 | 507,000 | 125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid, net of refunds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of an unconsolidated affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in business combinations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (reduction of) doubtful accounts | 3,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under revolver loan, net of repayments | 11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from bermuda digital communications, ltd. | 0 | 553,000 | 553,000 | 483,000 | 484,000 | 484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired of 5,154 and 0, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturity of short-term marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deposits for acquisition of spectrum | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | 1,285,000 | 1,373,000 | 1,001,000 | 1,059,000 | 1,754,000 | 949,000 | 1,307,000 | 1,210,000 | 1,097,000 | 1,354,000 | 1,118,000 | 945,000 | 901,000 | 1,017,000 | 1,065,000 | 939,000 | 893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired of 1,687 and 5,736, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to minority shareholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments in unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of commnet wireless related assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired of 1,687 and 5,154, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments in unconsolidated affiliates | 0 | 276,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of commnet wireless related assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | 19,172,000 | 15,053,000 | 13,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short term marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt for amounts due from bridge international communications, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments in affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets of affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired of 1,687 and 0, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments made by minority shareholders in consolidated subsidiaries | 1,000,000 | 30,000 | 370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments in affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets of affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from underwritten public offering of common stock, net of expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -10,056,000 | -285,000 | -280,000 | -316,000 | -289,000 | -283,000 | -291,000 | -379,000 | -465,000 | -579,000 | -575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred compensation | 204,000 | 214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments made by minority shareholders in commnet of florida, llc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired of 1,687 and 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of assets completed by commnet, net of cash acquired of 231 and 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long term marketable securities | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reserve for amounts due from bridge international communications, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-based compensation | 128,000 | 32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from bermuda digital communications | 415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of property and equipment and telecommunications licenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired of 1,687 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to bridge international communications | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | 0 | 0 | 1,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 8,000,000 | 0 | 14,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from bermuda digital communications, ltd | 415,000 | 345,000 | 345,000 | 415,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on uncollectible loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, excluding the effects of the acquisition of commnet: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 712,000 | 1,760,000 | -1,541,000 | -233,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of commnet, net of cash acquired of 1,862 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of marketable securities | 0 | 8,081,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from bermuda digital communications ltd. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to bridge international communications, inc. | -118,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercise | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by (used in) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of assets to fair market value | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated subsidiaries. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from unconsolidated subsidiaries. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of commnet, net of cash acquired of 1,751 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to acquire treasury stock | -85,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to minority shareholders | -1,000,000 | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of bermuda digital communications, ltd. | -796,000 | -590,000 | -553,000 | -828,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from bermuda digital communications, ltd. | -260,000 | 238,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | 7,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued liabilities and other liabilities | -3,152,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long term marketable security | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (cash from) provided by investing activities | 4,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments by bermuda digital communications ltd. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in lightrade, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write down of assets to fair market value | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(advances to) repayments by bermuda digital communications, ltd. | 309,000 | 132,000 | 326,000 | 750,000 | -404,000 | -23,000 | -45,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to bridge international communications, inc. under credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of bermuda digital communications, ltd | -497,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from stock option exercise and repurchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset write down | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities: | 6,807,000 | 4,818,000 | 7,785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from unconsolidated subsidiaries | 138,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from stock option exercise and share repurchase | 80,000 | 170,000 | -315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to minority stockholders in gt&t | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
uncollected surcharges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid in acquisition of antilles wireless | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock—antilles wireless acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock—cobex international inc. |
