Exhibit 99.2

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed consolidated financial information has been prepared by the Company and gives pro forma effect to the completion of Initial Closing of the Company’s Tower Sale Transaction with Everest. Capitalized terms used and not defined herein shall have the meanings ascribed to them in the Form 8-K filed with the Securities and Exchange Commission (the “SEC”) on June 3, 2026. The Company, through its subsidiaries, the Commnet Parties, completed the Initial Closing of the Tower Sale Transaction with Everest, on June 2, 2026, pursuant to which Everest purchased certain tower portfolio sites in the southwestern United States. At the Initial Closing the Company received cash payment of $267.7 million. This amount consists of $255.7 million recorded as sale consideration as well as $12.0 million received at the Initial Closing and recorded as deferred pending the Company’s achievement of certain conditions on Managed Sites subsequent to the Initial Closing. The Transaction Agreement contemplates Subsequent Closings at which one or more Managed Sites or Deferred Sites will be transferred to Everest when and if certain site conditions are met. The Company can receive additional payments of up to $29.8 million if these site conditions are met. The unaudited pro forma condensed consolidated financial information does not include any impact related to Subsequent Closings. The Tower Sale Transaction does not qualify as a discontinued operation because the disposition does not represent a strategic shift that has a major effect on the Company’s operations and financial results.

 

In addition, in connection with the Tower Sale Transaction, the Company entered into a Consent with CoBank requiring the Company to repay amounts outstanding under the Company’s Revolving Loan.

 

The following unaudited pro forma condensed consolidated financial information is provided for informational purposes only. The information is not necessarily indicative of what the financial position or results of operations of the Company would have been if the Tower Sale Transaction had been completed as of and for the periods indicated. In addition, the information does not purport to project the future financial position or operating results of the Company.

 

The unaudited pro forma condensed consolidated financial information is based on financial statements prepared in accordance with accounting principles generally accepted in the United States of America. In addition, the information is based upon available information and a number of assumptions that the Company considers to be reasonable, and have been made solely for purposes of developing such unaudited pro forma condensed consolidated financial information for illustrative purposes in compliance with the disclosure requirements of Article 11 of Regulation S-X.

 

The unaudited pro forma condensed consolidated statements of operations give effect to the Initial Closing of the Tower Sale Transaction as if it had occurred on January 1, 2025. The unaudited pro forma condensed consolidated balance sheet gives effect to the Initial Closing of the Tower Sale Transaction as if it had been consummated on March 31, 2026. You should read this unaudited pro forma financial information in connection with the accompanying notes to the unaudited pro forma condensed consolidated financial information and the historical financial statements of the Company filed with the SEC.

 

Pro forma adjustments related to the unaudited pro forma condensed consolidated statements of operations give effect to certain events that are (i) directly attributable to the Tower Sale Transaction, (ii) factually supportable and (iii) expected to have a continuing impact on the Company’s results. Pro forma adjustments related to the unaudited pro forma condensed consolidated balance sheet give effect to events that are directly attributable to the Initial Closing of the Tower Sale Transaction, and that are factually supportable regardless of whether they have a continuing impact or are non-recurring.

 

The pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma financial information and amounts may change based on a final determination of the book value of assets, liabilities, and other closing date adjustment amounts. The Company is still in the process of evaluating the tax implications of the Tower Sale Transaction on its consolidated tax provision. Thus, the final loss may differ in material respects from that presented in the unaudited pro forma financial information.

 

1 

 

 

Unaudited Pro Forma Condensed Balance Sheet
March 31, 2026
(Amounts in Thousands)
                       
   ATN   Tower Sale Transaction   Note 3  Pro Forma Adjustments   Note 3  Pro Forma 
Assets                          
Cash and cash equivalents  $108,831   $-       $212,213    (b), (c)  $321,044 
Restricted cash   14,659    -       -       14,659 
Short-term investments   396    -       -       396 
Accounts receivable, net   86,311    -       -       86,311 
Government grant receivable   37,464    -       -       37,464 
Customer receivable   9,365    -       -       9,365 
Inventory, materials and supplies   14,123    -       -       14,123 
Prepayments and other current assets   55,376    -       -       55,376 
Assets held for sale   8,600    -       -       8,600 
Total current assets   335,125    -       212,213       547,338 
                           
Fixed assets, net   954,823    -       -       954,823 
Telecommunications licenses, net   105,486    -       -       105,486 
Goodwill   4,835    -       -       4,835 
Inangible assets, net   7,035    -       -       7,035 
Operating lease right-of-use assets   92,206    -       -       92,206 
Customer receivable - long term   32,333    -       -       32,333 
Assets held for sale, net of current portion   39,313    (34,434)   (a)   -       4,879 
Other assets   103,497    -       -       103,497 
Total assets  $1,674,653   $(34,434)     $212,213      $1,852,432 
                           
Liabilities, mezzanine equity and stockholders' equity                          
Current portion of long-term debt  $21,623   $-      $-      $21,623 
Current portion of customer receivable credit facility   8,892    -       -       8,892 
Accounts payable and accrued liabilities   177,506    -       6,760    (e)   184,266 
Dividends payable   4,230    -       -       4,230 
Accrued taxes   11,306    -       45,562    (b)   56,868 
Current portion of lease liabilities   14,095    -       -       14,095 
Advanced payments and deposits   37,993    -       12,000    (b)   49,993 
Liabilities held for sale   1,250    (1,151)   (a)   -       99 
Total current liabilities   276,895    (1,151)      64,322       340,066 
                           
Deferred income taxes   711    -       9,326    (b)   10,037 
Lease liabilities, excluding current portion   70,935    -       -       70,935 
Deferred revenue, long-term   45,469    -       -       45,469 
Liabilities held for sale, net of current portion   6,101    (6,085)   (a)   -       16 
Other liabilities   63,502    -       -       63,502 
Customer receivable credit facility, net of current portion   28,513    -       -       28,513 
Long term debt, excluding current portion   548,537    -       (55,456)   (c)   493,081 
Total liabilities   1,040,663    (7,236)      18,192       1,051,619 
                           
Mezzanine Equity                          
Preferred units   73,414    -       -       73,414 
Common units   15,001    -       -       15,001 
Total mezzanine equity   88,415    -       -       88,415 
                           
Common stock   183    -       -       183 
Treasury stock   (105,046)   -       -       (105,046)
Additional paid-in capital   221,936    -       -       221,936 
Retained earnings   300,744    (27,198)   (a)   174,877    (b)   448,423 
Accumulated other comprehensive income    15,762    -       -       15,762 
Total stockholders' equity   433,579    (27,198)      174,877       581,258 
Non-controlling interests   111,996    -       19,144    (b)   131,140 
Total equity   545,575    (27,198)      194,021       712,398 
Total liabilities, mezzanine equity and stockholders' equity  $1,674,653   $(34,434)     $212,213      $1,852,432 

 

2 

 

 

Unaudited Pro Forma Condensed Statement of Operations
Three months ended March 31, 2026
(Amounts in Thousands, Except Per Share Data)
                       
   ATN   Tower Sale
Transaction
   Note 3  Pro Forma
Adjustments
   Note 3  Pro Forma 
Revenue:                          
Communication Services  $178,458    $(1,418)   (a)  $-      $177,040 
Construction   -    -       -       - 
Other   3,761    -       -       3,761 
Total revenues   182,219    (1,418)      -       180,801 
                           
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                          
Cost of communication services and other   77,426    1,443    (a)   -       78,869 
Cost of construction revenue   -    -       -       - 
Selling, general and administrative   56,176    -       -       56,176 
Stock-based compensation   1,935    -       -       1,935 
Transaction-related charges   833    (773)  (e)   -       60 
Restructuring and reorganization expenses   1,725    -       -       1,725 
Depreciation and amortization   31,156    (820)   (a)   -       30,336 
Amortization of intangibles from acquisitions   496    -       -       496 
Loss on disposition of long-lived assets   782    -       -       782 
                           
Operating expenses   170,529    (150)      -       170,379 
                           
Income (loss) from operations   11,690    (1,268)      -       10,422 
                           
Other income (expense)                          
Interest income   132    -       -       132 
Interest expense   (10,478)   -       896   (c)   (9,582)
Other income, net   (3,232)   -       -       (3,232)
                           
Other income (expense)   (13,578)   -       896       (12,682)
                           
Income (loss) before income taxes   (1,888)   (1,268)      896       (2,260)
Income tax expense (benefit)   1,586    (317)  (d)   224   (d)   1,493 
                           
Net income (loss)   (3,474)   (951)      672       (3,753)
                           
Net loss attributable to non-controlling interests, net of tax   677    54    (a)   -       731 
                           
Net income (loss) after non-controlling interest  $(2,797)  $(897)     $672      $(3,022)
                           
Net loss per weighted average share attributable to ATN International, Inc. stockholders:                           
Basic  $(0.29)                  $(0.30)
Diluted  $(0.29)                  $(0.30)
                           
Weighted average common shares outstanding:                          
Basic   15,283                    15,283 
Diluted   15,283                    15,283 

 

3 

 

 

Unaudited Pro Forma Condensed Statement of Operations
Twelve months ended December 31, 2025
(Amounts in Thousands, Except Per Share Data)
                       
   ATN   Tower Sale
Transaction
   Note 3  Pro Forma
Adjustments
   Note 3  Pro Forma 
Revenue:                          
Communication Services  $706,239   $(5,672)   (a)  $-      $700,567 
Construction   4,825    -               4,825 
Other   16,911    -       -       16,911 
                           
Total revenues   727,975    (5,672)      -       722,303 
                           
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                          
Cost of communication services and other   313,128    5,771    (a)   -       318,899 
Cost of construction revenue   5,264    -       -       5,264 
Selling, general and administrative   219,540    -       -       219,540 
Stock-based compensation   8,543    -       -       8,543 
Transaction-related charges   3,576    (1,388)  (e)   -       2,188 
Restructuring and reorganization expenses   10,157            -       10,157 
Depreciation and amortization   132,976    (4,922)   (a)   -       128,054 
Amortization of intangibles from acquisitions   4,908    -       -       4,908 
Loss on disposition of long-lived assets   1,449    -       -       1,449 
                           
Operating expenses   699,541    (539)      -       699,002 
                           
Income (loss) from operations   28,434    (5,133)      -       23,301 
                           
Other income (expense)                          
Interest Income   702    -       -       702 
Interest Expense   (47,822)   -       4,998   (c)   (42,824)
Other income (expense), net   (9,067)   -       -       (9,067)
                           
Other income (expense)   (56,187)   -       4,998       (51,189)
                           
Income (loss) before income taxes   (27,753)   (5,133)      4,998       (27,888)
Income tax expense (benefit)   (4,231)   (1,283)  (d)   1,250   (d)   (4,264)
                           
Net income (loss)   (23,522)   (3,850)      3,748       (23,624)
                           
Net loss attributable to non-controlling interests, net of tax   8,616    220    (a)   -       8,836 
                           
Net income (loss) attributable to stockholders  $(14,906)  $(3,630)     $3,748      $(14,788)
                           
Net loss per weighted average share attributable to ATN International, Inc. stockholders:                           
Basic  $(1.38)                  $(1.37)
Diluted  $(1.38)                  $(1.37)
                           
Weighted average common shares outstanding:                          
Basic   15,218                    15,218 
Diluted   15,218                    15,218 

 

4 

 

 

Notes to Unaudited Pro Forma Condensed Consolidated Financial Information
(Amounts In Thousands, Except Per Share Data)

 

Note 1. Basis of Presentation

 

The unaudited pro forma condensed consolidated financial information is derived from the Company’s historical audited consolidated financial statements as of and for the year ended December 31, 2025, included in our Annual Report on Form 10-K for the year ended December 31, 2025 and the Company’s unaudited quarterly condensed consolidated financial statements as of and for the three months ended March 31, 2026, included in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2026.

 

Note 2. Preliminary Purchase Price Allocation

 

On June 2, 2026, the Company completed the Initial Closing of the Tower Sale Transaction and sold a portion of its Tower Portfolio to Everest for cash payments of $267.7 million. This amount consists of $255.7 million recorded as sale consideration as well as $12.0 million received at the Initial Closing that will be deferred pending the Company’s achievement of certain conditions on Managed Sites subsequent to the Initial Closing. The Transaction Agreement contemplates Subsequent Closings at which one or more Managed Sites or Deferred Sites will be transferred to Everest when and if certain site conditions are met. The Company can receive additional payments of up to $29.8 million if these site conditions are met. The net book value of the assets and liabilities being transferred is $27.2 million, as of March 31, 2026. The Company incurred $8.9 million of transaction related charges pertaining to legal, accounting and consulting services associated with the Tower Sale Transaction. The fixed assets disposed had useful lives of between 6 and 15 years. The table below identifies the assets and liabilities transferred:

 

Consideration received  $255,669 
      
Assets disposed:     
Fixed assets   28,679 
Other assets   1,159 
Operating leases   4,595 
Current portion of lease liabilities   (1,152)
Other liabilities   (2,883)
Lease liabilities, excluding current portion   (3,200)
Net assets disposed   27,198 
      
Gain on sale of assets   228,471 
      
Tranaction costs:     
Incurred prior to March 31, 2026   2,160 
Accrued in pro forma results   6,760 
Total   8,920 
      
Gain on sale after transaction costs  $219,551 

 

5 

 

 

Note 3. Pro Forma Adjustments

 

The following is a summary of the pro forma adjustments reflected in the unaudited pro forma condensed consolidated financial statements based on preliminary estimates, which may change as additional information is obtained:

 

(a)Disposition – This adjustment removes the disposed assets and the associated revenue and expense. Refer to Note 2 for the assets and liabilities disposed. The adjustment to retained earnings represents the net book value of the assets disposed.

 

(b)Purchase Price – The Company received $267.7 million of cash payments consisting of $255.7 million of cash consideration and a deferral of $12.0 million related to the achievement of certain closing conditions on Managed Sites after the Initial Closing. As a result of the disposition, the pro forma financials reflect a gain of $228.5 million before income taxes and transaction costs. In addition, the pro forma results include tax expense of $54.9 million, consisting of $45.6 million of current and $9.3 of deferred income tax expense, and gains allocated to non-controlling interest of $19.1 million. These amounts were not included in the unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2025, due to their non-recurring nature, but have been recorded in the unaudited pro forma condensed consolidated balance sheet as of March 31, 2026. The adjustment to retained earnings reflects consideration received less tax expense and income allocated to non-controlling interests. The Company is currently evaluating the tax impact of the Tower Sale Transaction, and tax accruals may not be the actual amount of taxes paid by the Company.

 

(c)Credit Facility Repayment – The Company paid $67.9 million on its Revolving Loan at the Initial Closing, and this adjustment represents the repayment of $55.5 million that was outstanding as at March 31, 2026. In addition, interest expense on the Revolving Loan is removed from the pro forma condensed consolidated statement of operations.

 

(d)Income taxes –This adjustment reflects the tax expense associated with the Initial Closing of the Tower Sale Transaction and pro forma adjustments. The adjustment is calculated based on a blended federal statutory and state tax rate of 25%.

 

(e)Transaction-related charges – This adjustment removes expenses pertaining to legal, accounting and consulting services associated with the Tower Sale Transaction incurred prior to March 31, 2026 from the pro forma condensed consolidated statement of operations and accrues such expenses payable at the Initial Closing of the Tower Sale Transaction in the pro forma condensed consolidated balance sheet.

 

6