ATN International, Inc. Financial Ratios — ATNI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	11.68	23.58	83.76	9	3.09	2.23	5.77	3.55	-1.95	-2.67	-4.85	-1.22	-3.35	-6.73	-4.38
Return on Assets (%)	2.56	5.48	35.21	5.4	1.81	1.13	2.62	1.71	-0.97	-1.28	-1.64	-0.34	-0.83	-1.51	-0.88
Return on Capital (%)	5.59	9.62	50.45	6.2	0.39	0.38	- -	1.22	-2.73	-8.59	- -	- -	- -	- -	- -
Return on Invested Capital (%)	3.16	3.96	7.42	7.95	6.04	4.45	- -	2.62	0.68	-26.78	- -	- -	- -	- -	- -
Gross Margin (%)	61.53	60.33	62.07	63.67	62.8	59.11	59.43	58.44	56.56	57.02	52.65	54.71	56.7	56.64	56.26
EBITDA Margin (%)	36.3	35.63	39.09	41.56	39.35	32.7	30.86	27.53	24.81	26.5	21.41	22.77	23.74	24.12	24.93
Operating Margin (%)	16.8	17.42	22.44	26.32	23.34	16.08	12.79	8.53	4.5	7.11	3.08	2.36	3.5	4.06	5.99
Incremental Operating Margin (%)	2.21	28.21	115.24	52.43	-29.34	-9.32	-49.36	76.83	150.29	75.66	-9.41	-1.15	26.11	-8.91	-1,273.73
Pretax Margin (%)	10.01	16.13	15.87	25.62	15.81	9.93	9.88	11.91	1.38	0.02	-3.76	-1.11	-3.61	-6.99	-3.81
Profit Margin (%)	8.29	17.61	106.45	14.32	4.77	2.65	6.54	4.39	-2.46	-3.1	-3.67	-0.78	-1.91	-3.63	-2.05
Net Income to Common Margin (%)	8.29	17.61	106.45	14.32	4.77	2.65	6.54	4.39	-2.46	-3.1	-3.99	-0.78	-1.91	-3.63	-2.05
Effective Tax Rate (%)	55.6	46.5	20.52	32.67	42.95	46.63	- -	35.11	67.61	861.29	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	116.34	65.57	16.25	25.35	39.5	57.71	29	21.76	73.81	85.72	-41.22	-112.47	-57.37	-39.37	-48.76
Sustainable Growth Rate (%)	-1.91	8.12	70.15	6.72	1.87	0.94	4.1	2.78	-0.51	-0.38	-6.85	-2.59	-5.27	-9.37	-6.51

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	282	267	- -	39	33	157	156	91	154	136	474	566	655	695	694
ST Debt	25	16	- -	6	6	12	11	5	15	16	25	28	47	32	39
LT Debt	257	251	- -	33	27	144	145	86	139	120	449	538	608	663	655
Total Debt/EBITDA	2.96	2.69	- -	0.28	0.23	1.05	1.05	0.73	1.41	1.13	3.68	3.42	3.62	3.95	3.82
Net Debt/EBITDA	2.45	1.31	-3.12	-2.06	-2.57	-0.76	-0.35	-0.81	-0.69	-0.26	2.22	2.5	2.84	3	2.77
Total Debt/EBIT	6.39	5.51	- -	0.44	0.4	2.13	2.53	2.36	7.8	4.21	25.59	33.04	24.58	23.48	15.91
Net Debt/EBIT	5.29	2.69	-5.43	-3.25	-4.33	-1.54	-0.85	-2.62	-3.79	-0.96	15.48	24.09	19.27	17.84	11.52
EBITDA to Interest Expense	5.66	7.22	8.95	115.7	43.98	27.87	16.8	15.58	21.73	22.57	13.42	8.1	4.24	3.55	3.8
EBITDA-CapEx/Interest Expense	5.66	7.22	8.95	115.7	43.98	25.85	12.63	15.58	21.73	18.76	13.42	8.04	4.24	3.54	3.8
EBIT to Interest Expense	2.62	3.53	5.14	73.29	26.09	13.7	6.96	4.83	3.94	6.06	1.93	0.84	0.62	0.6	0.91
Interest Expense	17	14	13	1	3	5	9	8	5	5	10	20	43	50	48
Common Equity/Total Assets	21.8	24.64	60.46	59.47	57.94	44.92	45.88	50.91	47.94	47.71	29.59	26.35	23.4	21.33	18.68
Long-Term Debt/Equity (%)	72.94	63.64	- -	4.44	3.49	17.84	17.45	10.48	17.22	15.93	57.92	69.98	84.07	98.67	102.28
Long-Term Debt/Capital (%)	48.43	45.52	- -	5.05	4.02	17.45	17.04	11.03	16.81	15.77	39.93	44.69	48.48	53.2	54.48
Long-Term Debt/Total Assets (%)	29.43	27.54	- -	3.55	2.81	12.05	12.02	7.79	12.28	11.09	27.91	31.52	34.11	38.38	39.17
Total Debt/Equity (%)	80.05	67.62	- -	5.27	4.31	19.38	18.77	11.05	19.1	18.07	61.21	73.58	90.51	103.5	108.29
Total Debt/Capital (%)	53.15	48.37	- -	5.98	4.97	18.96	18.32	11.62	18.64	17.88	42.19	46.99	52.19	55.8	57.68
Total Debt/Total Assets (%)	32.3	29.27	- -	4.2	3.48	13.09	12.92	8.22	13.62	12.57	29.5	33.14	36.72	40.26	41.47
Net Debt to Equity	66.23	32.96	-50.95	-38.93	-47.15	-13.95	-6.28	-12.25	-9.29	-4.12	37.02	53.63	70.98	78.63	78.39
Net Debt/Capital (%)	48.42	31.35	-162.29	-88.75	-133.17	-20.25	-8.12	-17.07	-11.26	-4.73	27.46	35.88	42.6	45.05	45.64
EBITDA	95	99	114	140	140	149	148	124	109	121	129	165	181	176	182
EBITDA-CapEx	95	99	114	140	140	139	112	124	109	100	129	164	181	175	182
Operating Income (Loss)	44	48	66	89	83	73	62	39	20	32	19	17	27	30	44

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.33	0.8	2.95	3.13	4.65	1.86	1.33	1.37	1.35	0.7	0.36	0.24	0.17	0.28	0.39
Current Ratio	1.26	3.4	3.9	4.34	5.55	2.45	2.12	1.96	1.91	1.62	1.05	0.99	0.96	1.16	1.25
Quick Ratio	0.9	1.03	3.26	3.64	5.11	2.16	1.6	1.64	1.65	1.01	0.71	0.63	0.67	0.81	0.9
CFO/Avg Current Liab	0.93	1.19	-0.77	0.69	1.48	0.95	0.93	0.77	0.68	0.64	0.44	0.45	0.42	0.46	0.51
Common Equity/Total Assets	21.8	24.64	60.46	59.47	57.94	44.92	45.88	50.91	47.94	47.71	29.59	26.35	23.4	21.33	18.68
Long-Term Debt/Equity (%)	72.94	63.64	- -	4.44	3.49	17.84	17.45	10.48	17.22	15.93	57.92	69.98	84.07	98.67	102.28
Long-Term Debt/Capital (%)	48.43	45.52	- -	5.05	4.02	17.45	17.04	11.03	16.81	15.77	39.93	44.69	48.48	53.2	54.48
Long-Term Debt/Total Assets (%)	29.43	27.54	- -	3.55	2.81	12.05	12.02	7.79	12.28	11.09	27.91	31.52	34.11	38.38	39.17
Total Debt/Equity (%)	80.05	67.62	- -	5.27	4.31	19.38	18.77	11.05	19.1	18.07	61.21	73.58	90.51	103.5	108.29
Total Debt/Capital (%)	53.15	48.37	- -	5.98	4.97	18.96	18.32	11.62	18.64	17.88	42.19	46.99	52.19	55.8	57.68
Total Debt/Total Assets (%)	32.3	29.27	- -	4.2	3.48	13.09	12.92	8.22	13.62	12.57	29.5	33.14	36.72	40.26	41.47
CFO/Total Liabilities	25.44	36.29	-70.06	41.73	75.97	28.7	38.82	40.8	27.08	26.2	9.66	10.96	10.53	12.12	12.97
CFO/CapEx	- -	- -	- -	- -	- -	10.28	3.96	- -	- -	4.23	- -	96.36	- -	223.24	- -
Altman's Z-Score	1.74	2.17	5.48	5.63	6.27	3.59	3.05	4.04	3.07	2.76	1.41	1.38	1.23	1.02	1.09

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.01	5.05	7.65	7.43	7.73	10.82	10.82	11.03	11.82	11.21	9.78	8.51	8.11	7.8	8.04
Days Sales Outstanding	90.99	72.28	47.71	49.13	47.19	33.72	33.73	33.1	30.87	32.57	37.31	42.87	44.99	46.81	45.41
Inventory Turnover	4.26	7.64	14.52	13.72	14.09	16.55	13.12	17.28	32.98	36.39	36.4	23.41	17.82	18.42	21.57
Days Inventory Outstanding	85.58	47.75	25.14	26.61	25.91	22.06	27.82	21.12	11.07	10.03	10.03	15.59	20.48	19.82	16.92
Accounts Payable Turnover	1.7	2.24	3.09	2.43	2.24	2.63	1.88	1.81	2.45	2.3	2.34	2.19	1.96	1.73	1.81
Accounts Payable Turnover Days	214.47	163.01	118.25	150.48	163.05	139	194.19	201.52	149.21	158.58	155.83	166.39	185.8	210.6	202.01
Cash Conversion Cycle	-37.9	-42.98	-45.41	-74.74	-89.95	-83.22	-132.63	-147.29	-107.27	-115.98	-108.49	-107.93	-120.34	-143.98	-139.67
Inventory to Cash Days	5.41	24.53	22.57	22.52	21.28	11.66	5.91	11.98	19.8	22.54	27.28	27.27	24.51	26.99	28.49
Inventories	21	8	7	11	8	14	15	6	5	6	10	18	19	15	14
Raw Materials	21	8	7	11	8	14	15	6	5	6	10	18	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19	15	14

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	601	570	888	1,075	1,253	1,293	892	1,144	885	665	634	714	608	256	347
- Cash & Cash Equivalents	49	137	357	326	392	270	208	192	161	104	80	55	49	73	102
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	58	60	57	61	81	132	141	128	130	109	174	188	183	182	197
+ Total Debt	282	267	- -	39	33	157	156	91	154	136	474	566	655	695	694
Enterprise Value	893	760	588	848	976	1,303	974	1,170	1,008	806	1,202	1,413	1,396	1,060	1,135
Total Capital	531	551	576	650	662	827	850	783	826	762	1,124	1,204	1,255	1,246	1,203
Total Debt/Capital (%)	53.15	48.37	- -	5.98	4.97	18.96	18.32	11.62	18.64	17.88	42.19	46.99	52.19	55.8	57.68
Total Debt / EV	0.32	0.35	- -	0.05	0.03	0.12	0.16	0.08	0.15	0.17	0.39	0.4	0.47	0.66	0.61
EV/Sales	3.4	2.74	2.01	2.52	2.75	2.85	2.02	2.59	2.3	1.77	1.99	1.95	1.83	1.45	1.56
EV/EBITDA	9.36	7.68	5.14	6.07	6.98	8.71	6.56	9.42	9.25	6.68	9.32	8.55	7.72	6.03	6.25
EV/EBIT	20.22	15.71	8.95	9.58	11.76	17.73	15.83	30.39	51.04	24.88	64.85	82.5	52.37	35.8	26.01
EV/Cash Flow to Firm	6.37	3.9	- -	10.76	6.92	11.37	6.29	9.67	11.25	17.68	13.45	11.57	9.92	6.67	6.5
EV/Free Cash Flow to Firm	6.37	3.9	- -	10.76	6.92	10.39	5.08	9.67	11.25	12.22	13.45	11.47	9.92	6.65	6.5
Diluted Market Cap	605	573	895	1,082	1,263	1,300	896	1,147	885	665	634	714	608	256	347
Diluted Enterprise Value	897	763	595	856	985	1,319	985	1,175	1,008	806	1,203	1,414	1,396	1,060	1,135
EV per Share	58	48.95	37.46	53.35	60.89	80.75	60.36	73.2	63.04	50.62	75.78	89.72	89.51	69.59	74.55
TTM Sales	263	278	293	336	355	457	481	451	439	455	603	726	762	729	728
TTM EBITDA	95	99	114	140	140	149	148	124	109	121	129	165	181	176	182
TTM Operating Income	44	48	66	89	83	73	62	39	20	32	19	17	27	30	44
TTM Cash Flow to Firm	140	195	-102	79	141	115	155	121	90	46	89	122	141	159	174
TTM Free Cash Flow to Firm	140	195	-102	79	141	125	192	121	90	66	89	123	141	159	174

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.56	3.06	-7.99	13.88	9.07	10.61	4.91	9.9	10.07	6.23	7.87	6.86	5.44	1.99	2.59
EV/EBIT	20.22	15.71	8.95	9.58	11.76	17.73	15.83	30.39	51.04	24.88	64.85	82.5	52.37	35.8	26.01
Enterprise Value	893	760	588	848	976	1,303	974	1,170	1,008	806	1,202	1,413	1,396	1,060	1,135
Low Price	27.91	30.63	35.63	53.25	60.64	62.7	49.5	49.34	50.48	37.01	37.51	32.07	27.53	16.04	13.76
EV/Sales	3.4	2.74	2.01	2.52	2.75	2.85	2.02	2.59	2.3	1.77	1.99	1.95	1.83	1.45	1.56
EV/EBITDA	9.36	7.68	5.14	6.07	6.98	8.71	6.56	9.42	9.25	6.68	9.32	8.55	7.72	6.03	6.25
Price/Earnings	27.59	11.65	2.85	22.32	73.99	106.82	28.32	57.71	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	25.82	11.91	2.5	20	67.46	96.88	33.08	52.46	-88.79	-62.34	-30.15	-117.83	-40.5	-15.65	-17.67
Price/Earnings High	30.21	14.48	2.93	24.28	79.26	112.36	45.01	71.63	-117.62	-89.8	-34.71	-140.77	-53.92	-22.81	-24.26
Price/Earnings Low	19.72	9.72	1.8	17.58	57.35	83.58	25.37	39.81	-74.66	-41.73	-24.73	-89.48	-29.53	-9.24	-14.05
Price/Book Value	3.16	2.54	1.71	1.95	2.29	2.4	1.61	2.03	1.63	1.29	1.33	1.59	1.46	0.69	1.11
Price/Book Value Average	2.95	2.6	1.5	1.75	2.09	2.18	1.88	1.84	1.77	1.7	1.52	1.48	1.41	1.12	0.84
Price/Book Value High	3.46	3.16	1.76	2.13	2.45	2.53	2.56	2.52	2.34	2.45	1.75	1.77	1.88	1.64	1.16
Price/Book Value Low	2.26	2.12	1.08	1.54	1.77	1.88	1.44	1.4	1.49	1.14	1.25	1.12	1.03	0.66	0.67
Price/Tangible Book Value	3.63	1.86	1.45	1.66	1.86	1.89	1.35	1.74	1.37	1.16	1.1	1.22	1.1	0.47	0.66
Price/Tangible Book Value Average	3.4	1.9	1.27	1.49	1.7	1.72	1.58	1.58	1.49	1.54	1.26	1.14	1.07	0.76	0.5
Price/Tangible Book Value High	3.97	2.31	1.49	1.81	2	1.99	2.15	2.16	1.97	2.21	1.45	1.36	1.42	1.11	0.69
Price/Tangible Book Value Low	2.59	1.55	0.91	1.31	1.45	1.48	1.21	1.2	1.25	1.03	1.03	0.87	0.78	0.45	0.4
Price/Sales	2.29	2.05	3.03	3.19	3.53	2.83	1.85	2.53	2.02	1.46	1.05	0.98	0.8	0.35	0.48
Price/Sales Average	2.14	2.1	2.66	2.86	3.22	2.57	2.16	2.3	2.19	1.93	1.2	0.92	0.77	0.57	0.36
Price/Sales High	2.51	2.55	3.12	3.48	3.78	2.98	2.95	3.15	2.9	2.78	1.39	1.09	1.03	0.83	0.5
Price/Sales Low	1.64	1.71	1.91	2.52	2.73	2.21	1.66	1.75	1.84	1.29	0.99	0.7	0.56	0.34	0.29
Price/Cash Flow	4.53	3.04	-7.93	13.78	9	11.58	6.12	9.87	10.07	7.71	7.87	6.93	5.44	2	2.59
Price/Cash Flow Average	4.24	3.11	-6.97	12.35	8.21	10.5	7.15	8.97	10.91	10.2	9.01	6.46	5.27	3.23	1.97
Price/Cash Flow High	4.97	3.78	-8.15	14.99	9.64	12.18	9.73	12.25	14.46	14.7	10.37	7.72	7.02	4.71	2.7
Price/Cash Flow Low	3.24	2.54	-5	10.86	6.98	9.06	5.48	6.81	9.18	6.83	7.39	4.91	3.85	1.91	1.56
Price/Free Cash Flow Average	4.27	3.13	-7.02	12.44	8.27	9.63	5.73	9	10.91	8.25	9.01	6.4	5.27	3.22	1.97
Price/Free Cash Flow High	5	3.8	-8.2	15.1	9.72	11.16	7.8	12.29	14.46	11.89	10.37	7.64	7.02	4.69	2.7
Price/Free Cash Flow Low	3.26	2.55	-5.03	10.94	7.03	8.3	4.4	6.83	9.18	5.52	7.39	4.86	3.85	1.9	1.56
EV/Sales Average	3.25	2.78	1.64	2.19	2.43	2.61	2.35	2.36	2.47	2.24	2.15	1.88	1.81	1.67	1.44
EV/Sales High	3.62	3.23	2.09	2.8	3	3.02	3.13	3.21	3.18	3.09	2.33	2.06	2.06	1.93	1.58
EV/Sales Low	2.75	2.4	0.89	1.84	1.95	2.26	1.85	1.81	2.12	1.6	1.93	1.66	1.6	1.44	1.37
EV/EBITDA Average	8.96	7.81	4.19	5.27	6.19	7.97	7.62	8.59	9.94	8.46	10.03	8.26	7.61	6.92	5.79
EV/EBITDA High	9.96	9.08	5.35	6.75	7.61	9.23	10.15	11.64	12.8	11.67	10.88	9.04	8.69	8	6.33
EV/EBITDA Low	7.56	6.73	2.27	4.44	4.96	6.9	5.98	6.57	8.54	6.05	9.02	7.29	6.73	5.96	5.5
EV/EBIT Average	19.35	15.97	7.31	8.32	10.43	16.22	18.38	27.7	54.82	31.53	69.82	79.69	51.67	41.13	24.11
EV/EBIT High	21.52	18.57	9.32	10.65	12.84	18.77	24.48	37.57	70.6	43.5	75.73	87.25	59	47.53	26.36
EV/EBIT Low	16.34	13.76	3.95	7.01	8.36	14.03	14.43	21.19	47.08	22.55	62.78	70.35	45.69	35.41	22.87
Last Price	39.05	36.71	56.57	67.59	78.23	80.13	55.26	71.53	55.39	41.76	39.95	45.31	38.97	16.81	22.8
High Price	42.77	45.62	58.1	73.55	83.8	84.29	87.82	88.78	79.52	79.64	52.65	50.45	50.27	39.59	23.76
Enterprise Value Average	855	773	480	737	865	1,192	1,131	1,067	1,082	1,021	1,295	1,365	1,377	1,218	1,051
Enterprise Value High	950	899	612	943	1,065	1,379	1,507	1,446	1,394	1,409	1,404	1,494	1,572	1,407	1,150
Enterprise Value Low	721	666	259	620	694	1,031	888	816	929	730	1,164	1,205	1,218	1,048	997

Shares Outstanding	15	16	16	16	16	16	16	16	16	16	16	16	15	15	15
Diluted Weighted Avg Shares	15	16	16	16	16	16	16	16	16	16	16	16	16	15	15
Basic Weighted Avg Shares	15	16	16	16	16	16	16	16	16	16	16	16	16	15	15
Revenue per Share	17.07	17.89	18.65	21.16	22.18	28.33	29.82	28.22	27.45	28.6	37.98	46.08	48.88	47.87	47.84
EBITDA per Share	6.2	6.37	7.29	8.79	8.73	9.27	9.2	7.77	6.81	7.58	8.13	10.49	11.6	11.55	11.93
Operating Income per Share	2.87	3.12	4.18	5.57	5.18	4.56	3.81	2.41	1.24	2.03	1.17	1.09	1.71	1.94	2.87
Basic EPS, GAAP	1.42	3.15	19.85	3.03	1.06	0.75	1.95	1.24	-0.68	-0.89	-1.52	-0.36	-0.93	-1.74	-0.98
Basic EPS from Cont Ops	0.76	1.54	2.35	3.65	2	1.5	3.03	2.18	0.12	-0.04	-1.31	-0.48	-1.2	-2.09	-1.55
Diluted EPS, GAAP	1.41	3.13	19.71	3.01	1.05	0.75	1.94	1.24	-0.68	-0.89	-1.52	-0.36	-0.93	-1.74	-0.98
Diluted EPS from Cont Ops	0.75	1.53	2.34	3.62	1.99	1.49	3.02	2.17	0.12	-0.04	-1.31	-0.48	-1.2	-2.09	-1.55
Dividend per Share	0.89	1.19	0.77	1.1	1.19	1.3	1.19	0.68	0.68	0.68	0.68	0.68	0.85	0.96	1.03
Cash Flow per Share	8.61	12.07	-7.13	4.91	8.69	6.92	9.03	7.25	5.5	5.42	5.08	6.53	7.16	8.4	8.8
Free Cash Flow per Basic Share	8.61	12.07	-7.13	4.91	8.69	6.25	6.75	7.25	5.5	4.14	5.08	6.47	7.16	8.36	8.8
Cash & Equivalents per Share	3.17	8.8	22.71	20.52	24.47	17.29	13.32	12.02	10.12	6.53	5.04	3.49	3.18	4.84	6.76
Book Value per Share	12.37	14.45	33.1	34.6	34.17	33.37	34.27	35.26	33.91	32.47	30	28.57	26.77	24.19	20.54
Tangible Book Value per Share	10.76	19.74	39.03	40.7	41.95	42.34	40.81	41.05	40.31	35.96	36.37	37.05	35.31	35.56	34.37

ATN International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)