ACQUISITIONS AND DISPOSITIONS (Tables)

12 Months Ended

Dec. 31, 2016

Acquisitions

Schedule of pro forma results of operations

Amounts are presented in thousands, except per share data:

		Year  ended December 31,
(unaudited)		2016				2015
		As		Pro-		As		Pro-
		Reported		Forma		Reported		Forma
Revenue	$	457,003	$	535,628	$	355,369	$	546,589
Net income (loss) attributable to ATN International, Inc. Stockholders		12,101		14,660		16,940		(97,102)
Earnings per share:
Basic		0.75		0.91		1.06		(6.06)
Diluted		0.75		0.90		1.05		(6.02)

One Communications (formerly KeyTech) and BDC

Acquisitions

Schedule of assessment of total acquisition costs to net assets based on acquisition date fair values

Consideration Transferred
Cash consideration - KeyTech	$ 34,518
Cash consideration - BDC	7,045
Total consideration transferred	41,563
Non-controlling interests - KeyTech	32,909
Total value to allocate	$ 74,472
Value to allocate KeyTech	67,427
Value to allocate - BDC	7,045
Purchase price allocation KeyTech:
Cash	8,185
Accounts receivable	6,451
Other current assets	3,241
Property, plant and equipment	100,892
Identifiable intangible assets	10,590
Other long term assets	3,464
Accounts payable and accrued liabilities	(16,051)
Advance payments and deposits	(6,683)
Current debt	(6,429)
Long term debt	(28,929)
Net assets acquired	74,731
Gain on KeyTech bargain purchase	$ 7,304
Purchase price allocation BDC:
Carrying value of BDC non-controlling interest acquired	2,940
Excess of purchase price paid over carrying value of non-controlling interest acquired	$ 4,105

Innovative

Acquisitions

Schedule of assessment of total acquisition costs to net assets based on acquisition date fair values

Consideration Transferred	$ 111,860
Non-controlling interests	221
Total value to allocate	112,081
Purchase price allocation:
Cash	4,229
Accounts receivable	6,553
Materials & supplies	6,533
Other current assets	1,927
Property, plant and equipment	108,284
Telecommunication licenses	7,623
Goodwill	20,586
Intangible assets	7,800
Other Assets	4,394
Accounts payable and accrued liabilities	(15,971)
Advance payments and deposits	(7,793)
Deferred tax liability	(2,935)
Pension and other postretirement benefit liabilities	(29,149)
Net assets acquired	$ 112,081

Vibrant Energy

Acquisitions

Schedule of assessment of total acquisition costs to net assets based on acquisition date fair values

The table below represents the allocation of the consideration transferred to the net assets of Vibrant Energy based on their acquisition date fair values (in thousands):

Consideration Transferred	$ 6,193
Purchase price allocation:
Cash	$ 136
Prepayments and other assets	636
Property, plant and equipment	7,321
Goodwill	3,279
Accounts payable and accrued liabilities	(5,179)
Net assets acquired	$ 6,193