American Tower Corporation Reports Fourth Quarter and Full Year 2004 R

American Tower Corporation Reports Fourth Quarter and Full Year 2004 Results

    Business Editors/Manufacturing Writers

    BOSTON--(BUSINESS WIRE)--March 30, 2005--American Tower Corporation (NYSE: AMT):

    FULL YEAR 2004 HIGHLIGHTS

--	Rental and Management segment revenues increased 10% to $684.4 million
--	Rental and Management segment operating profit increased 16% to $461.4 million
--	Adjusted EBITDA increased 17% to $437.4 million
--	Cash provided by operating activities increased 39% to $216.7 million

    American Tower Corporation (NYSE: AMT) today reported financial results for the fourth quarter and full year ended December 31, 2004. The financial results discussed in this press release reflect the impact of the Company's previously disclosed restatement of its historical financial statements for periods ending on or prior to September 30, 2004, as discussed in more detail below.
    Total revenues increased 11% to $184.7 million and 12% to $706.7 million, respectively, for the fourth quarter and full year ended December 31, 2004, as compared to the same periods in 2003. Rental and management revenue increased 9% to $177.3 million and 10% to $684.4 million, respectively, for the fourth quarter and full year ended December 31, 2004, as compared to the same periods in 2003.
    Rental and management segment operating profit increased 13% to $120.6 million and 16% to $461.4 million, respectively, for the fourth quarter and full year ended December 31, 2004, as compared to the same periods in 2003.
    Adjusted EBITDA (defined as income from operations before depreciation, amortization and accretion and impairments, net loss on sale of long-lived assets and restructuring expense, plus interest income, TV Azteca, net) increased 13% to $114.1 million and 17% to $437.4 million, respectively, for the fourth quarter and full year ended December 31, 2004, as compared to the same periods in 2003. Due to the previously disclosed correction of the Company's accounting practices for ground leases, the rental and management segment operating profit and Adjusted EBITDA include additional non-cash straight-line rent expense of $2.6 million and $11.4 million for the fourth quarter and full year ended December 31, 2004, and $3.2 million and $14.0 million for the fourth quarter and full year ended December 31, 2003.
    Income from operations increased to $21.4 million for the fourth quarter of 2004, as compared to $3.4 million for the same period in 2003. Loss from continuing operations was $68.2 million, or $(0.30) per share, and net loss was $74.0 million, or $(0.32) per share, for the fourth quarter of 2004. Loss from continuing operations includes a $50.6 million pre-tax loss on retirement of long-term obligations related to the refinancing of certain of the Company's outstanding indebtedness. For the full year ended December 31, 2004, income from operations increased to $69.8 million, as compared to a loss of $2.6 million for the same period in 2003. Loss from continuing operations for the full year ended December 31, 2004 was $239.2 million, or $(1.07) per share, and net loss was $247.6 million, or $(1.10) per share, and includes a $138.0 million pre-tax loss on retirement of long-term obligations.
    Net cash provided by operating activities increased 39% to $216.7 million, and payments for purchases of property and equipment and construction activities decreased 32% to $42.2 million, for the fiscal year ended December 31, 2004, as compared to the same period in 2003.
    Jim Taiclet, American Tower's Chairman and Chief Executive Officer, stated "We fully expect to continue experiencing robust demand for tower space in 2005. Subscriber growth remains a key driver of tower lease-up demand and we anticipate that new marketing and branding initiatives being launched or expanded by wireless carriers and MVNOs will attract major affinity groups, creating momentum for subscriber growth. In addition, our carrier customers continue to view network quality as a critical competitive advantage necessary for attracting new customers and limiting churn. Recent public announcements by wireless carriers confirm their commitment to continue investing the capital necessary to develop their wireless networks, even in the midst of consolidation in the sector.
    "At American Tower, we are continuing our focus on our core leasing business. As wireless subscribers and minutes-of-use expand and carriers invest in their networks, we maintain our commitment to meeting their infrastructure needs through operational improvement initiatives and development of our talent. We are dedicated to supporting our customers' need for speed to market by delivering faster and higher quality service, while efficiently investing in our business systems and the people who provide it.
    "We continue to have confidence in delivering another year of strong results in 2005, based on our expectation of roughly similar levels of tower demand as last year, our significant operating leverage through rigorous cost control, and our improved financial position."

    Financing Highlights

    The Company continued to thoughtfully access the capital markets and utilize its free cash flow to strengthen its financial position.
    As previously announced, the Company issued $300 million of 7.125% senior notes due 2012 in October of 2004 and an additional $200 million of these notes in December of 2004. The net proceeds and approximately $30 million of cash on hand were used to repurchase or redeem $494 million principal amount of 9.375% senior notes due 2009, including $361 million principal amount in the fourth quarter of 2004 and $133 million principal amount in January of 2005.
    In addition, the Company continued to use its free cash flow to repurchase its 12.25% senior subordinated discount notes due 2008. The Company repurchased a total of $163 million face amount ($98 million of accreted value, net of $7 million fair value allocated to the warrants) of its 12.25% senior subordinated discount notes due 2008 for an aggregate purchase price of $123 million in cash, $126 million face amount of which were repurchased in the fourth quarter of 2004 and $37 million face amount of which were repurchased subsequent to the end of the fourth quarter of 2004.
    The Company reduced its Net Leverage Ratio (defined as total debt less cash and cash equivalents and restricted cash and investments on hand divided by fourth quarter annualized Adjusted EBITDA) to 6.7x as of December 31, 2004.

    2005 Quarterly and Full Year Outlook

    The following estimates are based on a number of assumptions that management believes to be reasonable, and reflect the Company's expectations as of March 30, 2005. Please refer to the cautionary language regarding "forward-looking" statements included in this press release when considering this information. The Company undertakes no obligation to update this information.

($ millions) First Quarter Full Year 2005 2005 -------------- -------------- Rental and management segment revenue $178 to $180 $729 to $744 Rental and management segment operating profit (1) 122 to 124 504 to 515

Services segment revenue 3 to 3 12 to 15 Services segment operating profit 1 to 1 4 to 4

Total revenue 181 to 183 741 to 759 Total segment operating profit 123 to 125 508 to 519

Corporate SG&A 7 to 6 26 to 27

Adjusted EBITDA 116 to 119 482 to 492

Non-cash interest expense (2) 14 to 14 53 to 53 Cash interest expense 41 to 40 172 to 162

Loss from continuing operations (3) (34)to (32) (84)to (68)

Basic and diluted net loss per common share from continuing operations (0.15)to(0.14) (0.36)to(0.30)

Payments for purchase of property and equipment and construction activities (4) 12 to 14 55 to 65

    (1) Rental and management segment operating profit includes $3 million and $10 million of non-cash straight-line rent expense for the first quarter and full year 2005, respectively.
    (2) Non-cash interest expense includes the accretion from the Company's 12.25% senior subordinated discount notes and the amortization of deferred financing fees and warrant discount.
    (3) The loss from continuing operations includes a $15 million pre-tax loss from retirement of long-term obligations as a result of our debt repurchases through March 30, 2005.
    (4) The Company's outlook for capital expenditures is $55 million to $65 million, including $30 million to $35 million for the construction of approximately 125-150 new wireless towers, and approximately $25 million to $30 million for tower improvements and augmentation and corporate capital expenditures.

    Lease-Related Accounting Adjustments and Restatement

    As discussed in the Company's current report on Form 8-K filed with the Securities and Exchange Commission on February 28, 2005, in February 2005, the Company undertook a review of its lease accounting practices as a result of changes in lease accounting announced by other public companies in January and February of 2005 and guidance provided by the Securities and Exchange Commission in its February 7, 2005 letter to the accounting industry. As a result of this review, the Company determined that it should change the periods used to calculate depreciation and amortization expense and straight-line rent expense relating to certain of its tower assets and underlying ground leases. Accordingly, the Company restated its historical financial statements and, earlier today, filed with the Securities and Exchange Commission an amended annual report on Form 10-K/A for the fiscal year ended December 31, 2003 and amended quarterly reports on Form 10-Q/A for the fiscal quarters ended March 31, June 30 and September 30, 2004, to reflect the restatement.
    The primary effect of this accounting correction was to accelerate to earlier periods non-cash rent expense and depreciation and amortization expense with respect to certain of the Company's tower sites, resulting in an increase in non-cash expenses compared to what was previously reported. The restatement did not affect the Company's historical or future cash flows provided by operating activities.

    Conference Call Information

    American Tower will host a conference call today at 10:00 a.m. EST to discuss quarterly and full year results for 2004 and the Company's outlook for full year 2005. The call will be hosted by Brad Singer, Chief Financial Officer, who will be joined by Jim Taiclet, Chairman and Chief Executive Officer. The dial-in numbers are US/Canada: (877) 235-9047, International: (706) 645-9644 access code 5049292. A replay of the call will be available from 11:00 a.m. EST March 30, 2005 until 11:59 p.m. EST April 6, 2005. The replay dial-in numbers are US/Canada: (800) 642-1687 and international: (706) 645-9291, access code 5049292. American Tower will also sponsor a live simulcast of the call on its web site, http://investor.americantower.com. A replay of the call will be available on the web site shortly after the conclusion of the call.
    American Tower is the leading independent owner, operator and developer of broadcast and wireless communications sites in North America. American Tower operates approximately 15,000 sites in the United States, Mexico, and Brazil, including approximately 300 broadcast tower sites. For more information about American Tower Corporation, please visit our website www.americantower.com.

    Non-GAAP Financial Measures

    In addition to the results prepared in accordance with generally accepted accounting principles (GAAP) provided throughout this press release, we have presented the following non-GAAP financial measures: Adjusted EBITDA and Net Leverage Ratio. These measures are not intended as substitutes for other measures of financial performance determined in accordance with GAAP. They are presented as additional information because management believes they are useful indicators of the current financial performance of our core businesses. We believe that these measures can assist in comparing company performances on a consistent basis without regard to depreciation and amortization or capital structure. Our concern is that depreciation and amortization can vary significantly among companies depending on accounting methods, particularly where acquisitions or non-operating factors including historical cost bases are involved. Additionally, interest expense may vary significantly depending on capital structure. Notwithstanding the foregoing, our measures of Adjusted EBITDA and Net Leverage Ratio may not be comparable to similarly titled measures used by other companies. Reconciliations of these measures to GAAP are included on page 10 of this press release. Our results under GAAP are set forth in the financial statements attached as pages 6 to 8 of this press release.

    This press release contains "forward-looking statements" concerning our goals, beliefs, expectations, strategies, objectives, plans, future operating results and underlying assumptions, and other statements that are not necessarily based on historical facts. Examples of these statements include, but are not limited to, our first quarter and full year 2005 Outlook and planned future capital expenditures. Actual results may differ materially from those indicated in our forward-looking statements as a result of various important factors, including: (1) a decrease in demand for tower space would materially and adversely affect our operating results; (2) our substantial leverage and debt service obligations may adversely affect our operating results; (3) restrictive covenants in our loan agreement and indentures could adversely affect our business by further limiting our flexibility; (4) our participation or inability to participate in tower industry consolidation could involve certain risks; (5) if our wireless service provider customers consolidate or merge with each other to a significant degree, our growth, our revenue and our ability to generate positive cash flows could be adversely affected; (6) due to the long-term expectations of revenue from tenant leases, we are dependent on the creditworthiness of our tenants; (7) our foreign operations are subject to economic, political and other risks; (8) a substantial portion of our revenues is derived from a small number of customers; (9) the status of Iusacell Celular's financial restructuring exposes us to risks; (10) new technologies could make our tower antenna leasing services less desirable to potential tenants and result in decreasing revenues; (11) we could have liability under environmental laws; (12) our business is subject to government regulations and changes in current or future laws or regulations could restrict our ability to operate our business as we currently do; (13) increasing competition in the tower industry may create pricing pressures; (14) if we are unable to protect our rights to the land under our towers, it could adversely affect our business; (15) our costs could increase and our revenues could decrease due to perceived health risks from radio emissions; and (16) the bankruptcy proceeding of our Verestar subsidiary exposes us to risks and uncertainties. For other important factors that may cause actual results to differ materially from those indicated in our forward-looking statements, we refer you to the information under the caption entitled "Factors That May Affect Future Results" in our Form 10-Q for the quarter ended September 30, 2004, which we incorporate herein by reference. We undertake no obligation to update the information contained in this press release to reflect subsequently occurring events or circumstances.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) December December 31, 31, 2004 2003 ----------- ----------- ASSETS (As restated) Current Assets: Cash and cash equivalents $215,557 $105,465 Restricted cash and investments - 170,036 Accounts receivable, net 38,634 57,735 Other current assets 51,457 65,766 Assets held for sale 3,389 17,651 ----------- ----------- Total current assets 309,037 416,653 ----------- ----------- Property and equipment, net 2,273,356 2,483,324 Goodwill and other intangible assets, net 1,577,986 1,612,432 Deferred income taxes 633,814 502,737 Notes receivable and other long-term assets 291,779 275,508 ----------- ----------- Total $5,085,972 $5,290,654 =========== ===========

LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Accounts payable and accrued expenses $121,672 $107,557 Accrued interest 39,466 59,734 Current portion of long-term obligations 138,386 76,627 Other current liabilities 32,681 41,449 Liabilities held for sale - 9,910 ----------- ----------- Total current liabilities 332,205 295,277 ----------- ----------- Long-term obligations 3,155,228 3,283,104 Other long-term liabilities 121,505 83,496 ----------- ----------- Total liabilities 3,608,938 3,661,877 ----------- -----------

Minority interest in subsidiaries 6,081 18,599 ----------- -----------

STOCKHOLDERS' EQUITY Class A Common Stock 2,297 2,119 Class B Common Stock - 70 Class C Common Stock - 12 Additional paid-in capital 4,012,425 3,910,879 Accumulated deficit (2,539,403) (2,291,816) Note receivable - (6,720) Treasury stock (4,366) (4,366) ----------- ----------- Total stockholders' equity 1,470,953 1,610,178 ----------- ----------- Total $5,085,972 $5,290,654 =========== ===========

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) Three Months Ended Year Ended December December 31, 31, -------------------- --------------------- 2004 2003 2004 2003 --------- ---------- ---------- ---------- (As (As restated) restated) REVENUES: Rental and management $177,313 $163,126 $684,422 $619,697 Network development services 7,383 3,021 22,238 12,796 --------- ---------- ---------- ---------- Total operating revenues 184,696 166,147 706,660 632,493 --------- ---------- ---------- ---------- OPERATING EXPENSES: Rental and management 60,278 60,253 237,312 236,680 Network development services 6,761 1,959 18,801 9,493 Depreciation, amortization and accretion 81,071 81,423 329,449 330,414 Corporate general, administrative and development expense 7,077 6,761 27,468 26,867 Impairments, net loss on sale of long-lived assets and restructuring expense 8,072 12,312 23,876 31,656 --------- ---------- ---------- ---------- Total operating expenses 163,259 162,708 636,906 635,110 --------- ---------- ---------- ---------- OPERATING INCOME (LOSS) FROM CONTINUING OPERATIONS 21,437 3,439 69,754 (2,617) --------- ---------- ---------- ---------- OTHER INCOME (EXPENSE): Interest income, TV Azteca, net 3,540 3,669 14,316 14,222 Interest income 1,442 1,222 4,844 5,255 Interest expense (59,428) (68,006) (262,237) (279,783) Loss on retirement of long-term obligations (50,624) (5,129) (138,016) (46,197) Other expense (763) (1,382) (2,798) (8,598) --------- ---------- ---------- ---------- Total other expense (105,833) (69,626) (383,891) (315,101) --------- ---------- ---------- ---------- LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES, MINORITY INTEREST AND EQUITY METHOD INVESTMENTS (84,396) (66,187) (314,137) (317,718) --------- ---------- ---------- ----------

Income tax benefit 17,492 18,758 80,176 77,796 Minority interest in net earnings of subsidiaries (182) (1,433) (2,366) (3,703) Loss on equity method investments (1,064) (1,387) (2,915) (21,221) --------- ---------- ---------- ---------- LOSS FROM CONTINUING OPERATIONS (68,150) (50,249) (239,242) (264,846) --------- ---------- ---------- ----------

LOSS FROM DISCONTINUED OPERATIONS, NET (5,880) (6,643) (8,345) (60,475)

--------- ---------- ---------- ---------- NET LOSS $(74,030) $(56,892) $(247,587) $(325,321) ========= ========== ========== ==========

BASIC AND DILUTED NET LOSS PER COMMON SHARE AMOUNTS Loss from continuing operations $(0.30) $(0.23) $(1.07) $(1.27) Loss from discontinued operations (0.02) (0.03) (0.03) (0.29) --------- ---------- ---------- ---------- NET LOSS PER COMMON SHARE $(0.32) $(0.26) $(1.10) $(1.56) ========= ========== ========== ==========

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING 228,469 219,662 224,336 208,098 ========= ========== ========== ==========

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

Year Ended December 31, ----------------------- 2004 2003 ----------- ----------- (As restated) CASH FLOWS PROVIDED BY OPERATING ACTIVITIES: Net loss $(247,587) $(325,321) Non-cash items reflected in statements of operations 498,835 503,021 Increase in assets (17,330) (15,557) Decrease in liabilities (17,218) (5,757) ----------- ----------- Cash provided by operating activities 216,700 156,386 ----------- -----------

CASH FLOWS USED FOR INVESTING ACTIVITIES: Payments for purchase of property and equipment and construction activities (42,181) (61,608) Payments for acquisitions, net of cash required (33,403) (95,077) Payment for acquisition of Mexico minority interest (3,947) - Proceeds from notes receivable, net - 6,946 Proceeds from sale of businesses and other long-term assets 31,987 110,753 Distributions to minority interest (456) (671) Deposits and investments 2,784 (16,353) ----------- ----------- Cash used for investing activities (45,216) (56,010) ----------- -----------

CASH FLOWS USED FOR FINANCING ACTIVITIES: Proceeds from issuance of debt securities and notes payable 1,072,500 1,032,384 Net proceeds from equity offering, stock options and other 40,556 126,847 Borrowings under credit facility 700,000 - Repayment of notes payable, credit facility and capital leases (2,003,401) (1,071,956) Restricted cash 170,036 (170,036) Deferred financing costs and other financing activities (41,083) (39,442) ----------- ----------- Cash used for financing activities (61,392) (122,203) ----------- -----------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 110,092 (21,827) CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 105,465 127,292 ----------- ----------- CASH AND CASH EQUIVALENTS, END OF YEAR $215,557 $105,465 =========== ===========

CASH PAID FOR INCOME TAXES $4,257 $2,609 =========== =========== CASH PAID FOR INTEREST $209,874 $223,263 =========== ===========

UNAUDITED SUPPLEMENTAL INFORMATION

SELECTED CAPITAL EXPENDITURE DETAIL Three (in millions) Months Year Ended Ended December December 31, 2004 31, 2004 ---------- -------- CAPITAL EXPENDITURES (PAYMENTS FOR PURCHASE OF PROPERTY AND EQUIPMENT AND CONSTRUCTION ACTIVITIES) Discretionary $4.9 $13.5 Improvements/Augumentation 7.6 24.9 Corporate 1.1 3.8 ---------- -------- Total $13.6 $42.2 ---------- --------

SELECTED INTEREST EXPENSE DETAIL Three Year (in millions) Months Ended Ended December December 31, 31, 2004 2004 ---------- -------- Credit facility $8 $29 12.25% Senior subordinated discount notes due 2008 10 51 9.375% Senior notes due 2009 10 79 5.0% Convertible notes due 2010 3 15 3.25% Convertible notes due 2010 2 7 7.25% Senior subordinated notes due 2011 7 29 7.50% Senior notes due 2012 4 15 3.00% Convertible notes due 2012 3 4 7.125% Senior notes due 2012 6 6 Deferred financing amortization, warrant discount and other discount amortization 5 22 Other 1 5 ---------- -------- Total interest expense $59 $262 ---------- --------

SELECTED BALANCE SHEET DETAIL (in millions) LONG TERM OBLIGATIONS BREAKOUT, INCLUDING CURRENT PORTION December 31, 2004 ---------- Term loan A $300 Term loan B 398 12.25% Senior subordinated discount notes due 2008 304 9.375% Senior notes due 2009 275 5.0% Convertible notes due 2010 276 3.25% Convertible notes due 2010 210 7.25% Senior subordinated notes due 2011 400 7.50% Senior notes due 2012 225 7.125% Senior notes due 2012 502 3.00% Convertible notes due 2012 344 Other debt 60 ---------- Total debt 3,294 Cash & cash equivalents 216 ---------- Net debt (Total debt less total cash and cash equivalents) $3,078 ==========

SELECTED SHARE DETAIL December 31, 2004 ----------------- TOTAL SHARES OUTSTANDING (in millions) 229.6 =======

SELECTED TOWER PORTFOLIO DETAIL Three Months Ended December 31, 2004 ACTIVE TOWER COUNTS Owned Broadcast Managed or Total Wireless Towers Lease/ Towers Sublease --------- -------- ---------- -------- Beginning Balance, 10/1/04 13,698 327 715 14,740 New Construction 21 - - 21 Acquisitions 27 - - 27 Reductions (5) - (5) (10) ------- ---------- -------- ------- Ending Balance, 12/31/04 13,741 327 710 14,778 ======= ========== ======== ========

UNAUDITED RECONCILIATIONS TO GAAP MEASURES

Fourth Quarter and Full Year 2004 and 2003: Adjusted EBITDA The reconciliation Three of net loss to Months Year adjusted Ended Ended EBITDA is as December December follows: 31, 31, ------------------------- ------------------------- (in thousands of dollars) 2004 2003 2004 2003 ---------- ---------- ---------- ---------- (As (As restated) restated)

Net loss $(74,030) $(56,892) $(247,587) $(325,321)

Loss from discontinued operations, net 5,880 6,643 8,345 60,475

---------- ---------- ---------- ---------- Loss from continuing operations (68,150) (50,249) (239,242) (264,846) ---------- ---------- ---------- ----------

Interest expense 59,428 68,006 262,237 279,783 Interest income (1,442) (1,222) (4,844) (5,255) Income tax benefit (17,492) (18,758) (80,176) (77,796) Depreciation, amortization and accretion 81,071 81,423 329,449 330,414 Impairments, net loss on sale of long- lived assets and restructuring expense 8,072 12,312 23,876 31,656 Loss on retirement of long-term obligations 50,624 5,129 138,016 46,197 Minority interest in net earnings of subsidiaries 182 1,433 2,366 3,703 Loss on equity method investments 1,064 1,387 2,915 21,221 Other expense 763 1,382 2,798 8,598

---------- ---------- ---------- ---------- Adjusted EBITDA $114,120 $100,843 $437,395 $373,675 ========== ========== ========== ==========

Fourth Quarter 2004 and 2003: Net Leverage Ratio The calculation of net leverage for the end of the fourth quarter 2004 and 2003 is as follows:

December 31, ----------------------------- (in thousands of dollars) 2004 2003 ---------- ---------- (As restated)

Cash and cash equivalents $215,557 $105,465 Restricted cash and investments - 170,036 ---------- ---------- Total cash and cash equivalents 215,557 275,501 ---------- ----------

Current portion of long-term obligations 138,386 76,627 Long-term obligations 3,155,228 3,283,104 ---------- ---------- Total debt 3,293,614 3,359,731 ---------- ----------

Net debt (Total debt less total cash and cash equivalents) 3,078,057 3,084,230

Respective 4Q Adjusted EBITDA 114,120 100,843 x 4 x 4 ---------- ---------- Respective 4Q Annualized Adjusted EBITDA $456,480 $403,372 ---------- ---------- Net Leverage 6.7x 7.6x Ratio (Net ========== ========== debt divided by respective 4Q annualized Adjusted EBITDA)

Reconciliation of 2005 Outlook to GAAP Measures The reconciliation of loss from continuing operations to Adjusted First Full EBITDA is as Quarter Year follows: 2005 2005 ----------------------- ----------------------- (in millions of Low High Low High dollars) ---------- ---------- ---------- ----------

Loss from continuing operations (1)(2) $(34) to $(32) $(84) to $(68)

Total interest expense 55 to 54 225 to 215

Other, including interest income, loss on retirement of long-term obligations, loss on equity method investments, other expense, depreciation, amortization and accretion, minority interest in net earnings of subsidiaries, and income tax benefit (2) 95 to 97 341 to 345 ---------- ---------- ---------- --------- Adjusted EBITDA $116 $119 $482 $492 ========== ========== ========== =========

(1) The Company has not reconciled our Adjusted EBITDA to net loss because we do not provide guidance for loss from discontinued operations, net, which is the reconciling item between loss from continuing operations and net loss. (2) The Company's first quarter loss from continuing operations includes $15 million pre-tax loss from retirement of long-term obligations as a result of our debt repurchases as of March 30, 2005.

--30--BS/ny*

CONTACT: ATC Brad Singer, 617-375-7500

KEYWORD: MASSACHUSETTS INDUSTRY KEYWORD: FOREST PRODUCTS MANUFACTURING EARNINGS CONFERENCE CALLS SOURCE: American Tower Corporation

Copyright Business Wire 2005