unit-8k_20180301.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): March 1, 2018

 

Uniti Group Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

Maryland

 

001-36708

 

46-5230630

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

 

10802 Executive Center Drive

Benton Building Suite 300

Little Rock, Arkansas

 

72211

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (501) 850-0820

Not Applicable

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.


Item 2.02 Results of Operations and Financial Condition

On March 1, 2018, Uniti Group Inc. (the “Company”) issued a press release announcing the Company’s results for its fiscal quarter and year ended December 31, 2017. A copy of the Company’s press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and is incorporated herein solely for purposes of this Item 2.02 disclosure.

The information contained in this Item 2.02, including the exhibit attached hereto, is being “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of Section 18 of the Exchange Act. The information in this Item 2.02 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or into any filing or other document pursuant to the Exchange Act, except as otherwise expressly stated in any such filing.

 

Item 9.01 Financial Statements and Exhibits

 

(d) Exhibits

 

 

 

 

Exhibit

Number

  

Description

99.1

 

Press Release issued March 1, 2018


 


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

Date: March 1, 2018

 

 

 

UNITI GROUP INC.

 

 

 

 

 

 

 

 

 

 

 

 

By:

 

/s/ Daniel L. Heard

 

 

 

 

 

 

Name:

 

Daniel L. Heard

 

 

 

 

 

 

Title:

 

Executive Vice President – General Counsel and Secretary

 

 

 

 

unit-ex991_14.htm

 

 

 

Exhibit 99.1

 

Press Release

Release date: March 1, 2018

Uniti Group Inc. Reports Fourth Quarter and Full Year 2017 Results

Announces Sale-Leaseback and Fiber Acquisition with TPx

 

 

Revenues of $246.3 Million and $916.0 Million for the Fourth Quarter and Full Year

 

Net Income of $0.12 Per Diluted Common Share for the Fourth Quarter and Net Loss of $0.13 Per Diluted Common Share for the Full Year

 

AFFO Per Diluted Common Share of $0.64 and $2.51 For the Fourth Quarter and Full Year

 

Introduces 2018 Financial Outlook

LITTLE ROCK, Ark., March 1, 2018 (GLOBE NEWSWIRE) – Uniti Group Inc. ("Uniti" or the “Company”) (Nasdaq: UNIT) today announced its results for the fourth quarter and full-year 2017.

“We deployed over $1 billion of capital during 2017 with the acquisitions of Hunt, Southern Light, and NMS and investments in our organic growth initiatives.  We expanded our customer relationships, successfully executed on our integration strategies, converted to an UpREIT structure, and favorably repriced our term loans. We continue to expect a multi-year investment cycle for communication infrastructure.  Deployments of infrastructure for 5G technologies, the FirstNet network in the U.S., and continuing expansion of the Red Compartida wholesale network in Mexico provide tremendous opportunities for our businesses,” commented Kenny Gunderman, President and Chief Executive Officer.  

Mr. Gunderman continued, “The announcement today of our TPx sale-leaseback transactions demonstrate the momentum we are gaining at Uniti Leasing, and the attractive economics of this vertical.  We expect Uniti Leasing will be an important contributor to our future growth as shared communication infrastructure is increasingly accepted within our industry.  With Uniti Leasing, Uniti Fiber and Uniti Towers, we now have three established businesses with attractive organic growth to supplement our acquisition strategy and further diversify our asset and customer base.”

QUARTERLY RESULTS

Revenues for the fourth quarter of 2017 were $246.3 million.  Net income and Adjusted EBITDA was $22.8 million and $198.0 million, respectively, for the same period.  Net income attributable to common shares was $20.5 million for the period, and included a $28.2 million income tax benefit related to the impact of tax reform under the Tax Cut and Jobs Act of 2017, and the release of tax related valuation allowances.  Adjusted Funds From Operations (“AFFO”) attributable to common shares was $112.4 million, or $0.64 per diluted common share.  

Uniti Fiber contributed $66.6 million of revenues and $31.5 million of Adjusted EBITDA for the fourth quarter of 2017.  Uniti Fiber’s net success based capital expenditures during the quarter were $39.0 million.  Maintenance capital expenditures were $1.0 million.

1

 


 

 

 

 

FULL YEAR 2017 RESULTS

Revenues for the year ended December 31, 2017 were $916.0 million.  Net loss and Adjusted EBITDA was $8.8 million and $749.5 million, respectively, for the same period.  Net loss attributable to common shares was $16.6 million for the period, and included $38.0 million of transaction and integration costs, a $10.7 million charge for changes in the fair value of contingent consideration, partially offset by a $36.2 million income tax benefit related to the impact of tax reform and the release of tax related valuation allowances.  AFFO attributable to common shares was $424.8 million, or $2.51 per diluted common share.

Uniti Fiber contributed $202.8 million of revenues and $84.0 million of Adjusted EBITDA for the year ended December 31, 2017, and includes in the results of Hunt and Southern Light from their July 3, 2017 closing date.  Uniti Fiber’s net success based capital expenditures during the year were $127.0 million.  Maintenance capital expenditures were $4.4 million.

TPX SALE-LEASEBACK AND FIBER ACQUISITION

The Company has entered into agreements to acquire fiber assets from U.S. TelePacific Holding Corp. (“TPx”) for all-cash consideration of $95 million.  In the transactions, Uniti will acquire and leaseback to TPx, on a triple-net basis, 38,000 fiber strand miles located across California, Nevada, Texas, and Massachusetts.  In addition, Uniti will acquire and have exclusive use of 7,000 fiber strand miles located in Texas, which are adjacent to Uniti Fiber’s southern network footprint.  Uniti will also have non-exclusive rights to market, on behalf of TPx, certain of the fiber assets in California and Massachusetts.  

The transactions are subject to customary closing conditions and are expected to close in two tranches, with the non-California assets expected to close in the second quarter and the remaining California assets to close in the third quarter of this year.  The initial lease term will be 15 years with five 5-year renewal options at TPx’s discretion. Upon closing of both transactions, annual cash rent will initially be $8.8 million with a fixed annual escalator of 1.5%. The Company expects to fund the transactions through borrowings on its revolving credit facility.

LIQUIDITY AND FINANCING TRANSACTIONS

At quarter-end, the Company had approximately $59.8 million of unrestricted cash and cash equivalents, and $470 million of undrawn borrowing availability under its revolving credit agreement.  The Company’s leverage ratio at quarter end was 5.8x based on Net Debt to Annualized Adjusted EBITDA.  

As previously reported, on February 7, 2018, the Company’s Board of Directors declared a quarterly cash dividend of $0.60 per common share, payable on April 13, 2018 to stockholders of record on March 30, 2018.

FULL YEAR 2018 OUTLOOK

Our current outlook excludes any future acquisitions, capital market transactions, transaction costs, and the impact of the TPx transaction.  Furthermore, our outlook is subject to adjustment based on the finalization of purchase price allocations related to acquisitions and other factors.  Actual results could differ materially from these forward-looking statements.

 

 

2

 


 

 

 

The Company’s consolidated outlook for 2018 is as follows (in millions):

 

Full Year 2018

Revenue

$

999.0

to

$

1,010.0

Adjusted EBITDA (1)

 

796.0

to

 

805.0

Interest expense (2)

 

320.0

to

 

320.0

 

 

 

 

 

 

Attributable to common shareholders:

 

 

 

 

 

  Net income

 

10.1

to

 

19.1

  FFO (1)

 

373.5

to

 

382.5

  AFFO (1)

 

444.0

to

 

453.0

 

 

 

 

 

 

Weighted-average common shares outstanding - diluted

 

176.2

to

 

176.2

________________________

 

 

 

 

 

(1)See “Non-GAAP Financial Measures” below.

 

 

 

 

 

(2)Includes amortization of deferred financing costs and debt discounts.

 

 

 

 

 

CONFERENCE CALL

Uniti will hold a conference call today to discuss this earnings release at 4:15 PM Eastern Time (3:15 PM Central Time).  The dial-in number for the conference call is (844) 513-7153 (or (508) 637-5603 for international callers) and the conference ID 4379417.  The conference call will be webcast live and can be accessed on the Company’s website at www.uniti.com.  A replay of the webcast will be available following the call on the Company’s website, beginning today at approximately 8:00 PM Eastern Time and will remain available for 14 days.

ABOUT UNITI

Uniti, an internally managed real estate investment trust, is engaged in the acquisition and construction of mission critical communications infrastructure, and is a leading provider of wireless infrastructure solutions for the communications industry.  As of December 31, 2017, Uniti owns 4.9 million fiber strand miles, approximately 700 wireless towers, and other communications real estate throughout the United States and Latin America. Additional information about Uniti can be found on its website at www.uniti.com.

FORWARD-LOOKING STATEMENTS

Certain statements in this press release and today’s conference call may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended from time to time. Those forward-looking statements include all statements that are not historical statements of fact, including, without limitation, those regarding our business strategies, growth prospects, industry trends, sales opportunities, operating and financial performance, closing of the TPx transaction and our 2018 financial results.

 

Words such as "anticipate(s)," "expect(s)," "intend(s)," “estimate(s),” “foresee(s),” "plan(s)," "believe(s)," "may," "will," "would," "could," "should," "seek(s)" and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to a number of risks and uncertainties that could lead to actual results differing materially from those projected, forecasted or expected. Although we believe that the assumptions underlying the forward-looking statements are reasonable, we can give no assurance that our expectations will be attained. Factors which could materially alter our expectations include, but are not limited to, the ability and willingness of our customers to meet and/or perform their obligations

3

 


 

 

 

under any contractual arrangements entered into with us; the ability and willingness of our customers to renew their leases with us upon their expiration, and the ability to reposition our properties on the same or better terms in the event of nonrenewal or in the event we replace an existing tenant; the adverse impact of litigation affecting us or our customers; our ability to renew, extend or obtain contracts with significant customers (including customers of the businesses we acquire); the availability of and our ability to identify suitable acquisition opportunities and our ability to acquire and lease the respective properties on favorable terms; the risk that we fail to fully realize the potential benefits of acquisitions or have difficulty integrating acquired companies; our ability to generate sufficient cash flows to service our outstanding indebtedness; our ability to access debt and equity capital markets; the impact on our business or the business of our customers as a result of credit rating downgrades and fluctuating interest rates; our ability to retain our key management personnel; our ability to qualify or maintain our status as a real estate investment trust (“REIT”); changes in the U.S. tax law and other state, federal or local laws, whether or not specific to REITs; covenants in our debt agreements that may limit our operational flexibility; other risks inherent in the communications industry and in the ownership of communications distribution systems, including potential liability relating to environmental matters and illiquidity of real estate investments; the risk that the TPx transaction agreements may be modified or terminated prior to expiration; risks related to satisfying the conditions to the TPx transaction; and additional factors described in our reports filed with the SEC.

 

Uniti expressly disclaims any obligation to release publicly any updates or revisions to any of the forward-looking statements set forth in this press release and today’s conference call to reflect any change in its expectations or any change in events, conditions or circumstances on which any statement is based.

 

NON-GAAP PRESENTATION

This release and today’s conference call contain certain supplemental measures of performance that are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”).  Such measures should not be considered as alternatives to GAAP.  Further information with respect to and reconciliations of such measures to the nearest GAAP measure can be found herein.


4

 


 

 

 

Uniti Group Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

 

 

 

 

December 31, 2017

 

 

December 31, 2016

Assets:

 

 

 

 

Property, plant and equipment, net

 

$

3,053,889

 

$

2,670,037

Cash and cash equivalents

 

 

59,765

 

 

171,754

Accounts receivable, net

 

 

43,652

 

 

15,281

Goodwill

 

 

673,729

 

 

262,334

Intangible assets, net

 

 

429,357

 

 

160,584

Straight-line revenue receivable

 

 

47,041

 

 

29,088

Derivative asset

 

 

6,793

 

 

-

Other assets

 

 

15,856

 

 

9,674

Total Assets

 

$

4,330,082

 

$

3,318,752

 

 

 

 

 

 

 

Liabilities, Convertible Preferred Stock and Shareholders’ Deficit

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities, net

 

$

77,634

 

$

40,977

Accrued interest payable

 

 

28,684

 

 

27,812

Deferred revenue

 

 

537,553

 

 

261,404

Derivative liability

 

 

-

 

 

6,102

Dividends payable

 

 

109,557

 

 

94,607

Deferred income taxes

 

 

55,478

 

 

28,394

Capital lease obligations

 

 

56,329

 

 

54,535

Contingent consideration

 

 

105,762

 

 

98,600

Notes and other debt, net

 

 

4,482,697

 

 

4,028,214

Total Liabilities

 

 

5,453,694

 

 

4,640,645

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock, Series A, $0.0001 par value, 88 shares authorized, issued and outstanding, $87,500 liquidation value

 

 

83,530

 

 

80,552

 

 

 

 

 

 

 

Shareholders’ Deficit:

 

 

 

 

 

 

Preferred stock, $ 0.0001 par value, 50,000 shares authorized, no shares issued and outstanding

 

 

-

 

 

-

Common stock, $ 0.0001 par value, 500,000 shares authorized, issued

and outstanding: 174,852 shares at December 31, 2017 and 155,139 at

December 31, 2016

 

 

17

 

 

15

Additional paid-in capital

 

 

644,328

 

 

141,092

Accumulated other comprehensive income (loss)

 

 

7,821

 

 

(6,369)

Distributions in excess of accumulated earnings

 

 

(1,960,715)

 

 

     (1,537,183)

Total Uniti shareholders’ deficit

 

 

(1,308,549)

 

 

(1,402,445)

Noncontrolling interests – operating partnership units

 

 

101,407

 

 

-

Total shareholders’ deficit

 

 

(1,207,142)

 

 

(1,402,445)    

Total Liabilities, Convertible Preferred Stock and Shareholders’ Deficit

 

$

4,330,082

 

$

3,318,752

 

5

 


 

 

 

Uniti Group Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Leasing

$

172,206

 

$

                    169,923

 

$

685,099

 

$

                    676,868

Fiber Infrastructure

 

66,633

 

 

31,573

 

 

202,791

 

 

70,568

Towers

 

3,376

 

 

229

 

 

10,055

 

 

500

Consumer CLEC

 

4,121

 

 

5,195

 

 

18,087

 

 

22,472

   Total revenues

 

246,336

 

 

206,920

 

 

916,032

 

 

770,408

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

78,759

 

 

70,787

 

 

305,994

 

 

275,394

Depreciation and amortization

 

116,801

 

 

100,522

 

 

434,205

 

 

375,970

General and administrative expense

 

22,496

 

 

11,783

 

 

72,045

 

 

35,402

Operating expense (exclusive of depreciation and amortization)

 

27,918

 

 

19,346

 

 

102,176

 

 

49,668

Transaction related costs

 

5,792

 

 

9,234

 

 

38,005

 

 

33,669

Other expense

 

1,646

 

 

-

 

 

11,284

 

 

-

Total costs and expenses

 

253,412

 

 

211,672

 

 

963,709

 

 

770,103

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

(7,076)

 

 

(4,752)

 

 

(47,677)

 

 

305

Income tax (benefit) expense

 

(29,873)

 

 

(382)

 

 

(38,849)

 

 

517

Net income (loss)

 

22,797

 

 

(4,370)

 

 

(8,828)

 

 

(212)

Net income attributable to noncontrolling interests

 

504

 

 

-

 

 

611

 

 

-

Net income (loss) attributable to shareholders

 

22,293

 

 

(4,370)

 

 

(9,439)

 

 

(212)

Participating securities’ share in earnings

 

(353)

 

 

(393)

 

 

(1,509)

 

 

(1,557)

Dividends declared on convertible preferred stock

 

(656)

 

 

(656)

 

 

(2,624)

 

 

(1,743)

Amortization of discount on convertible preferred stock

 

(745)

 

 

(744)

 

 

(2,980)

 

 

(1,985)

Net income (loss) attributable to common shareholders

$

20,539

 

$

(6,163)

 

$

(16,552)

 

$

           (5,497)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders – Basic

$

20,539

 

$

                        (6,163)

 

$

(16,552)

 

$

                        (5,497)

Mark-to-market loss (gain) on share settled contingent consideration arrangements

 

-

 

 

-

 

 

(4,944)

 

 

-

Net income (loss) attributable to common shareholders - Diluted

$

20,539

 

$

(6,163)

 

$

(21,496)

 

$

            (5,497)

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

174,833

 

 

155,137

 

 

168,693

 

 

152,473

Diluted

 

174,833

 

 

155,137

 

 

168,989

 

 

152,473

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.12

 

$

(0.04)

 

$

(0.10)

 

$

(0.04)

Diluted

$

0.12

 

$

(0.04)

 

$

(0.13)

 

$

(0.04)

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

$

                         0.60                        

 

$

                          0.60                        

 

$

                         2.40                        

 

$

                          2.40

 


6

 


 

 

 

Uniti Group Inc.

Consolidated Statements of Cash Flows

(In thousands)

 

 

 

 

Year Ended December 31,

 

 

2017

 

2016

Cash flow from operating activities:

 

 

 

 

Net (loss)

 

$

(8,828)

 

$

(212)

Adjustments to reconcile net (loss) to net cash provided by

   operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

434,205

 

 

375,970

Amortization of deferred financing costs and debt discount

 

 

23,102

 

 

16,002

Deferred income taxes

 

 

(41,171)

 

 

(2,186)

Straight-line revenues

 

 

(15,136)

 

 

(17,293)

Stock based compensation

 

 

7,713

 

 

4,846

      Change in fair value of contingent consideration

 

 

10,736

 

 

-

Other

 

 

872

 

 

936

   Changes in assets and liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts receivable

 

 

(10,524)

 

 

(3,516)

Other assets

 

 

(1,560)

 

 

(1,365)

Accounts payable, accrued expenses and other liabilities

 

 

5,851

 

 

2,806

Net cash provided by operating activities

 

 

405,260

 

 

375,988

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Acquisition of businesses, net of cash acquired

 

 

(761,887)

 

 

(488,788)

   Acquisition of ground lease investments                                                                                                                                                      

 

 

(21,764)

 

 

(11,543)

   NMS asset acquisitions

 

 

(69,729)

 

 

-

   Capital expenditures - other

 

 

(166,028)

 

 

(34,900)

Net cash used in investing activities

 

 

(1,019,408)

 

 

(535,231)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Principal payment on debt

 

 

(21,080)

 

 

(22,027)

Dividends paid

 

 

(400,210)

 

 

(367,830)

   Payments of contingent consideration

 

 

(19,999)

 

 

-

   Proceeds from issuance of Notes

 

 

201,000

 

 

548,875

   Borrowings under revolving credit facility

 

 

845,000

 

 

641,000

   Payments under revolving credit facility

 

 

(565,000)

 

 

(641,000)

   Capital lease payments

 

 

(3,237)

 

 

(1,549)

   Deferred financing costs

 

 

(28,539)

 

 

(20,557)

   Common stock issuance, net of costs

 

 

498,926

 

 

54,213

   Purchase of noncontrolling interest

 

 

(560)

 

 

-

   Distributions paid to noncontrolling interest

 

 

(2,498)

 

 

-

   Net share settlement

 

 

(1,836)

 

 

(2,359)

Net cash provided by financing activities

 

 

501,967

 

 

188,766

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

192

 

 

(267)

Net (decrease) increase in cash and cash equivalents

 

 

(111,989)

 

 

29,256

Cash and cash equivalents at beginning of period

 

 

171,754

 

 

142,498

Cash and cash equivalents at end of period

 

$

59,765

 

$

171,754

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

Property and equipment acquired but not yet paid

 

$

15,285

 

$

5,752

Tenant capital improvements

 

 

227,969

 

 

156,972

Acquisition of businesses through non-cash consideration

 

 

122,395

 

 

                     259,996

 

 

 

 

 

 

 


7

 


 

 

 

Uniti Group Inc.

Reconciliation of Net Income to FFO and AFFO

(In thousands, except per share data)

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2017

 

 

2016

 

2017

 

2016

Net income (loss) attributable to common shareholders

 

$

20,539

 

$

(6,163)

 

$

(16,552)

 

$

(5,497)

Real estate depreciation and amortization

 

 

94,735

 

 

89,870

 

 

373,449

 

 

351,548

Participating securities’ share in earnings

 

 

353

 

 

393

 

 

1,509

 

 

1,557

Participating securities’ share in FFO

 

 

(383)

 

 

(393)

 

 

(1,509)

 

 

(1,557)

Adjustments for noncontrolling interests

 

 

(2,198)

 

 

-

 

 

(4,420)

 

 

-

FFO attributable to common shareholders

 

 

113,046

 

 

83,707

 

 

352,477

 

 

346,051

Transaction related costs

 

 

5,792

 

 

9,234

 

 

38,005

 

 

33,669

Change in fair value of contingent consideration

 

 

1,645

 

 

-

 

 

10,736

 

 

-

Amortization of deferred financing costs and debt discount

 

 

6,011

 

 

4,398

 

 

23,102

 

 

16,002

Stock based compensation

 

 

2,092

 

 

1,368

 

 

7,713

 

 

4,846

Non-real estate depreciation and amortization

 

 

22,066

 

 

10,652

 

 

60,756

 

 

24,422

Straight-line revenues

 

 

(4,281)

 

 

(4,119)

 

 

(15,136)

 

 

(17,293)

Maintenance capital expenditures

 

 

(980)

 

 

(1,232)

 

 

(4,434)

 

 

(3,327)

Amortization of discount on convertible preferred stock

 

 

745

 

 

744

 

 

2,980

 

 

1,985

Adjustment to deferred tax valuation allowance and tax rate change

 

 

 

(28,248)

 

 

 

-

 

 

 

(36,240)

 

 

 

-

Other non-cash (revenue) expense, net

 

 

(5,567)

 

 

(2,976)

 

 

(14,871)

 

 

(7,818)

Adjustments for noncontrolling interests

 

 

46

 

 

-

 

 

(264)

 

 

-

Adjusted FFO attributable to common shareholders

 

$

112,367

 

$

101,776

 

$

424,824

 

$

398,537

 

 

 

 

 

 

 

 

 

 

 

 

 

Per diluted common share:

 

 

 

 

 

 

 

 

 

 

 

 

   EPS

 

$

0.12

 

$

(0.04)

 

$

(0.13)

 

$

(0.04)

   FFO

 

$

0.64

 

$

                   0.54

 

$

2.09

 

$

                 2.27

   AFFO

 

$

0.64

 

$

                   0.66

 

$

2.51

 

$

                  2.61

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares used to calculate basic earnings (loss) per common share

 

 

174,833

 

 

155,137

 

 

168,693

 

 

152,473

Effect of dilutive non-participating securities

 

 

594

 

 

138

 

 

296

 

 

129

Weighted average common shares used to calculate diluted FFO and AFFO per common share

 

 

175,427

 

 

155,275

 

 

168,989

 

 

152,602

 

 


8

 


 

 

 

Uniti Group Inc.

Reconciliation of EBITDA and Adjusted EBITDA

(In thousands)

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016


Net income (loss)

 

$

22,797

 

$

(4,370)

 

$

(8,828)

 

$

(212)

Depreciation and amortization

 

 

116,801

 

 

100,522

 

 

434,205

 

 

375,970

Interest expense

 

 

78,759

 

 

70,787

 

 

305,994

 

 

275,394

Income tax (benefit) expense

 

 

(29,873)

 

 

(382)

 

 

(38,849)

 

 

517

EBITDA

 

 

188,484

 

 

166,557

 

 

692,522

 

 

651,669

Stock based compensation

 

 

2,092

 

 

1,368

 

 

7,713

 

 

4,846

Transaction related costs

 

 

5,792

 

 

9,234

 

 

38,005

 

 

33,669

Other expense

 

 

1,646

 

 

-

 

 

11,284

 

 

-

Adjusted EBITDA

 

$

198,014

 

$

177,159

 

$

749,524

 

$

690,184

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

Leasing

 

$

171,848

 

$

169,202

 

$

683,651

 

$

675,114

Fiber Infrastructure

 

 

31,454

 

 

11,139

 

 

83,987

 

 

25,912

Towers

 

 

244

 

 

(266)

 

 

(831)

 

 

(1,123)

Consumer CLEC

 

 

1,042

 

 

1,199

 

 

4,556

 

 

5,074

Corporate

 

 

(6,574)

 

 

(4,115)

 

 

(21,839)

 

 

(14,793)

 

 

$

198,014

 

$

177,159

 

$

749,524

 

$

690,184

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Adjusted EBITDA (1)

 

$

792,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt (2)

 

$

4,683,216

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

59,765

 

 

 

 

 

 

 

 

 

Net Debt

 

$

4,623,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Annualized Adjusted EBITDA

 

 

5.9x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/Annualized Adjusted EBITDA

 

 

5.8x

 

 

 

 

 

 

 

 

 

 

(1)

Calculated as Adjusted EBITDA for the most recently reported three-month period, multiplied by four.  Annualized Adjusted EBITDA has not been prepared on a pro forma basis in accordance with Article 11 of Regulation S-X.

 

(2)

Includes $56.3 million of capital leases, but excludes $144.2 million of unamortized discounts and deferred financing costs.

 

 

 

 

 

 


9

 


 

 

 

Uniti Group Inc.

Projected Future Results (1)

(In millions)

      

 

 

Year Ended      December 31, 2018

Net income attributable to common shareholders

 

$10.1 to $19.1

Noncontrolling interest share in earnings

 

0.5

Participating securities’ share in earnings

 

1.3

Dividends declared on convertible preferred stock

 

2.6

Amortization of discount on convertible preferred stock

 

3.0

Net income (2)

 

$17.5 to $26.5

Interest expense

 

320.0

Depreciation and amortization

 

460.0

Income tax benefit

 

(10.0)

EBITDA (2)

 

$787.4 to $796.4

Stock based compensation

 

8.7

Adjusted EBITDA (2)

 

$796.0 to $805.0

 

(1)

These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  Final purchase price allocations, future acquisitions, capital market transactions, changes in market conditions, and other factors are excluded from our projections.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.

 

(2)

The components of projected future results may not add due to rounding.

 

 

 

 

 


10

 


 

 

 

Uniti Group Inc.

Projected Future Results (1)

(Per Diluted Share)

      

 

 

Year Ended      December 31, 2018

Net income attributable to common shareholders

 

$0.06 to $0.11

Real estate depreciation and amortization

 

2.11

Participating securities share in earnings

 

0.01

Participating securities share in FFO

 

(0.01)

Adjustments for noncontrolling interests

 

(0.05)

FFO attributable to common shareholders (2)

 

$2.12 to $2.17

Amortization of deferred financing costs and debt discount

 

0.14

Stock based compensation

 

0.05

Non-real estate depreciation and amortization

 

0.50

Straight-line revenues

 

(0.09)

Maintenance capital expenditures

 

(0.04)

Amortization of discount on convertible preferred stock

 

0.02

Non-cash taxes

 

(0.07)

Other non-cash revenue, net

 

(0.10)

Adjustments for noncontrolling interests

 

(0.01)

AFFO attributable to common shareholders (2)

$2.52 to $2.57

 

 

 

 

(1)

These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  Final purchase price allocations, future acquisitions, capital market transactions, changes in market conditions, and other factors are excluded from our projections.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.

 

(2)

The components of projected future results may not add to FFO and AFFO attributable to common shareholders due to rounding.

 

 

 

 

Components of Interest Expense (1)

(In millions)

      

 

 

Year Ended      December 31, 2018

Interest expense on debt obligations

 

$295.0

Amortization of deferred financing cost and debt discounts

 

25.0

Interest expense (2)

 

$320.0

 

(1)

These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  Final purchase price allocations, future acquisitions, capital market transactions, changes in market conditions, and other factors are excluded from our projections.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.

 

(2)

The components of interest expense may not add to the total due to rounding.

 

 

 

 


11

 


 

 

 

NON-GAAP FINANCIAL MEASURES

We refer to EBITDA, Adjusted EBITDA, Funds From Operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and Adjusted Funds From Operations (“AFFO”) in our analysis of our results of operations, which are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”). While we believe that net income, as defined by GAAP, is the most appropriate earnings measure, we also believe that EBITDA, Adjusted EBITDA, FFO and AFFO are important non-GAAP supplemental measures of operating performance for a REIT.

We define “EBITDA” as net income, as defined by GAAP, before interest expense, provision for income taxes and depreciation and amortization. We define “Adjusted EBITDA” as EBITDA before stock-based compensation expense and the impact, which may be recurring in nature, of transaction and integration related costs, collectively “Transaction Related Costs”, the write off of unamortized deferred financing costs, costs incurred as a result of the early repayment of debt, changes in the fair value of contingent consideration and financial instruments, and other similar items. We believe EBITDA and Adjusted EBITDA are important supplemental measures to net income because they provide additional information to evaluate our operating performance on an unleveraged basis. In addition, Adjusted EBITDA is calculated similar to defined terms in our material debt agreements used to determine compliance with specific financial covenants.  Since EBITDA and Adjusted EBITDA are not measures calculated in accordance with GAAP, they should not be considered as alternatives to net income determined in accordance with GAAP.

Because the historical cost accounting convention used for real estate assets requires the recognition of depreciation expense except on land, such accounting presentation implies that the value of real estate assets diminishes predictably over time. However, since real estate values have historically risen or fallen with market and other conditions, presentations of operating results for a REIT that use historical cost accounting for depreciation could be less informative. Thus, NAREIT created FFO as a supplemental measure of operating performance for REITs that excludes historical cost depreciation and amortization, among other items, from net income, as defined by GAAP. FFO is defined by NAREIT as net income attributable to common shareholders computed in accordance with GAAP, excluding gains or losses from real estate dispositions, plus real estate depreciation and amortization and impairment charges. We compute FFO in accordance with NAREIT’s definition.

The Company defines AFFO, as FFO excluding (i) transaction and integration costs; (ii) certain non-cash revenues and expenses such as stock-based compensation expense, amortization of debt and equity discounts, amortization of deferred financing costs, depreciation and amortization of non-real estate assets, straight line revenues, non-cash income taxes, and the amortization of other non-cash revenues to the extent that cash has not been received, such as revenue associated with the amortization of tenant capital improvements; (iii) the impact, which may be recurring in nature, of the write-off of unamortized deferred financing fees, additional costs incurred as a result of early repayment of debt, changes in the fair value of contingent consideration and financial instruments and similar items less maintenance capital expenditures. We believe that the use of FFO and AFFO, and their respective per share amounts, combined with the required GAAP presentations, improves the understanding of operating results of REITs among investors and analysts, and makes comparisons of operating results among such companies more meaningful. We consider FFO and AFFO to be useful measures for reviewing comparative operating performance. In particular, we believe AFFO, by excluding certain revenue and expense items, can help investors compare our operating performance between periods and to other REITs on a consistent basis without having to account for differences caused by

12

 


 

 

 

unanticipated items and events, such as transaction and integration related costs. The Company uses FFO and AFFO, and their respective per share amounts, only as performance measures, and FFO and AFFO do not purport to be indicative of cash available to fund our future cash requirements. While FFO and AFFO are relevant and widely used measures of operating performance of REITs, they do not represent cash flows from operations or net income as defined by GAAP and should not be considered an alternative to those measures in evaluating our liquidity or operating performance.

Further, our computations of EBITDA, Adjusted EBITDA, FFO and AFFO may not be comparable to that reported by other REITs or companies that do not define FFO in accordance with the current NAREIT definition or that interpret the current NAREIT definition or define EBITDA, Adjusted EBITDA and AFFO differently than we do.

INVESTOR AND MEDIA CONTACTS:

 

Mark A. Wallace, 501-850-0866

Executive Vice President, Chief Financial Officer & Treasurer

mark.wallace@uniti.com

Jim Volk, 501-850-0872

Vice President, Finance & Investor Relations

jim.volk@uniti.com

13