unit-8k_20220505.htm
false 0001620280 0001620280 2022-05-05 2022-05-05

 

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): May 5, 2022

 

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.)

 

 

 

2101 Riverfront Drive Suite A

Little Rock, Arkansas

 

72202

(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)) 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

UNIT

The NASDAQ Global Select Market

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 May 5, 2022, Uniti Group Inc. (the “Company”) issued a press release announcing the Company’s results for its fiscal quarter ended March 31, 2022. 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 May 5, 2022

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

 


 

 

SIGNATURES

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: May 5, 2022

UNITI GROUP INC.

 

 

 

 

 

 

By:

/s/ Daniel L. Heard

 

 

Name:

 

Daniel L. Heard

 

 

Title:

 

Executive Vice President – General Counsel and Secretary

 

 

 

 

 

 

 

 

 

 

 

 

unit-ex991_26.htm

 

 

 

Exhibit 99.1

 

Press Release

Release date: May 5, 2022

 

Uniti Group Inc. Reports First Quarter 2022 Results

Raises 2022 Outlook

 

First Quarter Consolidated Bookings Increased Over 50% From Prior Year

 

 

Net Income of $0.21 Per Diluted Common Share for the First Quarter; Increase of $0.23 Per Diluted Common Share from the Prior Year First Quarter

 

Adjusted EBITDA and AFFO Grew 4.9% and 9.0% for the First Quarter, Respectively, from the Prior Year First Quarter

 

AFFO Per Diluted Common Share of $0.43 for the First Quarter

LITTLE ROCK, Ark., May 5, 2022 (GLOBE NEWSWIRE) – Uniti Group Inc. (“Uniti” or the “Company”) (Nasdaq: UNIT) today announced its results for the first quarter 2022.

“The demand for our mission critical communications infrastructure remains very strong as evidenced by the fourth consecutive quarter of elevated new consolidated bookings, a 58% increase over the first quarter of 2021.  We also continue to demonstrate the shared infrastructure benefits of fiber with robust Adjusted EBITDA and AFFO growth,” commented Kenny Gunderman, President and Chief Executive Officer.

Mr. Gunderman continued, “We continue to grow and densify our national network of 129,000 route miles of fiber, making it one of the largest in the country.”

QUARTERLY RESULTS

Consolidated revenues for the first quarter of 2022 were $278.0 million.  Net income and Adjusted EBITDA were $52.9 million and $224.8 million, respectively, for the same period.  Net income attributable to common shares was $52.4 million for the period.  Adjusted Funds From Operations (“AFFO”) attributable to common shareholders was $112.3 million, or $0.43 per diluted common share, an increase of 9.0% when compared to the first quarter of 2021.

Uniti Fiber contributed $73.4 million of revenues and $31.5 million of Adjusted EBITDA for the first quarter of 2022, achieving Adjusted EBITDA margins of approximately 43%.  Uniti Fiber’s net success-based capital expenditures during the quarter were $36.8 million.

Uniti Leasing contributed revenues of $204.6 million and Adjusted EBITDA of $199.0 million for the first quarter, representing growth of 5.0% and 3.8%, respectively, when compared to the first quarter of 2021.  During the quarter, Uniti Leasing deployed capital expenditures of $52.7 million primarily related to the construction of approximately 1,500 new route miles of valuable fiber infrastructure.

1

 


 

 

 

FINANCING TRANSACTIONS

On April 24, 2022, certain lender commitments under our senior revolving credit facility matured.  These commitments totaled $60.5 million and were not extended as part of our amended credit agreement dated December 10, 2020.  The aggregate size of our current senior revolving credit facility is $500 million and will mature on December 10, 2024.

LIQUIDITY

At quarter-end, the Company had approximately $386.6 million of unrestricted cash and cash equivalents, and undrawn borrowing availability under its revolving credit agreement.  The Company’s leverage ratio at quarter-end was 5.74x based on net debt to first quarter 2022 annualized Adjusted EBITDA.

On May 3, 2022, the Company’s Board of Directors declared a quarterly cash dividend of $0.15 per common share, payable on July 1, 2022, to stockholders of record on June 17, 2022.

UPDATED FULL YEAR 2022 OUTLOOK

The Company is updating its 2022 outlook for business unit level revisions, the impact of transaction related and other costs incurred to date, and changes in the estimates of interest expense, depreciation & amortization and weighted-average diluted common shares outstanding.  Our 2022 outlook excludes future acquisitions, capital market transactions, and future transaction-related and other costs not mentioned herein.  

The Company’s consolidated outlook for 2022 is as follows (in millions):

 

 

Full Year 2022

Revenue

$

1,119

to

$

1,137

Net income attributable to common shareholders

 

186

to

 

204

Adjusted EBITDA (1)

 

884

to

 

902

Interest expense, net (2)

 

390

to

 

390

 

 

 

 

 

 

Attributable to common shareholders:

 

 

 

 

 

  FFO (1)

 

399

to

 

417

  AFFO (1)

 

441

to

 

459

 

 

 

 

 

 

Weighted-average common shares outstanding – diluted

 

267

to

 

267

________________________

 

 

 

 

 

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

 

 

 

 

 

(2)See “Components of Interest Expense” below.

 

 

 

 

 

CONFERENCE CALL

Uniti will hold a conference call today to discuss this earnings release at 8:30 AM Eastern Time (7:30 AM 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 is 8091365.  The conference call will be webcast live and can be accessed on the Company’s website at www.uniti.com.  A replay of the call will be available on the Company’s website or by telephone beginning today at approximately 12:00 PM Eastern Time. To access

2

 


 

 

 

the telephone replay, which will be available for 14 days, please dial (855) 859-2056 and enter the conference ID number 8091365.

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 fiber and other wireless solutions for the communications industry.  As of March 31, 2022, Uniti owns approximately 129,000 fiber route miles, 7.7 million fiber strand miles, and other communications real estate throughout the United States. 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, our 2022 financial outlook, expectations regarding strong demand trends, our business strategies, growth prospects, industry trends, sales opportunities, potential transformative corporate transactions, renewal rent, and operating and financial performance.

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 future prospects of Windstream, our largest customer; the ability and willingness of our customers to meet and/or perform their obligations under any contractual arrangements entered into with us, including master lease arrangements; the ability of our customers to comply with laws, rules and regulations in the operation of the assets we lease to them; 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 and fund our capital funding commitments; 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; our expectations regarding the effect of the COVID-19 pandemic on our results of operations and financial condition; 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; and additional factors described in our reports filed with the SEC.

 

3

 


 

 

 

 

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)

 

 

 

March 31,

2022

 

 

December 31,     2021

Assets:

 

 

 

 

Property, plant and equipment, net

 

$

3,546,501

 

$

3,508,939

Cash and cash equivalents

 

 

51,129

 

 

58,903

Accounts receivable, net

 

 

41,269

 

 

38,455

Goodwill

 

 

601,878

 

 

601,878

Intangible assets, net

 

 

357,183

 

 

364,630

Straight-line revenue receivable

 

 

48,865

 

 

41,323

Operating lease right-of-use assets, net

 

 

81,810

 

 

80,271

Other assets

 

 

81,556

 

 

38,900

Investment in unconsolidated entities

 

 

64,333

 

 

64,223

Deferred income tax assets, net

 

 

15,385

 

 

11,721

Total Assets

 

$

4,889,909

 

$

4,809,243

 

 

 

 

 

 

 

Liabilities and Shareholders’ Deficit

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities, net

 

$

122,157

 

$

86,868

Settlement payable

 

 

242,261

 

 

239,384

Intangible liabilities, net

 

 

175,112

 

 

177,786

Accrued interest payable

 

 

68,298

 

 

109,826

Deferred revenue

 

 

1,134,585

 

 

1,134,236

Derivative liability, net

 

 

7,269

 

 

10,413

Dividends payable

 

 

37,145

 

 

1,264

Operating lease liabilities

 

 

59,679

 

 

57,355

Finance lease obligations

 

 

15,144

 

 

15,348

Notes and other debt, net

 

 

5,120,281

 

 

5,090,537

Total Liabilities

 

 

6,981,931

 

 

6,923,017

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

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: 235,298 shares at March 31, 2022 and 234,779 shares at December 31, 2021

 

 

23

 

 

23

Additional paid-in capital

 

 

1,220,039

 

 

1,214,830

Accumulated other comprehensive loss

 

 

(6,341)

 

 

(9,164)

Distributions in excess of accumulated earnings

 

 

(3,316,781)

 

 

(3,333,481)

Total Uniti shareholders’ deficit

 

 

(2,103,060)

 

 

(2,127,792)

Noncontrolling interests – operating partnership units and non-voting convertible preferred stock

 

 

11,038

 

 

14,018

Total shareholders’ deficit

 

 

(2,092,022)

 

 

(2,113,774)

Total Liabilities and Shareholders’ Deficit

 

$

4,889,909

 

$

4,809,243

 

 

 

5

 


 

 

 

 

Uniti Group Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

 

 

Three Months Ended March 31,

 

 

2022

 

 

2021

Revenues:

 

 

 

 

 

Leasing

$

204,641

 

$

194,936

Fiber Infrastructure

 

73,393

 

 

77,650

   Total revenues

 

278,034

 

 

272,586

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Interest expense, net

 

96,172

 

 

140,581

Depreciation and amortization

 

71,457

 

 

70,964

General and administrative expense

 

23,870

 

 

25,823

Operating expense (exclusive of depreciation and amortization)

 

34,976

 

 

38,084

Transaction related and other costs

 

1,714

 

 

4,137

Other (income) expense, net

 

(398)

 

 

454

Total costs and expenses

 

227,791

 

 

280,043

 

 

 

 

 

 

Income (loss) before income taxes and equity in earnings from unconsolidated entities

 

50,243

 

 

(7,457)

Income tax benefit

 

(2,071)

 

 

(2,557)

Equity in earnings from unconsolidated entities

 

(544)

 

 

(398)

Net income (loss)

 

52,858

 

 

(4,502)

Net income (loss) attributable to noncontrolling interests

 

128

 

 

(64)

Net income (loss) attributable to shareholders

 

52,730

 

 

(4,438)

Participating securities’ share in earnings

 

(331)

 

 

(248)

Dividends declared on convertible preferred stock

 

(5)

 

 

(3)

Net income (loss) attributable to common shareholders

$

52,394

 

$

(4,689)

 

 

 

 

 

 

Net income (loss) attributable to common shareholders – Basic

$

52,394

 

$

(4,689)

Impact of if-converted securities

 

2,994

 

 

-

Net income (loss) attributable to common shareholders – Diluted

$

55,388

 

$

(4,689)

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

Basic

 

235,046

 

 

231,469

Diluted

 

267,304

 

 

231,469

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

Basic

$

0.22

 

$

(0.02)

Diluted

$

0.21

 

$

(0.02)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 


 

 

 

 

Uniti Group Inc.

Consolidated Statements of Cash Flows

(In thousands)

 

 

 

Three Months Ended March 31,

 

 

2022

 

2021

Cash flow from operating activities:

 

 

 

 

Net income (loss)

 

$

52,858

 

$

(4,502)

Adjustments to reconcile net loss to net cash provided by

  operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

71,457

 

 

70,964

Amortization of deferred financing costs and debt discount

 

 

4,514

 

 

4,959

Loss on extinguishment of debt

 

 

-

 

 

37,965

Interest rate swap termination

 

 

2,830

 

 

2,829

Deferred income taxes

 

 

(3,664)

 

 

(3,428)

Equity in earnings of unconsolidated entities

 

 

(544)

 

 

(398)

Distributions of cumulative earnings from unconsolidated entities

 

 

980

 

 

960

Cash paid for interest rate swap settlement

 

 

(3,144)

 

 

(2,989)

Straight-line revenues and amortization of below-market lease intangibles

 

 

(11,022)

 

 

(6,906)

Stock-based compensation

 

 

3,312

 

 

3,335

Change in fair value of contingent consideration

 

 

-

 

 

21

Loss on asset disposals

 

 

663

 

 

134

Accretion of settlement payable

 

 

2,876

 

 

4,553

Other

 

 

(318)

 

 

181

Changes in assets and liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts receivable

 

 

(2,814)

 

 

11,466

Other assets

 

 

157

 

 

47,630

Accounts payable, accrued expenses and other liabilities

 

 

(54,920)

 

 

(40,110)

Net cash provided by operating activities

 

 

63,221

 

 

126,664

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Other capital expenditures

 

 

(94,728)

 

 

(84,377)

Proceeds from sale of other equipment

 

 

379

 

 

-

Net cash used in investing activities

 

 

(94,349)

 

 

(84,377)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Repayment of debt

 

 

-

 

 

(1,051,181)

Proceeds from issuance of notes

 

 

-

 

 

1,110,000

Dividends paid

 

 

(105)

 

 

(34,961)

Payments of settlement payable

 

 

-

 

 

(24,505)

Payments of contingent consideration

 

 

-

 

 

(2,979)

Distributions paid to noncontrolling interests

 

 

-

 

 

(520)

Borrowings under revolving credit facility

 

 

85,000

 

 

105,000

Payments under revolving credit facility

 

 

(60,000)

 

 

(55,000)

Finance lease payments

 

 

(280)

 

 

(710)

Payments for financing costs

 

 

-

 

 

(22,931)

Payment of tender premium

 

 

-

 

 

(17,550)

Employee stock purchase program

 

 

264

 

 

288

Payments related to tax withholding for stock-based compensation

 

 

(1,525)

 

 

(2,306)

Net cash provided by financing activities

 

 

23,354

 

 

2,645

Net (decrease) increase in cash and cash equivalents

 

 

(7,774)

 

 

44,932

Cash and cash equivalents at beginning of period

 

 

58,903

 

 

77,534

Cash and cash equivalents at end of period

 

$

51,129

 

$

122,466

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 


 

 

 

 

Uniti Group Inc.

Reconciliation of Net Income to FFO and AFFO

(In thousands, except per share data)

 

 

 

 

Three Months Ended March 31,

 

 

2022

 

 

2021

Net income (loss) attributable to common shareholders

 

$

52,394

 

$

(4,689)

Real estate depreciation and amortization

 

 

51,893

 

 

53,377

Participating securities share in earnings

 

 

331

 

 

248

Participating securities share in FFO

 

 

(658)

 

 

(344)

Real estate depreciation and amortization from unconsolidated entities

 

 

690

 

 

616

Adjustments for noncontrolling interests

 

 

(129)

 

 

(796)

FFO attributable to common shareholders

 

 

104,521

 

 

48,412

Transaction related and other costs

 

 

1,714

 

 

4,137

Change in fair value of contingent consideration

 

 

-  

 

 

21

Amortization of deferred financing costs and debt discount

 

 

4,514

 

 

4,959

Costs related to the early repayment of debt

 

 

-

 

 

17,550

Write off of deferred financing costs and debt discount

 

 

-

 

 

20,415

Stock based compensation

 

 

3,312

 

 

3,335

Non-real estate depreciation and amortization

 

 

19,564

 

 

17,587

Straight-line revenues and amortization of below-market lease intangibles

 

 

(11,022)

 

 

(6,906)

Maintenance capital expenditures

 

 

(2,366)

 

 

(1,976)

Other, net

 

 

(8,170)

 

 

(3,970)

Adjustments for equity in earnings from unconsolidated entities

 

 

296

 

 

356

Adjustments for noncontrolling interests

 

 

(21)

 

 

(818)

Adjusted FFO attributable to common shareholders

 

$

112,342

 

$

103,102

 

 

 

 

 

 

 

Reconciliation of Diluted FFO and AFFO:

 

 

 

 

 

 

FFO FFO Attributable to common shareholders – Basic

 

$

104,521

 

$

48,412

Impact of if-converted dilutive securities

 

 

2,994

 

 

2,974

FFO Attributable to common shareholders – Diluted

 

$

107,515

 

$

51,386

 

 

 

 

 

 

 

AFFO Attributable to common shareholders – Basic

 

$

112,342

 

$

103,102

Impact of if-converted dilutive securities

 

 

3,450

 

 

3,450

AFFO Attributable to common shareholders – Diluted

 

$

115,792

 

$

106,552

 

 

 

 

 

 

 

Weighted average common shares used to calculate basic earnings (loss) per common share (1)

 

 

235,046

 

 

231,469

Impact of dilutive non-participating securities

 

 

1,226

 

 

541

Impact of if-converted dilutive securities

 

 

31,032

 

 

30,052

Weighted average common shares used to calculate diluted FFO and AFFO per common share (1)

 

 

267,304

 

 

262,062

 

 

 

 

 

 

 

Per diluted common share:

 

 

 

 

 

 

EPS

 

$

0.21

 

$

(0.02)

FFO

 

$

0.40

 

$

0.20

AFFO

 

$

0.43

 

$

0.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

For periods in which FFO or AFFO attributable to common shareholders is a loss, the weighted average common shares used to calculate diluted FFO or AFFO per common share is equal to the weighted average common shares used to calculate basic earnings (loss) per share.

 

 


8

 


 

 

 

 

Uniti Group Inc.

Reconciliation of EBITDA and Adjusted EBITDA

(In thousands)

 

 

 

Three Months Ended

March 31,

 

 

 

2022

 

 

2021


Net income (loss)

 

$

52,858

 

$

(4,502)

Depreciation and amortization

 

 

71,457

 

 

70,964

Interest expense, net

 

 

96,172

 

 

140,581

Income tax benefit

 

 

(2,071)

 

 

(2,557)

EBITDA

 

 

218,416

 

 

204,486

Stock-based compensation

 

 

3,312

 

 

3,335

Transaction related and other costs

 

 

1,714

 

 

4,137

Other, net

 

 

361

 

 

1,318

Adjustments for equity in earnings from unconsolidated entities

 

 

986

 

 

972

   Adjusted EBITDA

 

$

224,789

 

$

214,248

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

   Leasing

 

$

198,973

 

$

191,497

   Fiber Infrastructure

 

 

31,459

 

 

29,721

   Corporate

 

 

(5,643)

 

 

(6,970)

 

 

$

224,789

 

$

214,248

 

 

 

 

 

 

 

Annualized Adjusted EBITDA (1)

 

$

899,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2022:

 

 

 

 

 

 

Total Debt (2)

 

$

5,215,144

 

 

 

Cash and cash equivalents

 

 

51,129

 

 

 

Net Debt

 

$

5,164,015

 

 

 

 

 

 

 

 

 

 

Net Debt/Annualized Adjusted EBITDA

 

 

5.74x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 $15.1 million of finance leases, but excludes $79.7 million of unamortized discounts and deferred financing costs.

 

 

 

 

 

 


9

 


 

 

 

 

Uniti Group Inc.

Projected Future Results (1)

(In millions)

      

 

 

Year Ended      December 31, 2022

Net income attributable to common shareholders – Basic

 

$ 186 to $ 204

Noncontrolling interest share in earnings

 

1

Participating securities’ share in earnings

 

1

Net income (2)

 

188 to 206

Interest expense, net (3)

 

390

Depreciation and amortization

 

292

Income tax benefit

 

(3)

EBITDA (2)

 

867 to 885

Stock-based compensation

 

12

Transaction related and other costs (4)

 

2

Adjustment for unconsolidated entities

 

3

Adjusted EBITDA (2)

 

$ 884 to $ 902

 

(1)

These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  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.

 

(3)

See “Components of Interest Expense” below.

 

(4)

Future transaction related and other costs are not included in our current outlook.

 

 

 

 

 

 

 

 

 


10

 


 

 

 

 

Uniti Group Inc.

Projected Future Results (1)

(Per Diluted Share)

      

 

 

Year Ended      December 31, 2022

Net income attributable to common shareholders – Basic

 

$ 0.79 to $ 0.87

Real estate depreciation and amortization

 

0.89

Participating securities share in earnings

 

-

Participating securities share in FFO

 

-

Adjustments for noncontrolling interests

 

-

Adjustments for unconsolidated entities

 

0.01

FFO attributable to common shareholders – Basic (2)

 

$ 1.69 to $ 1.77

Impact of if-converted securities

 

(0.16)

FFO attributable to common shareholders – Diluted (2)

 

$ 1.53 to $ 1.60

 

 

 

FFO attributable to common shareholders – Basic (2)

 

$ 1.69 to $ 1.77

Transaction related and other costs (3)

 

0.01

Amortization of deferred financing costs and debt discount

 

0.08

Accretion of settlement payable (4)

 

0.05

Stock-based compensation

 

0.05

Non-real estate depreciation and amortization

 

0.35

Straight-line revenues

 

(0.17)

Maintenance capital expenditures

 

(0.03)

Other, net

 

(0.16)

Adjustments for noncontrolling interests

 

-

AFFO attributable to common shareholders – Basic (2)

 

$ 1.87 to $ 1.95

Impact of if-converted securities

 

(0.17)

AFFO attributable to common shareholders – Diluted (2)

$ 1.70 to $ 1.77

 

 

 

 

(1)

These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  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.

 

(3)

Future transaction related and other costs are not included in our current outlook.

 

(4)

Represents the accretion of the Windstream settlement payable to its stated value.  At the effective date of the settlement, we recorded the payable on the balance sheet at its initial fair value, which will be accreted based on an effective interest rate of 4.7% and reduced by the scheduled quarterly payments.

 

 

 

 

 

 

 

 

 

 

 

 

________________________


11

 


 

 

 

 

Components of Interest Expense (1)

(In millions)

      

 

 

Year Ended      December 31, 2022

Interest expense on debt obligations

 

$ 351

Capitalized interest

 

-

Accretion of Windstream settlement payable

 

12

Amortization of deferred financing cost and debt discounts

 

18

Swap termination (2)

 

9

Interest expense, net (3)

 

$ 390

 

(1)

These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  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)

Represents recognition of deferred interest expense attributable to the discontinuance of hedge accounting on interest rate swaps.

 

(3)

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

 

 

 

 

 

 

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, costs associated with Windstream’s bankruptcy, costs associated with litigation claims made against us, and costs associated with the implementation of our enterprise resource planning system, (collectively, “Transaction Related and Other Costs”), costs related to the settlement with Windstream, goodwill impairment charges, executive severance costs, amortization of non-cash rights-of-use assets, the write off of unamortized deferred financing costs, costs incurred as a result of the early repayment of debt, including early tender and redemption premiums and costs associated with the termination of related hedging activities, gains or losses on dispositions, changes in the fair value of contingent consideration and financial instruments, and other similar or infrequent items (although we may not have had such charges in the periods presented). Adjusted EBITDA includes adjustments to reflect the Company’s share of Adjusted EBITDA from unconsolidated entities. 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

12

 


 

 

 

with market and other conditions, presentations of operating results for a REIT that uses 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, and includes adjustments to reflect the Company’s share of FFO from unconsolidated entities. We compute FFO in accordance with NAREIT’s definition.

The Company defines AFFO, as FFO excluding (i) Transaction Related and Other Costs; (ii) costs related to the litigation settlement with Windstream, accretion on our settlement obligation, and gains on the prepayment of our settlement obligation as these items are not reflective of ongoing operating performance; (iii) goodwill impairment charges; (iv) 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, amortization of non-cash rights-of-use 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; and (v) the impact, which may be recurring in nature, of the write-off of unamortized deferred financing fees, additional costs incurred as a result of the early repayment of debt, including early tender and redemption premiums and costs associated with the termination of related hedging activities, executive severance costs, taxes associated with tax basis cancellation of debt, gains or losses on dispositions, changes in the fair value of contingent consideration and financial instruments and similar or infrequent items less maintenance capital expenditures. AFFO includes adjustments to reflect the Company’s share of AFFO from unconsolidated entities. 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 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.

 

 

 

 

13

 


 

 

 

 

INVESTOR AND MEDIA CONTACTS:

Paul Bullington, 251-662-1512

Senior Vice President, Chief Financial Officer & Treasurer

paul.bullington@uniti.com

 

Bill DiTullio, 501-850-0872

Vice President, Finance and Investor Relations

bill.ditullio@uniti.com

 

14