unit-8k_20180510.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): May 10, 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 May 10, 2018, Uniti Group Inc. (the “Company”) issued a press release announcing the Company’s results for its fiscal quarter ended March 31, 2018. 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 10, 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: May 10, 2018

 

 

 

UNITI GROUP INC.

 

 

 

 

 

 

 

 

 

 

 

 

By:

 

/s/ Daniel L. Heard

 

 

 

 

 

 

Name:

 

Daniel L. Heard

 

 

 

 

 

 

Title:

 

Executive Vice President – General Counsel and Secretary

 

 

 

 

unit-ex991_6.htm

 

 

 

Exhibit 99.1

Press Release

Release date: May 10, 2018

Uniti Group Inc. Reports First Quarter 2018 Results

Closes on First Tranche of Sale-Leaseback and Fiber Acquisition with TPx

Announces Acquisition of Strategic Fiber Portfolio and Anchor Tenant Lease

 

 

Revenues of $246.9 Million for the First Quarter

 

Net Loss of $0.01 Per Diluted Common Share for the First Quarter

 

AFFO Per Diluted Common Share of $0.62 for the First Quarter

 

Raises 2018 Financial Outlook

 

LITTLE ROCK, Ark., May 10, 2018 (GLOBE NEWSWIRE) – Uniti Group Inc. ("Uniti" or the “Company”) (Nasdaq: UNIT) today announced its results for the first quarter 2018.

“The acquisition of a fiber portfolio from CenturyLink, and our previously reported TPx transactions, demonstrate our momentum at Uniti Leasing.  We are continuing to grow our portfolio of highly valuable fiber leased to anchor customers with predictable long-term economics and attractive lease-up potential.  We expect Uniti Leasing will be an important contributor to our future growth as shared communication infrastructure becomes more widely accepted in our industry,” commented Kenny Gunderman, President and Chief Executive Officer.

Mr. Gunderman continued “We continue to expect a multi-year investment cycle for communication infrastructure as network densification for 5G technologies and architectures are deployed.  Uniti Leasing, Uniti Fiber, and Uniti Towers will be significant beneficiaries of these industry dynamics.  We continue to win contracts to deploy dark fiber and small cells for our wireless carrier customers, and we are excited about Uniti Tower’s growth potential as new towers are needed in the U.S. and Mexico.”

QUARTERLY RESULTS

Consolidated revenues for the first quarter of 2018 were $246.9 million.  Net income and Adjusted EBITDA was $1.2 million and $196.7 million, respectively, for the same period.  Net loss attributable to common shares was $0.9 million for the period, and included $5.9 million of transaction and integration related costs, partially offset by a $3.9 million non-cash gain related to mark-to-market adjustments on our contingent consideration obligations.  Adjusted Funds From Operations (“AFFO”) attributable to common shares was $108.7 million, or $0.62 per diluted common share.  

Uniti Fiber contributed $67 million of revenues and $29.2 million of Adjusted EBITDA for the first quarter of 2018.  Uniti Fiber’s net success based capital expenditures during the quarter were $30.8 million, and maintenance capital expenditures were $1.5 million. At March 31, 2018, Uniti Fiber had over $1.3 billion of revenues under contract, a 9% increase over pro-forma year-ago levels.

1

 


 

 

 

Uniti Towers contributed $3.4 million of revenues and reported an Adjusted EBITDA loss of $0.5 million for the quarter.  Uniti Tower’s total capital expenditures for the first quarter were $9.2 million, which included the closing on the acquisition of 15 NMS development towers, and the completion of construction of 28 towers.  At quarter end, Uniti Towers had 710 towers in service and approximately 150 towers in varying stages of development.  

Uniti Leasing had revenues of $172.8 million and Adjusted EBITDA of $172.4 million for the first quarter.  The Consumer CLEC business had revenues of $3.8 million for the first quarter, achieving Adjusted EBITDA margins 24%.

INVESTMENT TRANSACTIONS

On May 1, 2018, the Company closed on the first tranche of its previously announced sale-leaseback and fiber acquisition from U.S. TelePacific Holdings Corp. (“TPx”).  At close, the Company acquired 6,000 fiber strand miles located in Nevada, Texas and Massachusetts, which will be leased back to TPx on a triple net basis.  In addition, the Company acquired and will have exclusive use of 7,000 fiber strand miles located in Texas.  Total consideration for the first tranche of assets was $25 million.  The Company expects to close on the acquisition of the California assets in the third quarter of this year.

On May 10, 2018, the Company acquired from CenturyLink 30 long-haul intercity dark fiber routes totaling 11,000 route miles and 270,000 fiber strand miles across 25 states.  This transaction was approved by the U.S. Department of Justice as a condition of the CenturyLink / Level 3 merger, and adds attractive, high demand assets to Uniti Leasing.  In connection with this acquisition, the Company has executed an anchor tenant lease with a Fortune 100 company for 11% of the fiber strand miles.  We anticipate closing other leases of fiber strand miles in the future, including potentially more later this year.

LIQUIDITY AND FINANCING TRANSACTIONS

At quarter-end, the Company had approximately $57 million of unrestricted cash and cash equivalents, and $450 million of undrawn borrowing availability under its revolving credit agreement.  The Company’s leverage ratio at quarter end was 5.9x based on Net Debt to Annualized Adjusted EBITDA.  

As previously reported, on May 9, 2018, the Company’s Board of Directors declared a quarterly cash dividend of $0.60 per common share, payable on July 13, 2018 to stockholders of record on June 30, 2018.

UPDATED FULL YEAR 2018 OUTLOOK

The Company’s current 2018 outlook remains unchanged from its prior guidance, except for the impact of the May 1, 2018 acquisition and sale-leaseback of the first tranche of assets from TPx, the expected third quarter closing of the remaining assets from TPx, the closing of the aforementioned CenturyLink transaction, the anchor tenant lease of certain routes acquired from CenturyLink, and some additional lease-up at Uniti Leasing.  Our current outlook excludes any future acquisitions, capital market transactions, and transaction costs.  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

$

1,006.0

to

$

1,016.0

Adjusted EBITDA (1)

 

802.0

to

 

811.0

Interest expense (2)

 

320.0

to

 

320.0

 

 

 

 

 

 

Attributable to common shareholders:

 

 

 

 

 

   Net income

 

12.8

to

 

21.8

   FFO (1)

 

382.2

to

 

391.2

   AFFO (1)

 

448.0

to

 

457.0

 

 

 

 

 

 

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 is 4397599.  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 March 31, 2018, Uniti owns 5.0 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 second tranche of the TPx transaction, additional lease-up of assets acquired in the CenturyLink 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

3

 


 

 

 

are not limited to, the ability and willingness of our customers to meet and/or perform their obligations 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 second tranche of 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)

 

 

March 31,

2018

 

December 31,

2017

Assets:

 

 

 

Property, plant and equipment, net

$

3,049,714

 

$

3,053,889

Cash and cash equivalents

 

56,901

 

 

59,765

Accounts receivable, net

 

37,601

 

 

43,652

Goodwill

 

677,132

 

 

673,729

Intangible assets, net

 

425,694

 

 

429,357

Straight-line revenue receivable

 

51,447

 

 

47,041

Derivative asset

 

42,061

 

 

6,793

Other assets

 

22,963

 

 

15,856

   Total Assets

$

4,363,513

 

$

4,330,082

 

 

 

 

 

 

Liabilities, Convertible Preferred Stock and Shareholders’ Deficit

 

 

 

 

 

Liabilities:

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities, net

$

80,419

 

$

77,634

Accrued interest payable

 

70,517

 

 

28,684

Deferred revenue

 

586,595

 

 

537,553

Dividends payable

 

109,365

 

 

109,557

Deferred income taxes

 

55,611

 

 

55,478

Capital lease obligations

 

55,651

 

 

56,329

Contingent consideration

 

89,236

 

 

105,762

Notes and other debt, net

 

4,503,462

 

 

4,482,697

   Total Liabilities

 

5,550,856

 

 

5,453,694

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock, Series A, $0.0001 par value, 88 shares

   authorized, issued and outstanding, $87,500 liquidation value

 

84,274

 

 

83,530

 

 

 

 

 

 

Shareholder’s 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: 174,970 shares at March 31, 2018 and 174,852 at

   December 31, 2017

 

17

 

 

17

Additional paid-in capital

 

645,403

 

 

644,328

Accumulated other comprehensive income (loss)

 

46,735

 

 

7,821

Distributions in excess of accumulated earnings

 

(2,063,640)

 

 

(1,960,715)

Total Uniti shareholders’ deficit

 

(1,371,485)

 

 

(1,308,549)

Noncontrolling interests – operating partnership units

 

99,868

 

 

101,407

   Total shareholders’ deficit

 

(1,271,617)

 

 

(1,207,142)

Total Liabilities, Convertible Preferred Stock and Shareholders’ Deficit

$

4,363,513

 

$

4,330,082

 


5

 


 

 

 

Uniti Group Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

 

 

 

Three Months Ended March 31,

 

 

2018

 

 

2017

Revenues:

 

 

 

 

 

Leasing

$

172,774

 

$

170,306

Fiber Infrastructure

 

66,967

 

 

34,812

Towers

 

3,370

 

 

1,428

Consumer CLEC

 

3,804

 

 

4,927

   Total revenues

 

246,915

 

 

211,473

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Interest expense

 

77,607

 

 

73,365

Depreciation and amortization

 

114,721

 

 

101,361

General and administrative expense

 

22,520

 

 

13,978

Operating expense (exclusive of depreciation and amortization)

 

29,904

 

 

22,125

Transaction related costs

 

5,913

 

 

9,684

Other (income) expense

 

(3,885)

 

 

11,339

   Total costs and expenses

 

246,780

 

 

231,852

 

 

 

 

 

 

Income (loss) before income taxes

 

135

 

 

(20,379)

   Income tax benefit

 

(1,096)

 

 

(379)

Net income (loss)

 

1,231

 

 

(20,000)

Net income attributable to noncontrolling interests

 

21

 

 

-

Net loss attributable to shareholders

 

1,210

 

 

(20,000)

Participating securities’ share in earnings

 

(679)

 

 

(387)

Dividends declared on convertible preferred stock

 

(656)

 

 

(656)

Amortization of discount on convertible preferred stock

 

(745)

 

 

(745)

Net loss attributable to common shareholders

$

(870)

 

$

(21,788)

 

 

 

 

 

 

Net loss attributable to common shareholders – Basic

$

(870)

 

$

(21,788)

Participating securities on share settled contingent consideration

   arrangements

 

210

 

 

-

Mark-to-market gain on share settled contingent consideration

   arrangements

 

(994)

 

 

-

Net loss attributable to common shareholders - Diluted

$

(1,654)

 

$

(21,788)

Weighted average number of common shares outstanding:

 

 

 

 

 

   Basic

 

174,892

 

 

155,184

   Diluted

 

175,499

 

 

155,184

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

   Basic

$

-

 

$

(0.14)

   Diluted

$

(0.01)

 

$

(0.14)

 

 

 

 

 

 

Dividends declared per common share

$

0.60

 

$

0.60

 


6

 


 

 

 

Uniti Group Inc.

Consolidated Statements of Cash Flows

(In thousands)

 

 

 

Three Months Ended March 31,

 

2018

 

2017

Cash flow from operating activities:

 

 

 

   Net income (loss)

$

1,231

 

$

(20,000)

   Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

      Depreciation and amortization

 

114,721

 

 

101,361

      Amortization of deferred financing costs and debt discount

 

6,034

 

 

5,265

      Deferred income taxes

 

(1,502)

 

 

(1,002)

      Straight-line revenues

 

(4,592)

 

 

(3,629)

      Stock based compensation

 

2,210

 

 

1,632

      Change in fair value of contingent consideration

 

(3,864)

 

 

10,910

      Other

 

921

 

 

124

      Changes in assets and liabilities, net of acquisitions:

 

 

 

 

 

      Accounts receivable

 

6,409

 

 

1,014

      Other assets

 

(4,621)

 

 

(1,626)

      Accounts payable, accrued expenses and other liabilities

 

39,919

 

 

34,153

         Net cash provided by operating activities

 

156,866

 

 

128,202

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

   Acquisition of businesses, net of cash acquired

 

-

 

 

248

   Acquisition of ground lease investments

 

-

 

 

(7,191)

   NMS asset acquisitions

 

(962)

 

 

(64,622)

   Capital expenditures - other

 

(51,143)

 

 

(14,931)

      Net cash used in investing activities

 

(52,105)

 

 

(86,496)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

   Principal payment on debt

 

(5,270)

 

 

(5,270)

   Dividends paid

 

(105,920)

 

 

(94,133)

   Payments of contingent consideration

 

(12,662)

 

 

(18,791)

   Borrowings under revolving credit facility

 

70,000

 

 

25,000

   Payments under revolving credit facility

 

(50,000)

 

 

(25,000)

   Capital lease payments

 

(899)

 

 

(672)

   Deferred financing costs

 

-

 

 

(24,418)

   Common stock issuance, net of costs

 

-

 

 

(54)

   Distributions paid to noncontrolling interest

 

(2,479)

 

 

-

   Net share settlement

 

(658)

 

 

(1,690)

      Net cash used in financing activities

 

(107,888)

 

 

(145,028)

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

263

 

 

294

Net decrease in cash and cash equivalents

 

(2,864)

 

 

(103,028)

Cash and cash equivalents at beginning of period

 

59,765

 

 

171,754

Cash and cash equivalents at end of period

$

56,901

 

$

68,726

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

   Property and equipment acquired but not yet paid

$

18,078

 

$

4,013

   Tenant capital improvements

 

47,352

 

 

33,824


7

 


 

 

 

Uniti Group Inc.

Reconciliation of Net Income to FFO and AFFO

(In thousands, except per share data)

 

 

 

Three Months Ended March 31,

 

2018

 

2017

Net loss attributable to common shareholders

$

(870)

 

$

(21,788)

Real estate depreciation and amortization

 

95,577

 

 

91,014

Participating securities’ share in earnings

 

679

 

 

387

Participating securities’ share in FFO

 

(679)

 

 

(387)

Adjustments for noncontrolling interests

 

(2,205)

 

 

-

FFO attributable to common shareholders

 

92,502

 

 

69,226

Transaction related costs

 

5,913

 

 

9,684

Change in fair value of contingent consideration

 

(3,864)

 

 

10,910

Amortization of deferred financing costs and debt discount

 

6,034

 

 

5,265

Stock based compensation

 

2,210

 

 

1,632

Non-real estate depreciation and amortization

 

19,144

 

 

10,347

Straight-line revenues

 

(4,592)

 

 

(3,629)

Maintenance capital expenditures

 

(1,485)

 

 

(536)

Amortization of discount on convertible preferred stock

 

745

 

 

745

Other non-cash (revenue) expense, net

 

(7,582)

 

 

(3,328)

Adjustments for noncontrolling interests

 

(353)

 

 

-

Adjusted FFO attributable to common shareholders

$

108,672

 

$

100,316

 

 

 

 

 

 

Per diluted common share:

 

 

 

 

 

   EPS

$

(0.01)

 

$

(0.14)

   FFO

$

0.53

 

$

0.45

   AFFO

$

0.62

 

$

0.65

 

 

 

 

 

 

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

   common share

 

174,892

 

 

155,184

Effect of dilutive non-participating securities

 

607

 

 

271

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

   common share

 

175,499

 

 

155,455

 

 


8

 


 

 

 

Uniti Group Inc.

Reconciliation of EBITDA and Adjusted EBITDA

(In thousands)

 

 

Three Months Ended March 31,

 

 

2018

 

 

2017


Net income (loss)

$

1,231

 

$

(20,000)

Depreciation and amortization

 

114,721

 

 

101,361

Interest expense

 

77,607

 

 

73,365

Income tax benefit

 

(1,096)

 

 

(379)

   EBITDA

 

192,463

 

 

154,347

Stock based compensation

 

2,210

 

 

1,632

Transaction related costs

 

5,913

 

 

9,684

Other (income) expense

 

(3,885)

 

 

11,339

   Adjusted EBITDA

$

196,701

 

$

177,002

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

   Leasing

$

172,369

 

$

170,060

   Fiber Infrastructure

 

29,195

 

 

11,567

   Towers

 

(463)

 

 

(735)

   Consumer CLEC

 

913

 

 

1,166

   Corporate

 

(5,313)

 

 

(5,056)

 

$

196,701

 

$

177,002

 

 

 

 

 

 

Annualized Adjusted EBITDA (1)

$

786,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2018:

 

 

 

 

 

Total Debt (2)

$

4,697,268

 

 

 

Cash and cash equivalents

 

56,901

 

 

 

   Net Debt

$

4,640,367

 

 

 

 

 

 

 

 

 

Total Debt/Annualized Adjusted EBITDA

 

6.0x

 

 

 

 

 

 

 

 

 

Net Debt/Annualized Adjusted EBITDA

 

5.9x

 

 

 

 

(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 $55.7 million of capital leases, but excludes $138.2 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

 

$12.8 to $21.8

Noncontrolling interest share in earnings

 

0.5

Participating securities’ share in earnings

 

2.6

Dividends declared on convertible preferred stock

 

2.6

Amortization of discount on convertible preferred stock

 

3.0

Net income (2)

 

$21.4 to $30.4

Interest expense

 

320.0

Depreciation and amortization

 

460.0

Income tax benefit

 

(10.0)

EBITDA (2)

 

$791.4 to $800.4

Stock based compensation

 

8.7

Transaction related costs and other

 

2.0

Adjusted EBITDA (2)

 

$802.0 to $811.0

 

(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

 

$0.07 to $0.12

Real estate depreciation and amortization

 

2.15

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)

 

$2.17 to $2.22

Transaction related costs

 

0.03

Change in fair value of contingent consideration

 

(0.02)

Amortization of deferred financing costs and debt discount

 

0.14

Stock based compensation

 

0.05

Non-real estate depreciation and amortization

 

0.47

Straight-line revenues

 

(0.10)

Maintenance capital expenditures

 

(0.04)

Amortization of discount on convertible preferred stock

 

0.02

Other non-cash revenue, net

 

(0.16)

Adjustments for noncontrolling interests

 

(0.01)

AFFO attributable to common shareholders (2)

$2.54 to $2.59

 

(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

Bill DiTullio, 501-850-0872

Manager, Finance and Investor Relations

bill.ditullio@uniti.com

 

13