U.S. markets open in 1 hour 49 minutes
  • S&P Futures

    4,048.50
    -35.75 (-0.88%)
     
  • Dow Futures

    33,837.00
    -209.00 (-0.61%)
     
  • Nasdaq Futures

    12,077.50
    -144.75 (-1.18%)
     
  • Russell 2000 Futures

    1,902.00
    -17.50 (-0.91%)
     
  • Crude Oil

    79.69
    +0.01 (+0.01%)
     
  • Gold

    1,941.70
    -3.90 (-0.20%)
     
  • Silver

    23.81
    +0.18 (+0.77%)
     
  • EUR/USD

    1.0897
    +0.0023 (+0.21%)
     
  • 10-Yr Bond

    3.5180
    0.0000 (0.00%)
     
  • Vix

    19.99
    +1.26 (+6.73%)
     
  • GBP/USD

    1.2387
    -0.0008 (-0.06%)
     
  • USD/JPY

    130.1280
    +0.3240 (+0.25%)
     
  • BTC-USD

    23,113.77
    -292.07 (-1.25%)
     
  • CMC Crypto 200

    523.02
    +6.01 (+1.16%)
     
  • FTSE 100

    7,769.17
    +4.02 (+0.05%)
     
  • Nikkei 225

    27,433.40
    +50.84 (+0.19%)
     

Uniti Group Inc. Reports Third Quarter 2022 Results

Uniti Group Inc.
Uniti Group Inc.

Raises 2022 Outlook

Gross Install Monthly Recurring Revenue Up ~45% from the Prior Year Third Quarter

  • Net Loss of $155.7 million or $0.66 Per Diluted Common Share for the Third Quarter Due to Non-Cash Items

  • Adjusted EBITDA and AFFO Grew 3.6% and 2.4% for the Third Quarter, Respectively, from the Prior Year Third Quarter

  • AFFO Per Diluted Common Share of $0.43 for the Third Quarter

LITTLE ROCK, Ark., Nov. 03, 2022 (GLOBE NEWSWIRE) -- Uniti Group Inc. (“Uniti” or the “Company”) (Nasdaq: UNIT) today announced its results for the third quarter 2022.

“The demand for our mission critical fiber infrastructure remains robust across all of our customer segments as evidenced by our sixth consecutive quarter of elevated new sales bookings and another strong quarter of gross install activity. Our strategy continues to focus on buying or building mission critical fiber infrastructure, and then leasing that infrastructure to anchor and additional lease-up customers at attractive economics. This strategy has resulted in Uniti creating the second largest independent fiber network in the country consisting of 134,000 route miles, and along with the tailwinds in our industry and the relatively untapped capacity in our network, provides sustainable and profitable growth opportunity for many years,” commented Kenny Gunderman, President and Chief Executive Officer.

Mr. Gunderman continued, “Uniti remains well positioned to weather the current economic headwinds through our $7 billion of revenue under contract with an average remaining term of 8 years, the strengthening of our balance sheet, lower capital intensity, and with 96% of our debt fixed-rate and no significant debt maturities before mid-2024.”

QUARTERLY RESULTS

Consolidated revenues for the third quarter of 2022 were $283.1 million. Net loss and Adjusted EBITDA were $155.7 million and $225.1 million, respectively, for the same period. Net loss attributable to common shares was $155.9 million for the period, and includes a $216.0 million goodwill impairment charge related to our Uniti Fiber segment that was driven by an increase in the macro interest rate environment. Adjusted Funds From Operations (“AFFO”) attributable to common shareholders was $112.6 million, or $0.43 per diluted common share.

Uniti Fiber contributed $74.5 million of revenues and $28.6 million of Adjusted EBITDA for the third quarter of 2022, achieving Adjusted EBITDA margins of approximately 38%. Uniti Fiber’s net success-based capital expenditures during the quarter were $26.3 million.

Uniti Leasing contributed revenues of $208.6 million and Adjusted EBITDA of $203.2 million for the third quarter, representing growth of 4.6% for each respectively when compared to the third quarter of 2021. During the quarter, Uniti Leasing deployed capital expenditures of $71.9 million primarily related to the construction of approximately 2,250 new route miles of valuable fiber infrastructure.

LIQUIDITY

At quarter-end, the Company had approximately $268.4 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 5.80x based on net debt to third quarter 2022 annualized Adjusted EBITDA.

On November 1, 2022, the Company’s Board of Directors declared a quarterly cash dividend of $0.15 per common share, payable on December 30, 2022, to stockholders of record on December 16, 2022.

UPDATED FULL YEAR 2022 OUTLOOK

The Company is updating its 2022 outlook primarily for business unit level revisions and the impact of transaction related and other costs incurred to date. 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

 

$

1,123

 

to

 

$

1,141

Net (loss) income attributable to common shareholders(1)

 

 

(12)

 

to

 

 

6

Adjusted EBITDA(2)

 

 

891

 

to

 

 

909

Interest expense, net(3)

 

 

390

 

to

 

 

390

 

 

 

 

 

 

 

 

 

Attributable to common shareholders:

 

 

 

 

 

 

 

 

FFO(1)(2)

 

 

200

 

to

 

 

218

AFFO(2)

 

 

441

 

to

 

 

459

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding – diluted

 

 

267

 

to

 

 

267

____________________________
(1) Includes $216 million goodwill impairment charge.

(2) See “Non-GAAP Financial Measures” below.
(3) 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 conference call will be webcast live on Uniti’s Investor Relations website at investor.uniti.com. Those parties interested in participating via telephone may register on the Company’s Investor Relations website or by clicking here. A replay of the call will be available on the Investor Relations website beginning today at approximately 12:00 PM Eastern Time.

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 September 30, 2022, Uniti owns approximately 134,000 fiber route miles, 8.0 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, our ability to sustain difficult economic conditions, industry trends, sales opportunities, 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 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 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; changes in the U.S. tax law and other state, federal or local laws, whether or not specific to real estate investment trusts; 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; 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.

 

Uniti Group Inc.
Consolidated Balance Sheets
(In thousands, except per share data)

 

 

 

September 30,
2022

 

December 31,
2021

Assets:

 

 

 

 

Property, plant and equipment, net

 

$

3,693,581

 

$

3,508,939

Cash and cash equivalents

 

 

43,394

 

 

58,903

Accounts receivable, net

 

 

41,317

 

 

38,455

Goodwill

 

 

385,878

 

 

601,878

Intangible assets, net

 

 

342,291

 

 

364,630

Straight-line revenue receivable

 

 

62,137

 

 

41,323

Operating lease right-of-use assets, net

 

 

86,212

 

 

80,271

Other assets

 

 

83,762

 

 

38,900

Investment in unconsolidated entities

 

 

38,990

 

 

64,223

Deferred income tax assets, net

 

 

33,444

 

 

11,721

Total Assets

 

$

4,811,006

 

$

4,809,243

 

 

 

 

 

 

 

Liabilities and Shareholders’ Deficit

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

137,019

 

$

86,868

Settlement payable

 

 

248,117

 

 

239,384

Intangible liabilities, net

 

 

169,765

 

 

177,786

Accrued interest payable

 

 

57,848

 

 

109,826

Deferred revenue

 

 

1,197,375

 

 

1,134,236

Derivative liability, net

 

 

822

 

 

10,413

Dividends payable

 

 

658

 

 

1,264

Operating lease liabilities

 

 

64,681

 

 

57,355

Finance lease obligations

 

 

15,569

 

 

15,348

Notes and other debt, net

 

 

5,179,327

 

 

5,090,537

Total Liabilities

 

 

7,071,181

 

 

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: 237,261 shares at September 30, 2022 and 234,779 shares at December 31, 2021

 

 

24

 

 

23

Additional paid-in capital

 

 

1,227,905

 

 

1,214,830

Accumulated other comprehensive loss

 

 

(688)

 

 

(9,164)

Distributions in excess of accumulated earnings

 

 

(3,489,718)

 

 

(3,333,481)

Total Uniti shareholders’ deficit

 

 

(2,262,477)

 

 

(2,127,792)

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

 

 

2,302

 

 

14,018

Total shareholders’ deficit

 

 

(2,260,175)

 

 

(2,113,774)

Total Liabilities and Shareholders’ Deficit

 

$

4,811,006

 

$

4,809,243


Uniti Group Inc.
Consolidated Statements of Operations
(In thousands, except per share data)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2022

 

2021

 

2022

 

2021

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Leasing

 

$

208,623

 

$

199,485

 

$

618,878

 

$

590,478

Fiber Infrastructure

 

 

74,480

 

 

67,262

 

 

226,234

 

 

217,035

Total revenues

 

 

283,103

 

 

266,747

 

 

845,112

 

 

807,513

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

97,731

 

 

94,793

 

 

290,280

 

 

341,762

Depreciation and amortization

 

 

73,516

 

 

70,530

 

 

217,276

 

 

211,165

General and administrative expense

 

 

26,863

 

 

25,077

 

 

75,818

 

 

75,800

Operating expense (exclusive of depreciation and amortization)

 

 

36,291

 

 

34,167

 

 

108,184

 

 

105,436

Goodwill impairment

 

 

216,000

 

 

-

 

 

216,000

 

 

-

Transaction related and other costs

 

 

2,375

 

 

1,063

 

 

7,324

 

 

5,624

Gain on sale of real estate

 

 

(94)

 

 

-

 

 

(344)

 

 

(442)

Gain on sale of operations

 

 

(176)

 

 

-

 

 

(176)

 

 

(28,143)

Other (income) expense, net

 

 

74

 

 

283

 

 

(8,254)

 

 

8,758

Total costs and expenses

 

 

452,580

 

 

225,913

 

 

906,108

 

 

719,960

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(169,477)

 

 

40,834

 

 

(60,996)

 

 

87,553

Income tax (benefit) expense

 

 

(13,056)

 

 

(2,244)

 

 

(10,183)

 

 

283

Equity in earnings from unconsolidated entities

 

 

(672)

 

 

(604)

 

 

(1,696)

 

 

(1,549)

Net (loss) income

 

 

(155,749)

 

 

43,682

 

 

(49,117)

 

 

88,819

Net (loss) income attributable to noncontrolling interests

 

 

(70)

 

 

316

 

 

135

 

 

984

Net (loss) income attributable to shareholders

 

 

(155,679)

 

 

43,366

 

 

(49,252)

 

 

87,835

Participating securities’ share in earnings

 

 

(226)

 

 

(283)

 

 

(897)

 

 

(864)

Dividends declared on convertible preferred stock

 

 

(5)

 

 

(3)

 

 

(15)

 

 

(8)

Net (loss) income attributable to common shareholders

 

$

(155,910)

 

$

43,080

 

$

(50,164)

 

$

86,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to common shareholders – Basic

 

$

(155.910)

 

$

43,080

 

$

(50,164)

 

$

86,963

Impact of if-converted securities

 

 

-

 

 

2,984

 

 

-

 

 

-

Net (loss) income attributable to common shareholders – Diluted

 

$

(155,910)

 

$

46,064

 

$

(50,164)

 

$

86,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

235,739

 

 

233,513

 

 

235,483

 

 

232,269

Diluted

 

 

235,739

 

 

264,421

 

 

235,483

 

 

232,540

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.66)

 

$

0.18

 

$

(0.21)

 

$

0.37

Diluted

 

$

(0.66)

 

$

0.17

 

$

(0.21)

 

$

0.37


Uniti Group Inc.
Consolidated Statements of Cash Flows
(In thousands)

 

 

 

Nine Months Ended September 30,

 

 

2022

 

2021

Cash flow from operating activities:

 

 

 

 

Net (loss) income

 

$

(49,117)

 

$

88,819

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

217,276

 

 

211,165

Amortization of deferred financing costs and debt discount

 

 

13,510

 

 

13,723

Loss on debt extinguishment

 

 

-

 

 

43,369

Interest rate swap termination

 

 

8,488

 

 

8,488

Deferred income taxes

 

 

(21,723)

 

 

(2,270)

Equity in earnings of unconsolidated entities

 

 

(1,696)

 

 

(1,549)

Distributions of cumulative earnings from unconsolidated entities

 

 

2,959

 

 

2,933

Cash paid for interest rate swap settlement

 

 

(9,591)

 

 

(9,291)

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

 

 

(31,066)

 

 

(22,455)

Stock-based compensation

 

 

9,664

 

 

10,963

Change in fair value of contingent consideration

 

 

-

 

 

21

Goodwill impairment

 

 

216,000

 

 

-

Gain on sale of unconsolidated entity

 

 

(7,923)

 

 

-

Gain on sale of real estate

 

 

(344)

 

 

(442)

Gain on sale of operations

 

 

(176)

 

 

(28,143)

Loss (gain) on asset disposals

 

 

902

 

 

(232)

Accretion of settlement obligation

 

 

8,733

 

 

13,006

Other

 

 

(126)

 

 

97

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(2,863)

 

 

23,938

Other assets

 

 

7,756

 

 

(150)

Accounts payable, accrued expenses and other liabilities

 

 

(75,556)

 

 

1,363

Net cash provided by operating activities

 

 

285,107

 

 

353,353

Cash flows from investing activities:

 

 

 

 

 

 

Capital expenditures

 

 

(292,666)

 

 

(276,010)

Proceeds from sale of unconsolidated entity

 

 

32,527

 

 

-

Proceeds from sale of real estate, net of cash

 

 

575

 

 

1,034

Proceeds from sale of operations

 

 

541

 

 

62,113

Proceeds from sale of other equipment

 

 

338

 

 

1,143

Net cash used in investing activities

 

 

(258,685)

 

 

(211,720)

Cash flows from financing activities:

 

 

 

 

 

 

Repayment of debt

 

 

-

 

 

(1,660,000)

Proceeds from issuance of notes

 

 

-

 

 

1,680,000

Dividends paid

 

 

(107,362)

 

 

(105,941)

Payments of settlement payable

 

 

-

 

 

(73,516)

Payments of contingent consideration

 

 

-

 

 

(2,979)

Distributions paid to noncontrolling interests

 

 

(217)

 

 

(1,700)

Payment for exchange of noncontrolling interest

 

 

(4,620)

 

 

-

Borrowings under revolving credit facility

 

 

180,000

 

 

290,000

Payments under revolving credit facility

 

 

(105,000)

 

 

(220,000)

Finance lease payments

 

 

(887)

 

 

(1,745)

Payments for financing costs

 

 

-

 

 

(25,755)

Payment of tender premium

 

 

-

 

 

(25,800)

Employee stock purchase program

 

 

589

 

 

672

Payments related to tax withholding for stock-based compensation

 

 

(4,434)

 

 

(2,652)

Net cash used in financing activities

 

 

(41,931)

 

 

(149,416)

Net increase in cash and cash equivalents

 

 

(15,509)

 

 

(7,783)

Cash and cash equivalents at beginning of period

 

 

58,903

 

 

77,534

Cash and cash equivalents at end of period

 

$

43,394

 

$

69,751


Uniti Group Inc.
Reconciliation of Net Income to FFO and AFFO
(In thousands, except per share data)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2022

 

 

2021

 

2022

 

2021

Net (loss) income attributable to common shareholders

 

$

(155,910)

 

$

43,080

 

$

(50,164)

 

$

86,963

Real estate depreciation and amortization

 

 

53,118

 

 

53,620

 

 

157,436

 

 

159,175

Gain on sale of real estate, assets, net of tax

 

 

(94)

 

 

-

 

 

(344)

 

 

(442)

Participating securities share in earnings

 

 

226

 

 

283

 

 

897

 

 

864

Participating securities share in FFO

 

 

(226)

 

 

(635)

 

 

(1,788)

 

 

(1,660)

Real estate depreciation and amortization from unconsolidated entities

 

 

436

 

 

646

 

 

1,931

 

 

1,876

Adjustments for noncontrolling interests

 

 

(24)

 

 

(412)

 

 

(235)

 

 

(1,979)

FFO attributable to common shareholders

 

 

(102,474)

 

 

96,582

 

 

107,733

 

 

244,797

Transaction related and other costs

 

 

2,375

 

 

1,063

 

 

7,324

 

 

5,624

Change in fair value of contingent consideration

 

 

-

 

 

-

 

 

-

 

 

21

Amortization of deferred financing costs and debt discount

 

 

4,495

 

 

4,352

 

 

13,510

 

 

13,723

Write off of deferred financing costs and debt discount

 

 

-

 

 

-

 

 

-

 

 

22,828

Costs related to the early repayment of debt

 

 

-

 

 

-

 

 

-

 

 

28,485

Stock based compensation

 

 

3,151

 

 

4,166

 

 

9,664

 

 

10,963

Gain on sale of unconsolidated entity, net of tax

 

 

-

 

 

-

 

 

(1,212)

 

 

-

Gain on sale of operations

 

 

(176)

 

 

-

 

 

(176)

 

 

(28,143)

Non-real estate depreciation and amortization

 

 

20,398

 

 

16,910

 

 

59,840

 

 

51,990

Goodwill impairment

 

 

216,000

 

 

-

 

 

216,000

 

 

-

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

 

 

(9,918)

 

 

(8,240)

 

 

(31,066)

 

 

(22,455)

Maintenance capital expenditures

 

 

(2,314)

 

 

(1,938)

 

 

(7,136)

 

 

(6,322)

Other, net

 

 

(19,182)

 

 

(2,949)

 

 

(35,412)

 

 

(4,958)

Adjustments for equity in earnings from unconsolidated entities

 

 

319

 

 

119

 

 

887

 

 

733

Adjustments for noncontrolling interests

 

 

(96)

 

 

(120)

 

 

(137)

 

 

(990)

AFFO attributable to common shareholders

 

$

112,578

 

$

109,945

 

$

339,819

 

$

316,296

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Diluted FFO and AFFO:

 

 

 

 

 

 

 

 

 

 

 

 

FFO Attributable to common shareholders – Basic

 

$

(102,474)

 

$

96,582

 

$

107,733

 

$

244,797

Impact of if-converted dilutive securities

 

 

-

 

 

2,984

 

 

8,999

 

 

8,937

FFO Attributable to common shareholders – Diluted

 

$

(102,474)

 

$

99,566

 

$

116,732

 

$

253,734

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO Attributable to common shareholders – Basic

 

$

112,578

 

$

109,945

 

$

339,819

 

$

316,296

Impact of if-converted dilutive securities

 

 

3,450

 

 

3,450

 

 

10,350

 

 

10,350

AFFO Attributable to common shareholders – Diluted

 

$

116,028

 

$

113,395

 

$

350,169

 

$

326,646

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

235,739

 

 

233,513

 

 

235,483

 

 

232,269

Impact of dilutive non-participating securities

 

 

376

 

 

338

 

 

355

 

 

271

Impact of if-converted dilutive securities

 

 

31,691

 

 

30,570

 

 

31,691

 

 

30,570

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

 

 

267,806

 

 

264,421

 

 

267,529

 

 

263,110

 

 

 

 

 

 

 

 

 

 

 

 

 

Per diluted common share:

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

$

(0.66)

 

$

0.17

 

$

(0.21)

 

$

0.37

FFO

 

$

(0.43)

 

$

0.38

 

$

0.44

 

$

0.96

AFFO

 

$

0.43

 

$

0.43

 

$

1.31

 

$

1.24

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


Uniti Group Inc.
Reconciliation of EBITDA and Adjusted EBITDA
(In thousands)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2022

 

2021

 

2022

 

2021

Net (loss) income

 

$

(155,749)

 

$

43,682

 

$

(49,117)

 

$

88,819

Depreciation and amortization

 

 

73,516

 

 

70,530

 

 

217,276

 

 

211,165

Interest expense, net

 

 

97,731

 

 

94,793

 

 

290,280

 

 

341,762

Income tax (benefit) expense

 

 

(13,056)

 

 

(2,244)

 

 

(10,183)

 

 

283

EBITDA

 

 

2,442

 

 

206,761

 

 

448,256

 

 

642,029

Stock-based compensation

 

 

3,151

 

 

4,166

 

 

9,664

 

 

10,963

Transaction related and other costs

 

 

2,375

 

 

1,063

 

 

7,324

 

 

5,624

Goodwill impairment

 

 

216,000

 

 

-

 

 

216,000

 

 

-

Gain on sale of operations

 

 

(176)

 

 

-

 

 

(176)

 

 

(28,143)

Gain on sale of real estate

 

 

(94)

 

 

-

 

 

(344)

 

 

(442)

Other, net

 

 

600

 

 

4,472

 

 

(6,534)

 

 

14,569

Adjustments for equity in earnings from unconsolidated entities

 

 

755

 

 

765

 

 

2,816

 

 

2,609

Adjusted EBITDA

 

$

225,053

 

$

217,227

 

$

677,006

 

$

647,209

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

Leasing

 

$

203,209

 

$

194,303

 

$

602,531

 

$

577,937

Fiber Infrastructure

 

 

28,586

 

 

27,556

 

 

93,628

 

 

86,716

Corporate

 

 

(6,742)

 

 

(4,632)

 

 

(19,153)

 

 

(17,444)

 

 

$

225,053

 

$

217,227

 

$

677,006

 

$

647,209

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Adjusted EBITDA(1)

 

$

900,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2022:

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt(2)

 

$

5,265,569

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

43,394

 

 

 

 

 

 

 

 

 

Net Debt

 

$

5,222,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/Annualized Adjusted EBITDA

 

 

5.80x

 

 

 

 

 

 

 

 

 

____________________________
(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 $15.6 million of finance leases, but excludes $70.7 million of unamortized discounts and deferred financing costs.


Uniti Group Inc.
Projected Future Results(1)
(In millions)

 

 

 

Year Ended
December 31, 2022

Net (loss) income attributable to common shareholders – Basic

 

$ (12) to $ 6

Noncontrolling interest share in earnings

 

1

Participating securities’ share in earnings

 

1

Net (loss) income(2)

 

(10) to 8

Interest expense, net(3)

 

390

Depreciation and amortization

 

290

Income tax benefit

 

(11)

EBITDA(2)

 

659 to 677

Stock-based compensation

 

13

Gain on sale of unconsolidated entities(4)

 

(8)

Goodwill impairment

 

216

Transaction related and other costs(5)

 

7

Adjustment for unconsolidated entities

 

3

Adjusted EBITDA(2)

 

$ 891 to $ 909

____________________________
(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 Projected Interest Expense” below.
(4) Represents gain on sale of remaining investment interest in Harmoni Towers.
(5) Future transaction related and other costs are not included in our current outlook.


Uniti Group Inc.
Projected Future Results(1)
(Per Diluted Share)

 

 

 

Year Ended
December 31, 2022

Net (loss) income attributable to common shareholders – Basic

 

$ (0.05) to $ 0.03

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)

 

$ 0.85 to $ 0.93

Impact of if-converted securities

 

(0.06)

FFO attributable to common shareholders – Diluted(2)

 

$ 0.79 to $ 0.86

 

 

 

FFO attributable to common shareholders – Basic(2)

 

$ 0.85 to $ 0.93

Transaction related and other costs(3)

 

0.03

Amortization of deferred financing costs and debt discount

 

0.08

Accretion of settlement payable(4)

 

0.05

Stock-based compensation

 

0.06

Non-real estate depreciation and amortization

 

0.34

Goodwill impairment

 

0.92

Straight-line revenues

 

(0.17)

Maintenance capital expenditures

 

(0.04)

Other, net(5)

 

(0.24)

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.
(5) Includes gain on sale of the remaining investment interest in Harmoni Towers.


Components of Projected 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 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.

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