• Uniti Group Inc. Reports Fourth Quarter and Full Year 2023 Results

    来源: Nasdaq GlobeNewswire / 29 2月 2024 08:00:05   America/New_York

    Recently Announced ABS Bridge Financing & Asset Sales Further Strengthen Balance Sheet

    Provides Initial 2024 Outlook

    • Net Income (Loss) of $30.7 Million and ($81.7) Million for the Fourth Quarter and Full Year, Respectively
    • Net Income (Loss) of $0.13 and ($0.35) Per Diluted Common Share for the Fourth Quarter and Full Year, Respectively
    • AFFO Per Diluted Common Share of $0.34 and $1.42 for the Fourth Quarter and Full Year, Respectively

    LITTLE ROCK, Ark., Feb. 29, 2024 (GLOBE NEWSWIRE) -- Uniti Group Inc. (“Uniti” or the “Company”) (Nasdaq: UNIT) today announced its results for the fourth quarter and full year 2023.

    “2023 was another productive year for Uniti. Our core recurring strategic fiber business continues to demonstrate its resiliency with top line growth of 5% in 2023 when compared to 2022 and continued declining net success-based capital intensity. Non-recurring revenue was predictably lower in 2023 than in 2022 due to lower ETL fees and one-time low-margin equipment sales, which we have decided to largely exit in 2024. As a result, our full year 2023 Adjusted EBITDA and AFFO results were essentially in-line with our previous full year guidance,” commented President and Chief Executive Officer, Kenny Gunderman.

    Mr. Gunderman continued, “Despite a challenging economic backdrop, Uniti successfully fully financed its current business plan by refinancing $3.1 billion of its outstanding debt in 2023, while also raising up to $437 million of additional capital through the ABS bridge financing and recent non-core asset sales at premium multiples. These initiatives result in our current business plan being fully funded, no material permanent debt maturities until 2027, and over 95% of our consolidated debt being fixed rate.”

    QUARTERLY RESULTS

    Consolidated revenues for the fourth quarter of 2023 were $285.7 million. Net income and Adjusted EBITDA were $30.7 million and $231.1 million, respectively, for the same period, achieving Adjusted EBITDA margins of approximately 81%. Net income attributable to common shares was $30.4 million for the period. AFFO attributable to common shareholders was $91.6 million, or $0.34 per diluted common share.

    Uniti Fiber contributed $70.7 million of revenues and $27.0 million of Adjusted EBITDA for the fourth quarter of 2023, achieving Adjusted EBITDA margins of approximately 38%. Uniti Fiber’s net success-based capital expenditures during the quarter were $20.7 million.

    Uniti Leasing contributed revenues of $214.9 million and Adjusted EBITDA of $209.5 million for the fourth quarter. During the quarter, Uniti Leasing deployed capital expenditures of $23.1 million.

    FULL YEAR RESULTS

    Consolidated revenues for the year ended December 31, 2023 were $1.1 billion. Net loss and Adjusted EBITDA were $81.7 million and $923.5 million, respectively, for the same period. Net loss attributable to common shares was $82.9 million for the period, and included a $204.0 million goodwill impairment charge related to our Uniti Fiber segment that was driven by an increase in the macro interest rate environment. AFFO attributable to common shareholders was $385.3 million, or $1.42 per diluted common share.

    Uniti Fiber contributed $297.1 million of revenues and $115.7 million of Adjusted EBITDA for the full year of 2023, achieving Adjusted EBITDA margins of approximately 39%. Uniti Fiber’s net success-based capital expenditures for the full year of 2023 were $118.3 million.

    Uniti Leasing contributed revenues of $852.8 million and Adjusted EBITDA of $829.6 million for the full year of 2023. For the full year of 2023, Uniti Leasing deployed capital expenditures of $277.2 million primarily related to the construction of approximately 4,100 new route miles of valuable fiber infrastructure.

    FINANCING TRANSACTIONS

    On February 26th, Uniti announced that it had entered into an asset-backed Bridge Loan and Security Agreement for up to $350 million of borrowings pursuant to a multi-draw term loan facility (the “ABS Facility”) through an indirect, bankruptcy remote subsidiary of the Company. Borrowings under the ABS Facility will bear interest at an initial rate equal to Term SOFR for the applicable interest period plus an applicable margin of 3.75%, subject to customary step-ups in the applicable margin based on how long the ABS Facility remains outstanding. The ABS Facility will mature 18 months from the initial draw date and is subject to customary covenants.

    INVESTMENT TRANSACTIONS

    On February 26th, Uniti also announced multiple asset sales that it recently completed. First, Uniti sold its remaining investment interest in the fiber network operated by Bluebird Network LLC. In addition, Uniti sold to CableSouth Media III, LLC (“SwyftFiber”) the fiber network assets previously leased to SwyftFiber since its 2018 sale leaseback transaction with Uniti. As part of the agreement, Uniti will continue to have access to certain strands within the SwyftFiber network at zero cost. Finally, Uniti recently completed the sale of essentially all of its remaining wireless towers to CTI Towers, Inc., a portfolio company of Palistar Capital LP. Total cash consideration for these transactions was approximately $87 million.

    LIQUIDITY

    At year-end, the Company had approximately $354.3 million of unrestricted cash and cash equivalents, and undrawn borrowing availability under its revolving credit agreement. The Company’s leverage ratio at year-end was 6.03x based on net debt to fourth quarter 2023 annualized Adjusted EBITDA.

    On February 22, 2024, the Company’s Board of Directors declared a quarterly cash dividend of $0.15 per common share, payable on April 12, 2024, to stockholders of record on March 28, 2024.

    FULL YEAR 2024 OUTLOOK

    Our 2024 outlook includes the estimated impact from the recent ABS Facility, the planned exit of most one-time equipment sales, the recently completed asset sales, and the upcoming maturity of the remaining 4.00% exchangeable notes due June 2024. Our outlook excludes future acquisitions, capital market transactions, and future transaction-related and other costs not mentioned herein.

    The Company’s consolidated outlook for 2024 is as follows (in millions):

     Full Year 2024 
    Revenue$1,154to$1,174 
    Net income attributable to common shareholders 108to 128 
    Adjusted EBITDA (1) 930to 950 
    Interest expense, net (2) 500to 500 
           
    Attributable to common shareholders:      
    FFO (1) 334to 354 
    AFFO (1) 365to 385 
           
    Weighted-average common shares outstanding – diluted 284to 284 
    ________________________      
    (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 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 December 31, 2023, Uniti owns approximately 140,000 fiber route miles, 8.5 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 2024 financial outlook, expectations regarding high-margin recurring revenue, lease-up of our network and 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 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; the possibility that we may experience equipment failures, natural disasters, cyber-attacks or terrorist attacks for which our insurance may not provide adequate coverage; 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)
     
      December 31,
    2023
     December 31,
    2022
    Assets:    
    Property, plant and equipment, net $3,982,069  $3,754,547 
    Cash and cash equivalents  62,264   43,803 
    Accounts receivable, net  46,358   42,631 
    Goodwill  157,380   361,378 
    Intangible assets, net  305,115   334,846 
    Straight-line revenue receivable  90,988   68,595 
    Operating lease right-of-use assets, net  125,105   88,545 
    Other assets  118,117   77,597 
    Investment in unconsolidated entities  -   38,656 
    Deferred income tax assets, net  109,128   40,631 
    Assets held for sale  28,605   - 
    Total Assets $5,025,129  $4,851,229 
           
    Liabilities and Shareholders’ Deficit      
    Liabilities:      
    Accounts payable, accrued expenses and other liabilities $119,340  $122,195 
    Settlement payable  163,583   251,098 
    Intangible liabilities, net  156,397   167,092 
    Accrued interest payable  133,683   121,316 
    Deferred revenue  1,273,661   1,190,041 
    Dividends payable  36,162   2 
    Operating lease liabilities  84,404   66,356 
    Finance lease obligations  18,110   15,520 
    Notes and other debt, net  5,523,579   5,188,815 
    Liabilities held for sale  331   - 
    Total Liabilities  7,509,250   7,122,435 
           
    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: 236,559 shares at December 31, 2023 and 235,829 shares at December 31, 2022
      24   24 
    Additional paid-in capital  1,221,824   1,210,033 
    Distributions in excess of accumulated earnings  (3,708,240)  (3,483,634)
    Total Uniti shareholders’ deficit  (2,486,392)  (2,273,577)
    Noncontrolling interests – operating partnership units and non-voting convertible preferred stock  2,271   2,371 
    Total shareholders’ deficit  (2,484,121)  (2,271,206)
    Total Liabilities and Shareholders’ Deficit $5,025,129  $4,851,229 
     


    Uniti Group Inc.
    Consolidated Statements of Operations
    (In thousands, except per share data)
     
     Three Months Ended
    December 31,
      Year Ended
    December 31,
      2023   2022   2023   2022 
    Revenues:           
    Uniti Leasing$214,923  $208,579  $852,772  $827,457 
    Uniti Fiber 70,733   75,156   297,059   301,390 
    Total revenues 285,656   283,735   1,149,831   1,128,847 
                
    Costs and expenses:           
    Interest expense, net 123,106   86,552   512,349   376,832 
    Depreciation and amortization 79,149   75,512   310,528   292,788 
    General and administrative expense 25,401   25,174   102,732   100,992 
    Operating expense (exclusive of depreciation and amortization) 34,398   34,947   144,276   143,131 
    Goodwill impairment -   24,500   203,998   240,500 
    Transaction related and other costs 2,806   3,016   12,611   10,340 
    Gain on sale of real estate (740)  (89)  (2,164)  (433)
    Gain on sale of operations -   -   -   (176)
    Other expense (income), net (2,937)  985   18,386   (7,269)
    Total costs and expenses 261,183   250,597   1,302,716   1,156,705 
                
    Income (loss) before income taxes and equity in earnings from unconsolidated entities 24,473   33,138   (152,885)  (27,858)
    Income tax benefit (5,575)  (7,182)  (68,474)  (17,365)
    Equity in earnings from unconsolidated entities (672)  (675)  (2,662)  (2,371)
    Net income (loss) 30,720   40,995   (81,749)  (8,122)
    Net income (loss) attributable to noncontrolling interests 14   18   (36)  153 
    Net income (loss) attributable to shareholders 30,706   40,977   (81,713)  (8,275)
    Participating securities’ share in earnings (317)  (238)  (1,207)  (1,135)
    Dividends declared on convertible preferred stock (5)  (5)  (20)  (20)
    Net income (loss) attributable to common shareholders$30,384  $40,734  $(82,940) $(9,430)
                
    Net income (loss) attributable to common shareholders – Basic$30,384  $40,734  $(82,940) $(9,430)
    Impact of if-converted securities -   (4,348)  -   - 
    Net income (loss) attributable to common shareholders – Diluted$30,384  $36,386  $(82,940) $(9,430)
                
    Weighted average number of common shares outstanding:           
    Basic 236,547   235,818   236,401   235,567 
    Diluted 236,547   273,020   236,401   235,567 
                
    Earnings per common share:           
    Basic$0.13  $0.17  $(0.35) $(0.04)
    Diluted$0.13  $0.13  $(0.35) $(0.04)
     


    Uniti Group Inc.
    Consolidated Statements of Cash Flows
    (In thousands)
     
      Year Ended December 31,
      2023  2022 
    Cash flow from operating activities:    
    Net loss $(81,749) $(8,122)
    Adjustments to reconcile net (loss) to net cash provided by operating activities:      
    Depreciation and amortization  310,528   292,788 
    Amortization of deferred financing costs and debt discount  18,498   18,147 
    Loss (gain) on debt extinguishment  31,187   (10,754)
    Interest rate swap termination  -   9,243 
    Deferred income taxes  (68,497)  (28,909)
    Equity in earnings of unconsolidated entities  (2,662)  (2,371)
    Distributions of cumulative earnings from unconsolidated entities  3,964   3,969 
    Cash paid for interest rate swap settlement  -   (10,413)
    Straight-line revenues and amortization of below-market lease intangibles  (37,944)  (40,925)
    Stock-based compensation  12,491   12,751 
    Goodwill impairment  203,998   240,500 
    Gain on sale of unconsolidated entity  (2,646)  (7,923)
    Gain on sale of real estate  (2,164)  (433)
    Gain on sale of operations  -   (176)
    (Gain) loss on asset disposals  (573)  898 
    Accretion of settlement obligation  10,506   11,714 
    Other  701   (72)
    Changes in assets and liabilities:      
    Accounts receivable  (3,727)  (4,176)
    Other assets  15,795   15,148 
    Accounts payable, accrued expenses and other liabilities  (54,577)  (30,769)
    Net cash provided by operating activities  353,129   460,115 
           
    Cash flows from investing activities:      
    Capital expenditures  (417,002)  (427,567)
    Proceeds from sale of unconsolidated entity  -   32,527 
    Proceeds from sale of real estate, net of cash  2,545   665 
    Proceeds from sale of operations  -   541 
    Proceeds from sale of other equipment  3,146   1,815 
    Net cash used in investing activities  (411,311)  (392,019)
           
    Cash flows from financing activities:      
    Repayment of debt  (2,263,662)  (194,043)
    Proceeds from issuance of notes  2,600,000   306,500 
    Dividends paid  (107,405)  (142,950)
    Payments of settlement payable  (98,022)  - 
    Distributions paid to noncontrolling interests  (48)  (233)
    Payment for exchange of noncontrolling interest  -   (4,620)
    Borrowings under revolving credit facility  506,000   180,000 
    Payments under revolving credit facility  (486,000)  (192,000)
    Finance lease payments  (2,262)  (1,193)
    Payments for financing costs  (26,955)  (9,852)
    Payments for capped call option  -   (21,149)
    Payment of settlement of common stock warrant  (56)  (522)
    Termination of bond hedge  59   1,190 
    Costs related to the early repayment of debt  (44,303)  - 
    Employee stock purchase program  730   589 
    Payments related to tax withholding for stock-based compensation  (1,433)  (4,913)
    Net cash provided by (used in) financing activities  76,643   (83,196)
    Net increase (decrease) in cash and cash equivalents  18,461   (15,100)
    Cash and cash equivalents at beginning of period  43,803   58,903 
    Cash and cash equivalents at end of period $62,264  $43,803 
     


    Uniti Group Inc.
    Reconciliation of Net Income to FFO and AFFO
    (In thousands, except per share data)
     
      Three Months Ended
    December 31,
     Year Ended
    December 31,
      2023  2022 2023 2022
    Net income (loss) attributable to common shareholders $30,384  $40,734  $(82,940) $(9,430)
    Real estate depreciation and amortization  56,132   54,456   221,115   211,892 
    Gain on sale of real estate  (740)  (89)  (2,164)  (433)
    Participating securities share in earnings  317   238   1,207   1,135 
    Participating securities share in FFO  (766)  (557)  (2,064)  (2,345)
    Real estate depreciation and amortization from unconsolidated entities  435   435   1,740   2,366 
    Adjustments for noncontrolling interests  (26)  (25)  (100)  (260)
    FFO attributable to common shareholders  85,736   95,192   136,794   202,925 
    Transaction related and other costs  2,806   3,016   12,611   10,340 
    Amortization of deferred financing costs and debt discount  4,523   4,637   18,498   18,147 
    Write off of deferred financing costs and debt discount  -   2,330   10,412   2,330 
    Gain on extinguishment of debt  -   (13,084)  (1,269)  (13,084)
    Costs related to the early repayment of debt  -   -   51,997   - 
    Stock based compensation  3,083   3,087   12,491   12,751 
    Gain on sale of unconsolidated entity, net of tax  (2,476)  -   (2,476)  (1,212)
    Gain on sale of operations  -   -   -   (176)
    Non-real estate depreciation and amortization  23,016   21,055   89,413   80,896 
    Goodwill impairment, net of tax  -   18,238   151,856   223,903 
    Straight-line revenues and amortization of below-market lease intangibles  (9,149)  (9,859)  (37,944)  (40,925)
    Maintenance capital expenditures  (1,624)  (2,864)  (6,962)  (10,000)
    Other, net  (14,671)  (6,761)  (51,337)  (31,838)
    Adjustments for equity in earnings from unconsolidated entities  320   320   1,280   1,207 
    Adjustments for noncontrolling interests  (3)  (9)  (112)  (146)
    AFFO attributable to common shareholders $91,561  $115,298  $385,252  $455,118 
                 
    Reconciliation of Diluted FFO and AFFO:            
    FFO Attributable to common shareholders – Basic $85,736  $95,192  $136,794  $202,925 
    Impact of if-converted dilutive securities  7,011   (4,068)  27,269   4,932 
    FFO Attributable to common shareholders – Diluted $92,747  $91,124  $164,063  $207,857 
                 
    AFFO Attributable to common shareholders – Basic $91,561  $115,298  $385,252  $455,118 
    Impact of if-converted dilutive securities  6,976   4,249   28,038   14,599 
    AFFO Attributable to common shareholders – Diluted $98,537  $119,547  $413,290  $469,717 
                 
    Weighted average common shares used to calculate basic earnings per common share (1)  236,547   235,818   236,401   236,567 
    Impact of dilutive non-participating securities  -   39   -   - 
    Impact of if-converted dilutive securities  53,401   37,163   53,701   33,473 
    Weighted average common shares used to calculate diluted FFO and AFFO per common share(1)  289,948   273,020   290,102   269,040 
                 
    Per diluted common share:            
    EPS $0.13  $0.13  $(0.35) $(0.04)
    FFO $0.32  $0.33  $0.57  $0.77 
    AFFO $0.34  $0.44  $1.42  $1.75 

    ________________________

    (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
    December 31,
     Year Ended 
    December 31,
       2023   2022   2023   2022 

    Net income (loss)
     $30,720  $40,995  $(81,749) $(8,122)
    Depreciation and amortization  79,149   75,512   310,528   292,788 
    Interest expense, net  123,106   86,552   512,349   376,832 
    Income tax benefit  (5,575)  (7,182)  (68,474)  (17,365)
    EBITDA $227,400  $195,877  $672,654  $644,133 
    Stock-based compensation  3,083   3,087   12,491   12,751 
    Transaction related and other costs  2,806   3,016   12,611   10,340 
    Goodwill impairment  -   24,500   203,998   240,500 
    Gain on sale of operations  -   -   -   (176)
    Gain on sale of real estate  (740)  (89)  (2,164)  (433)
    Other, net  (2,180)  1,744   20,893   (4,790)
    Adjustments for equity in earnings from unconsolidated entities  755   755   3,019   3,571 
    Adjusted EBITDA $231,124  $228,890  $923,502  $905,896 
                 
    Adjusted EBITDA:            
    Uniti Leasing $209,478  $203,496  $829,557  $806,027 
    Uniti Fiber  27,011   31,733   115,723   125,361 
    Corporate  (5,365)  (6,339)  (21,778)  (25,492)
      $231,124  $228,890  $923,502  $905,896 
                 
    Annualized Adjusted EBITDA (1) $924,496          
                 
                 
    As of December 31, 2023:            
    Total Debt (2) $5,635,552          
    Cash and cash equivalents  62,264          
    Net Debt $5,573,288          
                 
    Net Debt/Annualized Adjusted EBITDA  6.03x         

    ________________________

    (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 $18.1 million of finance leases, but excludes $93.9 million of unamortized discounts and deferred financing costs.
     


    Uniti Group Inc.
    Projected Future Results (1)
    (In millions)
     
      Year Ended
    December 31, 2024
    Net income attributable to common shareholders – Basic $ 107 to $ 127
    Participating securities’ share in earnings 
    Net income (2) 108 to 128
    Interest expense, net (3) 500 
    Depreciation and amortization 315 
    Income tax benefit (9)
    EBITDA (2) 914 to 934
    Stock-based compensation 13 
    Transaction related and other costs (4) 
    Adjusted EBITDA (2) $ 930 to $ 950

    ________________________

    (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)Future transaction related costs not mentioned herein are not included in our current outlook.
      


    Uniti Group Inc.
    Projected Future Results (1)
    (Per Diluted Share)
     
      Year Ended
    December 31, 2024
    Net income attributable to common shareholders – Basic $ 0.45 to $ 0.53
    Real estate depreciation and amortization 0.96
    FFO attributable to common shareholders – Basic (2) $ 1.41 to $ 1.49
    Impact of if-converted securities (0.16)
    FFO attributable to common shareholders – Diluted (2) $ 1.25 to $ 1.32
       
    FFO attributable to common shareholders – Basic (2) $ 1.41 to $ 1.49
    Amortization of deferred financing costs and debt discount 0.08
    Accretion of settlement payable (3) 0.03
    Stock-based compensation 0.06
    Non-real estate depreciation and amortization 0.37
    Straight-line revenues (0.13)
    Maintenance capital expenditures (0.03)
    Other, net (0.24)
    AFFO attributable to common shareholders – Basic (2) $ 1.54 to $ 1.62
    Impact of if-converted securities (0.16)
    AFFO attributable to common shareholders – Diluted (2)$ 1.38 to $ 1.45

    ________________________

    (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)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 4.2% and reduced by the scheduled quarterly payments.
      


    Uniti Group Inc.
    Components of Projected Interest Expense (1)
    (In millions)
     
      Year Ended
    December 31, 2024
    Interest expense on debt obligations $476
    Accretion of Windstream settlement payable  6
    Amortization of deferred financing cost and debt discounts  18
    Interest expense, net (2) $500

    ________________________

    (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 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, Investor Relations & Treasury
    bill.ditullio@uniti.com

     


    Primary Logo

分享