Uniti Group Inc. Reports Third Quarter 2024 Results
Uniti Group reported Q3 2024 results with consolidated revenues of $292.2 million and net income of $12.2 million. The company achieved $0.33 AFFO per diluted share and Adjusted EBITDA of $235.3 million with margins of 81%. Uniti Fiber contributed $69.3 million in revenues while Uniti Leasing added $222.9 million. The company updated its 2024 outlook with revenue projections of $1,157-$1,177 million. The company maintains strong liquidity with $529.1 million in cash and undrawn credit, while reporting a leverage ratio of 6.05x. Progress continues on the planned Windstream merger, expected to close by H2 2025.
Uniti Group ha riportato i risultati del terzo trimestre 2024 con ricavi consolidati di 292,2 milioni di dollari e un reddito netto di 12,2 milioni di dollari. L'azienda ha raggiunto un AFFO di 0,33 dollari per azione diluita e un EBITDA rettificato di 235,3 milioni di dollari, con margini dell'81%. Uniti Fiber ha contribuito con 69,3 milioni di dollari in ricavi, mentre Uniti Leasing ha aggiunto 222,9 milioni di dollari. L'azienda ha aggiornato le previsioni per il 2024, con proiezioni di fatturato comprese tra 1.157 e 1.177 milioni di dollari. L'azienda mantiene una forte liquidità con 529,1 milioni di dollari in contante e linee di credito non utilizzate, riportando un rapporto di indebitamento di 6,05x. I progressi continuano sulla prevista fusione con Windstream, che si prevede si chiuderà entro il secondo semestre del 2025.
Uniti Group informó los resultados del tercer trimestre de 2024 con ingresos consolidados de 292,2 millones de dólares y una ganancia neta de 12,2 millones de dólares. La compañía logró un AFFO de 0,33 dólares por acción diluida y un EBITDA ajustado de 235,3 millones de dólares, con márgenes del 81%. Uniti Fiber contribuyó con 69,3 millones de dólares en ingresos, mientras que Uniti Leasing sumó 222,9 millones de dólares. La empresa actualizó sus perspectivas para 2024, con proyecciones de ingresos de 1.157 a 1.177 millones de dólares. La compañía mantiene una sólida liquidez con 529,1 millones de dólares en efectivo y líneas de crédito no utilizadas, mientras reporta una relación de deuda de 6,05x. Los avances continúan en la fusión planificada con Windstream, que se espera que cierre para el segundo semestre de 2025.
유니티 그룹은 2024년 3분기 실적을 보고하며 총 수익이 2억 9,220만 달러이고 순이익이 1,220만 달러에 달한다고 발표했습니다. 이 회사는 희석 주당 0.33달러 AFFO를 달성했으며, 조정된 EBITDA는 2억 3,530만 달러로 81%의 마진을 기록했습니다. 유니티 파이버는 6,930만 달러의 수익을 기여했으며, 유니티 리스는 2억 2,290만 달러를 추가했습니다. 이 회사는 2024년 수익 전망을 업데이트하며 수익이 11억 5,700만에서 11억 7,700만 달러에 이를 것으로 예상했습니다. 회사는 5억 2,910만 달러의 현금과 사용하지 않은 신용으로 강력한 유동성을 유지하고 있으며, 부채 비율은 6.05배입니다. 계획된 윈드스트림 인수합병이 계속 진행 중이며, 2025년 하반기까지 마무리될 것으로 예상됩니다.
Uniti Group a annoncé les résultats du troisième trimestre 2024 avec des revenus consolidés de 292,2 millions de dollars et un revenu net de 12,2 millions de dollars. L'entreprise a obtenu un AFFO de 0,33 dollar par action diluée et un EBITDA ajusté de 235,3 millions de dollars, avec des marges de 81%. Uniti Fiber a contribué à hauteur de 69,3 millions de dollars en revenus, tandis qu'Uniti Leasing a ajouté 222,9 millions de dollars. L'entreprise a mis à jour ses prévisions pour 2024 avec des projections de revenus de 1,157 à 1,177 million de dollars. L'entreprise maintient une forte liquidité avec 529,1 millions de dollars en espèces et des crédits non utilisés, tout en signalant un ratio d'endettement de 6,05x. Les progrès se poursuivent dans la fusion prévue avec Windstream, qui devrait se conclure au second semestre 2025.
Uniti Group hat die Ergebnisse des dritten Quartals 2024 mit konsolidierten Einnahmen von 292,2 Millionen Dollar und einem Nettogewinn von 12,2 Millionen Dollar bekanntgegeben. Das Unternehmen erreichte ein AFFO von 0,33 Dollar pro verwässerter Aktie und ein bereinigtes EBITDA von 235,3 Millionen Dollar mit einer Marge von 81%. Uniti Fiber trug 69,3 Millionen Dollar zu den Einnahmen bei, während Uniti Leasing 222,9 Millionen Dollar hinzufügte. Das Unternehmen aktualisierte seine Prognose für 2024 mit Umsatzprognosen von 1.157 bis 1.177 Millionen Dollar. Das Unternehmen hält eine starke Liquidität mit 529,1 Millionen Dollar in bar und nicht in Anspruch genommenen Krediten und meldet ein Fremdkapitalverhältnis von 6,05x. Der Fortschritt bei der geplanten Fusion mit Windstream wird fortgesetzt, die für das zweite Halbjahr 2025 erwartet wird.
- Monthly recurring revenue bookings increased over 20% year-over-year to $0.9 million
- Strong liquidity position with $529.1 million in cash and available credit
- High Adjusted EBITDA margins of 81%
- Secured long-term Hyperscaler contract in Montgomery, AL
- High leverage ratio at 6.05x net debt to Adjusted EBITDA
- Significant debt structure complexity pending merger completion
Insights
Uniti's Q3 2024 results show mixed performance with some concerning metrics. While achieving
The pending Windstream merger, targeted for H2 2025, could be transformative by simplifying capital structure and eliminating dual debt silos. However, current
The
Capital deployment shows continued network investment with
Third Quarter Consolidated Bookings Monthly Recurring Revenue of
Updates 2024 Outlook
- Net Income of
$12.2 Million for the Third Quarter - Net Income of
$0.05 Per Diluted Common Share for the Third Quarter - AFFO of
$0.33 Per Diluted Common Share for the Third Quarter
LITTLE ROCK, Ark., Oct. 31, 2024 (GLOBE NEWSWIRE) -- Uniti Group Inc. (“Uniti” or the “Company”) (Nasdaq: UNIT) today announced its results for the third quarter 2024.
“We continue to see solid demand for our mission critical fiber infrastructure at Uniti with consolidated bookings of nearly
Mr. Gunderman continued, “Turning to our transformational merger with Windstream that we announced earlier this year, we continue to make significant progress and remain on track to close the merger by the second half of 2025. Through the recent credit agreement amendments and successful refinancing activity at Windstream, we now have a clear path to collapsing the dual debt silos of Uniti and Windstream upon closing of the merger, thus greatly simplifying the capital structure of the combined company. Finally, Windstream now has the capital on-hand to accelerate Kinetic’s fiber-to-the-home buildout, further strengthening its position within the residential fiber market.”
QUARTERLY RESULTS
Consolidated revenues for the third quarter of 2024 were
Uniti Fiber contributed
Uniti Leasing contributed revenues of
LIQUIDITY
At quarter-end, the Company had approximately
UPDATED FULL YEAR 2024 OUTLOOK
The Company is updating its 2024 outlook primarily for business unit level revisions, and transaction related and other costs incurred to date. Our outlook excludes any impact from the expected merger with Windstream, 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 | $ | 1,157 | to | $ | 1,177 | ||
Net income attributable to common shareholders | 88 | to | 108 | ||||
Adjusted EBITDA (1) | 930 | to | 950 | ||||
Interest expense, net (2) | 514 | to | 514 | ||||
Attributable to common shareholders: | |||||||
FFO (1) | 290 | to | 310 | ||||
AFFO (1) | 351 | to | 371 | ||||
Weighted-average common shares outstanding – diluted | 285 | to | 285 | ||||
________________________ | |||||||
(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 also be made available on the Investor Relations website.
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, 2024, Uniti owns approximately 144,000 fiber route miles, 8.7 million fiber strand miles, and other communications real estate throughout the United States. Additional information about Uniti can be found on its website at www.uniti.com.
NO OFFER OR SOLICITATION
This communication and the information contained in it are provided for information purposes only and are not intended to be and shall not constitute a solicitation of any vote or approval, or an offer to sell or solicitation of an offer to buy, or an invitation or recommendation to subscribe for, acquire or buy securities of Uniti, Windstream Holdings II (“Windstream”) or Windstream Parent, Inc., the proposed combined company following the closing of the Merger (as defined below) (“New Uniti”) or any other financial products or securities, in any place or jurisdiction, nor shall there be any offer, solicitation or sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made in the United States absent registration under the U.S. Securities Act of 1933, as amended (the “Securities Act”), or pursuant to an exemption from, or in a transaction not subject to, such registration requirements.
ADDITIONAL INFORMATION AND WHERE TO FIND IT
In connection with the contemplated merger (the “Merger”), New Uniti has filed a registration statement on Form S-4 with the SEC that contains a proxy statement/prospectus and other documents, which has not yet become effective. Once effective, Uniti will mail the proxy statement/prospectus contained in the Form S-4 to its stockholders. This communication is not a substitute for any registration statement, proxy statement/prospectus or other documents that may be filed with the SEC in connection with the Merger.
THE PROXY STATEMENT/PROSPECTUS AND OTHER DOCUMENTS FILED WITH THE SEC IN CONNECTION WITH THE MERGER CONTAINS IMPORTANT INFORMATION ABOUT UNITI, WINDSTREAM, NEW UNITI, THE MERGER AND RELATED MATTERS. INVESTORS SHOULD READ THE PROXY STATEMENT/PROSPECTUS AND SUCH OTHER DOCUMENTS FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THE PROXY STATEMENT/PROSPECTUS AND SUCH DOCUMENTS, BEFORE THEY MAKE ANY DECISION WITH RESPECT TO THE MERGER. The proxy statement/prospectus, any amendments or supplements thereto and all other documents filed with the SEC in connection with the Merger will be available free of charge on the SEC’s website (at www.sec.gov). Copies of documents filed with the SEC by Uniti will be made available free of charge on Uniti's investor relations website (at https://investor.uniti.com/financial-information/sec-filings).
PARTICIPANTS IN THE SOLICITATION
Uniti, Windstream and their respective directors and certain of their executive officers and other employees may be deemed to be participants in the solicitation of proxies from Uniti’s stockholders in connection with the Merger. Information about Uniti’s directors and executive officers is set forth in the sections titled “Proposal No. 1 Election of Directors” and “Security Ownership of Certain Beneficial Owners and Management” included in Uniti’s proxy statement for its 2024 annual meeting of stockholders, which was filed with the SEC on April 11, 2024 (and which is available at https://www.sec.gov/Archives/edgar/data/1620280/000110465924046100/0001104659-24-046100-index.htm), the section titled “Directors, Executive Officers and Corporate Governance” included in its Annual Report on Form 10-K for the fiscal year ended December 31, 2023, which was filed with the SEC on February 29, 2024 (and which is available at https://www.sec.gov/ix?doc=/Archives/edgar/data/1620280/000162828024008054/unit-20231231.htm), and subsequent statements of beneficial ownership on file with the SEC and other filings made from time to time with the SEC. Additional information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of Uniti stockholders in connection with the Merger, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in the proxy statement/prospectus and other relevant materials filed by New Uniti with the SEC. These documents can be obtained free of charge from the sources indicated above.
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 lease-up of our network, strong demand trends, business strategies, growth prospects, and statements regarding our merger with Windstream and potential synergies, cost savings and the future performance of New Uniti (together with Windstream and Uniti, the “Merged Group”). In addition, this communication contains statements concerning the intentions, beliefs and expectations, plans, strategies and objectives of the directors and management of Uniti and Windstream for Uniti and Windstream, respectively, and the Merged Group, the anticipated timing for and outcome and effects of the Merger (including expected benefits to shareholders of Uniti), expectations for the final capital structure, ongoing development and growth potential of the Merged Group and the future operation of Uniti, Windstream and the Merged Group.
Words such as "anticipate(s)," "expect(s)," "intend(s)," “estimate(s),” “foresee(s),” "plan(s)," "believe(s)," "may," "will," "would," "could," "should," "seek(s)," “appear(s),” “target(s),” “project(s),” “contemplate(s),” “predict(s),” “potential,” “continue(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; the satisfaction of the conditions precedent to the consummation of the Merger, including, without limitation, the receipt of shareholder and regulatory approvals on the terms desired or anticipated; unanticipated difficulties or expenditures relating to the Merger, including, without limitation, difficulties that result in the failure to realize expected synergies, efficiencies and cost savings from the Merger within the expected time period (if at all); potential difficulties in Uniti’s and Windstream’s ability to retain employees as a result of the announcement and pendency of the Merger; risks relating to the value of New Uniti’s securities to be issued in connection with the Merger; disruptions of Uniti’s and Windstream’s current plans, operations and relationships with customers caused by the announcement and pendency of the Merger; legal proceedings that may be instituted against Uniti or Windstream following announcement of the Merger; funding requirements; regulatory restrictions (including changes in regulatory restrictions or regulatory policy); and additional factors described in our reports filed with the SEC.
There can be no assurance that the Merger will be implemented or that plans of the respective directors and management of Uniti and Windstream for the Merged Group will proceed as currently expected or will ultimately be successful. Investors are strongly cautioned not to place undue reliance on forward-looking statements, including in respect of the financial or operating outlook for Uniti, Windstream or the Merged Group (including the realization of any cost savings or expected synergies). See also “Additional Information and Where to Find it.”
All forward-looking statements are based on information and estimates available at the time of this communication and are not guarantees of future performance.
Except as required by applicable law, Uniti does not assume any obligation to, and expressly disclaims any duty to, provide any additional or updated information or to update any forward-looking statements, whether as a result of new information, future events or results, or otherwise. Nothing in this communication will, under any circumstances (including by reason of this communication remaining available and not being superseded or replaced by any other presentation or publication with respect to Uniti, Windstream or the Merged Group, or the subject matter of this communication), create an implication that there has been no change in the affairs of Uniti or Windstream since the date of this communication.
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, 2024 | December 31, 2023 | ||||||
Assets: | |||||||
Property, plant and equipment, net | $ | 4,156,542 | $ | 3,982,069 | |||
Cash and cash equivalents | 34,077 | 62,264 | |||||
Restricted cash and cash equivalents | 19,311 | — | |||||
Accounts receivable, net | 51,604 | 46,358 | |||||
Goodwill | 157,380 | 157,380 | |||||
Intangible assets, net | 282,839 | 305,115 | |||||
Straight-line revenue receivable | 105,823 | 90,988 | |||||
Operating lease right-of-use assets, net | 126,791 | 125,105 | |||||
Other assets | 39,996 | 118,117 | |||||
Deferred income tax assets, net | 124,077 | 109,128 | |||||
Assets held for sale | — | 28,605 | |||||
Derivative asset | 231 | — | |||||
Total Assets | $ | 5,098,671 | $ | 5,025,129 | |||
Liabilities and Shareholders’ Deficit | |||||||
Liabilities: | |||||||
Accounts payable, accrued expenses and other liabilities | $ | 95,844 | $ | 119,340 | |||
Settlement payable | 95,147 | 163,583 | |||||
Intangible liabilities, net | 148,377 | 156,397 | |||||
Accrued interest payable | 56,562 | 133,683 | |||||
Deferred revenue | 1,299,759 | 1,273,661 | |||||
Dividends payable | 2 | 36,162 | |||||
Operating lease liabilities | 78,785 | 84,404 | |||||
Finance lease obligations | 17,869 | 18,110 | |||||
Notes and other debt, net | 5,782,633 | 5,523,579 | |||||
Liabilities held for sale | — | 331 | |||||
Total liabilities | 7,574,978 | 7,509,250 | |||||
Commitments and contingencies | |||||||
Shareholders’ Deficit: | |||||||
Preferred stock, | — | — | |||||
Common stock, | 24 | 24 | |||||
Additional paid-in capital | 1,232,228 | 1,221,824 | |||||
Accumulated other comprehensive loss | (820 | ) | — | ||||
Distributions in excess of accumulated earnings | (3,708,705 | ) | (3,708,240 | ) | |||
Total Uniti shareholders’ deficit | (2,477,273 | ) | (2,486,392 | ) | |||
Noncontrolling interests – operating partnership units and non-voting convertible preferred stock | 966 | 2,271 | |||||
Total shareholders’ deficit | (2,476,307 | ) | (2,484,121 | ) | |||
Total Liabilities and Shareholders’ Deficit | $ | 5,098,671 | $ | 5,025,129 | |||
Uniti Group Inc. Consolidated Statements of Operations (In thousands, except per share data) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenues: | |||||||||||||||
Uniti Leasing | $ | 222,922 | $ | 214,588 | $ | 658,829 | $ | 637,849 | |||||||
Uniti Fiber | 69,325 | 76,067 | 214,783 | 226,326 | |||||||||||
Total revenues | 292,247 | 290,655 | 873,612 | 864,175 | |||||||||||
Costs and Expenses: | |||||||||||||||
Interest expense, net | 131,007 | 120,691 | 381,693 | 389,243 | |||||||||||
Depreciation and amortization | 79,325 | 77,337 | 234,862 | 231,379 | |||||||||||
General and administrative expense | 26,697 | 25,481 | 80,546 | 77,331 | |||||||||||
Operating expense (exclusive of depreciation and amortization) | 34,519 | 37,392 | 106,753 | 109,878 | |||||||||||
Transaction related and other costs | 14,404 | 1,441 | 31,068 | 9,805 | |||||||||||
Gain on sale of real estate | — | (1,424 | ) | (18,999 | ) | (1,424 | ) | ||||||||
Goodwill impairment | — | 203,998 | — | 203,998 | |||||||||||
Other expense (income), net | — | 1,435 | (301 | ) | 21,323 | ||||||||||
Total costs and expenses | 285,952 | 466,351 | 815,622 | 1,041,533 | |||||||||||
Income (loss) before income taxes and equity in earnings from unconsolidated entities | 6,295 | (175,696 | ) | 57,990 | (177,358 | ) | |||||||||
Income tax benefit | (5,935 | ) | (56,130 | ) | (13,869 | ) | (62,899 | ) | |||||||
Equity in earnings from unconsolidated entities | — | (670 | ) | — | (1,990 | ) | |||||||||
Net income (loss) | 12,230 | (118,896 | ) | 71,859 | (112,469 | ) | |||||||||
Net income (loss) attributable to noncontrolling interests | 1 | (53 | ) | 23 | (50 | ) | |||||||||
Net income (loss) attributable to shareholders | 12,229 | (118,843 | ) | 71,836 | (112,419 | ) | |||||||||
Participating securities’ share in earnings | (334 | ) | (321 | ) | (1,493 | ) | (890 | ) | |||||||
Dividends declared on convertible preferred stock | (5 | ) | (5 | ) | (15 | ) | (15 | ) | |||||||
Net income (loss) attributable to common shareholders | $ | 11,890 | $ | (119,169 | ) | $ | 70,328 | $ | (113,324 | ) | |||||
Net income (loss) attributable to common shareholders – Basic | $ | 11,890 | $ | (119,169 | ) | $ | 70,328 | $ | (113,324 | ) | |||||
Impact of if-converted dilutive securities | — | — | — | — | |||||||||||
Net income (loss) attributable to common shareholders – Diluted | $ | 11,890 | $ | (119,169 | ) | $ | 70,328 | $ | (113,324 | ) | |||||
Weighted average number of common shares outstanding: | |||||||||||||||
Basic | 237,480 | 236,533 | 237,242 | 236,352 | |||||||||||
Diluted | 237,480 | 236,533 | 237,242 | 236,352 | |||||||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.05 | $ | (0.50 | ) | $ | 0.30 | $ | (0.48 | ) | |||||
Diluted | $ | 0.05 | $ | (0.50 | ) | $ | 0.30 | $ | (0.48 | ) | |||||
Uniti Group Inc. Consolidated Statements of Cash Flows (In thousands) | |||||||
Nine Months Ended September 30, | |||||||
2024 | 2023 | ||||||
Cash flow from operating activities: | |||||||
Net income (loss) | $ | 71,859 | $ | (112,469 | ) | ||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 234,862 | 231,379 | |||||
Amortization of deferred financing costs and debt discount | 16,774 | 13,975 | |||||
Loss on extinguishment of debt, net | — | 31,187 | |||||
Interest rate cap amortization | 1,149 | — | |||||
Deferred income taxes | (14,949 | ) | (63,196 | ) | |||
Equity in earnings of unconsolidated entities | — | (1,990 | ) | ||||
Distributions of cumulative earnings from unconsolidated entities | — | 2,959 | |||||
Cash paid for interest rate cap | (2,200 | ) | — | ||||
Straight-line revenues and amortization of below-market lease intangibles | (24,358 | ) | (28,795 | ) | |||
Stock-based compensation | 10,120 | 9,408 | |||||
Goodwill impairment | — | 203,998 | |||||
Loss (gain) on asset disposals | 292 | (242 | ) | ||||
Gain on sale of real estate | (18,999 | ) | (1,424 | ) | |||
Accretion of settlement obligation | 5,081 | 8,273 | |||||
Other | 68 | 2 | |||||
Changes in assets and liabilities: | |||||||
Accounts receivable | (5,247 | ) | (4,194 | ) | |||
Other assets | 12,103 | 10,530 | |||||
Accounts payable, accrued expenses and other liabilities | (105,475 | ) | (108,826 | ) | |||
Net cash provided by operating activities | 181,080 | 190,575 | |||||
Cash flow from investing activities: | |||||||
Capital expenditures | (327,762 | ) | (368,264 | ) | |||
Proceeds from sale of other equipment | 528 | 1,581 | |||||
Proceeds from sale of real estate | 40,039 | 1,530 | |||||
Proceeds from sale of unconsolidated entity | 40,000 | — | |||||
Net cash used in investing activities | (247,195 | ) | (365,153 | ) | |||
Cash flow from financing activities: | |||||||
Repayment of debt | (122,942 | ) | (2,263,662 | ) | |||
Proceeds from issuance of notes | 309,000 | 2,600,000 | |||||
Dividends paid | (108,445 | ) | (107,395 | ) | |||
Payments of settlement payable | (73,516 | ) | (73,516 | ) | |||
Borrowings under revolving credit facility | 130,000 | 450,000 | |||||
Payments under revolving credit facility | (333,000 | ) | (367,000 | ) | |||
Proceeds from ABS Loan Facility | 275,000 | — | |||||
Finance lease payments | (2,020 | ) | (1,601 | ) | |||
Payments for financing costs | (15,778 | ) | (26,955 | ) | |||
Payment for settlement of common stock warrant | — | (56 | ) | ||||
Termination of bond hedge option | — | 59 | |||||
Costs related to the early repayment of debt | — | (44,303 | ) | ||||
Distributions paid to noncontrolling interests | (37 | ) | (48 | ) | |||
Payment for exchange of noncontrolling interest | (92 | ) | — | ||||
Employee stock purchase program | 656 | 730 | |||||
Payments related to tax withholding for stock-based compensation | (1,587 | ) | (1,359 | ) | |||
Net cash provided by financing activities | 57,239 | 164,894 | |||||
Net decrease in cash, restricted cash and cash equivalents | (8,876 | ) | (9,684 | ) | |||
Cash, restricted cash and cash equivalents at beginning of period | 62,264 | 43,803 | |||||
Cash, restricted cash and cash equivalents at end of period | $ | 53,388 | $ | 34,119 | |||
Non-cash investing and financing activities: | |||||||
Property and equipment acquired but not yet paid | $ | 7,371 | $ | 12,134 | |||
Tenant capital improvements | 163,592 | 94,322 | |||||
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, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net income (loss) attributable to common shareholders | $ | 11,890 | $ | (119,169 | ) | $ | 70,328 | $ | (113,324 | ) | |||||
Real estate depreciation and amortization | 56,370 | 55,405 | 167,915 | 164,983 | |||||||||||
Gain on sale of real estate, net of tax | — | (1,424 | ) | (18,951 | ) | (1,424 | ) | ||||||||
Participating securities share in earnings | 334 | 321 | 1,493 | 890 | |||||||||||
Participating securities share in FFO | (1,871 | ) | (321 | ) | (4,166 | ) | (1,298 | ) | |||||||
Real estate depreciation and amortization from unconsolidated entities | — | 435 | — | 1,305 | |||||||||||
Adjustments for noncontrolling interests | (9 | ) | (24 | ) | (34 | ) | (74 | ) | |||||||
FFO attributable to common shareholders | 66,714 | (64,777 | ) | 216,585 | 51,058 | ||||||||||
Transaction related and other costs | 14,404 | 1,441 | 31,068 | 9,805 | |||||||||||
Amortization of deferred financing costs and debt discount | 5,824 | 4,521 | 16,774 | 13,975 | |||||||||||
Write off of deferred financing costs and debt discount | — | — | — | 10,412 | |||||||||||
Costs related to the early repayment of debt | — | — | — | 51,997 | |||||||||||
Stock based compensation | 3,375 | 3,148 | 10,120 | 9,408 | |||||||||||
Non-real estate depreciation and amortization | 22,955 | 21,932 | 66,947 | 66,396 | |||||||||||
Goodwill impairment | — | 203,998 | — | 203,998 | |||||||||||
Straight-line revenues and amortization of below-market lease intangibles | (7,320 | ) | (9,579 | ) | (24,358 | ) | (28,795 | ) | |||||||
Maintenance capital expenditures | (1,891 | ) | (1,594 | ) | (5,889 | ) | (5,338 | ) | |||||||
Other, net | (16,999 | ) | (63,998 | ) | (44,297 | ) | (90,076 | ) | |||||||
Adjustments for equity in earnings from unconsolidated entities | — | 320 | — | 960 | |||||||||||
Adjustments for noncontrolling interests | (3 | ) | (72 | ) | (11 | ) | (109 | ) | |||||||
AFFO attributable to common shareholders | $ | 87,059 | $ | 95,340 | $ | 266,939 | $ | 293,691 | |||||||
Reconciliation of Diluted FFO and AFFO: | |||||||||||||||
FFO Attributable to common shareholders – Basic | $ | 66,714 | $ | (64,777 | ) | $ | 216,585 | $ | 51,058 | ||||||
Impact of if-converted dilutive securities | 5,958 | — | 19,858 | — | |||||||||||
FFO Attributable to common shareholders – Diluted | $ | 72,672 | $ | (64,777 | ) | $ | 236,443 | $ | 51,058 | ||||||
AFFO Attributable to common shareholders – Basic | $ | 87,059 | $ | 95,340 | $ | 266,939 | $ | 293,691 | |||||||
Impact of if-converted dilutive securities | 5,747 | 6,977 | 19,530 | 21,062 | |||||||||||
AFFO Attributable to common shareholders – Diluted | $ | 92,806 | $ | 102,317 | $ | 286,469 | $ | 314,753 | |||||||
Weighted average common shares used to calculate basic earnings per common share (1) | 237,480 | 236,533 | 237,242 | 236,352 | |||||||||||
Impact of dilutive non-participating securities | — | — | — | — | |||||||||||
Impact of if-converted dilutive securities | 42,044 | 53,428 | 50,032 | 53,837 | |||||||||||
Weighted average common shares used to calculate diluted FFO and AFFO per common share (1) | 279,524 | 289,961 | 287,274 | 290,189 | |||||||||||
Per diluted common share: | |||||||||||||||
EPS | $ | 0.05 | $ | (0.50 | ) | $ | 0.30 | $ | (0.48 | ) | |||||
FFO | $ | 0.26 | $ | (0.27 | ) | $ | 0.82 | $ | 0.22 | ||||||
AFFO | $ | 0.33 | $ | 0.35 | $ | 1.00 | $ | 1.08 | |||||||
(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 per share.
Uniti Group Inc. Reconciliation of EBITDA and Adjusted EBITDA (In thousands) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net income (loss) | $ | 12,230 | $ | (118,896 | ) | $ | 71,859 | $ | (112,469 | ) | |||||
Depreciation and amortization | 79,325 | 77,337 | 234,862 | 231,379 | |||||||||||
Interest expense, net | 131,007 | 120,691 | 381,693 | 389,243 | |||||||||||
Income tax benefit | (5,935 | ) | (56,130 | ) | (13,869 | ) | (62,899 | ) | |||||||
EBITDA | $ | 216,627 | $ | 23,002 | $ | 674,545 | $ | 445,254 | |||||||
Stock-based compensation | 3,375 | 3,148 | 10,120 | 9,408 | |||||||||||
Transaction related and other costs | 14,404 | 1,441 | 31,068 | 9,805 | |||||||||||
Gain on sale of real estate | — | (1,424 | ) | (18,999 | ) | (1,424 | ) | ||||||||
Goodwill impairment | — | 203,998 | — | 203,998 | |||||||||||
Other, net | 918 | 2,091 | 3,877 | 23,073 | |||||||||||
Adjustments for equity in earnings from unconsolidated entities | — | 754 | — | 2,264 | |||||||||||
Adjusted EBITDA | $ | 235,324 | $ | 233,010 | $ | 700,611 | $ | 692,378 | |||||||
Adjusted EBITDA: | |||||||||||||||
Uniti Leasing | $ | 215,188 | $ | 208,561 | $ | 636,718 | $ | 620,079 | |||||||
Uniti Fiber | 25,557 | 29,857 | 80,486 | 88,712 | |||||||||||
Corporate | (5,421 | ) | (5,408 | ) | (16,593 | ) | (16,413 | ) | |||||||
$ | 235,324 | $ | 233,010 | $ | 700,611 | $ | 692,378 | ||||||||
Annualized Adjusted EBITDA (1) | $ | 922,288 | |||||||||||||
As of September 30, 2024: | |||||||||||||||
Total Debt (2) | $ | 5,609,369 | |||||||||||||
Unrestricted cash and cash equivalents | 34,077 | ||||||||||||||
Net Debt | $ | 5,575,292 | |||||||||||||
Net Debt/Annualized Adjusted EBITDA | 6.05x |
________________________
(1) Calculated as Adjusted EBITDA for the most recently reported three-month period, excluding net contributions of
(2) Includes
Uniti Group Inc. Projected Future Results (1) (In millions) | |
Year Ended December 31, 2024 | |
Net income attributable to common shareholders – Basic | |
Participating securities’ share in earnings | 2 |
Net income (2) | 90 to 110 |
Interest expense, net (3) | 514 |
Depreciation and amortization | 313 |
Income tax benefit | (15) |
EBITDA (2) | 902 to 922 |
Stock-based compensation | 13 |
Gain on sale of real estate | (19) |
Transaction related and other costs (4) | 34 |
Adjusted EBITDA (2) |
________________________
(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 | |
Real estate depreciation and amortization | 0.94 |
Gain on sale of real estate, net of tax | (0.08) |
Participating securities’ share in earnings and FFO, net | (0.01) |
FFO attributable to common shareholders – Basic (2) | |
Impact of if-converted securities | (0.14) |
FFO attributable to common shareholders – Diluted (2) | |
FFO attributable to common shareholders – Basic (2) | |
Transaction related and other costs (3) | 0.13 |
Amortization of deferred financing costs and debt discount | 0.10 |
Accretion of settlement payable (4) | 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 | (0.27) |
AFFO attributable to common shareholders – Basic (2) | |
Impact of if-converted securities | (0.17) |
AFFO attributable to common shareholders – Diluted (2) |
________________________
(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
Uniti Group Inc. Components of Projected Interest Expense (1) (In millions) | |||
Year Ended December 31, 2024 | |||
Interest expense on debt obligations | $ | 484 | |
Accretion of Windstream settlement payable | 6 | ||
Amortization of deferred financing cost and debt discounts | 24 | ||
Interest expense, net (2) | $ | 514 |
________________________
(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, 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, 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
This press release was published by a CLEAR® Verified individual.
FAQ
What was Uniti Group's (UNIT) Q3 2024 revenue?
What is Uniti Group's (UNIT) AFFO per share for Q3 2024?
When is Uniti Group's (UNIT) merger with Windstream expected to close?