Uniti Group Inc. Reports Third Quarter 2019 Results


Closed Sale-Leaseback and Fiber Acquisition with Bluebird Network, LLC and OpCo-PropCo Partnership with Macquarie Infrastructure Partners

  • Revenues of $263.6 Million for the Third Quarter
  • Net loss of $0.10 Per Diluted Common Share for the Third Quarter
  • AFFO Per Diluted Common Share of $0.47 for the Third Quarter
  • Updates 2019 Financial Outlook

LITTLE ROCK, Ark., Nov. 07, 2019 (GLOBE NEWSWIRE) -- Uniti Group Inc. (“Uniti” or the “Company”) (Nasdaq: UNIT) today announced its results for the third quarter 2019.

“We continue to see favorable demand trends in all of our business units. Uniti Fiber recently signed a contract with a major wireless customer to deploy 800 combined macro backhaul and small cell sites across its Southeast fiber footprint, adding $500,000 of monthly recurring revenue once all sites are delivered over the next three years. This agreement demonstrates the continued need for wireless carriers to densify their networks as they move towards a broader rollout of 5G wireless services,” commented Kenny Gunderman, President and Chief Executive Officer.

Mr. Gunderman continued, “We continue to evaluate several opportunities that will optimize our portfolio of premier infrastructure assets, including recycling capital and discontinuing certain non-core products and services. We are focused on driving high margin, low churn recurring revenues at all of our business units. We believe these initiatives will achieve greater revenue diversification and improve the overall quality of our customer base over time. Regarding mediation proceedings with Windstream, negotiations with Windstream and certain of its creditors are ongoing.”

QUARTERLY RESULTS

Consolidated revenues for the third quarter of 2019 were $263.6 million. Net loss and Adjusted EBITDA were $19.8 million and $202.7 million, respectively, for the same period. Net loss attributable to common shares was $19.5 million for the period and included $15.2 million of transaction related and other costs. Adjusted Funds From Operations (“AFFO”) attributable to common shareholders was $98.7 million, or $0.47 per diluted common share. 

Uniti Fiber contributed $78.0 million of revenues and $30.5 million of Adjusted EBITDA for the third quarter of 2019, achieving Adjusted EBITDA margins of approximately 39%. Uniti Fiber’s net success-based capital expenditures during the quarter were $39.4 million, and maintenance capital expenditures were $1.5 million. At September 30, 2019, Uniti Fiber had approximately $1.2 billion of revenues under contract.

Uniti Towers contributed $3.3 million of revenues and reported near break-even Adjusted EBITDA for the quarter. Uniti Towers’ total capital expenditures for the third quarter were $20.9 million and included the completed construction of 55 towers.

Uniti Leasing had revenues of $179.6 million and Adjusted EBITDA of $178.1 million for the third quarter.

The Consumer CLEC business had revenues of $2.7 million for the third quarter, achieving Adjusted EBITDA margins of approximately 17%.

INVESTMENT TRANSACTIONS

During the quarter, the Company closed on its sale-leaseback and fiber acquisition with Bluebird Network, LLC (“Bluebird”) through an OpCo/PropCo partnership with Macquarie Infrastructure Partners (“MIP”). Uniti acquired approximately 178,000 fiber strand miles in the Midwest across Missouri, Kansas, Illinois, and Oklahoma. In addition, the Company completed the sale of its Uniti Fiber Midwest operations to MIP, while Uniti retained the ownership of its existing Midwest fiber network. The Company is leasing the Bluebird fiber network and its Midwest fiber network, on a combined basis, to MIP under a long-term triple net lease, and is included within the results of Uniti Leasing. The results of our Midwest operations have been excluded from the results of Uniti Fiber, subsequent to closing on August 30, 2019.

LIQUIDITY AND FINANCING TRANSACTIONS

At quarter-end, the Company had approximately $198 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 6.3x based on Net Debt to Annualized Adjusted EBITDA.

On November 5, 2019, the Company’s Board of Directors declared a quarterly cash dividend of $0.22 per common share, payable on January 15, 2020 to stockholders of record on December 31, 2019.

UPDATED FULL YEAR 2019 OUTLOOK

The Company’s updated 2019 outlook includes, among other things, (i) the impact of closing the Bluebird transaction earlier than previously anticipated, (ii) transaction related costs and other items reported year-to-date, and (iii) other business unit level revisions, including discontinued products and services. Our 2019 outlook assumes the Windstream lease continues in full force and effect, and that Windstream continues to make all lease payments on time. 

Our current outlook excludes any future acquisitions, capital market transactions, and future transaction related and other costs not mentioned herein. Furthermore, our outlook is subject to adjustment based on the finalization of purchase price allocations related to acquisitions and other factors. Actual results could differ materially from these forward-looking statements.

The Company’s consolidated outlook for 2019 is as follows (in millions):

 Full Year 2019 
Revenue$1,059to$1,069 
Net income attributable to common shareholders 24to 33 
Adjusted EBITDA (1) 812to 821 
Interest expense, net (2) 390to 390 
       
Attributable to common shareholders:      
  FFO (1) 314to 323 
  AFFO (1) 411to 420 
       
Weighted-average common shares outstanding – diluted 202to 202 

________________________

(1)See “Non-GAAP Financial Measures” below.
(2)Includes capitalized interest and amortization of deferred financing costs and debt discounts.

CONFERENCE CALL

Uniti will hold a conference call today to discuss this earnings release at 4:15 PM Eastern Time (3:15 PM Central Time). The dial-in number for the conference call is (844) 513-7153 (or (508) 637-5603 for international callers) and the conference ID is 8190236. The conference call will be webcast live and can be accessed on the Company’s website at www.uniti.com. A replay of the call will be available on the Company’s website or by telephone beginning on November 7, 2019 at approximately 8:00 PM Eastern Time. To access the telephone replay, which will be available for 14 days, please dial (855) 859-2056 and enter the conference ID number 8190236.

ABOUT UNITI

Uniti, an internally managed real estate investment trust, is engaged in the acquisition and construction of mission critical communications infrastructure, and is a leading provider of wireless infrastructure solutions for the communications industry. As of September 30, 2019, Uniti owns 6.0 million fiber strand miles, approximately 630 wireless towers, 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 2019 financial outlook, our business strategies, growth prospects, 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 our largest customer, Windstream Holdings, which filed a voluntary petition for relief under Chapter 11 of the Bankruptcy Code; our ability to continue as a going concern if Windstream Holdings were to successfully reject the master lease, recharacterize the master lease or be unable or unwilling to perform its obligations under the master lease, including its obligations to make monthly rent payments; the ability and willingness of our customers to meet and/or perform their obligations under any contractual arrangements entered into with us, including master lease arrangements; the ability of our customers to comply with laws, rules and regulations in the operation of the assets we lease to them; the ability and willingness of our customers to renew their leases with us upon their expiration, and the ability to reposition our properties on the same or better terms in the event of nonrenewal or in the event we replace an existing tenant; the adverse impact of litigation affecting us or our customers; our ability to renew, extend or obtain contracts with significant customers (including customers of the businesses we acquire); the availability of and our ability to identify suitable acquisition opportunities and our ability to acquire and lease the respective properties on favorable terms; the risk that we fail to fully realize the potential benefits of acquisitions or have difficulty integrating acquired companies; our ability to generate sufficient cash flows to service our outstanding indebtedness; our ability to access debt and equity capital markets; the impact on our business or the business of our customers as a result of credit rating downgrades and fluctuating interest rates; our ability to retain our key management personnel; our ability to qualify or maintain our status as a real estate investment trust (“REIT”); changes in the U.S. tax law and other state, federal or local laws, whether or not specific to REITs; covenants in our debt agreements that may limit our operational flexibility; other risks inherent in the communications industry and in the ownership of communications distribution systems, including potential liability relating to environmental matters and illiquidity of real estate investments; the risk that the agreements relating to our pending transactions may be modified or terminated prior to closing; the risks related to satisfying the conditions to our pending transactions; 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,
2019
 December 31,
2018
Assets:    
Property, plant and equipment, net $3,371,151  $3,209,006 
Cash and cash equivalents  197,317   38,026 
Accounts receivable, net  86,939   104,063 
Goodwill  690,672   692,385 
Intangible assets, net  536,654   432,821 
Straight-line revenue receivable  612   61,785 
Derivative asset  -   31,043 
Other assets, net  147,880   23,808 
  Total Assets $5,031,225  $4,592,937 
       
Liabilities, Convertible Preferred Stock and Shareholders’ Deficit      
Liabilities:      
Accounts payable, accrued expenses and other liabilities, net $208,477  $94,179 
Accrued interest payable  73,638   28,097 
Deferred revenue  1,040,288   726,262 
Derivative liability  27,761   - 
Dividends payable  9,830   113,744 
Deferred income taxes  31,118   52,434 
Finance lease obligations  55,225   55,282 
Contingent consideration  11,440   83,401 
Notes and other debt, net  5,010,287   4,846,233 
  Total Liabilities  6,468,064   5,999,632 
       
Commitments and contingencies      
       
Convertible preferred stock, Series A, $0.0001 par value, 88 shares authorized, issued and outstanding: no shares at September 30, 2019 and 88 shares at December 31, 2018, $87,500 liquidation value  -   86,508 
       
Shareholder’s Deficit:      
Preferred stock, $ 0.0001 par value, 50,000 shares authorized, no shares issued and outstanding  -   - 
Common stock, $ 0.0001 par value, 500,000 shares authorized, issued
and outstanding: 192,138 shares at September 30, 2019 and 180,536 shares at December 31, 2018
  19   18 
Additional paid-in capital  948,382   757,517 
Accumulated other comprehensive (loss) income  (27,452)  30,105 
Distributions in excess of accumulated earnings  (2,442,378)  (2,373,218)
Total Uniti shareholders’ deficit  (1,521,429)  (1,585,578)
Noncontrolling interests – operating partnership units  84,590   92,375 
Total shareholders’ deficit  (1,436,839)  (1,493,203)
Total Liabilities, Convertible Preferred Stock and Shareholders’ Deficit $5,031,225  $4,592,937 


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

 Three Months Ended September 30,  Nine Months Ended September 30,
  2019   2018   2019   2018 
Revenues:           
Leasing$179,648  $174,822  $532,773  $521,481 
Fiber Infrastructure 77,979   70,130   236,139   204,486 
Towers 3,273   4,319   11,499   10,161 
Consumer CLEC 2,729   3,365   8,663   10,752 
  Total revenues 263,629   252,636   789,074   746,880 
            
Costs and expenses:           
Interest expense, net 104,655   80,406   286,842   237,398 
Depreciation and amortization 101,166   112,748   307,571   342,311 
General and administrative expense 25,267   20,666   75,921   63,867 
Operating expense (exclusive of depreciation and amortization) 39,948   34,773   118,529   96,199 
Transaction related and other costs 15,179   2,323   28,883   12,025 
Gain on sale of real estate (205)  -   (28,995)  - 
Other (income) expense (859)  (1,038)  (32,091)  (1,574)
  Total costs and expenses 285,151   249,878   756,660   750,226 
            
(Loss) Income before income taxes (21,522)  2,758   32,414   (3,346)
  Income tax (benefit) expense (1,745)  (1,466)  10,152   (5,208)
Net (loss) income  (19,777)  4,224   22,262   1,862 
Net (loss) income attributable to noncontrolling interests (357)  93   523   24 
Net (loss) income attributable to shareholders (19,420)  4,131   21,739   1,838 
Participating securities’ share in earnings (50)  (655)  (301)  (1,992)
Dividends declared on convertible preferred stock -   (656)  (656)  (1,968)
Amortization of discount on convertible preferred stock -   (745)  (993)  (2,235)
Net (loss) income attributable to common shareholders$(19,470) $2,075  $19,789  $(4,357)
            
Net (loss) income attributable to common shareholders – Basic$(19,470) $2,075  $19,789  $(4,357)
Impact of if-converted dilutive securities -   -   -   - 
Net (loss) income attributable to common shareholders – Diluted$(19,470) $2,075  $19,789  $(4,357)
Weighted average number of common shares outstanding:           
  Basic 191,940   175,396   185,746   175,101 
  Diluted 191,940   175,653   185,746   175,101 
            
Earnings (loss) per common share:           
  Basic$(0.10) $0.01  $0.11  $(0.02)
  Diluted$(0.10) $0.01  $0.11  $(0.02)
            


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

   

Nine Months Ended September 30,
  2019  2018 
Cash flow from operating activities:    
Net income $22,262  $1,862 
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization  307,571   342,311 
Amortization of deferred financing costs and debt discount  30,045   18,340 
Deferred income taxes  (6,137)  (6,081)
Straight-line revenues  (1,450)  (10,932)
Stock based compensation  7,930   6,058 
Change in fair value of contingent consideration  (28,530)  (687)
Gain on sale of real estate  (28,995)  - 
Loss on sale of Uniti Fiber Midwest operations  2,242   - 
Loss on asset disposals  5,206   2,721 
Other  156   - 
Changes in assets and liabilities, net of acquisitions:      
Accounts receivable  15,885   (14,848)
Other assets  4,560   (4,899)
Accounts payable, accrued expenses and other liabilities  56,551   66,090 
Deferred revenue from prepaid rent - Bluebird / Uniti Fiber Midwest networks  174,500   - 
Net cash provided by operating activities  561,796   399,935 
       
Cash flows from investing activities:      
Acquisition of businesses, net of cash acquired  (4,211)  - 
Bluebird asset acquisition  (318,990)  - 
Proceeds from sale of Uniti Fiber Midwest operations  6,400   - 
Proceeds from sale of real estate, net of cash  130,429   - 
NMS asset acquisitions  -   (3,299)
Capital expenditures – other  (264,862)  (297,108)
Net cash used in investing activities  (451,234)  (300,407)
       
Cash flows from financing activities:      
Principal payment on debt  (15,810)  (15,810)
Dividends paid  (129,075)  (318,116)
Payments of contingent consideration  (32,253)  (18,640)
Distributions paid to noncontrolling interest  (2,873)  (7,438)
Borrowings under revolving credit facility  139,000   350,000 
Payments under revolving credit facility  (203,981)  (90,000)
Capital lease payments  (3,179)  (3,819)
Payments for financing costs  (49,497)  - 
Common stock issuance, net of costs  21,641   64,423 
Proceeds from issuance of notes  345,000   - 
Proceeds from sale of warrants  50,819   - 
Payment for bond hedge option  (70,035)  - 
Employee stock purchase program  847   - 
Net share settlement  (1,832)  (1,575)
Net cash provided by (used in) financing activities  48,772   (40,975)
       
Effect of exchange rate changes on cash and cash equivalents  (43)  175 
Net increase in cash and cash equivalents  159,291   58,728 
Cash and cash equivalents at beginning of period  38,026   59,765 
Cash and cash equivalents at end of period $197,317  $118,493 
       


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,
  2019   2018  2019  2018 
Net (loss) income attributable to common shareholders $(19,470) $2,075  $19,789  $(4,357)
Real estate depreciation and amortization  81,084   93,295   247,246   284,271 
Gain on sale of real estate assets, net of tax  (205)  -   (24,420)  - 
Participating securities’ share in earnings  50   655   301   1,992 
Participating securities’ share in FFO  (306)  (655)  (875)  (1,992)
Adjustments for noncontrolling interests  (1,472)  (2,152)  (4,506)  (6,556)
FFO attributable to common shareholders  59,681   93,218   237,535   273,358 
Transaction related and other costs  15,179   2,323   28,883   12,025 
Change in fair value of contingent consideration  (2,999)  (199)  (28,530)  (687)
Amortization of deferred financing costs and debt discount  12,386   6,193   30,045   18,340 
Stock based compensation  2,845   1,963   7,930   6,058 
Non-real estate depreciation and amortization  20,082   19,453   60,325   58,040 
Straight-line revenues  (34)  (3,532)  (1,450)  (10,932)
Maintenance capital expenditures  (1,539)  (1,015)  (6,265)  (3,165)
Amortization of discount on convertible preferred stock  -   745   993   2,235 
Cash taxes on tax basis cancellation of debt  -   -   4,590   - 
Other, net  (6,177)  (8,738)  (21,826)  (25,998)
Adjustments for noncontrolling interests  (708)  (368)  (1,443)  (1,203)
Adjusted FFO attributable to common shareholders $98,716  $110,043  $310,787  $328,071 
             
Reconciliation of Diluted FFO and AFFO:            
FFO Attributable to common shareholders – Basic $59,681  $93,218  $237,535  $273,358 
Impact of if-converted dilutive securities  5,271   -   5,356   - 
FFO Attributable to common shareholders – Diluted $64,952  $93,218  $242,891  $273,358 
             
AFFO Attributable to common shareholders – Basic $98,716  $110,043  $310,787  $328,071 
Impact of if-converted dilutive securities  3,450   -   3,565   - 
AFFO Attributable to common shareholders – Diluted $102,166  $110,043  $314,352  $328,071 
             
Weighted average common shares used to calculate basic earnings (loss) per common share  191,940   175,396   185,746   175,101 
Impact of dilutive non-participating securities  -   889   -   873 
Impact of if-converted dilutive securities  27,758   -   9,659   - 
Weighted average common shares used to calculate diluted FFO and AFFO per common share  219,698   176,285   195,405   175,974 
             
Per diluted common share:            
  EPS $(0.10) $0.01  $0.11  $(0.02)
  FFO $0.30  $0.53  $1.24  $1.55 
  AFFO $0.47  $0.62  $1.61  $1.86 
             


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

  Three Months Ended September 30, Nine Months Ended September 30,
   2019   2018   2019   2018 

Net (loss) income
 $(19,777) $4,224  $22,262  $1,862 
Depreciation and amortization  101,166   112,748   307,571   342,311 
Interest expense, net  104,655   80,406   286,842   237,398 
Income tax expense (benefit)  (1,745)  (1,466)  10,152   (5,208)
EBITDA  184,299   195,912   626,827   576,363 
Stock based compensation  2,845   1,963   7,930   6,058 
Transaction related and other costs  15,179   2,323   28,883   12,025 
Gain on sale of real estate  (205)  -   (28,995)  - 
Other (income) expense  540   (1,038)  (24,848)  (1,574)
Adjusted EBITDA $202,658  $199,160  $609,797  $592,872 
             
Adjusted EBITDA:            
  Leasing $178,095  $174,123  $528,727  $519,848 
Fiber Infrastructure  30,536   28,480   97,572   87,080 
Towers  (417)  1,213   (134)  (417)
Consumer CLEC  465   765   1,676   2,606 
Corporate  (6,021)  (5,421)  (18,044)  (16,245)
  $202,658  $199,160  $609,797  $592,872 
             
Annualized Adjusted EBITDA (1) $810,632          
             
             
As of September 30, 2019:            
Total Debt (2) $5,285,242          
Cash and cash equivalents  197,317          
Net Debt $5,087,925          
             
Net Debt/Annualized Adjusted EBITDA  6.3x         

 ________________________

(1)Calculated as Adjusted EBITDA for the most recently reported three-month period, multiplied by four.  Annualized Adjusted EBITDA has not been prepared on a pro forma basis in accordance with Article 11 of Regulation S-X.
(2)Includes $55.2 million of finance leases but excludes $219.7 million of unamortized discounts and deferred financing costs.



Uniti Group Inc.

Projected Future Results (1)
(In millions)
                                                                                                                                                                      

  Year Ended 
December 31, 2019
Net income attributable to common shareholders – Basic $ 24 to $ 33
Noncontrolling interest share in earnings 
Participating securities’ share in earnings 
Dividends declared on convertible preferred stock 
Amortization of discount on convertible preferred stock 
Net income (2) 27 to 36
Interest expense, net 390 
Depreciation and amortization 401 
Income tax expense 10 
EBITDA (2) 828 to 837
Stock based compensation 10 
Transaction related and other costs (3) 29 
Gain on sale of real estate and other, net (4) (54)
Adjusted EBITDA (2) $ 812 to $ 821

________________________

(1) These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  Final purchase price allocations, future acquisitions, capital market transactions, changes in market conditions, and other factors are excluded from our projections. There can be no assurance that our actual results will not differ materially from the estimates set forth above.
(2)The components of projected future results may not add due to rounding.
(3)Future transaction related and other costs are not included in our current outlook.
(4)Represents gain on changes in fair value of contingent consideration and pre-tax gain on sale of Latin American tower portfolio and U.S ground lease business.  Amount excludes income taxes related to real estate sales of approximately $5.0 million, which are included in Income tax expense in the reconciliation above.


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

  Year Ended
December 31, 2019
Net income attributable to common shareholders – Basic $ 0.13 to $ 0.17
Real estate depreciation and amortization 1.71 
Gain on sale of real estate, net of tax (2) (0.13)
Participating securities share in earnings 
Participating securities share in FFO 
Adjustments for noncontrolling interests (0.03)
FFO attributable to common shareholders – Basic (3) $ 1.67 to $ 1.72
Impact of if-converted securities (0.06)
Net income attributable to common shareholders – Diluted (3) $ 1.61 to $ 1.66
   
FFO attributable to common shareholders – Basic (3) $ 1.67 to $ 1.72
Transaction related and other costs (4) 0.15 
Change in fair value of contingent consideration (0.15)
Cash taxes on tax basis cancellation of debt 0.02 
Amortization of deferred financing costs and debt discount 0.23 
Stock based compensation 0.05 
Non-real estate depreciation and amortization 0.43 
Straight-line revenues 
Maintenance capital expenditures (0.04)
Amortization of discount on convertible preferred stock 0.01 
Other, net (0.17)
Adjustments for noncontrolling interests (0.01)
AFFO attributable to common shareholders – Basic (3) $ 2.19 to $ 2.24
Impact of if-converted securities (0.12)
AFFO attributable to common shareholders – Diluted (3)$ 2.07 to $ 2.12
   

________________________

(1)These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  Final purchase price allocations, future acquisitions, capital market transactions, changes in market conditions, and other factors are excluded from our projections.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.
(2)Represents gain on sale of Latin American tower portfolio and U.S. ground lease business, net of taxes of approximately $5.0 million.
(3)The components of projected future results may not add to FFO and AFFO attributable to common shareholders due to rounding.
(4)Future transaction related and other costs are not included in our current outlook.


Components of Interest Expense
(1)
(In millions)
                                                                                                                                                                      

  Year Ended
December 31, 2019
Interest expense on debt obligations $352
Capitalized interest   (5)
Amortization of deferred financing cost and debt discounts   43
Interest expense, net (2) $390

 ________________________

(1)These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  Final purchase price allocations, future acquisitions, capital market transactions, changes in market conditions, and other factors are excluded from our projections.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.
(2)The components of interest expense may not add to the total due to rounding.

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 new enterprise resource planning system, collectively “Transaction Related and Other Costs”, the write off of unamortized deferred financing costs, costs incurred as a result of the early repayment of debt, gains or losses on dispositions, changes in the fair value of contingent consideration and financial instruments, and other similar or infrequent items. We believe EBITDA and Adjusted EBITDA are important supplemental measures to net income because they provide additional information to evaluate our operating performance on an unleveraged basis. In addition, Adjusted EBITDA is calculated similar to defined terms in our material debt agreements used to determine compliance with specific financial covenants.  Since EBITDA and Adjusted EBITDA are not measures calculated in accordance with GAAP, they should not be considered as alternatives to net income determined in accordance with GAAP.

Because the historical cost accounting convention used for real estate assets requires the recognition of depreciation expense except on land, such accounting presentation implies that the value of real estate assets diminishes predictably over time. However, since real estate values have historically risen or fallen with market and other conditions, presentations of operating results for a REIT that use historical cost accounting for depreciation could be less informative. Thus, NAREIT created FFO as a supplemental measure of operating performance for REITs that excludes historical cost depreciation and amortization, among other items, from net income, as defined by GAAP. FFO is defined by NAREIT as net income attributable to common shareholders computed in accordance with GAAP, excluding gains or losses from real estate dispositions, plus real estate depreciation and amortization and impairment charges. We compute FFO in accordance with NAREIT’s definition.

The Company defines AFFO, as FFO excluding (i) transaction and integration costs; (ii) Windstream bankruptcy and litigation related expenses; (iii) certain non-cash revenues and expenses such as stock-based compensation expense, amortization of debt and equity discounts, amortization of deferred financing costs, depreciation and amortization of non-real estate assets, straight line revenues, non-cash income taxes, and the amortization of other non-cash revenues to the extent that cash has not been received, such as revenue associated with the amortization of tenant capital improvements; and (iv) the impact, which may be recurring in nature, of the write-off of unamortized deferred financing fees, additional costs incurred as a result of early repayment of debt, 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. 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:

Mark A. Wallace, 501-850-0866
Executive Vice President, Chief Financial Officer & Treasurer
mark.wallace@uniti.com

Bill DiTullio, 501-850-0872
Vice President, Finance and Investor Relations
bill.ditullio@uniti.com