Attached files

file filename
8-K - FORM 8-K - SBA COMMUNICATIONS CORPd529804d8k.htm

Exhibit 99.1

LOGO

FOR IMMEDIATE RELEASE

SBA Communications Corporation Reports 4th Quarter 2017 Results;

Provides Full Year 2018 Outlook

Boca Raton, Florida, February 26, 2018 (GLOBE NEWSWIRE) — SBA Communications Corporation (Nasdaq: SBAC) (“SBA” or the “Company”) today reported results for the quarter ended December 31, 2017.

Highlights of the fourth quarter include:

 

    Net income of $7.7 million or $0.06 per share

 

    AFFO per share growth of 9% over the year earlier period

 

    Added 1,165 sites to our portfolio during the quarter

 

    Repurchased 1.9 million shares during the fourth quarter

“We ended the year with solid results and strong momentum as we move into 2018,” commented Jeffrey A. Stoops, President and Chief Executive Officer. “In 2017 we saw steady activity across all our markets and we executed well, with results exceeding our plan and initial guidance. We stayed fully invested, allocating capital in substantial amounts to both portfolio growth and stock repurchases. We met our portfolio growth goals, growing the portfolio by 6.5% in 2017. We have moved into 2018 with solid momentum and the opportunity to build on the momentum we have. For the first time in years, all four major U.S. wireless carriers are active and anticipated to remain active through 2018. FirstNet activity is growing and has begun to produce revenue. Our international markets are also performing well, and we view the judicial approval of the Oi reorganization in Brazil as a major positive. We are off to a fast start in terms of portfolio growth, and expect to again achieve our portfolio growth goals of 5% to 10% in 2018. We anticipate staying fully invested to our target net debt leverage range of 7.0x to 7.5x annualized adjusted EBITDA, and to do so through a mix of portfolio growth and stock repurchases. We are optimistic that the anticipated improved organic leasing activity and continued opportunistic capital allocation will keep us on track to achieving our goal of $10 or more of AFFO per share in 2020.”

Operating Results

The table below details select financial results for the three months ended December 31, 2017 and comparisons to the prior year period.

 

     Q4 2017      Q4 2016      $ Change      % Change     % Change
excluding FX (1)
 
Consolidated    ($ in millions, except per share amounts)  

Site leasing revenue

   $ 414.1      $ 393.6      $ 20.5        5.2     4.9

Site development revenue

     29.0        22.9        6.1        26.6     26.6

Tower cash flow (1)

     327.0        308.4        18.6        6.0     5.8

Net income

     7.7        5.3        2.4        45.3     431.2

Earnings per share - diluted

     0.06        0.04        0.02        50.0     475.0

Adjusted EBITDA (1)

     310.1        287.0        23.1        8.0     7.8

AFFO (1)

     211.8        201.3        10.5        5.2     4.9

AFFO per share (1)

     1.78        1.63        0.15        9.2     9.2

 

(1) Non-GAAP metrics, please see the reconciliations and other disclosures under “Non-GAAP Financial Measures” later in this press release.

 

 

1


Total revenues in the fourth quarter of 2017 were $443.1 million compared to $416.5 million in the year earlier period, an increase of 6.4%. Site leasing revenue in the quarter of $414.1 million was comprised of domestic site leasing revenue of $333.5 million and international site leasing revenue of $80.5 million. Domestic cash site leasing revenue was $332.9 million in the fourth quarter of 2017 compared to $320.7 million in the year earlier period, an increase of 3.8%. International cash site leasing revenue was $77.2 million in the fourth quarter of 2017 compared to $66.3 million in the year earlier period, an increase of 16.6%.

Site leasing operating profit was $323.6 million, an increase of 5.4% over the year earlier period. Site leasing contributed 98.5% of the Company’s total operating profit in the fourth quarter of 2017. Domestic site leasing segment operating profit was $268.6 million, an increase of 4.2% over the year earlier period. International site leasing segment operating profit was $55.0 million, an increase of 11.7% over the year earlier period.

Tower Cash Flow for the fourth quarter of 2017 of $327.0 million was comprised of Domestic Tower Cash Flow of $274.4 million and International Tower Cash Flow of $52.6 million. Domestic Tower Cash Flow for the quarter increased 4.4% over the prior year period and International Tower Cash Flow increased 15.7% over the prior year period. Tower Cash Flow Margin was 79.7% for the fourth quarter of 2017 and 2016.

Net Cash Interest Expense was $83.6 million in the fourth quarter of 2017 compared to $75.0 million in the fourth quarter of 2016, an increase of 11.5%.

Net income for the fourth quarter of 2017 was $7.7 million, or $0.06 per share, and included a $20.4 million loss on the currency related remeasurement of a U.S. dollar denominated intercompany loan with a Brazilian subsidiary, while net income for the fourth quarter of 2016 was $5.3 million, or $0.04 per share, and included a $1.1 million gain on the currency related remeasurement of a U.S. dollar denominated intercompany loan with a Brazilian subsidiary.

Adjusted EBITDA for the quarter was $310.1 million, an 8.0% increase over the prior year period. Adjusted EBITDA Margin was 70.6% in the fourth quarter of 2017 compared to 70.0% in the fourth quarter of 2016.

AFFO for the quarter was $211.8 million, a 5.2% increase over the prior year period. AFFO per share for the fourth quarter of 2017 was $1.78, a 9.2% increase over the fourth quarter of 2016.

Investing Activities

During the fourth quarter of 2017, SBA purchased 989 communication sites for total consideration of $250.2 million, including 941 sites in Brazil. SBA also built 176 towers during the fourth quarter of 2017. As of December 31, 2017, SBA owned or operated 27,909 communication sites, 15,979 of which are located in the United States and its territories, and 11,930 of which are located internationally. In addition, the Company spent $19.6 million to purchase land and easements and to extend lease terms. Total cash capital expenditures for the fourth quarter of 2017 were $322.4 million, consisting of $10.2 million of non-discretionary cash capital expenditures (tower maintenance and general corporate) and $312.2 million of discretionary cash capital expenditures (new tower builds, tower augmentations, acquisitions, and purchasing land and easements).

Subsequent to the fourth quarter of 2017, the Company acquired 308 communication sites for an aggregate consideration of $79.5 million in cash. In addition, the Company has agreed to purchase in the U.S. and internationally 1,038 communication sites for an aggregate amount of $308.5 million, including 811 sites in El Salvador from a subsidiary of Millicom International Cellular S.A. The Company anticipates that these acquisitions will be consummated throughout 2018.

 

2


Financing Activities and Liquidity

SBA ended the fourth quarter with $9.4 billion of total debt, $6.8 billion of total secured debt, $101.9 million of cash and cash equivalents, short-term restricted cash, and short-term investments, and $9.3 billion of Net Debt. SBA’s Net Debt and Net Secured Debt to Annualized Adjusted EBITDA Leverage Ratios were 7.5x and 5.4x, respectively.

As of the date of this press release, SBA had $75.0 million outstanding under its $1.0 billion Revolving Credit Facility.

During the fourth quarter of 2017, the Company repurchased 1.9 million shares of its Class A common stock for $311.1 million, at an average price per share of $160.15.

On February 16, 2018, the Company’s Board of Directors authorized a new $1.0 billion stock repurchase plan, replacing the prior plan authorized on January 12, 2017 which had a remaining authorization of $150.0 million. This new plan authorizes the Company to purchase, from time to time, up to $1.0 billion of our outstanding Class A common stock through open market repurchases in compliance with Rule 10b-18 under the Exchange Act and/or in privately negotiated transactions at management’s discretion based on market and business conditions, applicable legal requirements and other factors. Shares repurchased will be retired. The new plan has no time deadline and will continue until otherwise modified or terminated by the Company’s Board of Directors at any time in its sole discretion. As of the date of this filing, the Company had the full $1.0 billion authorization remaining under the new plan.

On October 13, 2017, the Company issued $750.0 million of unsecured senior notes due October 1, 2022 (the “2017 Senior Notes”). The 2017 Senior Notes accrue interest at a rate of 4.0% per annum. Interest on the 2017 Senior Notes is due semi-annually on April 1 and October 1 of each year, beginning on April 1, 2018. Net proceeds from this offering were used to repay $460.0 million outstanding under the Revolving Credit Facility and for general corporate purposes.

On February 16, 2018, the Company agreed to issue, through a Trust, $640.0 million of Secured Tower Revenue Securities Series 2018-1C (the “2018-1C Tower Securities”), which offering is expected to close March 9, 2018. These securities are expected to have an anticipated repayment date of March 9, 2023 and a final maturity date of March 9, 2048. The fixed interest rate on the 2018-1C Tower Securities will be 3.448% per annum, payable monthly, and the proceeds of this offering, in combination with borrowings under the Revolving Credit Facility, will be used to repay the entire aggregate principal amount of the 2013-1C Tower Securities ($425.0 million) and 2013-1D Tower Securities ($330.0 million), as well as accrued and unpaid interest.

Outlook

The Company is providing its full year 2018 Outlook for anticipated results. The Outlook provided is based on a number of assumptions that the Company believes are reasonable at the time of this press release. Information regarding potential risks that could cause the actual results to differ from these forward-looking statements is set forth below and in the Company’s filings with the Securities and Exchange Commission.

The Company’s full year 2018 Outlook assumes the acquisitions of only those communication sites under contract at the time of this press release. The Company may spend additional capital in 2018 on acquiring revenue producing assets not yet identified or under contract, or on stock repurchases, the impact of which is not reflected in the 2018 guidance. The Outlook does not contemplate any new financings or any additional repurchases of the Company’s stock during 2018 other than those financings and repurchases completed as of the date of this press release.

 

3


The Company’s Outlook assumes an average foreign currency exchange rate of 3.33 Brazilian Reais to 1.0 U.S. Dollar and 1.25 Canadian Dollars to 1.0 U.S. Dollar for the full year 2018 Outlook, including an assumption of 3.25 BRL to 1.0 USD during the first quarter of 2018.

 

(in millions, except per share amounts)    Full Year 2018  

Site leasing revenue (1)

   $ 1,730.0        to      $ 1,750.0  

Site development revenue

   $ 100.0        to      $ 120.0  

Total revenues

   $ 1,830.0        to      $ 1,870.0  

Tower Cash Flow (2)

   $ 1,357.0        to      $ 1,377.0  

Adjusted EBITDA (2)

   $ 1,279.0        to      $ 1,299.0  

Net cash interest expense (3)

   $ 346.0        to      $ 356.0  

Non-discretionary cash capital expenditures (4)

   $ 34.0        to      $ 44.0  

AFFO (2)

   $ 861.0        to      $ 908.0  

AFFO per share (2) (5)

   $ 7.27        to      $ 7.67  

Discretionary cash capital expenditures (6)

   $ 530.0        to      $ 550.0  

 

(1) The Company’s Outlook for site leasing revenue includes revenue associated with pass through reimbursable expenses.
(2) See the reconciliation of this non-GAAP financial measure presented below under “Non-GAAP Financial Measures.”
(3) Net cash interest expense is defined as interest expense less interest income. Net cash interest expense does not include amortization of deferred financing fees or non-cash interest expense.
(4) Consists of tower maintenance and general corporate capital expenditures. Includes $3.5 million of estimated capital expenditures associated with hurricanes Harvey, Irma, and Maria.
(5) Outlook for AFFO per share is calculated by dividing the Company’s outlook for AFFO by an assumed weighted average number of diluted common shares of 118.4 million. Our Outlook does not include the impact of any repurchases of the Company’s stock during 2018.
(6) Consists of new tower builds, tower augmentations, communication site acquisitions and ground lease purchases. Does not include expenditures for acquisitions of revenue producing assets not under contract at the date of this press release.

Conference Call Information

SBA Communications Corporation will host a conference call on Monday, February 26, 2018 at 5:00 PM (ET) to discuss the quarterly results. The call may be accessed as follows:

 

When:    Monday, February 26, 2018 at 5:00 PM (ET)
Dial-in Number:    (800) 230-1059
Conference Name:    SBA fourth quarter results
Replay Available:    February 26, 2018 at 9:00 PM (ET) through March 12, 2018 at 11:59 PM (ET)
Replay Number:    (800) 475-6701
Access Code:    442692
Internet Access:    www.sbasite.com

 

4


Information Concerning Forward-Looking Statements

This press release includes forward-looking statements, including statements regarding the Company’s expectations or beliefs regarding (i) the Company’s long term goal of producing AFFO of $10 or more per share in 2020, the factors contributing to its ability to achieve that goal and its progress toward achieving that goal, (ii) future customer activity levels, including with respect to FirstNet, (iii) the Company’s intentions for future capital allocation, including its target leverage range, (iv) the Company’s portfolio growth goals, (v) the Company’s financial and operational guidance for the full year 2018, (vi) timing of closing for currently pending acquisitions, (vii) the Company’s expectations regarding additional capital spending in 2018, and (viii) the Company’s expectations regarding foreign exchange rates and their impact on the Company’s financial and operational guidance. Furthermore, the Company’s 2018 outlook assumes that the Company’s business is currently operated in a manner that complies with the REIT rules and that the Company is able to qualify and to remain qualified as a REIT and the timing of such qualification. These forward-looking statements may be affected by the risks and uncertainties in the Company’s business. This information is qualified in its entirety by cautionary statements and risk factor disclosures contained in the Company’s Securities and Exchange Commission filings, including the Company’s annual report on Form 10-K filed with the Commission on March 1, 2017.

The Company wishes to caution readers that certain important factors may have affected and could in the future affect the Company’s actual results and could cause the Company’s actual results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on behalf of the Company. With respect to the Company’s expectations regarding all of these statements, including its financial and operational guidance, such risk factors include, but are not limited to: (1) the ability and willingness of wireless service providers to maintain or increase their capital expenditures; (2) the Company’s ability to identify and acquire sites at prices and upon terms that will allow the portfolio growth to be accretive; (3) the Company’s ability to accurately identify any risks associated with its acquired sites, to effectively integrate such sites into its business and to achieve the anticipated financial results; (4) the Company’s ability to secure and retain as many site leasing tenants as planned at anticipated lease rates; (5) the impact of continued consolidation among wireless service providers on the Company’s leasing revenue; (6) the Company’s ability to successfully manage the risks associated with international operations, including risks associated with foreign currency exchange rates; (7) the Company’s ability to secure and deliver anticipated services business at contemplated margins; (8) the Company’s ability to maintain expenses and cash capital expenditures at appropriate levels for its business while seeking to attain its investment goals; (9) the Company’s ability to acquire land underneath towers on terms that are accretive; (10) the Company’s ability to realize economies of scale from its tower portfolio; (11) the economic climate for the wireless communications industry in general and the wireless communications infrastructure providers in particular in the United States, Brazil, and internationally; (12) the continued dependence on towers and outsourced site development services by the wireless carriers; (13) the Company’s ability to protect its rights to land under its towers; (14) the Company’s ability to obtain future financing at commercially reasonable rates or at all; and (15) the Company’s ability to qualify for treatment as a REIT for U.S. federal income tax purposes and to comply with and conduct its business in accordance with such rules. With respect to the Company’s plan for new builds, these factors also include zoning and regulatory approvals, weather, availability of labor and supplies and other factors beyond the Company’s control that could affect the Company’s ability to build additional towers in 2018. With respect to its expectations regarding the ability to close pending acquisitions, these factors also include satisfactorily completing due diligence, the amount and quality of due diligence that the Company is able to complete prior to closing of any acquisition and its ability to accurately anticipate the future performance of the acquired towers, the ability to receive required regulatory approval, the ability and willingness of each party to fulfill their respective closing conditions and their contractual obligations and the availability of cash on hand or borrowing capacity under the Revolving Credit Facility to fund the consideration. With respect to repurchases under the Company’s stock repurchase program, the amount of shares repurchased, if any, and the timing of such repurchases will depend on, among other things, the trading price of the Company’s common stock, which may be positively or negatively impacted by the repurchase program, market and business conditions, the availability of stock, the Company’s financial performance or determinations following the date of this announcement in order to use the Company’s funds for other purposes.

 

5


This press release contains non-GAAP financial measures. Reconciliation of each of these non-GAAP financial measures and the other Regulation G information is presented below under “Non-GAAP Financial Measures.”

This press release will be available on our website at www.sbasite.com.

About SBA Communications Corporation

SBA Communications Corporation is a first choice provider and leading owner and operator of wireless communications infrastructure in North, Central, and South America. By “Building Better Wireless,” SBA generates revenue from two primary businesses – site leasing and site development services. The primary focus of the Company is the leasing of antenna space on its multi-tenant communication sites to a variety of wireless service providers under long-term lease contracts. For more information please visit: www.sbasite.com.

Contacts

Mark DeRussy, CFA

Capital Markets

561-226-9531

Lynne Hopkins

Media Relations

561-226-9431

 

6


CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

 

     For the three months
ended December 31,
    For the year
ended December 31,
 
     2017     2016     2017     2016  
     (unaudited)     (unaudited)     (unaudited)        

Revenues:

        

Site leasing

   $ 414,084     $ 393,609     $ 1,623,173     $ 1,538,070  

Site development

     28,989       22,896       104,501       95,055  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     443,073       416,505       1,727,674       1,633,125  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Cost of revenues (exclusive of depreciation, accretion, and amortization shown below):

        

Cost of site leasing

     90,457       86,606       359,527       342,215  

Cost of site development

     24,073       19,661       86,785       78,682  

Selling, general, and administrative (1)(2)

     30,520       33,024       130,697       143,349  

Acquisition related adjustments and expenses

     5,510       4,167       12,367       13,140  

Asset impairment and decommission costs

     10,789       7,063       36,697       30,242  

Depreciation, accretion, and amortization

     162,643       158,554       643,100       638,189  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     323,992       309,075       1,269,173       1,245,817  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     119,081       107,430       458,501       387,308  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Interest income

     2,689       3,224       11,337       10,928  

Interest expense

     (86,334     (78,258     (323,749     (329,171

Non-cash interest expense

     (733     (703     (2,879     (2,203

Amortization of deferred financing fees

     (5,336     (5,102     (21,940     (21,136

Loss from extinguishment of debt, net

     —         (18,189     (1,961     (52,701

Other income (expense), net

     (18,636     2,139       (2,418     94,278  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense

     (108,350     (96,889     (341,610     (300,005
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     10,731       10,541       116,891       87,303  

Provision for income taxes

     (3,071     (5,285     (13,237     (11,065
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 7,660     $ 5,256     $ 103,654     $ 76,238  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share

        

Basic

   $ 0.07     $ 0.04     $ 0.86     $ 0.61  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.06     $ 0.04     $ 0.86     $ 0.61  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares

        

Basic

     117,231       122,682       119,860       124,448  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     118,931       123,307       121,022       125,144  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes non-cash compensation of $9,167 and $8,057 for the three months ended December 31, 2017 and 2016, respectively, and $37,236 and $32,497 for the year ended December 31, 2017 and 2016, respectively.
(2) Includes the impact of the $16,498 Oi reserve for the year ended December 31, 2016.

 

7


CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par values)

 

     December 31,
2017
    December 31,
2016
 
     (unaudited)        

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 68,783     $ 146,109  

Restricted cash

     32,924       36,786  

Accounts receivable, net

     90,673       78,344  

Costs and estimated earnings in excess of billings on uncompleted contracts

     17,437       11,127  

Prepaid and other current assets

     49,716       52,205  
  

 

 

   

 

 

 

Total current assets

     259,533       324,571  

Property and equipment, net

     2,812,346       2,792,076  

Intangible assets, net

     3,598,131       3,656,924  

Other assets

     650,195       587,374  
  

 

 

   

 

 

 

Total assets

   $ 7,320,205     $ 7,360,945  
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ DEFICIT

    

Current Liabilities:

    

Accounts payable

   $ 33,334     $ 28,320  

Accrued expenses

     69,862       61,129  

Current maturities of long-term debt

     20,000       627,157  

Deferred revenue

     97,969       101,098  

Accrued interest

     48,899       44,503  

Other current liabilities

     8,841       11,240  
  

 

 

   

 

 

 

Total current liabilities

     278,905       873,447  

Long-term liabilities:

    

Long-term debt, net

     9,290,686       8,148,426  

Other long-term liabilities

     349,728       334,993  
  

 

 

   

 

 

 

Total long-term liabilities

     9,640,414       8,483,419  

Shareholders’ deficit:

    

Prefer. stock-par value $.01, 30,000 shares authorized, no shares issued or outst.

     —         —    

Common stock - Class A, par value $.01, 400,000 shares authorized, 116,446 and 121,004 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively

     1,164       1,210  

Additional paid-in capital

     2,167,470       2,010,520  

Accumulated deficit

     (4,388,288     (3,637,467

Accumulated other comprehensive loss

     (379,460     (370,184
  

 

 

   

 

 

 

Total shareholders’ deficit

     (2,599,114     (1,995,921
  

 

 

   

 

 

 

Total liabilities and shareholders’ deficit

   $ 7,320,205     $ 7,360,945  
  

 

 

   

 

 

 

 

8


CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited) (in thousands)

 

     For the three months
ended December 31,
 
     2017     2016  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 7,660   $ 5,256

Adjust. to reconcile net income to net cash provided by operating activities:

    

Depreciation, accretion, and amortization

     162,643     158,554

Non-cash asset impairment and decommission costs

     10,107     6,643

Non-cash compensation expense

     9,355     8,163

Amortization of deferred financing fees

     5,336     5,102

Loss (gain) on remeasurement of U.S. denominated intercompany loan

     20,403     (1,066

Provision for doubtful accounts

     1,411     2,000

Loss from extinguishment of debt, net

     —         18,189

Other non-cash items reflected in the Statements of Operations

     (2,370     2,193

Changes in operating assets and liabilities, net of acquisitions:

    

Accounts receivable and costs and estimated earnings in excess of billings on uncompleted contracts, net

     (8,943     (3,626

Prepaid expenses and other assets

     1,280     (9,316

Accounts payable and accrued expenses

     (4,550     2,609

Accrued interest

     29,231     8,963

Other liabilities

     (3,429     11,630
  

 

 

   

 

 

 

Net cash provided by operating activities

     228,134     215,294
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Acquisitions

     (280,540     (85,433

Capital expenditures

     (41,870     (35,662

Other investing activities

     7,082     (6,927
  

 

 

   

 

 

 

Net cash used in investing activities

     (315,328     (128,022
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Net borrowings (repayments) under Revolving Credit Facility

     (390,000     240,000

Repurchase and retirement of common stock, inclusive of fees

     (331,164     (343,340

Payment for the redemption of 5.625% Senior Notes

     —         (514,065

Proceeds from 2017 Senior Notes, net of fees and original issue discount

     741,108     (264

Other financing activities

     3,084     (4,422
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     23,028     (622,091
  

 

 

   

 

 

 

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

     (4,001     (142

NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

     (68,167     (534,961

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH:

    

Beginning of period

     172,462     720,931
  

 

 

   

 

 

 

End of period

   $ 104,295   $ 185,970
  

 

 

   

 

 

 

 

9


Selected Capital Expenditure Detail

 

     For the three
months ended
December 31, 2017
     For the year
ended

December 31, 2017
 
     (in thousands)  

Construction and related costs on new builds

   $ 20,461      $ 68,790  

Augmentation and tower upgrades

     11,204        43,028  

Non-discretionary capital expenditures:

     

Tower maintenance

     8,274        30,091  

General corporate

     1,931        5,135  
  

 

 

    

 

 

 

Total non-discretionary capital expenditures

     10,205        35,226  
  

 

 

    

 

 

 

Total capital expenditures

   $ 41,870      $ 147,044  
  

 

 

    

 

 

 

Communication Site Portfolio Summary

 

     Domestic      International      Total  

Sites owned at September 30, 2017

     15,949        10,815        26,764  

Sites acquired during the fourth quarter

     36        953        989  

Sites built during the fourth quarter

     12        164        176  

Sites decommissioned during the fourth quarter

     (18      (2      (20
  

 

 

    

 

 

    

 

 

 

Sites owned at December 31, 2017

     15,979        11,930        27,909  
  

 

 

    

 

 

    

 

 

 

Segment Operating Profit and Segment Operating Profit Margin

Domestic site leasing and International site leasing are the two segments within our site leasing business. Segment operating profit is a key business metric and one of our two measures of segment profitability. The calculation of Segment operating profit for each of our segments is set forth below.

 

     Domestic Site Leasing     Int’l Site Leasing     Site Development  
     For the three months
ended December 31,
    For the three months
ended December 31,
    For the three months
ended December 31,
 
     2017     2016     2017     2016     2017     2016  
     (in thousands)  

Segment revenue

   $ 333,539     $ 322,685     $ 80,545     $ 70,924     $ 28,989     $ 22,896  

Segment cost of revenues (excluding depreciation, accretion, and amort.)

     (64,922     (64,913     (25,535     (21,693     (24,073     (19,661
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment operating profit

   $ 268,617     $ 257,772     $ 55,010     $ 49,231     $ 4,916     $ 3,235  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment operating profit margin

     80.5     79.9     68.3     69.4     17.0     14.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

10


Non-GAAP Financial Measures

The press release contains non-GAAP financial measures including (i) Cash Site Leasing Revenue; (ii) Tower Cash Flow and Tower Cash Flow Margin; (iii) Adjusted EBITDA, Annualized Adjusted EBITDA, and Adjusted EBITDA Margin; (iv) Net Debt, Net Secured Debt, Leverage Ratio, and Secured Leverage Ratio (collectively, our “Non-GAAP Debt Measures”); (v) Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”), and AFFO per share; and (vi) certain financial metrics after eliminating the impact of changes in foreign currency exchange rates (collectively, our “Constant Currency Measures”).

We have included these non-GAAP financial measures because we believe that they provide investors additional tools in understanding our financial performance and condition. Specifically, we believe that:

(1)    Cash Site Leasing Revenue and Tower Cash Flow are useful indicators of the performance of our site leasing operations;

(2)     Adjusted EBITDA is useful to investors or other interested parties in evaluating our financial performance. Adjusted EBITDA is the primary measure used by management (1) to evaluate the economic productivity of our operations and (2) for purposes of making decisions about allocating resources to, and assessing the performance of, our operations. Management believes that Adjusted EBITDA helps investors or other interested parties meaningfully evaluate and compare the results of our operations (1) from period to period and (2) to our competitors, by excluding the impact of our capital structure (primarily interest charges from our outstanding debt) and asset base (primarily depreciation, amortization and accretion) from our financial results. Management also believes Adjusted EBITDA is frequently used by investors or other interested parties in the evaluation of REITs. In addition, Adjusted EBITDA is similar to the measure of current financial performance generally used in our debt covenant calculations. Adjusted EBITDA should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance;

(3)    FFO, AFFO and AFFO per share, which are metrics used by our public company peers in the communication site industry, provide investors useful indicators of the financial performance of our business and permit investors an additional tool to evaluate the performance of our business against those of our two principal competitors. FFO, AFFO, and AFFO per share are also used to address questions we receive from analysts and investors who routinely assess our operating performance on the basis of these performance measures, which are considered industry standards. We believe that FFO helps investors or other interested parties meaningfully evaluate financial performance by excluding the impact of our asset base (primarily depreciation, amortization and accretion). We believe that AFFO and AFFO per share help investors or other interested parties meaningfully evaluate our financial performance as they include (1) the impact of our capital structure (primarily interest expense on our outstanding debt) and (2) sustaining capital expenditures and exclude the impact of our (1) asset base (primarily depreciation, amortization and accretion) and (2) certain non-cash items, including straight-lined revenues and expenses related to fixed escalations and rent free periods and the non-cash portion of our reported tax provision. GAAP requires rental revenues and expenses related to leases that contain specified rental increases over the life of the lease to be recognized evenly over the life of the lease. In accordance with GAAP, if payment terms call for fixed escalations, or rent free periods, the revenue or expense is recognized on a straight-lined basis over the fixed, non-cancelable term of the contract. We only use AFFO as a performance measure. AFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flows from operations or as residual cash flow available for discretionary investment. We believe our definition of FFO is consistent with how that term is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and that our definition and use of AFFO and AFFO per share is consistent with those reported by the other communication site companies;

(4)    Our Non-GAAP Debt Measures provide investors a more complete understanding of our net debt and leverage position as they include the full principal amount of our debt which will be due at maturity and, to the extent that such measures are calculated on Net Debt are net of our cash and cash equivalents, short-term restricted cash, and short-term investments; and

 

11


(5)     Our Constant Currency Measures provide management and investors the ability to evaluate the performance of the business without the impact of foreign currency exchange rate fluctuations.

In addition, Tower Cash Flow, Adjusted EBITDA, and our Non-GAAP Debt Measures are components of the calculations used by our lenders to determine compliance with certain covenants under our Senior Credit Agreement and indentures relating to our 2014 Senior Notes, 2016 Senior Notes, and 2017 Senior Notes. These non-GAAP financial measures are not intended to be an alternative to any of the financial measures provided in our results of operations or our balance sheet as determined in accordance with GAAP.

Financial Metrics after Eliminating the Impact of Changes In Foreign Currency Exchange Rates

We eliminate the impact of changes in foreign currency exchange rates for each of the following financial metrics by dividing the current period’s financial results by the average monthly exchange rates of the prior year period. The table below provides the reconciliation of the reported growth rate year-over-year of each of the following measures to the growth rate after eliminating the impact of changes in foreign currency exchange rates to such measure: (1) total site leasing revenue, total cash site leasing revenue, and International cash site leasing revenue, (2) total site leasing segment operating profit and International site leasing segment operating profit, (3) total Tower Cash Flow and International Tower Cash Flow, (4) Net income, (5) diluted earnings per share, (6) Adjusted EBITDA, and (7) AFFO and AFFO per share.

 

     Fourth quarter
2017 year
over year
growth rate
    Foreign
currency
impact
    Growth
excluding
foreign
currency
impact
 

Total site leasing revenue

     5.2     0.3     4.9

Total cash site leasing revenue

     6.0     0.3     5.7

Int’l cash site leasing revenue

     16.6     1.6     15.0

Total site leasing segment operating profit

     5.4     0.2     5.2

Int’l site leasing segment operating profit

     11.7     1.4     10.3

Total site leasing tower cash flow

     6.0     0.2     5.8

Int’l site leasing tower cash flow

     15.7     1.5     14.2

Net income

     45.3     (385.9 %)      431.2

Earnings per share - diluted

     50.0     (425.0 %)      475.0

Adjusted EBITDA

     8.0     0.2     7.8

AFFO

     5.2     0.3     4.9

AFFO per share

     9.2     0.0     9.2

 

12


Cash Site Leasing Revenue, Tower Cash Flow, and Tower Cash Flow Margin

The tables below set forth the reconciliation of Cash Site Leasing Revenue and Tower Cash Flow to their most comparable GAAP measurement and Tower Cash Flow Margin, which is calculated by dividing Tower Cash Flow by Cash Site Leasing Revenue.

 

     Domestic Site Leasing     Int’l Site Leasing     Total Site Leasing  
     For the three months
ended December 31,
    For the three months
ended December 31,
    For the three months
ended December 31,
 
     2017     2016     2017     2016     2017     2016  
     (in thousands)  

Site leasing revenue

   $ 333,539     $ 322,685     $ 80,545     $ 70,924     $ 414,084     $ 393,609  

Non-cash straight-line leasing revenue

     (669     (2,033     (3,311     (4,662     (3,980     (6,695
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash site leasing revenue

     332,870       320,652       77,234       66,262       410,104       386,914  

Site leasing cost of revenues (excluding depreciation, accretion, and amortization)

     (64,922     (64,913     (25,535     (21,693     (90,457     (86,606

Non-cash straight-line ground lease expense

     6,439       7,152       950       945       7,389       8,097  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tower Cash Flow

   $ 274,387     $ 262,891     $ 52,649     $ 45,514     $ 327,036     $ 308,405  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tower Cash Flow Margin

     82.4     82.0     68.2     68.7     79.7     79.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Forecasted Tower Cash Flow for Full Year 2018

The table below sets forth the reconciliation of forecasted Tower Cash Flow set forth in the Outlook section to its most comparable GAAP measurement for the full year 2018:

 

     Full Year 2018  
     (in millions)  

Site leasing revenue

   $ 1,730.0        to      $ 1,750.0  

Non-cash straight-line leasing revenue

     (24.0      to        (19.0
  

 

 

       

 

 

 

Cash site leasing revenue

     1,706.0        to        1,731.0  

Site leasing cost of revenues (excluding depreciation, accretion, and amortization)

     (371.0      to        (381.0

Non-cash straight-line ground lease expense

     22.0        to        27.0  
  

 

 

       

 

 

 

Tower Cash Flow

   $ 1,357.0        to      $ 1,377.0  
  

 

 

       

 

 

 

 

13


Adjusted EBITDA, Annualized Adjusted EBITDA, and Adjusted EBITDA Margin

The table below sets forth the reconciliation of Adjusted EBITDA to its most comparable GAAP measurement.

 

     For the three months
ended December 31,
 
     2017      2016  
     (in thousands)  

Net income

   $ 7,660      $ 5,256  

Non-cash straight-line leasing revenue

     (3,979      (6,695

Non-cash straight-line ground lease expense

     7,389        8,097  

Non-cash compensation

     9,355        8,163  

Loss from extinguishment of debt, net

     —          18,189  

Other (income) expense

     18,636        (2,139

Acquisition related adjustments and expenses

     5,510        4,167  

Asset impairment and decommission costs

     10,789        7,063  

Interest income

     (2,689      (3,224

Total interest expense (1)

     92,403        84,063  

Depreciation, accretion, and amortization

     162,643        158,554  

Provision for taxes (2)

     2,347        5,523  
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 310,064      $ 287,017  
  

 

 

    

 

 

 

Annualized Adjusted EBITDA (3)

   $ 1,240,256      $ 1,148,068  
  

 

 

    

 

 

 

 

(1) Total interest expense includes interest expense, non-cash interest expense, and amortization of deferred financing fees.
(2) For the three months ended December 31, 2017 and 2016, these amounts included $(724) and $238, respectively, of franchise and gross receipts taxes reflected in the Statements of Operations in selling, general and administrative expenses.
(3) Annualized Adjusted EBITDA is calculated as Adjusted EBITDA for the most recent quarter multiplied by four.

The calculation of Adjusted EBITDA Margin is as follows:

 

     For the three months
ended December 31,
 
     2017     2016  
     (in thousands)  

Total revenues

   $ 443,073     $ 416,505  

Non-cash straight-line leasing revenue

     (3,979     (6,695
  

 

 

   

 

 

 

Total revenues minus non-cash straight-line leasing revenue

   $ 439,094     $ 409,810  
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 310,064     $ 287,017  
  

 

 

   

 

 

 

Adjusted EBITDA Margin

     70.6     70.0
  

 

 

   

 

 

 

 

14


Forecasted Adjusted EBITDA for Full Year 2018

The table below sets forth the reconciliation of the forecasted Adjusted EBITDA set forth in the Outlook section to its most comparable GAAP measurement for the full year 2018:

 

     Full Year 2018  
     (in millions)  

Net income

   $ 65.5        to      $ 119.5  

Non-cash straight-line leasing revenue

     (24.0      to        (19.0

Non-cash straight-line ground lease expense

     22.0        to        27.0  

Non-cash compensation

     45.0        to        40.0  

Other (income) expense

     20.0        to        15.0  

Acquisition related adjustments and expenses

     15.0        to        10.0  

Asset impairment and decommission costs

     36.0        to        31.0  

Interest income

     (9.0      to        (6.0

Total interest expense (1)

     386.0        to        374.0  

Depreciation, accretion, and amortization

     700.0        to        690.0  

Provision for taxes (2)

     22.5        to        17.5  
  

 

 

       

 

 

 

Adjusted EBITDA

   $ 1,279.0        to      $ 1,299.0  
  

 

 

       

 

 

 

 

(1) Total interest expense includes interest expense, non-cash interest expense, and amortization of deferred financing fees.
(2) Includes projections for franchise taxes and gross receipts taxes which will be reflected in the Statement of Operations in Selling, general, and administrative expenses.

 

15


Funds from Operations (“FFO”) and Adjusted Funds from Operations (“AFFO”)

The tables below set forth the reconciliations of FFO and AFFO to their most comparable GAAP measurement.

 

     For the three months
ended December 31,
 
(in thousands, except per share amounts)    2017      2016  

Net income

   $ 7,660      $ 5,256  

Real estate related depreciation, amortization, and accretion

     161,766        157,407  

Adjustments for unconsolidated joint ventures

     992        —    
  

 

 

    

 

 

 

FFO

   $ 170,418      $ 162,663  

Adjustments to FFO:

     

Non-cash straight-line leasing revenue

     (3,979      (6,695

Non-cash straight-line ground lease expense

     7,389        8,097  

Non-cash compensation

     9,355        8,163  

Adjustment for non-cash portion of tax provision

     (2,740      2,663  

Non-real estate related depreciation, amortization, and accretion

     877        1,147  

Amortization of deferred financing costs and debt discounts

     6,069        5,805  

Loss from extinguishment of debt, net

     —          18,189  

Other (income) expense

     18,636        (2,139

Acquisition related adjustments and expenses

     5,510        4,167  

Asset impairment and decommission costs

     10,789        7,063  

Non-discretionary cash capital expenditures

     (10,205      (7,820

Adjustments for unconsolidated joint ventures

     (343      —    
  

 

 

    

 

 

 

AFFO

   $ 211,776      $ 201,303  
  

 

 

    

 

 

 

Weighted average number of common shares (1)

     118,931        123,307  
  

 

 

    

 

 

 

AFFO per share

   $ 1.78      $ 1.63  
  

 

 

    

 

 

 

 

(1) For purposes of the AFFO per share calculation, the basic weighted average number of common shares has been adjusted to include the dilutive effect of stock options and restricted stock units.

 

16


Forecasted AFFO for the Full Year 2018

The table below sets forth the reconciliation of the forecasted AFFO and AFFO per share set forth in the Outlook section to its most comparable GAAP measurement for the full year 2018:

 

(in millions, except per share amounts)    Full Year 2018  

Net income

   $ 65.5        to      $ 119.5  

Real estate related depreciation, amortization, and accretion

     691.0        to        683.0  

Adjustments for unconsolidated joint ventures

     1.5        to        2.5  
  

 

 

       

 

 

 

FFO

   $ 758.0        to      $ 805.0  

Adjustments to FFO:

        

Non-cash straight-line leasing revenue

     (24.0      to        (19.0

Non-cash straight-line ground lease expense

     22.0        to        27.0  

Non-cash compensation

     45.0        to        40.0  

Non-real estate related depreciation, amortization, and accretion

     9.0        to        7.0  

Amort. of deferred financing costs and debt discounts

     22.0        to        23.0  

Other (income) expense

     20.0        to        15.0  

Acquisition related adjustments and expenses

     15.0        to        10.0  

Asset impairment and decommission costs

     36.0        to        31.0  

Non-discretionary cash capital expenditures

     (44.0      to        (34.0

Adjustments for unconsolidated joint ventures

     2.0        to        3.0  
  

 

 

       

 

 

 

AFFO

   $ 861.0        to      $ 908.0  
  

 

 

       

 

 

 

Weighted average number of common shares (1)

     118.4           118.4  
  

 

 

       

 

 

 

AFFO per share

   $ 7.27         $ 7.67  
  

 

 

       

 

 

 

 

(1) Our assumption for weighted average number of common shares does not contemplate any additional repurchases of the Company’s stock during 2018 other than those repurchases completed as of the date of this press release.

 

17


Net Debt, Net Secured Debt, Leverage Ratio, and Secured Leverage Ratio

Net Debt is calculated using the notional principal amount of outstanding debt. Under GAAP policies, the notional principal amount of the Company’s outstanding debt is not necessarily reflected on the face of the Company’s financial statements.

The Net Debt and Leverage calculations are as follows:

 

     December 31,
2017
 
     (in thousands)  

2013-1C Tower Securities

   $ 425,000  

2013-2C Tower Securities

     575,000  

2013-1D Tower Securities

     330,000  

2014-1C Tower Securities

     920,000  

2014-2C Tower Securities

     620,000  

2015-1C Tower Securities

     500,000  

2016-1C Tower Securities

     700,000  

2017-1C Tower Securities

     760,000  

Revolving Credit Facility

     40,000  

2014 Term Loan

     1,447,500  

2015 Term Loan

     487,500  
  

 

 

 

Total secured debt

     6,805,000  

2014 Senior Notes

     750,000  

2016 Senior Notes

     1,100,000  

2017 Senior Notes

     750,000  
  

 

 

 

Total unsecured debt

     2,600,000  
  

 

 

 

Total debt

   $ 9,405,000  
  

 

 

 

Leverage Ratio

  

Total debt

   $ 9,405,000  

Less: Cash and cash equivalents, short-term restricted cash and short-term investments

     (101,937
  

 

 

 

Net debt

   $ 9,303,063  
  

 

 

 

Divided by: Annualized Adjusted EBITDA

   $ 1,240,256  
  

 

 

 

Leverage Ratio

     7.5x  
  

 

 

 

Secured Leverage Ratio

  

Total secured debt

   $ 6,805,000  

Less: Cash and cash equivalents, short-term restricted cash and short-term investments

     (101,937
  

 

 

 

Net Secured Debt

   $ 6,703,063  
  

 

 

 

Divided by: Annualized Adjusted EBITDA

   $ 1,240,256  
  

 

 

 

Secured Leverage Ratio

     5.4x  
  

 

 

 

 

18