SBA Communications Corporation Reports Fourth Quarter 2020 Results; Provides Full Year 2021 Outlook; and Declares Quarterly Cash Dividend

Nachrichtenquelle: Business Wire (engl.)
22.02.2021, 22:01  |  52   |   |   

SBA Communications Corporation (Nasdaq: SBAC) ("SBA" or the "Company") today reported results for the quarter ended December 31, 2020.

Highlights of the fourth quarter include:

  • Net income of $105.8 million or $0.94 per share and site leasing revenue of $493.0 million
  • AFFO per share growth of 18.8% over the year earlier period on a constant currency basis
  • Repurchased 2.2 million shares cumulatively in the fourth quarter and subsequent to quarter end
  • Signed a new master lease agreement with Dish subsequent to quarter end

In addition, the Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.58 per share of the Company’s Class A common stock, an increase of approximately 25% over the dividend paid in the fourth quarter. The distribution is payable March 26, 2021 to the shareholders of record at the close of business on March 10, 2021.

“We had a very strong finish to 2020, producing material growth in AFFO per share well ahead of plan,” commented Jeffrey A. Stoops, President and Chief Executive Officer. “The fourth quarter was our strongest of the year in terms of customer activity, and we continued to execute very well notwithstanding the ongoing impact of Covid-19 to varying degrees across all of our markets. I want to express my continued gratitude to our employees, customers and vendors for their extraordinary efforts during these difficult times. With the CBRS and C-Band auctions now a reality in the US, our recently-announced master agreement with Dish, and important spectrum auctions planned for our international markets over the next two years, we believe we are on the cusp of another increase in operational activity and demand for our infrastructure likely to begin in the second half of 2021 and continue for years thereafter. Together with these favorable business prospects, we find ourselves in a low-interest rate environment with a low cost of capital and abundant sources of financing. As a result, we have stayed fully invested and intend to stay fully invested in our business, repurchasing since our last earnings release 1.8 million shares of our stock and just last week closing on our very exciting transaction with PG&E, among other portfolio growth transactions we have consummated. We are extremely confident and excited about our future, so much so that we have just approved an increase to our quarterly dividend of approximately 25%. While a substantial increase, this dividend on an annual basis represents less than 23% of the midpoint of our AFFO in our 2021 Outlook, leaving us substantial capital for additional investment. We believe we will continue to produce material growth in AFFO per share and, including the dividend, total shareholder return.”

Operating Results

The table below details select financial results for the three months ended December 31, 2020 and comparisons to the prior year period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding

 

 

Q4 2020

 

Q4 2019

 

$ Change

 

% Change

 

FX (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

($ in millions, except per share amounts)

Site leasing revenue

 

$

493.0

 

$

481.1

 

$

11.9

 

 

2.5%

 

 

6.1%

Site development revenue

 

 

43.0

 

 

32.6

 

 

10.4

 

 

31.9%

 

 

31.9%

Tower cash flow (1)

 

 

402.2

 

 

387.4

 

 

14.8

 

 

3.8%

 

 

6.9%

Net income

 

 

105.8

 

 

67.4

 

 

38.4

 

 

57.0%

 

 

26.2%

Earnings per share - diluted

 

 

0.94

 

 

0.59

 

 

0.35

 

 

59.3%

 

 

28.9%

Adjusted EBITDA (1)

 

 

380.6

 

 

362.4

 

 

18.2

 

 

5.0%

 

 

8.1%

AFFO (1)

 

 

280.1

 

 

248.8

 

 

31.3

 

 

12.6%

 

 

17.0%

AFFO per share (1)

 

 

2.49

 

 

2.18

 

 

0.31

 

 

14.2%

 

 

18.8%

(1)

See the reconciliations and other disclosures under “Non-GAAP Financial Measures” later in this press release.

Total revenues in the fourth quarter of 2020 were $536.0 million compared to $513.7 million in the year earlier period, an increase of 4.3%. Site leasing revenue in the quarter of $493.0 million was comprised of domestic site leasing revenue of $393.0 million and international site leasing revenue of $100.0 million. Domestic cash site leasing revenue was $391.9 million in the fourth quarter of 2020 compared to $377.7 million in the year earlier period, an increase of 3.8%. International cash site leasing revenue was $100.9 million in the fourth quarter of 2020 compared to $100.4 million in the year earlier period, an increase of 0.5%, or 18.2% on a constant currency basis. Site development revenues were $43.0 million in the fourth quarter of 2020 compared to $32.6 million in the year earlier period, an increase of 31.9%.

Site leasing operating profit was $399.3 million, an increase of 3.4% over the year earlier period. Site leasing contributed 97.9% of the Company’s total operating profit in the fourth quarter of 2020. Domestic site leasing segment operating profit was $328.5 million, an increase of 3.8% over the year earlier period. International site leasing segment operating profit was $70.7 million, an increase of 1.3% over the year earlier period.

Tower Cash Flow of $402.2 million for the fourth quarter of 2020 was comprised of Domestic Tower Cash Flow of $330.1 million and International Tower Cash Flow of $72.1 million. Domestic Tower Cash Flow for the quarter increased 4.0% over the prior year period and International Tower Cash Flow increased 3.0% over the prior year period, or 20.1% on a constant currency basis. Tower Cash Flow Margin was 81.6% for the fourth quarter of 2020, as compared to 81.0% for the year earlier period.

Net income for the fourth quarter of 2020 was $105.8 million, or $0.94 per share, and included a $53.1 million gain, net of taxes, on the currency related remeasurement of U.S. dollar denominated intercompany loans with foreign subsidiaries. Net income for the fourth quarter of 2019 was $67.4 million, or $0.59 per share, and included a $23.7 million gain, net of taxes, on the currency related remeasurement of U.S. dollar denominated intercompany loans with foreign subsidiaries.

Adjusted EBITDA for the quarter was $380.6 million, a 5.0% increase over the prior year period. Adjusted EBITDA Margin was 71.0% in the fourth quarter of 2020 and 2019.

Net Cash Interest Expense was $85.9 million in the fourth quarter of 2020 compared to $96.5 million in the fourth quarter of 2019, a decrease of 11.0%.

AFFO for the quarter was $280.1 million, a 12.6% increase over the prior year period. AFFO per share for the fourth quarter of 2020 was $2.49, a 14.2% increase over the prior year period, and 18.8% on a constant currency basis.

Investing Activities

During the fourth quarter of 2020, SBA acquired 104 communication sites for total cash consideration of $133.5 million paid during or subsequent to the end of the quarter. SBA also built 106 towers during the fourth quarter of 2020. As of December 31, 2020, SBA owned or operated 32,923 communication sites, 16,546 of which are located in the United States and its territories, and 16,377 of which are located internationally. In addition, the Company spent $16.4 million to purchase land and easements and to extend lease terms. Total cash capital expenditures for the fourth quarter of 2020 were $104.7 million, consisting of $10.0 million of non-discretionary cash capital expenditures (tower maintenance and general corporate) and $94.7 million of discretionary cash capital expenditures (new tower builds, tower augmentations, acquisitions, and purchasing land and easements).

Subsequent to the fourth quarter of 2020, the Company acquired 25 communication sites for an aggregate consideration of $8.4 million in cash. In addition, on February 16, 2021, the Company closed on the acquisition of wireless tenant licenses on 697 utility transmission structures related to the previously announced PG&E transaction for $954.0 million of cash consideration. The balance of the PG&E transaction is anticipated to close by the end of the third quarter. Furthermore, the Company has agreed to purchase and anticipates closing on 299 additional communication sites for an aggregate amount of $72.7 million. The Company anticipates that the majority of these acquisitions will be consummated by the end of the second quarter of 2021.

Financing Activities and Liquidity

SBA ended the fourth quarter of 2020 with $11.2 billion of total debt, $7.8 billion of total secured debt, $340.9 million of cash and cash equivalents, short-term restricted cash, and short-term investments, and $10.8 billion of Net Debt. SBA’s Net Debt and Net Secured Debt to Annualized Adjusted EBITDA Leverage Ratios were 7.1x and 4.9x, respectively.

On January 29, 2021, the Company issued $1.5 billion of unsecured senior notes due February 1, 2029 (the “2021 Senior Notes”). The 2021 Senior Notes accrue interest at a rate of 3.125% per annum. Interest on the 2021 Senior Notes is due semi-annually on February 1 and August 1 of each year, beginning on August 1, 2021. Net proceeds from this offering were used to fully redeem all of the 4.000% Senior Notes (the “2017 Notes”) and to pay all premiums and costs associated with such redemption, repay the amounts outstanding under the Revolving Credit Facility, and for general corporate purposes.

As of the date of this press release, as a result of the closing of the PG&E transaction, the Company had $630.0 million outstanding under the $1.25 billion Revolving Credit Facility.

During the fourth quarter of 2020, the Company repurchased 1.7 million shares of its Class A common stock for $480.3 million at an average price per share of $290.89 under its $1.0 billion stock repurchase plan. Subsequent to December 31, 2020, the Company repurchased 0.5 million shares of its Class A common stock for $144.0 million, at an average price per share of $262.16. Shares repurchased were retired. As of the date of this filing, the Company has $500.0 million of authorization remaining under the plan.

In the fourth quarter of 2020, the Company declared and paid a cash dividend of $51.5 million.

Outlook

The Company is providing its initial full year 2021 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 2021 Outlook assumes the acquisitions of only those communication sites under contract and anticipated to close at the time of this press release. The Company may spend additional capital in 2021 on acquiring revenue producing assets not yet identified or under contract, the impact of which is not reflected in the 2021 guidance. The Outlook also does not contemplate any additional repurchases of the Company’s stock during 2021, although the Company may ultimately spend capital to repurchase some of its stock during the year.

The Company’s Outlook assumes an average foreign currency exchange rate of 5.55 Brazilian Reais to 1.0 U.S. Dollar, 1.28 Canadian Dollars to 1.0 U.S. Dollar, and 15.04 South African Rand to 1.0 U.S. Dollar for the full year 2021 outlook. When compared to 2020 actual foreign currency exchange rates, these 2021 foreign currency rate assumptions negatively impacted the 2021 full year Outlook by approximately $14 million for leasing revenue, $10 million for Tower Cash Flow, $10 million for Adjusted EBITDA and $10 million for AFFO.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions, except per share amounts)

 

 

 

 

Full Year 2021

 

 

 

 

 

 

 

 

 

 

Site leasing revenue (1)

 

 

 

 

$

2,032.0

to

$

2,052.0

Site development revenue

 

 

 

 

$

140.0

to

$

160.0

Total revenues

 

 

 

 

$

2,172.0

to

$

2,212.0

Tower Cash Flow (2)

 

 

 

 

$

1,664.0

to

$

1,684.0

Adjusted EBITDA (2)

 

 

 

 

$

1,562.0

to

$

1,582.0

Net cash interest expense (3)

 

 

 

 

$

358.0

to

$

368.0

Non-discretionary cash capital expenditures (4)

 

 

 

 

$

37.0

to

$

47.0

AFFO (2)

 

 

 

 

$

1,117.0

to

$

1,163.0

AFFO per share (2) (5)

 

 

 

 

$

10.00

to

$

10.41

Discretionary cash capital expenditures (6)

 

 

 

 

$

1,200.0

to

$

1,220.0

(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.

(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 111.7 million. Our Outlook does not include the impact of any potential future repurchases of the Company’s stock during 2021.

(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 22, 2021 at 5:00 PM (EDT) to discuss the quarterly results. The call may be accessed as follows:

When:

Monday, February 22, 2021 at 5:00 PM (EDT), please dial-in by 4:45 PM

Dial-in Number:

(877) 692-8955

Access Code:

1527350

Conference Name:

SBA Fourth Quarter Results

Replay Available:

February 22, 2021 at 11:00 PM to March 8, 2021 at 12:00 AM (TZ: Eastern)

Replay Number:

(866) 207-1041 – Access Code: 4810660

Internet Access:

www.sbasite.com

 

Information Concerning Forward-Looking Statements

This press release and our earnings call include forward-looking statements, including statements regarding the Company’s expectations or beliefs regarding (i) customer activity and demand for the Company’s wireless communications infrastructure during 2021 and thereafter and the timing of such activity and demand, (ii) the impact of economic conditions on capital spending, including the continued impact of the COVID-19 pandemic, (iii) the availability and sources of financing; (iv) the Company’s future capital allocation, including with respect to its increased dividend and its availability of capital for additional investment; (v) the Company’s financial and operational performance in 2021, including growth in AFFO per share and total shareholder return, (vi) the Company’s financial and operational guidance for the full year 2021, the assumptions it made and the drivers contributing to its full year guidance, (vii) the timing of closing for currently pending acquisitions, and (viii) foreign exchange rates and their impact on the Company’s financial and operational guidance.

The Company wishes to caution readers that these forward-looking statements may be affected by the risks and uncertainties in the Company’s business as well as other 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 provide accretive portfolio growth; (3) the Company’s ability to accurately identify and manage 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, including the impact of the completed T-Mobile and Sprint merger, 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 economic climate for the wireless communications industry in general and the wireless communications infrastructure providers in particular in the United States, Brazil, South Africa and in other international markets; (11) the ability of Dish to become and compete as a nationwide carrier; (12) the Company’s ability to obtain future financing at commercially reasonable rates or at all; (13) the ability of the Company to achieve its long-term stock repurchases strategy, which will depend, among other things, on the trading price of the Company’s common stock, which may be positively or negatively impacted by the repurchase program, market and business conditions; (14) the Company’s ability to achieve the new builds targets included in its anticipated annual portfolio growth goals, which will depend, among other things, on obtaining 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 2021; (15) the extent and duration of the impact of the COVID-19 crisis on the global economy, on the Company’s business and results of operations, and on foreign currency exchange rates; and (16) the Company’s ability to meet its total portfolio growth, which will depend, in addition to the new build risks, on the availability of sufficient towers for sale to meet our targets, competition from third parties for such acquisitions and our ability to negotiate the terms of, and acquire, these potential tower portfolios on terms that meet our internal return criteria. 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 the 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. Furthermore, the Company’s forward-looking statements and its 2021 outlook assumes that the Company continues to qualify for treatment as a REIT for U.S. federal income tax purposes and that the Company’s business is currently operated in a manner that complies with the REIT rules and that it will be able to continue to comply with and conduct its business in accordance with such rules. In addition, these forward-looking statements and the information in this press release 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 February 24, 2020 and Quarterly Report on Form 10-Q filed with the Commission on November 5, 2020.

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 and South Africa. 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.

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited) (in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months

 

For the year

 

 

ended December 31,

 

ended December 31,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenues:

 

 

 

 

 

 

 

 

Site leasing

 

$

492,947

 

 

$

481,100

 

 

$

1,954,472

 

 

$

1,860,858

 

Site development

 

 

42,958

 

 

 

32,559

 

 

 

128,666

 

 

 

153,787

 

Total revenues

 

 

535,905

 

 

 

513,659

 

 

 

2,083,138

 

 

 

2,014,645

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation, accretion,

 

 

 

 

 

 

 

 

 

 

 

 

and amortization shown below):

 

 

 

 

 

 

 

 

 

 

 

 

Cost of site leasing

 

 

93,659

 

 

 

94,785

 

 

 

373,778

 

 

 

373,951

 

Cost of site development

 

 

34,333

 

 

 

26,474

 

 

 

102,750

 

 

 

119,080

 

Selling, general, and administrative expenses (1)

 

 

47,412

 

 

 

43,962

 

 

 

194,267

 

 

 

192,717

 

Acquisition and new business initiatives related

 

 

 

 

 

 

 

 

 

 

 

 

adjustments and expenses

 

 

4,024

 

 

 

5,559

 

 

 

16,582

 

 

 

15,228

 

Asset impairment and decommission costs

 

 

10,994

 

 

 

9,472

 

 

 

40,097

 

 

 

33,103

 

Depreciation, accretion, and amortization

 

 

180,383

 

 

 

179,487

 

 

 

721,970

 

 

 

697,078

 

Total operating expenses

 

 

370,805

 

 

 

359,739

 

 

 

1,449,444

 

 

 

1,431,157

 

Operating income

 

 

165,100

 

 

 

153,920

 

 

 

633,694

 

 

 

583,488

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

641

 

 

 

808

 

 

 

2,981

 

 

 

5,500

 

Interest expense

 

 

(86,545

)

 

 

(97,355

)

 

 

(367,874

)

 

 

(390,036

)

Non-cash interest expense

 

 

(11,803

)

 

 

(1,239

)

 

 

(24,870

)

 

 

(3,193

)

Amortization of deferred financing fees

 

 

(4,847

)

 

 

(7,133

)

 

 

(20,058

)

 

 

(22,466

)

Loss from extinguishment of debt, net

 

 

 

 

 

 

 

 

(19,463

)

 

 

(457

)

Other income (expense), net

 

 

77,986

 

 

 

35,349

 

 

 

(222,159

)

 

 

14,053

 

Total other expense, net

 

 

(24,568

)

 

 

(69,570

)

 

 

(651,443

)

 

 

(396,599

)

Income (loss) before income taxes

 

 

140,532

 

 

 

84,350

 

 

 

(17,749

)

 

 

186,889

 

(Provision) benefit for income taxes

 

 

(34,347

)

 

 

(16,794

)

 

 

41,796

 

 

 

(39,605

)

Net income

 

 

106,185

 

 

 

67,556

 

 

 

24,047

 

 

 

147,284

 

Net (income) loss attributable to noncontrolling interests

 

 

(404

)

 

 

(206

)

 

 

57

 

 

 

(293

)

Net income attributable to SBA Communications

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

105,781

 

 

$

67,350

 

 

$

24,104

 

 

$

146,991

 

Net income per common share attributable to SBA

 

 

 

 

 

 

 

 

 

 

 

 

Communications Corporation:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.96

 

 

$

0.60

 

 

$

0.22

 

 

$

1.30

 

Diluted

 

$

0.94

 

 

$

0.59

 

 

$

0.21

 

 

$

1.28

 

Weighted average number of common shares

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

110,707

 

 

 

112,288

 

 

 

111,532

 

 

 

112,809

 

Diluted

 

 

112,538

 

 

 

114,306

 

 

 

113,465

 

 

 

114,693

 

(1)

 

Includes non-cash compensation of $16,525 and $12,163 for the three months ended December 31, 2020 and 2019, and $66,816 and $71,180 for the twelve months ended December 31, 2020 and 2019, respectively.

 

 

 

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par values)

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

2020

 

 

2019

 

ASSETS

 

(unaudited)

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

308,560

 

 

$

108,309

 

Restricted cash

 

 

31,671

 

 

 

30,243

 

Accounts receivable, net

 

 

74,088

 

 

 

132,125

 

Costs and estimated earnings in excess of billings on uncompleted contracts

 

 

34,796

 

 

 

26,313

 

Prepaid expenses and other current assets

 

 

23,875

 

 

 

37,281

 

Total current assets

 

 

472,990

 

 

 

334,271

 

Property and equipment, net

 

 

2,677,326

 

 

 

2,794,602

 

Intangible assets, net

 

 

3,156,150

 

 

 

3,626,773

 

Right-of-use assets, net

 

 

2,373,560

 

 

 

2,572,217

 

Other assets

 

 

477,992

 

 

 

432,078

 

Total assets

 

$

9,158,018

 

 

$

9,759,941

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS,

 

 

 

 

 

 

AND SHAREHOLDERS' DEFICIT

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

109,969

 

 

$

31,846

 

Accrued expenses

 

 

63,031

 

 

 

67,618

 

Current maturities of long-term debt

 

 

24,000

 

 

 

522,090

 

Deferred revenue

 

 

113,117

 

 

 

113,507

 

Accrued interest

 

 

54,350

 

 

 

49,269

 

Current lease liabilities

 

 

236,037

 

 

 

247,015

 

Other current liabilities

 

 

14,297

 

 

 

16,948

 

Total current liabilities

 

 

614,801

 

 

 

1,048,293

 

Long-term liabilities:

 

 

 

 

 

 

Long-term debt, net

 

 

11,071,796

 

 

 

9,812,335

 

Long-term lease liabilities

 

 

2,094,363

 

 

 

2,279,400

 

Other long-term liabilities

 

 

186,246

 

 

 

270,868

 

Total long-term liabilities

 

 

13,352,405

 

 

 

12,362,603

 

Redeemable noncontrolling interests

 

 

15,194

 

 

 

16,052

 

Shareholders' deficit:

 

 

 

 

 

 

Preferred stock - par value $0.01, 30,000 shares authorized, no shares issued or outstanding

 

 

 

 

 

 

Common stock - Class A, par value $0.01, 400,000 shares authorized, 109,819 shares and

 

 

 

 

 

 

111,775 shares issued and outstanding at December 31, 2020 and December 31, 2019,

 

 

 

 

 

 

respectively

 

 

1,098

 

 

 

1,118

 

Additional paid-in capital

 

 

2,586,130

 

 

 

2,461,335

 

Accumulated deficit

 

 

(6,604,028

)

 

 

(5,560,695

)

Accumulated other comprehensive loss, net

 

 

(807,582

)

 

 

(568,765

)

Total shareholders' deficit

 

 

(4,824,382

)

 

 

(3,667,007

)

Total liabilities, redeemable noncontrolling interests, and shareholders' deficit

 

$

9,158,018

 

 

$

9,759,941

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited) (in thousands)

 

 

 

 

 

 

 

 

 

For the three months

 

 

ended December 31,

 

 

2020

 

 

2019

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income

 

$

106,185

 

 

$

67,556

 

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

 

 

 

 

 

 

Depreciation, accretion, and amortization

 

 

180,383

 

 

 

179,487

 

Non-cash asset impairment and decommission costs

 

 

10,826

 

 

 

9,425

 

Non-cash compensation expense

 

 

16,975

 

 

 

12,581

 

Non-cash interest expense

 

 

11,803

 

 

 

1,239

 

Amortization of deferred financing fees

 

 

4,847

 

 

 

5,025

 

Gain on remeasurement of U.S. dollar denominated intercompany loans

 

 

(79,559

)

 

 

(39,014

)

Deferred income tax expense

 

 

29,917

 

 

 

9,947

 

Other non-cash items reflected in the Statements of Operations

 

 

2,556

 

 

 

795

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

AR and costs and est. earnings in excess of billings on uncompleted contracts, net

 

 

(10,077

)

 

 

1,763

 

Prepaid expenses and other assets

 

 

5,185

 

 

 

209

 

Operating lease right-of-use assets, net

 

 

21,465

 

 

 

25,147

 

Accounts payable and accrued expenses

 

 

2,420

 

 

 

(3,978

)

Accrued interest

 

 

20,466

 

 

 

14,776

 

Long-term lease liabilities

 

 

(25,648

)

 

 

(23,487

)

Other liabilities

 

 

(54,619

)

 

 

3,590

 

Net cash provided by operating activities

 

 

243,125

 

 

 

265,061

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Acquisitions

 

 

(71,519

)

 

 

(490,256

)

Capital expenditures

 

 

(33,195

)

 

 

(42,855

)

Other investing activities

 

 

11,726

 

 

 

1,019

 

Net cash used in investing activities

 

 

(92,988

)

 

 

(532,092

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Net borrowings under Revolving Credit Facility

 

 

380,000

 

 

 

490,000

 

Repurchase and retirement of common stock

 

 

(480,347

)

 

 

(199,448

)

Payment of dividends on common stock

 

 

(51,490

)

 

 

(41,514

)

Other financing activities

 

 

(2,930

)

 

 

(3,771

)

Net cash (used in) provided by financing activities

 

 

(154,767

)

 

 

245,267

 

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

 

 

11,465

 

 

 

4,204

 

NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

 

 

6,835

 

 

 

(17,560

)

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH:

 

 

 

 

 

 

Beginning of period

 

 

335,973

 

 

 

158,680

 

End of period

 

$

342,808

 

 

$

141,120

 

Selected Capital Expenditure Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three

 

For the year

 

 

months ended

 

ended

 

 

December 31, 2020

 

December 31, 2020

 

 

 

 

 

 

 

 

 

(in thousands)

Construction and related costs on new builds

 

$

14,610

 

$

54,736

Augmentation and tower upgrades

 

 

8,628

 

 

38,340

Non-discretionary capital expenditures:

 

 

 

 

 

 

Tower maintenance

 

 

7,233

 

 

29,395

General corporate

 

 

2,724

 

 

6,095

Total non-discretionary capital expenditures

 

 

9,957

 

 

35,490

Total capital expenditures

 

$

33,195

 

$

128,566

Communication Site Portfolio Summary

 

 

 

 

 

 

 

 

 

Domestic

 

International

 

Total

 

 

 

 

 

 

 

Sites owned at September 30, 2020

 

16,495

 

 

16,229

 

 

32,724

 

Sites acquired during the fourth quarter

 

53

 

 

51

 

 

104

 

Sites built during the fourth quarter

 

3

 

 

103

 

 

106

 

Sites decommissioned/reclassified during the fourth quarter

 

(5

)

 

(6

)

 

(11

)

Sites owned at December 31, 2020

 

16,546

 

 

16,377

 

 

32,923

 

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

 

For the three months

 

For the three months

 

 

ended December 31,

 

ended December 31,

 

ended December 31,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Segment revenue

 

$

392,987

 

 

$

380,386

 

 

$

99,960

 

 

$

100,714

 

 

$

42,958

 

 

$

32,559

 

Segment cost of revenues (excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

depreciation, accretion, and amort.)

 

 

(64,448

)

 

 

(63,889

)

 

 

(29,211

)

 

 

(30,896

)

 

 

(34,333

)

 

 

(26,474

)

Segment operating profit

 

$

328,539

 

 

$

316,497

 

 

$

70,749

 

 

$

69,818

 

 

$

8,625

 

 

$

6,085

 

Segment operating profit margin

 

 

83.6

%

 

 

83.2

%

 

 

70.8

%

 

 

69.3

%

 

 

20.1

%

 

 

18.7

%

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 and asset impairment and decommission costs). 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 (1) our asset base (primarily depreciation, amortization and accretion and asset impairment and decommission costs) 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

(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 2016 Senior Notes, 2017 Senior Notes, 2020 Senior Notes, and 2021 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 financial metrics listed in the table below by dividing the current period’s financial results by the average monthly exchange rates of the prior year period, and by eliminating the impact of the remeasurement of our intercompany loans. The table below provides the reconciliation of the reported growth rate year-over-year of each of such measures to the growth rate after eliminating the impact of changes in foreign currency exchange rates to such measure.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth quarter

 

 

 

 

 

 

2020 year

 

Foreign

 

Growth excluding

 

 

over year

 

currency

 

foreign

 

 

growth rate

 

impact

 

currency impact

 

 

 

 

 

 

 

Total site leasing revenue

 

2.5%

 

(3.6%)

 

6.1%

Total cash site leasing revenue

 

3.1%

 

(3.7%)

 

6.8%

Int'l cash site leasing revenue

 

0.5%

 

(17.7%)

 

18.2%

Total site leasing segment operating profit

 

3.4%

 

(3.0%)

 

6.4%

Int'l site leasing segment operating profit

 

1.3%

 

(17.0%)

 

18.3%

Total site leasing tower cash flow

 

3.8%

 

(3.1%)

 

6.9%

Int'l site leasing tower cash flow

 

3.0%

 

(17.1%)

 

20.1%

Net income

 

57.0%

 

30.8%

 

26.2%

Earnings per share - diluted

 

59.3%

 

30.4%

 

28.9%

Adjusted EBITDA

 

5.0%

 

(3.1%)

 

8.1%

AFFO

 

12.6%

 

(4.4%)

 

17.0%

AFFO per share

 

14.2%

 

(4.6%)

 

18.8%

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

The table below sets 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

 

For the three months

 

For the three months

 

 

ended December 31,

 

ended December 31,

 

ended December 31,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Site leasing revenue

 

$

392,987

 

 

$

380,386

 

 

$

99,960

 

 

$

100,714

 

 

$

492,947

 

 

$

481,100

 

Non-cash straight-line leasing revenue

 

 

(1,046

)

 

 

(2,695

)

 

 

894

 

 

 

(328

)

 

 

(152

)

 

 

(3,023

)

Cash site leasing revenue

 

 

391,941

 

 

 

377,691

 

 

 

100,854

 

 

 

100,386

 

 

 

492,795

 

 

 

478,077

 

Site leasing cost of revenues (excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

depreciation, accretion, and amortization)

 

 

(64,448

)

 

 

(63,889

)

 

 

(29,211

)

 

 

(30,896

)

 

 

(93,659

)

 

 

(94,785

)

Non-cash straight-line ground lease expense

 

 

2,593

 

 

 

3,565

 

 

 

460

 

 

 

499

 

 

 

3,053

 

 

 

4,064

 

Tower Cash Flow

 

$

330,086

 

 

$

317,367

 

 

$

72,103

 

 

$

69,989

 

 

$

402,189

 

 

$

387,356

 

Tower Cash Flow Margin

 

 

84.2

%

 

 

84.0

%

 

 

71.5

%

 

 

69.7

%

 

 

81.6

%

 

 

81.0

%

Forecasted Tower Cash Flow for Full Year 2021

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 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Year 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

Site leasing revenue

 

 

 

 

$

2,032.0

 

to

$

2,052.0

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(1.5

)

to

 

3.5

 

Cash site leasing revenue

 

 

 

 

 

2,030.5

 

to

 

2,055.5

 

Site leasing cost of revenues (excluding

 

 

 

 

 

 

 

 

 

depreciation, accretion, and amortization)

 

 

 

 

 

(372.0

)

to

 

(382.0

)

Non-cash straight-line ground lease expense

 

 

 

 

 

5.5

 

to

 

10.5

 

Tower Cash Flow

 

 

 

 

$

1,664.0

 

to

$

1,684.0

 

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,

 

 

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Net income

 

$

106,185

 

 

$

67,556

 

Non-cash straight-line leasing revenue

 

 

(152

)

 

 

(3,023

)

Non-cash straight-line ground lease expense

 

 

3,053

 

 

 

4,064

 

Non-cash compensation

 

 

16,975

 

 

 

12,581

 

Other (income) expense, net

 

 

(77,986

)

 

 

(35,349

)

Acquisition and new business initiatives related adjustments and expenses

 

 

4,024

 

 

 

5,559

 

Asset impairment and decommission costs

 

 

10,994

 

 

 

9,472

 

Interest income

 

 

(641

)

 

 

(808

)

Total interest expense (1)

 

 

103,195

 

 

 

105,727

 

Depreciation, accretion, and amortization

 

 

180,383

 

 

 

179,487

 

Provision for taxes (2)

 

 

34,566

 

 

 

17,127

 

Adjusted EBITDA

 

$

380,596

 

 

$

362,393

 

Annualized Adjusted EBITDA (3)

 

$

1,522,384

 

 

$

1,449,572

 

(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, 2020 and 2019, these amounts included $219 and $333, 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,

 

 

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Total revenues

 

 

 

 

$

535,905

 

 

$

513,659

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(152

)

 

 

(3,023

)

Total revenues minus non-cash straight-line leasing revenue

 

 

 

 

$

535,753

 

 

$

510,636

 

Adjusted EBITDA

 

 

 

 

$

380,596

 

 

$

362,393

 

Adjusted EBITDA Margin

 

 

 

 

 

71.0

%

 

 

71.0

%

Forecasted Adjusted EBITDA for Full Year 2021

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 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Year 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

Net income

 

 

 

 

$

159.0

 

to

$

208.0

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(1.5

)

to

 

3.5

 

Non-cash straight-line ground lease expense

 

 

 

 

 

5.5

 

to

 

10.5

 

Non-cash compensation

 

 

 

 

 

84.0

 

to

 

79.0

 

Loss from extinguishment of debt, net

 

 

 

 

 

11.5

 

to

 

12.5

 

Other expense, net

 

 

 

 

 

72.0

 

to

 

72.0

 

Acquisition and new business initiatives related adjustments and expenses

 

 

20.0

 

to

 

15.0

 

Asset impairment and decommission costs

 

 

 

 

 

28.0

 

to

 

23.0

 

Interest income

 

 

 

 

 

(3.5

)

to

 

(0.5

)

Total interest expense (1)

 

 

 

 

 

432.0

 

to

 

420.0

 

Depreciation, accretion, and amortization

 

 

 

 

 

725.0

 

to

 

715.0

 

Provision for taxes (2)

 

 

 

 

 

30.0

 

to

 

24.0

 

Adjusted EBITDA

 

 

 

 

$

1,562.0

 

to

$

1,582.0

 

(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.

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

The table below sets 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)

 

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

$

106,185

 

 

$

67,556

 

Real estate related depreciation, amortization, and accretion

 

 

 

 

 

179,394

 

 

 

178,399

 

Asset impairment and decommission costs (1)

 

 

 

 

 

10,994

 

 

 

9,472

 

Adjustments for unconsolidated joint ventures

 

 

 

 

 

 

 

 

(155

)

FFO

 

 

 

 

$

296,573

 

 

$

255,272

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(152

)

 

 

(3,023

)

Non-cash straight-line ground lease expense

 

 

 

 

 

3,053

 

 

 

4,064

 

Non-cash compensation

 

 

 

 

 

16,975

 

 

 

12,581

 

Adjustment for non-cash portion of tax provision

 

 

 

 

 

29,917

 

 

 

9,949

 

Non-real estate related depreciation, amortization, and accretion

 

 

 

 

 

989

 

 

 

1,088

 

Amortization of deferred financing costs and debt discounts

 

 

 

 

 

 

 

 

 

and non-cash interest expense

 

 

 

 

 

16,650

 

 

 

8,372

 

Other expense, net

 

 

 

 

 

(77,986

)

 

 

(35,349

)

Acquisition and new business initiatives related adjustments and expenses

 

 

4,024

 

 

 

5,559

 

Non-discretionary cash capital expenditures

 

 

 

 

 

(9,957

)

 

 

(9,853

)

Adjustments for unconsolidated joint ventures

 

 

 

 

 

 

 

 

155

 

AFFO

 

 

 

 

$

280,086

 

 

$

248,815

 

Weighted average number of common shares (2)

 

 

 

 

 

112,538

 

 

 

114,306

 

AFFO per share

 

 

 

 

$

2.49

 

 

$

2.18

 

(1)

 

Prior year amounts have been reclassed to conform to the current year presentation.

(2)

 

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.

Forecasted AFFO for the Full Year 2021

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 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions, except per share amounts)

 

 

 

 

Full Year 2021

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

$

159.0

 

to

$

208.0

 

Real estate related depreciation, amortization, and accretion

 

 

 

 

 

715.5

 

to

 

707.5

 

Asset impairment and decommission costs

 

 

 

 

 

28.0

 

to

 

23.0

 

FFO

 

 

 

 

$

902.5

 

to

$

938.5

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(1.5

)

to

 

3.5

 

Non-cash straight-line ground lease expense

 

 

 

 

 

5.5

 

to

 

10.5

 

Non-cash compensation

 

 

 

 

 

84.0

 

to

 

79.0

 

Non-real estate related depreciation, amortization, and accretion

 

 

 

 

 

9.5

 

to

 

7.5

 

Amort. of deferred financing costs and debt discounts

 

 

 

 

 

60.5

 

to

 

61.5

 

Loss from extinguishment of debt, net

 

 

 

 

 

11.5

 

to

 

12.5

 

Other expense, net

 

 

 

 

 

72.0

 

to

 

72.0

 

Acquisition and new business initiatives related adjustments and expenses

 

 

20.0

 

to

 

15.0

 

Non-discretionary cash capital expenditures

 

 

 

 

 

(47.0

)

to

 

(37.0

)

AFFO

 

 

 

 

$

1,117.0

 

to

$

1,163.0

 

Weighted average number of common shares (1)

 

 

 

 

 

111.7

 

to

 

111.7

 

AFFO per share

 

 

 

 

$

10.00

 

to

$

10.41

 (1)

 

Our assumption for weighted average number of common shares does not contemplate any additional repurchases of the Company’s stock during 2021.

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,

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

2013-2C Tower Securities

 

$

575,000

2014-2C Tower Securities

 

 

620,000

2017-1C Tower Securities

 

 

760,000

2018-1C Tower Securities

 

 

640,000

2019-1C Tower Securities

 

 

1,165,000

2020-1C Tower Securities

 

 

750,000

2020-2C Tower Securities

 

 

600,000

Revolving Credit Facility

 

 

380,000

2018 Term Loan

 

 

2,340,000

Total secured debt

 

 

7,830,000

2016 Senior Notes

 

 

1,100,000

2017 Senior Notes

 

 

750,000

2020 Senior Notes

 

 

1,500,000

Total unsecured debt

 

 

3,350,000

Total debt

 

$

11,180,000

Leverage Ratio

 

 

 

Total debt

 

$

11,180,000

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

 

 

(340,908)

Net debt

 

$

10,839,092

Divided by: Annualized Adjusted EBITDA

 

$

1,522,384

Leverage Ratio

 

 

7.1x

Secured Leverage Ratio

 

 

 

Total secured debt

 

$

7,830,000

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

 

 

(340,908)

Net Secured Debt

 

$

7,489,092

Divided by: Annualized Adjusted EBITDA

 

$

1,522,384

Secured Leverage Ratio

 

 

4.9x

 



Diesen Artikel teilen


0 Kommentare

Schreibe Deinen Kommentar

Bitte melden Sie sich an, um zu kommentieren. Anmelden | Registrieren

 

Disclaimer

SBA Communications Corporation Reports Fourth Quarter 2020 Results; Provides Full Year 2021 Outlook; and Declares Quarterly Cash Dividend SBA Communications Corporation (Nasdaq: SBAC) ("SBA" or the "Company") today reported results for the quarter ended December 31, 2020. Highlights of the fourth quarter include: Net income of $105.8 million or $0.94 per share and site leasing revenue …

Nachrichten des Autors

Titel
Titel
Titel
Titel