x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland | 46-5230630 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
2101 Riverfront Drive, Suite A Little Rock, Arkansas | 72202 | ||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock | UNIT | The NASDAQ Global Select Market |
Large accelerated filer | x | Accelerated filer | o | ||||||||
Non-accelerated filer | o | Smaller reporting company | o | ||||||||
Emerging growth company | o |
Page | ||||||||
Uniti Group Inc. | ||||||||
(Unaudited) | ||||||||||||||
(Thousands, except par value) | September 30, 2024 | December 31, 2023 | ||||||||||||
Assets: | ||||||||||||||
Property, plant and equipment, net | $ | 4,156,542 | $ | 3,982,069 | ||||||||||
Cash and cash equivalents | 34,077 | 62,264 | ||||||||||||
Restricted cash and cash equivalents | 19,311 | — | ||||||||||||
Accounts receivable, net | 51,604 | 46,358 | ||||||||||||
Goodwill | 157,380 | 157,380 | ||||||||||||
Intangible assets, net | 282,839 | 305,115 | ||||||||||||
Straight-line revenue receivable | 105,823 | 90,988 | ||||||||||||
Operating lease right-of-use assets, net | 126,791 | 125,105 | ||||||||||||
Derivative asset | 231 | — | ||||||||||||
Other assets | 39,996 | 118,117 | ||||||||||||
Deferred income tax assets, net | 124,077 | 109,128 | ||||||||||||
Assets held for sale | — | 28,605 | ||||||||||||
Total Assets | $ | 5,098,671 | $ | 5,025,129 | ||||||||||
Liabilities and Shareholders' Deficit: | ||||||||||||||
Liabilities: | ||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ | 95,844 | $ | 119,340 | ||||||||||
Settlement payable (Note 13) | 95,147 | 163,583 | ||||||||||||
Intangible liabilities, net | 148,377 | 156,397 | ||||||||||||
Accrued interest payable | 56,562 | 133,683 | ||||||||||||
Deferred revenue | 1,299,759 | 1,273,661 | ||||||||||||
Dividends payable | 2 | 36,162 | ||||||||||||
Operating lease liabilities | 78,785 | 84,404 | ||||||||||||
Finance lease obligations | 17,869 | 18,110 | ||||||||||||
Notes and other debt, net | 5,782,633 | 5,523,579 | ||||||||||||
Liabilities held for sale | — | 331 | ||||||||||||
Total liabilities | 7,574,978 | 7,509,250 | ||||||||||||
Commitments and contingencies (Note 13) | ||||||||||||||
Shareholders' Deficit: | ||||||||||||||
Preferred stock, $0.0001 par value, 50,000 shares authorized; no shares issued and outstanding | — | — | ||||||||||||
Common stock, $0.0001 par value, 500,000 shares authorized; issued and outstanding: 237,488 shares at September 30, 2024 and 236,559 at December 31, 2023 | 24 | 24 | ||||||||||||
Additional paid-in capital | 1,232,228 | 1,221,824 | ||||||||||||
Accumulated other comprehensive loss | (820) | — | ||||||||||||
Distributions in excess of accumulated earnings | (3,708,705) | (3,708,240) | ||||||||||||
Total Uniti shareholders' deficit | (2,477,273) | (2,486,392) | ||||||||||||
Noncontrolling interests: | ||||||||||||||
Operating partnership units | 716 | 2,021 | ||||||||||||
Cumulative non-voting convertible preferred stock, $0.01 par value, 6 shares authorized, 3 issued and outstanding | 250 | 250 | ||||||||||||
Total shareholders' deficit | (2,476,307) | (2,484,121) | ||||||||||||
Total Liabilities and Shareholders' Deficit | $ | 5,098,671 | $ | 5,025,129 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
( as restated) | (as restated) | |||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Revenue from rentals | ||||||||||||||||||||||||||
Uniti Leasing | $ | 221,123 | $ | 212,720 | $ | 653,756 | $ | 632,707 | ||||||||||||||||||
Uniti Fiber | 12,762 | 16,913 | 37,588 | 52,750 | ||||||||||||||||||||||
Total revenue from rentals | 233,885 | 229,633 | 691,344 | 685,457 | ||||||||||||||||||||||
Service revenues | ||||||||||||||||||||||||||
Uniti Leasing | 1,799 | 1,868 | 5,073 | 5,142 | ||||||||||||||||||||||
Uniti Fiber | 56,563 | 59,154 | 177,195 | 173,576 | ||||||||||||||||||||||
Total service revenues | 58,362 | 61,022 | 182,268 | 178,718 | ||||||||||||||||||||||
Total revenues | 292,247 | 290,655 | 873,612 | 864,175 | ||||||||||||||||||||||
Costs and Expenses: | ||||||||||||||||||||||||||
Interest expense, net | 131,007 | 120,691 | 381,693 | 389,243 | ||||||||||||||||||||||
Depreciation and amortization | 79,325 | 77,337 | 234,862 | 231,379 | ||||||||||||||||||||||
General and administrative expense | 26,697 | 25,481 | 80,546 | 77,331 | ||||||||||||||||||||||
Operating expense (exclusive of depreciation and amortization) | 34,519 | 37,392 | 106,753 | 109,878 | ||||||||||||||||||||||
Transaction related and other costs | 14,404 | 1,441 | 31,068 | 9,805 | ||||||||||||||||||||||
Gain on sale of real estate | — | (1,424) | (18,999) | (1,424) | ||||||||||||||||||||||
Goodwill impairment | — | 203,998 | — | 203,998 | ||||||||||||||||||||||
Other expense (income), net | — | 1,435 | (301) | 21,323 | ||||||||||||||||||||||
Total costs and expenses | 285,952 | 466,351 | 815,622 | 1,041,533 | ||||||||||||||||||||||
Income (loss) before income taxes and equity in earnings from unconsolidated entities | 6,295 | (175,696) | 57,990 | (177,358) | ||||||||||||||||||||||
Income tax benefit | (5,935) | (56,130) | (13,869) | (62,899) | ||||||||||||||||||||||
Equity in earnings from unconsolidated entities | — | (670) | — | (1,990) | ||||||||||||||||||||||
Net income (loss) | 12,230 | (118,896) | 71,859 | (112,469) | ||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 1 | (53) | 23 | (50) | ||||||||||||||||||||||
Net income (loss) attributable to shareholders | 12,229 | (118,843) | 71,836 | (112,419) | ||||||||||||||||||||||
Participating securities' share in earnings | (334) | (321) | (1,493) | (890) | ||||||||||||||||||||||
Dividends declared on convertible preferred stock | (5) | (5) | (15) | (15) | ||||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 11,890 | $ | (119,169) | $ | 70,328 | $ | (113,324) | ||||||||||||||||||
Income (Loss) per common share: | ||||||||||||||||||||||||||
Basic | $ | 0.05 | $ | (0.50) | 0.30 | $ | (0.48) | |||||||||||||||||||
Diluted | $ | 0.05 | $ | (0.50) | 0.30 | $ | (0.48) | |||||||||||||||||||
Weighted-average number of common shares outstanding: | ||||||||||||||||||||||||||
Basic | 237,480 | 236,533 | 237,242 | 236,352 | ||||||||||||||||||||||
Diluted | 237,480 | 236,533 | 237,242 | 236,352 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
(as restated) | (as restated) | |||||||||||||||||||||||||
Net income (loss) | $ | 12,230 | $ | (118,896) | $ | 71,859 | $ | (112,469) | ||||||||||||||||||
Other comprehensive loss: | ||||||||||||||||||||||||||
Unrealized loss on valuation of interest rate cap | (834) | — | (661) | — | ||||||||||||||||||||||
Reclassification of realized interest on interest rate cap | (122) | — | (159) | — | ||||||||||||||||||||||
Other comprehensive loss | (956) | — | (820) | — | ||||||||||||||||||||||
Comprehensive income (loss) | 11,274 | (118,896) | 71,039 | (112,469) | ||||||||||||||||||||||
Comprehensive income (loss) attributable to noncontrolling interest | 1 | (53) | 23 | (50) | ||||||||||||||||||||||
Comprehensive income (loss) attributable to shareholders | $ | 11,273 | $ | (118,843) | $ | 71,016 | $ | (112,419) |
For the three months ended September 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Thousands, except share data) | Preferred Stock | Common Stock | Additional Paid-in Capital | Accumulated Other Comprehensive Income (Loss) | Distributions in Excess of Accumulated Earnings | Noncontrolling Interest - OP Units | Noncontrolling Interest - Non- voting Preferred Shares | Total Shareholders' Deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | — | $ | — | 236,430,752 | $ | 24 | $ | 1,215,260 | $ | — | $ | (3,548,870) | $ | 2,092 | $ | 250 | $ | (2,331,244) | ||||||||||||||||||||||||||||||||||||||||||||
Net loss (as restated) | — | — | — | — | — | — | (118,843) | (53) | — | (118,896) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends declared ($0.15 per share) | — | — | — | — | — | — | (35,802) | — | — | (35,802) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interest declared | — | — | — | — | — | — | — | (16) | — | (16) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Payments related to tax withholding for stock-based compensation | — | — | — | — | (9) | — | — | — | — | (9) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 3,227 | — | 3,148 | — | — | — | — | 3,148 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock - employee stock purchase plan | — | — | 105,737 | — | 416 | — | — | — | — | 416 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 (as restated) | — | $ | — | 236,539,716 | $ | 24 | $ | 1,218,815 | $ | — | $ | (3,703,515) | $ | 2,023 | $ | 250 | $ | (2,482,403) | ||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2024 | — | $ | — | 237,353,110 | $ | 24 | $ | 1,228,527 | $ | 136 | $ | (3,722,066) | $ | 715 | $ | 250 | $ | (2,492,414) | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | 12,229 | 1 | — | 12,230 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (956) | — | — | — | (956) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Performance award dividend | — | — | — | — | — | — | 1,132 | — | — | 1,132 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Payments related to tax withholding for stock-based compensation | — | — | — | — | (4) | — | — | — | — | (4) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 1,885 | — | 3,375 | — | — | — | — | 3,375 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock - employee stock purchase plan | — | — | 133,136 | — | 330 | — | — | — | — | 330 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2024 | — | $ | — | 237,488,131 | $ | 24 | $ | 1,232,228 | $ | (820) | $ | (3,708,705) | $ | 716 | $ | 250 | $ | (2,476,307) |
For the nine months ended September 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Thousands, except share data) | Preferred Stock | Common Stock | Additional Paid-in Capital | Accumulated Other Comprehensive Income | Distributions in Excess of Accumulated Earnings | Noncontrolling Interest - OP Units | Noncontrolling Interest - Non- voting Preferred Shares | Total Shareholders' Deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022 | — | $ | — | 235,829,485 | $ | 24 | $ | 1,210,033 | $ | — | $ | (3,483,634) | $ | 2,121 | $ | 250 | $ | (2,271,206) | ||||||||||||||||||||||||||||||||||||||||||||
Net loss (as restated) | — | — | — | — | — | — | (112,419) | (50) | — | (112,469) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends declared ($0.45 per share) | — | — | — | — | — | — | (107,462) | — | — | (107,462) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interest declared | — | — | — | — | — | — | — | (48) | — | (48) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Payments for settlement of common stock warrant | — | — | — | — | (56) | — | — | — | — | (56) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Termination of bond hedge option | — | — | — | — | 59 | — | — | — | — | 59 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Payments related to tax withholding for stock-based compensation | — | — | — | — | (1,359) | — | — | — | — | (1,359) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 537,590 | — | 9,408 | — | — | — | — | 9,408 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock - employee stock purchase plan | — | — | 172,641 | — | 730 | — | — | — | — | 730 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 (as restated) | — | $ | — | 236,539,716 | $ | 24 | $ | 1,218,815 | $ | — | $ | (3,703,515) | $ | 2,023 | $ | 250 | $ | (2,482,403) | ||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2023 | — | $ | — | 236,558,601 | $ | 24 | $ | 1,221,824 | $ | — | $ | (3,708,240) | $ | 2,021 | $ | 250 | $ | (2,484,121) | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | 71,836 | 23 | — | 71,859 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (820) | — | — | — | (820) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends declared ($0.30 per share) | — | — | — | — | — | — | (72,301) | — | — | (72,301) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interest declared | — | — | — | — | — | — | — | (21) | — | (21) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Exchange of noncontrolling interest | — | — | 53,662 | — | 1,215 | — | — | (1,307) | — | (92) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Payments related to tax withholding for stock-based compensation | — | — | — | — | (1,587) | — | — | — | — | (1,587) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 659,685 | — | 10,120 | — | — | — | — | 10,120 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock - employee stock purchase plan | — | — | 216,183 | — | 656 | — | — | — | — | 656 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2024 | — | $ | — | 237,488,131 | $ | 24 | $ | 1,232,228 | $ | (820) | $ | (3,708,705) | $ | 716 | $ | 250 | $ | (2,476,307) |
Nine Months Ended September 30, | ||||||||||||||
(Thousands) | 2024 | 2023 | ||||||||||||
(as restated) | ||||||||||||||
Cash flow from operating activities | ||||||||||||||
Net income (loss) | $ | 71,859 | $ | (112,469) | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 234,862 | 231,379 | ||||||||||||
Amortization of deferred financing costs and debt discount | 16,774 | 13,975 | ||||||||||||
Loss on extinguishment of debt, net | — | 31,187 | ||||||||||||
Interest rate cap amortization | 1,149 | — | ||||||||||||
Deferred income taxes | (14,949) | (63,196) | ||||||||||||
Equity in earnings of unconsolidated entities | — | (1,990) | ||||||||||||
Distributions of cumulative earnings from unconsolidated entities | — | 2,959 | ||||||||||||
Cash paid for interest rate cap | (2,200) | — | ||||||||||||
Straight-line revenues and amortization of below-market lease intangibles | (24,358) | (28,795) | ||||||||||||
Stock-based compensation | 10,120 | 9,408 | ||||||||||||
Goodwill impairment | — | 203,998 | ||||||||||||
Loss (gain) on asset disposals | 292 | (242) | ||||||||||||
Gain on sale of real estate | (18,999) | (1,424) | ||||||||||||
Accretion of settlement obligation | 5,081 | 8,273 | ||||||||||||
Other | 68 | 2 | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||
Accounts receivable | (5,247) | (4,194) | ||||||||||||
Other assets | 12,103 | 10,530 | ||||||||||||
Accounts payable, accrued expenses and other liabilities | (105,475) | (108,826) | ||||||||||||
Net cash provided by operating activities | 181,080 | 190,575 | ||||||||||||
Cash flow from investing activities | ||||||||||||||
Capital expenditures | (327,762) | (368,264) | ||||||||||||
Proceeds from sale of other equipment | 528 | 1,581 | ||||||||||||
Proceeds from sale of real estate | 40,039 | 1,530 | ||||||||||||
Proceeds from sale of unconsolidated entity | 40,000 | — | ||||||||||||
Net cash used in investing activities | (247,195) | (365,153) | ||||||||||||
Cash flow from financing activities | ||||||||||||||
Repayment of debt | (122,942) | (2,263,662) | ||||||||||||
Proceeds from issuance of notes | 309,000 | 2,600,000 | ||||||||||||
Dividends paid | (108,445) | (107,395) | ||||||||||||
Payments of settlement payable | (73,516) | (73,516) | ||||||||||||
Borrowings under revolving credit facility | 130,000 | 450,000 | ||||||||||||
Payments under revolving credit facility | (333,000) | (367,000) | ||||||||||||
Proceeds from ABS Loan Facility | 275,000 | — | ||||||||||||
Finance lease payments | (2,020) | (1,601) | ||||||||||||
Payments for financing costs | (15,778) | (26,955) | ||||||||||||
Payment for settlement of common stock warrant | — | (56) | ||||||||||||
Termination of bond hedge option | — | 59 | ||||||||||||
Costs related to the early repayment of debt | — | (44,303) | ||||||||||||
Distributions paid to noncontrolling interests | (37) | (48) |
Payment for noncontrolling interest | (92) | — | ||||||||||||
Employee stock purchase program | 656 | 730 | ||||||||||||
Payments related to tax withholding for stock-based compensation | (1,587) | (1,359) | ||||||||||||
Net cash provided by financing activities | 57,239 | 164,894 | ||||||||||||
Net decrease in cash, restricted cash and cash equivalents | (8,876) | (9,684) | ||||||||||||
Cash, restricted cash and cash equivalents at beginning of period | 62,264 | 43,803 | ||||||||||||
Cash, restricted cash and cash equivalents at end of period | $ | 53,388 | $ | 34,119 | ||||||||||
Non-cash investing and financing activities: | ||||||||||||||
Property and equipment acquired but not yet paid | $ | 7,371 | $ | 12,134 | ||||||||||
Tenant capital improvements | $ | 163,592 | $ | 94,322 |
As of September 30, 2023 | ||||||||||||||||||||
(Thousands) | As Reported | Adjustments | As Restated | |||||||||||||||||
Goodwill | $ | 208,378 | $ | (50,998) | $ | 157,380 | ||||||||||||||
Deferred income taxes, net | $ | 90,792 | $ | 13,035 | $ | 103,827 | ||||||||||||||
Total Assets | $ | 4,981,325 | $ | (37,963) | $ | 4,943,362 | ||||||||||||||
Distributions in excess of accumulated earnings | $ | (3,665,569) | $ | (37,946) | $ | (3,703,515) | ||||||||||||||
Total Uniti shareholders' deficit | $ | (2,446,730) | $ | (37,946) | $ | (2,484,676) | ||||||||||||||
Operating partnership units | $ | 2,040 | $ | (17) | $ | 2,023 | ||||||||||||||
Total shareholders' deficit | $ | (2,444,440) | $ | (37,963) | $ | (2,482,403) | ||||||||||||||
Total Liabilities and Shareholders' Deficit | $ | 4,981,325 | $ | (37,963) | $ | 4,943,362 |
Three Months Ended September 30, 2023 | ||||||||||||||||||||
(Thousands) | As Reported | Adjustments | As Restated | |||||||||||||||||
Goodwill impairment | $ | 153,000 | $ | 50,998 | $ | 203,998 | ||||||||||||||
Loss before income taxes and equity in earnings from unconsolidated entities | $ | (124,698) | $ | (50,998) | $ | (175,696) | ||||||||||||||
Income tax benefit | $ | (43,095) | $ | (13,035) | $ | (56,130) | ||||||||||||||
Net loss | $ | (80,933) | $ | (37,963) | $ | (118,896) | ||||||||||||||
Net loss attributable to noncontrolling interest | $ | (36) | $ | (17) | $ | (53) | ||||||||||||||
Net loss attributable to shareholders | $ | (80,897) | $ | (37,946) | $ | (118,843) | ||||||||||||||
Net loss attributable to common shareholders | $ | (81,223) | $ | (37,946) | $ | (119,169) | ||||||||||||||
Earnings per share - Basic | $ | (0.34) | $ | (0.16) | $ | (0.50) | ||||||||||||||
Earnings per share - Diluted | $ | (0.34) | $ | (0.16) | $ | (0.50) | ||||||||||||||
Comprehensive loss: | ||||||||||||||||||||
Net loss | $ | (80,933) | $ | (37,963) | $ | (118,896) | ||||||||||||||
Comprehensive loss | $ | (80,933) | $ | (37,963) | $ | (118,896) | ||||||||||||||
Comprehensive loss attributable to noncontrolling interest | $ | (36) | $ | (17) | $ | (53) | ||||||||||||||
Comprehensive loss attributable to shareholders | $ | (80,897) | $ | (37,946) | $ | (118,843) |
Nine Months Ended September 30, 2023 | ||||||||||||||||||||
(Thousands) | As Reported | Adjustments | As Restated | |||||||||||||||||
Goodwill impairment | $ | 153,000 | $ | 50,998 | $ | 203,998 | ||||||||||||||
Loss before income taxes and equity in earnings from unconsolidated entities | $ | (126,360) | $ | (50,998) | $ | (177,358) | ||||||||||||||
Income tax benefit | $ | (49,864) | $ | (13,035) | $ | (62,899) | ||||||||||||||
Net loss | $ | (74,506) | $ | (37,963) | $ | (112,469) | ||||||||||||||
Net loss attributable to noncontrolling interest | $ | (33) | $ | (17) | $ | (50) | ||||||||||||||
Net loss attributable to shareholders | $ | (74,473) | $ | (37,946) | $ | (112,419) | ||||||||||||||
Net loss attributable to common shareholders | $ | (75,378) | $ | (37,946) | $ | (113,324) | ||||||||||||||
Earnings per share - Basic | $ | (0.32) | $ | (0.16) | $ | (0.48) | ||||||||||||||
Earnings per share - Diluted | $ | (0.32) | $ | (0.16) | $ | (0.48) | ||||||||||||||
Comprehensive loss: | ||||||||||||||||||||
Net loss | $ | (74,506) | $ | (37,963) | $ | (112,469) | ||||||||||||||
Comprehensive loss | $ | (74,506) | $ | (37,963) | $ | (112,469) | ||||||||||||||
Comprehensive loss attributable to noncontrolling interest | $ | (33) | $ | (17) | $ | (50) | ||||||||||||||
Comprehensive loss attributable to shareholders | $ | (74,473) | $ | (37,946) | $ | (112,419) |
Nine Months Ended September 30, 2023 | ||||||||||||||||||||
(Thousands) | As Reported | Adjustments | As Restated | |||||||||||||||||
Cash Flows from Operating Activities | ||||||||||||||||||||
Net Loss | $ | (74,506) | $ | (37,963) | $ | (112,469) | ||||||||||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||||||||
Deferred income taxes | $ | (50,161) | $ | (13,035) | $ | (63,196) | ||||||||||||||
Goodwill impairment | $ | 153,000 | $ | 50,998 | $ | 203,998 | ||||||||||||||
Net cash provided by operating activities | $ | 190,575 | $ | — | $ | 190,575 |
(Thousands) | September 30, 2024 | December 31, 2023 | ||||||||||||
Cash and cash equivalents | $ | 34,077 | $ | 62,264 | ||||||||||
Restricted cash and cash equivalents | 19,311 | — | ||||||||||||
Cash, restricted cash and cash equivalents at end of period | $ | 53,388 | $ | 62,264 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Revenue disaggregated by revenue stream | ||||||||||||||||||||||||||
Revenue from contracts with customers | ||||||||||||||||||||||||||
Uniti Fiber | ||||||||||||||||||||||||||
Lit backhaul | $ | 17,938 | $ | 18,246 | $ | 58,305 | $ | 57,221 | ||||||||||||||||||
Enterprise and wholesale | 26,381 | 24,211 | 77,601 | 70,144 | ||||||||||||||||||||||
E-Rate and government | 11,327 | 15,911 | 38,645 | 43,947 | ||||||||||||||||||||||
Other | 917 | 786 | 2,644 | 2,264 | ||||||||||||||||||||||
Uniti Fiber | 56,563 | 59,154 | 177,195 | 173,576 | ||||||||||||||||||||||
Uniti Leasing | 1,799 | 1,868 | 5,073 | 5,142 | ||||||||||||||||||||||
Total revenue from contracts with customers | 58,362 | 61,022 | 182,268 | 178,718 | ||||||||||||||||||||||
Revenue accounted for under leasing guidance | ||||||||||||||||||||||||||
Uniti Leasing | 221,123 | 212,720 | 653,756 | 632,707 | ||||||||||||||||||||||
Uniti Fiber | 12,762 | 16,913 | 37,588 | 52,750 | ||||||||||||||||||||||
Total revenue accounted for under leasing guidance | 233,885 | 229,633 | 691,344 | 685,457 | ||||||||||||||||||||||
Total revenue | $ | 292,247 | $ | 290,655 | $ | 873,612 | $ | 864,175 |
(Thousands) | Contract Assets | Contract Liabilities | ||||||||||||
Balance at December 31, 2023 | $ | 26 | $ | 11,109 | ||||||||||
Balance at September 30, 2024 | $ | — | $ | 10,613 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Lease income - operating leases | $ | 233,885 | $ | 229,633 | $ | 691,344 | $ | 685,457 |
(Thousands) | September 30, 2024 | December 31, 2023 | ||||||||||||
Land | $ | 26,518 | $ | 26,533 | ||||||||||
Building and improvements | 348,683 | 347,700 | ||||||||||||
Poles | 333,447 | 314,488 | ||||||||||||
Fiber | 4,128,677 | 3,862,635 | ||||||||||||
Equipment | 437 | 436 | ||||||||||||
Copper | 3,973,887 | 3,974,410 | ||||||||||||
Conduit | 90,117 | 90,087 | ||||||||||||
Tower assets | 58 | 58 | ||||||||||||
Finance lease assets | 1,889 | 1,890 | ||||||||||||
Other assets | 10,432 | 10,434 | ||||||||||||
8,914,145 | 8,628,671 | |||||||||||||
Less: accumulated depreciation | (5,812,265) | (5,690,066) | ||||||||||||
Underlying assets under operating leases, net | $ | 3,101,880 | $ | 2,938,605 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Depreciation expense for underlying assets under operating leases | $ | 46,307 | $ | 45,795 | $ | 137,955 | $ | 136,640 |
(Thousands) | Operating Leases | Finance Leases | ||||||||||||
2024 | $ | 4,079 | $ | 1,060 | ||||||||||
2025 | 17,095 | 4,241 | ||||||||||||
2026 | 13,616 | 4,115 | ||||||||||||
2027 | 10,833 | 3,408 | ||||||||||||
2028 | 9,196 | 2,581 | ||||||||||||
Thereafter | 102,944 | 9,327 | ||||||||||||
Total undiscounted lease payments | $ | 157,763 | $ | 24,732 | ||||||||||
Less: imputed interest | (78,978) | (6,863) | ||||||||||||
Total lease liabilities | $ | 78,785 | $ | 17,869 |
(Thousands) | Total | Quoted Prices in Active Markets (Level 1) | Prices with Other Observable Inputs (Level 2) | Prices with Unobservable Inputs (Level 3) | ||||||||||||||||||||||
At September 30, 2024 | ||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Derivative asset | $ | 231 | $ | — | $ | 231 | $ | — | ||||||||||||||||||
Total | $ | 231 | $ | — | $ | 231 | $ | — | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||
Senior secured notes - 10.50%, due February 15, 2028 (see Note 10) | $ | 3,100,886 | $ | — | $ | 3,100,886 | $ | — | ||||||||||||||||||
Senior secured notes - 4.75%, due April 15, 2028 | 526,462 | — | 526,462 | — | ||||||||||||||||||||||
Senior unsecured notes - 6.50%, due February 15, 2029 | 974,565 | — | 974,565 | — | ||||||||||||||||||||||
Senior unsecured notes - 6.00%, due January 15, 2030 | 604,480 | — | 604,480 | — | ||||||||||||||||||||||
Convertible senior notes - 7.50% due December 1, 2027 | 345,783 | — | 345,783 | — | ||||||||||||||||||||||
ABS Loan Facility, variable rate, due September 1, 2025 | 273,625 | — | 273,625 | — | ||||||||||||||||||||||
Senior secured revolving credit facility, variable rate, due September 24, 2027 | 4,999 | — | 4,999 | — | ||||||||||||||||||||||
Settlement payable | 94,465 | — | 94,465 | — | ||||||||||||||||||||||
Total | $ | 5,925,265 | $ | — | $ | 5,925,265 | $ | — |
(Thousands) | Total | Quoted Prices in Active Markets (Level 1) | Prices with Other Observable Inputs (Level 2) | Prices with Unobservable Inputs (Level 3) | ||||||||||||||||||||||
At December 31, 2023 | ||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||
Senior secured notes - 10.50%, due February 15, 2028 | $ | 2,624,596 | $ | — | $ | 2,624,596 | $ | — | ||||||||||||||||||
Senior secured notes - 4.75%, due April 15, 2028 | 488,205 | — | 488,205 | — | ||||||||||||||||||||||
Senior unsecured notes - 6.50% , due February 15, 2029 | 796,125 | — | 796,125 | — | ||||||||||||||||||||||
Senior unsecured notes - 6.00%, due January 15, 2030 | 486,675 | — | 486,675 | — | ||||||||||||||||||||||
Exchangeable senior notes - 4.00%, due June 15, 2024 | 122,140 | — | 122,140 | — | ||||||||||||||||||||||
Convertible senior notes - 7.50%, due December 1, 2027 | 301,755 | — | 301,755 | — | ||||||||||||||||||||||
Senior secured revolving credit facility, variable rate, due September 24, 2027 | 207,979 | — | 207,979 | — | ||||||||||||||||||||||
Settlement payable | 160,550 | — | 160,550 | — | ||||||||||||||||||||||
Total | $ | 5,188,025 | $ | — | $ | 5,188,025 | $ | — |
(Thousands) | Depreciable Lives | September 30, 2024 | December 31, 2023 | |||||||||||||||||
Land | Indefinite | $ | 30,507 | $ | 30,099 | |||||||||||||||
Building and improvements | 3 - 40 years | 371,600 | 366,490 | |||||||||||||||||
Poles | 30 years | 333,447 | 314,489 | |||||||||||||||||
Fiber | 30 years | 5,148,425 | 4,835,623 | |||||||||||||||||
Equipment | 5 - 7 years | 493,096 | 460,463 | |||||||||||||||||
Copper | 20 years | 3,973,887 | 3,974,410 | |||||||||||||||||
Conduit | 30 years | 90,117 | 90,087 | |||||||||||||||||
Tower assets | 20 years | 1,221 | 1,221 | |||||||||||||||||
Finance lease assets | (1) | 52,824 | 52,589 | |||||||||||||||||
Other assets | 15 - 20 years | 10,435 | 10,436 | |||||||||||||||||
Construction in progress | (1) | 44,620 | 49,771 | |||||||||||||||||
Corporate assets | 3 - 7 years | 16,315 | 15,731 | |||||||||||||||||
10,566,494 | 10,201,409 | |||||||||||||||||||
Less accumulated depreciation | (6,409,952) | (6,219,340) | ||||||||||||||||||
Net property, plant and equipment | $ | 4,156,542 | $ | 3,982,069 |
(Thousands) | Location on Condensed Consolidated Balance Sheets | September 30, 2024 | December 31, 2023 | |||||||||||||||||
Interest rate caps | Derivative asset | $ | 231 | $ | — |
(Thousands) | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||
Derivatives in Cash Flow Hedging Relationships (Interest Rate Caps) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Amount of loss recognized on derivative in Other Comprehensive Loss | $ | (834) | $ | — | $ | (661) | $ | — | ||||||||||||||||||
Amounts reclassified from Accumulated Other Comprehensive Loss into Interest Expense | $ | 122 | $ | — | $ | 159 | $ | — | ||||||||||||||||||
Total Amount of Interest Expense Presented in the Condensed Consolidated Statements of Income (Loss) | $ | 131,007 | $ | 120,691 | $ | 381,693 | $ | 389,243 |
(Thousands) | Uniti Fiber | Total | ||||||||||||
Goodwill at December 31, 2023 | $ | 672,878 | $ | 672,878 | ||||||||||
Accumulated impairment charges as of December 31, 2023 | (515,498) | (515,498) | ||||||||||||
Balance at December 31, 2023 | $ | 157,380 | $ | 157,380 | ||||||||||
Goodwill at September 30, 2024 | $ | 672,878 | $ | 672,878 | ||||||||||
Accumulated impairment charges as of September 30, 2024 | (515,498) | (515,498) | ||||||||||||
Balance at September 30, 2024 | $ | 157,380 | $ | 157,380 |
(Thousands) | September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||
Original Cost | Accumulated Amortization | Original Cost | Accumulated Amortization | |||||||||||||||||||||||
Finite life intangible assets: | ||||||||||||||||||||||||||
Customer lists | $ | 416,104 | $ | (168,630) | $ | 416,104 | $ | (151,542) | ||||||||||||||||||
Contracts | 52,536 | (26,268) | 52,536 | (21,343) | ||||||||||||||||||||||
Underlying Rights | 10,497 | (1,400) | 10,497 | (1,137) | ||||||||||||||||||||||
Total intangible assets | $ | 479,137 | $ | 479,137 | ||||||||||||||||||||||
Less: accumulated amortization | (196,298) | (174,022) | ||||||||||||||||||||||||
Total intangible assets, net | $ | 282,839 | $ | 305,115 | ||||||||||||||||||||||
Finite life intangible liabilities: | ||||||||||||||||||||||||||
Below-market leases | $ | 191,154 | $ | (42,777) | $ | 191,154 | $ | (34,757) | ||||||||||||||||||
Finite life intangible liabilities: | ||||||||||||||||||||||||||
Below-market leases | $ | 191,154 | $ | 191,154 | ||||||||||||||||||||||
Less: accumulated amortization | (42,777) | (34,757) | ||||||||||||||||||||||||
Total intangible liabilities, net | $ | 148,377 | $ | 156,397 |
(Thousands) | September 30, 2024 | December 31, 2023 | ||||||||||||
Principal amount | $ | 5,866,500 | $ | 5,617,442 | ||||||||||
Less unamortized discount, premium and debt issuance costs | (83,867) | (93,863) | ||||||||||||
Notes and other debt less unamortized discount, premium and debt issuance costs | $ | 5,782,633 | $ | 5,523,579 |
September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
(Thousands) | Principal | Unamortized Discount, Premium and Debt Issuance Costs | Principal | Unamortized Discount, Premium and Debt Issuance Costs | ||||||||||||||||||||||
Senior secured notes - 10.50% due February 15, 2028 (discount is based on imputed interest rate of 10.99%) | $ | 2,900,000 | $ | (40,006) | $ | 2,600,000 | $ | (48,290) | ||||||||||||||||||
Senior secured notes - 4.75%, due April 15, 2028 (discount is based on imputed interest rate of 5.04%) | 570,000 | (5,345) | 570,000 | (6,360) | ||||||||||||||||||||||
Senior unsecured notes - 6.50%, due February 15, 2029 (discount is based on imputed interest rate of 6.83%) | 1,110,000 | (13,783) | 1,110,000 | (15,761) | ||||||||||||||||||||||
Senior unsecured notes - 6.00% due January 15, 2030 (discount is based on imputed interest rate of 6.27%) | 700,000 | (8,335) | 700,000 | (9,307) | ||||||||||||||||||||||
Exchangeable senior notes - 4.00%, due June 15, 2024 (discount is based on imputed interest rate of 4.77%) | — | — | 122,942 | (427) | ||||||||||||||||||||||
Convertible senior notes - 7.50%, due December 1, 2027 (discount is based on imputed interest rate of 8.29%) | 306,500 | (6,742) | 306,500 | (8,092) | ||||||||||||||||||||||
ABS Loan Facility, variable rate, due September 1, 2025 (discount is based on imputed interest rate of 10.33%) | 275,000 | (4,983) | — | — | ||||||||||||||||||||||
Senior secured revolving credit facility, variable rate, due September 24, 2027 (discount is based on imputed interest rate of 11.16%) | 5,000 | (4,673) | 208,000 | (5,625) | ||||||||||||||||||||||
Total | $ | 5,866,500 | $ | (83,867) | $ | 5,617,442 | $ | (93,863) | ||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
(as restated) | (as restated) | |||||||||||||||||||||||||
Basic earnings per share: | ||||||||||||||||||||||||||
Numerator: | ||||||||||||||||||||||||||
Net income (loss) attributable to shareholders | $ | 12,229 | $ | (118,843) | $ | 71,836 | $ | (112,419) | ||||||||||||||||||
Less: Income allocated to participating securities | (334) | (321) | (1,493) | (890) | ||||||||||||||||||||||
Dividends declared on convertible preferred stock | (5) | (5) | (15) | (15) | ||||||||||||||||||||||
Net income (loss) attributable to common shares | $ | 11,890 | $ | (119,169) | $ | 70,328 | $ | (113,324) | ||||||||||||||||||
Denominator: | ||||||||||||||||||||||||||
Basic weighted-average common shares outstanding | 237,480 | 236,533 | 237,242 | 236,352 | ||||||||||||||||||||||
Basic income (loss) earnings per common share | $ | 0.05 | $ | (0.50) | $ | 0.30 | $ | (0.48) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
(as restated) | (as restated) | |||||||||||||||||||||||||
Diluted earnings per share: | ||||||||||||||||||||||||||
Numerator: | ||||||||||||||||||||||||||
Net income (loss) attributable to shareholders | $ | 12,229 | $ | (118,843) | $ | 71,836 | $ | (112,419) | ||||||||||||||||||
Less: Income allocated to participating securities | (334) | (321) | (1,493) | (890) | ||||||||||||||||||||||
Dividends declared on convertible preferred stock | (5) | (5) | (15) | (15) | ||||||||||||||||||||||
Impact on if-converted dilutive securities | — | — | — | — | ||||||||||||||||||||||
Net income (loss) attributable to common shares | $ | 11,890 | $ | (119,169) | $ | 70,328 | $ | (113,324) | ||||||||||||||||||
Denominator: | ||||||||||||||||||||||||||
Basic weighted-average common shares outstanding | 237,480 | 236,533 | 237,242 | 236,352 | ||||||||||||||||||||||
Effect of dilutive non-participating securities | — | — | — | — | ||||||||||||||||||||||
Impact on if-converted dilutive securities | — | — | — | — | ||||||||||||||||||||||
Weighted-average shares for dilutive earnings per common share | 237,480 | 236,533 | 237,242 | 236,352 | ||||||||||||||||||||||
Dilutive earnings (loss) per common share | $ | 0.05 | $ | (0.50) | $ | 0.30 | $ | (0.48) |
Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 222,922 | $ | 69,325 | $ | — | $ | 292,247 | ||||||||||||||||||
Adjusted EBITDA | $ | 215,188 | $ | 25,557 | $ | (5,421) | $ | 235,324 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 131,007 | |||||||||||||||||||||||||
Depreciation and amortization | 45,281 | 34,031 | 13 | 79,325 | ||||||||||||||||||||||
Transaction related and other costs | 14,404 | |||||||||||||||||||||||||
Other, net | 918 | |||||||||||||||||||||||||
Stock-based compensation | 3,375 | |||||||||||||||||||||||||
Income tax benefit | (5,935) | |||||||||||||||||||||||||
Net income | $ | 12,230 |
Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 214,588 | $ | 76,067 | $ | — | $ | 290,655 | ||||||||||||||||||
Adjusted EBITDA | $ | 208,561 | $ | 29,857 | $ | (5,408) | $ | 233,010 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 120,691 | |||||||||||||||||||||||||
Depreciation and amortization | 44,754 | 32,570 | 13 | 77,337 | ||||||||||||||||||||||
Transaction related and other costs | 1,441 | |||||||||||||||||||||||||
Gain on sale of real estate | (1,424) | |||||||||||||||||||||||||
Goodwill impairment | 203,998 | |||||||||||||||||||||||||
Other, net | 2,091 | |||||||||||||||||||||||||
Stock-based compensation | 3,148 | |||||||||||||||||||||||||
Income tax benefit | (56,130) | |||||||||||||||||||||||||
Adjustments for equity in earnings from unconsolidated entities | 754 | |||||||||||||||||||||||||
Net loss | $ | (118,896) |
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 658,829 | $ | 214,783 | $ | — | $ | 873,612 | ||||||||||||||||||
Adjusted EBITDA | $ | 636,718 | $ | 80,486 | $ | (16,593) | $ | 700,611 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 381,693 | |||||||||||||||||||||||||
Depreciation and amortization | 134,874 | 99,948 | 40 | 234,862 | ||||||||||||||||||||||
Transaction related and other costs | 31,068 | |||||||||||||||||||||||||
Gain on sale of real estate | (18,999) | |||||||||||||||||||||||||
Other, net | 3,877 | |||||||||||||||||||||||||
Stock-based compensation | 10,120 | |||||||||||||||||||||||||
Income tax benefit | (13,869) | |||||||||||||||||||||||||
Net income | $ | 71,859 |
Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 637,849 | $ | 226,326 | $ | — | $ | 864,175 | ||||||||||||||||||
Adjusted EBITDA | $ | 620,079 | $ | 88,712 | $ | (16,413) | $ | 692,378 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 389,243 | |||||||||||||||||||||||||
Depreciation and amortization | 133,617 | 97,719 | 43 | 231,379 | ||||||||||||||||||||||
Transaction related and other costs | 9,805 | |||||||||||||||||||||||||
Gain on sale of real estate | (1,424) | |||||||||||||||||||||||||
Goodwill impairment | 203,998 | |||||||||||||||||||||||||
Other, net | 23,073 | |||||||||||||||||||||||||
Stock-based compensation | 9,408 | |||||||||||||||||||||||||
Income tax benefit | (62,899) | |||||||||||||||||||||||||
Adjustments for equity in earnings from unconsolidated entities | 2,264 | |||||||||||||||||||||||||
Net loss | $ | (112,469) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Cash flow hedge: | ||||||||||||||||||||||||||
Balance at beginning of period attributable to shareholders | $ | 136 | $ | — | $ | — | $ | — | ||||||||||||||||||
Change in fair value of derivative asset | (834) | — | (661) | — | ||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income | (122) | — | (159) | — | ||||||||||||||||||||||
Balance at end of period | (820) | — | (820) | — | ||||||||||||||||||||||
Less: Other comprehensive income attributable to noncontrolling interest | 0 | — | 0 | — | ||||||||||||||||||||||
Balance at end of period attributable to shareholders | (820) | — | (820) | — | ||||||||||||||||||||||
Accumulated other comprehensive loss at end of period | $ | (820) | $ | — | $ | (820) | $ | — |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Revenues | Amount | % of Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Revenue from rentals | ||||||||||||||||||||||||||
Uniti Leasing | $ | 221,123 | 75.6% | $ | 212,720 | 73.3% | ||||||||||||||||||||
Uniti Fiber | 12,762 | 4.4% | 16,913 | 5.8% | ||||||||||||||||||||||
Total revenue from rentals | 233,885 | 80.0% | 229,633 | 79.1% | ||||||||||||||||||||||
Service revenues | ||||||||||||||||||||||||||
Uniti Leasing | 1,799 | 0.6% | 1,868 | 0.6% | ||||||||||||||||||||||
Uniti Fiber | 56,563 | 19.4% | 59,154 | 20.3% | ||||||||||||||||||||||
Total service revenues | 58,362 | 20.0% | 61,022 | 20.9% | ||||||||||||||||||||||
Total revenues | 292,247 | 100.0% | 290,655 | 100.0% | ||||||||||||||||||||||
Costs and Expenses: | ||||||||||||||||||||||||||
Interest expense, net | 131,007 | 44.8% | 120,691 | 41.5% | ||||||||||||||||||||||
Depreciation and amortization | 79,325 | 27.2% | 77,337 | 26.6% | ||||||||||||||||||||||
General and administrative expense | 26,697 | 9.1% | 25,481 | 8.8% | ||||||||||||||||||||||
Operating expense (exclusive of depreciation and amortization) | 34,519 | 11.8% | 37,392 | 12.9% | ||||||||||||||||||||||
Transaction related and other costs | 14,404 | 4.9% | 1,441 | 0.5% | ||||||||||||||||||||||
Gain on sale of real estate | — | 0.0% | (1,424) | (0.5%) | ||||||||||||||||||||||
Goodwill impairment | — | 0.0% | 203,998 | 70.2% | ||||||||||||||||||||||
Other expense (income), net | — | 0.0% | 1,435 | 0.5% | ||||||||||||||||||||||
Total costs and expenses | 285,952 | 97.8% | 466,351 | 160.5% | ||||||||||||||||||||||
Income (loss) before income taxes and equity in earnings from unconsolidated entities | 6,295 | 2.2% | (175,696) | (60.5%) | ||||||||||||||||||||||
Income tax benefit | (5,935) | (2.0%) | (56,130) | (19.3%) | ||||||||||||||||||||||
Equity in earnings from unconsolidated entities | — | —% | (670) | (0.2%) | ||||||||||||||||||||||
Net income (loss) | 12,230 | 4.2% | (118,896) | (41.0%) | ||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 1 | 0.0% | (53) | (0.0%) | ||||||||||||||||||||||
Net income (loss) attributable to shareholders | 12,229 | 4.2% | (118,843) | (40.9%) | ||||||||||||||||||||||
Participating securities' share in earnings | (334) | (0.1%) | (321) | (0.1%) | ||||||||||||||||||||||
Dividends declared on convertible preferred stock | (5) | (0.0%) | (5) | (0.0%) | ||||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 11,890 | 4.1% | $ | (119,169) | (41.0%) |
Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 222,922 | $ | 69,325 | $ | — | $ | 292,247 | ||||||||||||||||||
Adjusted EBITDA | $ | 215,188 | $ | 25,557 | $ | (5,421) | $ | 235,324 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 131,007 | |||||||||||||||||||||||||
Depreciation and amortization | 45,281 | 34,031 | 13 | 79,325 | ||||||||||||||||||||||
Transaction related and other costs | 14,404 | |||||||||||||||||||||||||
Other, net | 918 | |||||||||||||||||||||||||
Stock-based compensation | 3,375 | |||||||||||||||||||||||||
Income tax benefit | (5,935) | |||||||||||||||||||||||||
Net income | $ | 12,230 |
Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 214,588 | $ | 76,067 | $ | — | $ | 290,655 | ||||||||||||||||||
Adjusted EBITDA | $ | 208,561 | $ | 29,857 | $ | (5,408) | $ | 233,010 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 120,691 | |||||||||||||||||||||||||
Depreciation and amortization | 44,754 | 32,570 | 13 | 77,337 | ||||||||||||||||||||||
Transaction related and other costs | 1,441 | |||||||||||||||||||||||||
Gain on sale of real estate | (1,424) | |||||||||||||||||||||||||
Goodwill impairment | 203,998 | |||||||||||||||||||||||||
Other, net | 2,091 | |||||||||||||||||||||||||
Stock-based compensation | 3,148 | |||||||||||||||||||||||||
Income tax benefit | (56,130) | |||||||||||||||||||||||||
Adjustments for equity in earnings from unconsolidated entities | 754 | |||||||||||||||||||||||||
Net loss | $ | (118,896) |
Operating Metrics | ||||||||||||||||||||
September 30, | ||||||||||||||||||||
2024 | 2023 | % Increase / (Decrease) | ||||||||||||||||||
Operating metrics: | ||||||||||||||||||||
Uniti Leasing: | ||||||||||||||||||||
Fiber strand miles | 5,650,000 | 5,460,000 | 3.5% | |||||||||||||||||
Copper strand miles | 231,000 | 230,000 | 0.4% | |||||||||||||||||
Uniti Fiber: | ||||||||||||||||||||
Fiber strand miles | 3,040,000 | 2,940,000 | 3.4% | |||||||||||||||||
Customer connections | 29,415 | 28,257 | 4.1% |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Consolidated Revenues | Amount | % of Consolidated Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Uniti Leasing | $ | 222,922 | 76.3% | $ | 214,588 | 73.8% | ||||||||||||||||||||
Uniti Fiber | 69,325 | 23.7% | 76,067 | 26.2% | ||||||||||||||||||||||
Total revenues | $ | 292,247 | 100.0% | $ | 290,655 | 100.0% |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Segment Revenues | Amount | % of Segment Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Uniti Leasing revenues: | ||||||||||||||||||||||||||
Windstream Leases: | ||||||||||||||||||||||||||
Cash revenue | ||||||||||||||||||||||||||
Cash rent | $ | 169,180 | 75.9% | $ | 168,338 | 78.5% | ||||||||||||||||||||
GCI revenue | 14,613 | 6.6% | 8,450 | 3.9% | ||||||||||||||||||||||
Total cash revenue | 183,793 | 82.5% | 176,788 | 82.4% | ||||||||||||||||||||||
Non-cash revenue | ||||||||||||||||||||||||||
TCI revenue | 12,791 | 5.7% | 11,707 | 5.4% | ||||||||||||||||||||||
GCI revenue | 3,136 | 1.4% | 4,436 | 2.1% | ||||||||||||||||||||||
Other straight-line revenue | 558 | 0.2% | 1,401 | 0.7% | ||||||||||||||||||||||
Total non-cash revenue | 16,485 | 7.3% | 17,544 | 8.2% | ||||||||||||||||||||||
Total Windstream revenue | 200,278 | 89.8% | 194,332 | 90.6% | ||||||||||||||||||||||
Other services | 22,644 | 10.2% | 20,256 | 9.4% | ||||||||||||||||||||||
Total Uniti Leasing revenues | $ | 222,922 | 100.0% | $ | 214,588 | 100.0% |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Segment Revenues | Amount | % of Segment Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Uniti Fiber revenues: | ||||||||||||||||||||||||||
Lit backhaul services | $ | 17,938 | 25.9% | $ | 18,246 | 24.0% | ||||||||||||||||||||
Enterprise and wholesale | 26,381 | 38.1% | 24,211 | 31.9% | ||||||||||||||||||||||
E-Rate and government | 11,327 | 16.3% | 15,911 | 20.9% | ||||||||||||||||||||||
Dark fiber and small cells | 12,762 | 18.4% | 16,913 | 22.2% | ||||||||||||||||||||||
Other services | 917 | 1.3% | 786 | 1.0% | ||||||||||||||||||||||
Total Uniti Fiber revenues | $ | 69,325 | 100.0% | $ | 76,067 | 100.0% |
Three Months Ended September 30, | ||||||||||||||||||||
(Thousands) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||||
(as restated) | ||||||||||||||||||||
Interest expense, net: | ||||||||||||||||||||
Cash: | ||||||||||||||||||||
Senior secured notes | $ | 84,411 | $ | 75,019 | $ | 9,392 | ||||||||||||||
Senior unsecured notes | 34,284 | 35,514 | (1,230) | |||||||||||||||||
Senior secured revolving credit facility - variable rate | 676 | 3,510 | (2,834) | |||||||||||||||||
ABS Loan Facility | 5,672 | — | 5,672 | |||||||||||||||||
Interest rate cap | (19) | — | (19) | |||||||||||||||||
Other | (972) | 49 | (1,021) | |||||||||||||||||
Total cash interest | 124,052 | 114,092 | 9,960 | |||||||||||||||||
Non-cash: | ||||||||||||||||||||
Amortization of deferred financing costs and debt discount | 5,824 | 4,520 | 1,304 | |||||||||||||||||
Accretion of settlement payable | 1,421 | 2,497 | (1,076) | |||||||||||||||||
Interest rate cap | 429 | — | 429 | |||||||||||||||||
Capitalized interest | (719) | (418) | (301) | |||||||||||||||||
Total non-cash interest | 6,955 | 6,599 | 356 | |||||||||||||||||
Total interest expense, net | $ | 131,007 | $ | 120,691 | $ | 10,316 |
Three Months Ended September 30, | ||||||||||||||||||||
(Thousands) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||||
(as restated) | ||||||||||||||||||||
Depreciation and amortization expense by segment: | ||||||||||||||||||||
Depreciation expense | ||||||||||||||||||||
Uniti Leasing | $ | 43,552 | $ | 43,026 | $ | 526 | ||||||||||||||
Uniti Fiber | 28,335 | 26,872 | 1,463 | |||||||||||||||||
Corporate | 13 | 13 | — | |||||||||||||||||
Total depreciation expense | 71,900 | 69,911 | 1,989 | |||||||||||||||||
Amortization expense | ||||||||||||||||||||
Uniti Leasing | 1,729 | 1,728 | 1 | |||||||||||||||||
Uniti Fiber | 5,696 | 5,698 | (2) | |||||||||||||||||
Total amortization expense | 7,425 | 7,426 | (1) | |||||||||||||||||
Total depreciation and amortization expense | $ | 79,325 | $ | 77,337 | $ | 1,988 |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Consolidated Revenues | Amount | % of Consolidated Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
General and administrative expense by segment: | ||||||||||||||||||||||||||
Uniti Leasing | $ | 2,972 | 1.0% | $ | 2,668 | 1.0% | ||||||||||||||||||||
Uniti Fiber | 16,313 | 5.6% | 15,590 | 5.4% | ||||||||||||||||||||||
Corporate | 7,412 | 2.5% | 7,223 | 2.4% | ||||||||||||||||||||||
Total general and administrative expenses | $ | 26,697 | 9.1% | $ | 25,481 | 8.8% |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Consolidated Revenues | Amount | % of Consolidated Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Operating expense by segment: | ||||||||||||||||||||||||||
Uniti Leasing | $ | 6,096 | 2.1% | $ | 6,070 | 2.1% | ||||||||||||||||||||
Uniti Fiber | 28,423 | 9.7% | 31,322 | 10.8% | ||||||||||||||||||||||
Total operating expenses | $ | 34,519 | 11.8% | $ | 37,392 | 12.9% |
Three Months Ended September 30, | ||||||||||||||
(Thousands) | 2024 | 2023 | ||||||||||||
(as restated) | ||||||||||||||
Income tax benefit | ||||||||||||||
Pre-tax loss (Uniti Fiber) | $ | (6,321) | $ | (56,522) | ||||||||||
REIT state and local taxes | 386 | 392 | ||||||||||||
Total income tax benefit | $ | (5,935) | $ | (56,130) |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Revenues | Amount | % of Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Revenue from rentals | ||||||||||||||||||||||||||
Uniti Leasing | $ | 653,756 | 74.8 | % | $ | 632,707 | 73.2 | % | ||||||||||||||||||
Uniti Fiber | 37,588 | 4.3 | % | 52,750 | 6.1 | % | ||||||||||||||||||||
Total revenue from rentals | 691,344 | 79.1 | % | 685,457 | 79.3 | % | ||||||||||||||||||||
Service revenues | ||||||||||||||||||||||||||
Uniti Leasing | 5,073 | 0.6 | % | 5,142 | 0.6 | % | ||||||||||||||||||||
Uniti Fiber | 177,195 | 20.3 | % | 173,576 | 20.1 | % | ||||||||||||||||||||
Total service revenues | 182,268 | 20.9 | % | 178,718 | 20.7 | % | ||||||||||||||||||||
Total revenues | 873,612 | 100.0 | % | 864,175 | 100.0 | % | ||||||||||||||||||||
Costs and Expenses: | ||||||||||||||||||||||||||
Interest expense, net | 381,693 | 43.7 | % | 389,243 | 45.0 | % | ||||||||||||||||||||
Depreciation and amortization | 234,862 | 26.9 | % | 231,379 | 26.8 | % | ||||||||||||||||||||
General and administrative expense | 80,546 | 9.2 | % | 77,331 | 9.0 | % | ||||||||||||||||||||
Operating expense (exclusive of depreciation and amortization) | 106,753 | 12.2 | % | 109,878 | 12.7 | % | ||||||||||||||||||||
Transaction related and other costs | 31,068 | 3.6 | % | 9,805 | 1.1 | % | ||||||||||||||||||||
Goodwill impairment | — | — | % | 203,998 | 23.6 | % | ||||||||||||||||||||
Gain on sale of real estate | (18,999) | (2.2 | %) | (1,424) | (0.2 | %) | ||||||||||||||||||||
Other expense (income), net | (301) | — | % | 21,323 | 2.5 | % | ||||||||||||||||||||
Total costs and expenses | 815,622 | 93.4 | % | 1,041,533 | 120.5 | % | ||||||||||||||||||||
Income (loss) before income taxes and equity in earnings from unconsolidated entities | 57,990 | 6.6 | % | (177,358) | (20.5 | %) | ||||||||||||||||||||
Income tax benefit | (13,869) | (1.6 | %) | (62,899) | (7.3 | %) | ||||||||||||||||||||
Equity in earnings from unconsolidated entities | — | — | % | (1,990) | (0.2 | %) | ||||||||||||||||||||
Net income (loss) | 71,859 | 8.2 | % | (112,469) | (13.0 | %) | ||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 23 | 0.0 | % | (50) | 0.0 | % | ||||||||||||||||||||
Net income (loss) attributable to shareholders | 71,836 | 8.2 | % | (112,419) | (13.0 | %) | ||||||||||||||||||||
Participating securities' share in earnings | (1,493) | (0.2 | %) | (890) | (0.1 | %) | ||||||||||||||||||||
Dividends declared on convertible preferred stock | (15) | 0.0 | % | (15) | — | % | ||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 70,328 | 8.1 | % | $ | (113,324) | (13.1 | %) |
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 658,829 | $ | 214,783 | $ | — | $ | 873,612 | ||||||||||||||||||
Adjusted EBITDA | $ | 636,718 | $ | 80,486 | $ | (16,593) | $ | 700,611 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 381,693 | |||||||||||||||||||||||||
Depreciation and amortization | 134,874 | 99,948 | 40 | 234,862 | ||||||||||||||||||||||
Transaction related and other costs | 31,068 | |||||||||||||||||||||||||
Gain on sale of real estate | (18,999) | |||||||||||||||||||||||||
Other, net | 3,877 | |||||||||||||||||||||||||
Stock-based compensation | 10,120 | |||||||||||||||||||||||||
Income tax benefit | (13,869) | |||||||||||||||||||||||||
Net income | $ | 71,859 |
Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
(Thousands) | Uniti Leasing | Uniti Fiber | Corporate | Subtotal of Reportable Segments | ||||||||||||||||||||||
Revenues | $ | 637,849 | $ | 226,326 | $ | — | $ | 864,175 | ||||||||||||||||||
Adjusted EBITDA | $ | 620,079 | $ | 88,712 | $ | (16,413) | $ | 692,378 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Interest expense | 389,243 | |||||||||||||||||||||||||
Depreciation and amortization | 133,617 | 97,719 | 43 | 231,379 | ||||||||||||||||||||||
Transaction related and other costs | 9,805 | |||||||||||||||||||||||||
Goodwill impairment | 203,998 | |||||||||||||||||||||||||
Gain on sale of real estate | (1,424) | |||||||||||||||||||||||||
Other, net | 23,073 | |||||||||||||||||||||||||
Stock-based compensation | 9,408 | |||||||||||||||||||||||||
Income tax benefit | (62,899) | |||||||||||||||||||||||||
Adjustments for equity in earnings from unconsolidated entities | 2,264 | |||||||||||||||||||||||||
Net loss | $ | (112,469) |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Consolidated Revenues | Amount | % of Consolidated Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Uniti Leasing | $ | 658,829 | 75.4% | $ | 637,849 | 73.8% | ||||||||||||||||||||
Uniti Fiber | 214,783 | 24.6% | 226,326 | 26.2% | ||||||||||||||||||||||
Total revenues | $ | 873,612 | 100.0% | $ | 864,175 | 100.0% |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Segment Revenues | Amount | % of Segment Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Uniti Leasing revenues: | ||||||||||||||||||||||||||
Windstream Leases: | ||||||||||||||||||||||||||
Cash revenue | ||||||||||||||||||||||||||
Cash rent | $ | 506,417 | 76.9% | $ | 503,897 | 79.0% | ||||||||||||||||||||
GCI revenue | 38,888 | 5.9% | 22,128 | 3.5% | ||||||||||||||||||||||
Total cash revenue | 545,305 | 82.8% | 526,025 | 82.5% | ||||||||||||||||||||||
Non-cash revenue | ||||||||||||||||||||||||||
TCI revenue | 37,248 | 5.7% | 34,628 | 5.4% | ||||||||||||||||||||||
GCI revenue | 10,643 | 1.6% | 12,245 | 1.9% | ||||||||||||||||||||||
Other straight-line revenue | 2,796 | 0.4% | 5,323 | 0.9% | ||||||||||||||||||||||
Total non-cash revenue | 50,687 | 7.7% | 52,196 | 8.2% | ||||||||||||||||||||||
Total Windstream revenue | 595,992 | 90.5% | 578,221 | 90.7% | ||||||||||||||||||||||
Other services | 62,837 | 9.5% | 59,628 | 9.3% | ||||||||||||||||||||||
Total Uniti Leasing revenues | $ | 658,829 | 100.0% | $ | 637,849 | 100.0% |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Segment Revenues | Amount | % of Segment Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Uniti Fiber revenues: | ||||||||||||||||||||||||||
Lit backhaul services | $ | 58,305 | 27.2% | $ | 57,221 | 25.3% | ||||||||||||||||||||
Enterprise and wholesale | 77,601 | 36.1% | 70,144 | 31.0% | ||||||||||||||||||||||
E-Rate and government | 38,645 | 18.0% | 43,947 | 19.4% | ||||||||||||||||||||||
Dark fiber and small cells | 37,588 | 17.5% | 52,750 | 23.3% | ||||||||||||||||||||||
Other services | 2,644 | 1.2% | 2,264 | 1.0% | ||||||||||||||||||||||
Total Uniti Fiber revenues | $ | 214,783 | 100.0% | $ | 226,326 | 100.0% |
Nine Months Ended September 30, | ||||||||||||||||||||
(Thousands) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||||
(as restated) | ||||||||||||||||||||
Interest expense, net: | ||||||||||||||||||||
Cash: | ||||||||||||||||||||
Senior secured notes | $ | 238,210 | $ | 243,226 | $ | (5,016) | ||||||||||||||
Senior unsecured notes | 105,143 | 106,674 | (1,531) | |||||||||||||||||
Senior secured revolving credit facility - variable rate | 6,560 | 8,143 | (1,583) | |||||||||||||||||
ABS Loan Facility | 13,234 | — | 13,234 | |||||||||||||||||
Interest rate cap | 1 | — | 1 | |||||||||||||||||
Other | (2,277) | 758 | (3,035) | |||||||||||||||||
Total cash interest | 360,871 | 358,801 | 2,070 | |||||||||||||||||
Non-cash: | ||||||||||||||||||||
Amortization of deferred financing costs and debt discount | 16,774 | 13,974 | 2,800 | |||||||||||||||||
Write off of deferred financing costs and debt discount | — | 10,412 | (10,412) | |||||||||||||||||
Accretion of settlement payable | 5,080 | 8,273 | (3,193) | |||||||||||||||||
Gain on extinguishment of debt | — | (1,269) | 1,269 | |||||||||||||||||
Interest rate cap | 1,149 | — | 1,149 | |||||||||||||||||
Capitalized interest | (2,181) | (948) | (1,233) | |||||||||||||||||
Total non-cash interest | 20,822 | 30,442 | (9,620) | |||||||||||||||||
Total interest expense, net | $ | 381,693 | $ | 389,243 | $ | (7,550) |
Nine Months Ended September 30, | ||||||||||||||||||||
(Thousands) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||||
(as restated) | ||||||||||||||||||||
Depreciation and amortization expense by segment: | ||||||||||||||||||||
Depreciation expense | ||||||||||||||||||||
Uniti Leasing | $ | 129,686 | $ | 128,430 | $ | 1,256 | ||||||||||||||
Uniti Fiber | 82,859 | 80,601 | 2,258 | |||||||||||||||||
Corporate | 40 | 43 | (3) | |||||||||||||||||
Total depreciation expense | 212,585 | 209,074 | 3,511 | |||||||||||||||||
Amortization expense | ||||||||||||||||||||
Uniti Leasing | 5,188 | 5,187 | 1 | |||||||||||||||||
Uniti Fiber | 17,089 | 17,118 | (29) | |||||||||||||||||
Total amortization expense | 22,277 | 22,305 | (28) | |||||||||||||||||
Total depreciation and amortization expense | $ | 234,862 | $ | 231,379 | $ | 3,483 |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Consolidated Revenues | Amount | % of Consolidated Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
General and administrative expense by segment: | ||||||||||||||||||||||||||
Uniti Leasing | $ | 8,903 | 1.0 | % | $ | 8,713 | 1.0 | % | ||||||||||||||||||
Uniti Fiber | 48,624 | 5.6 | % | 46,692 | 5.4 | % | ||||||||||||||||||||
Corporate | 23,019 | 2.6 | % | 21,926 | 2.5 | % | ||||||||||||||||||||
Total general and administrative expenses | $ | 80,546 | 9.2 | % | $ | 77,331 | 8.9 | % |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
(Thousands) | Amount | % of Consolidated Revenues | Amount | % of Consolidated Revenues | ||||||||||||||||||||||
(as restated) | ||||||||||||||||||||||||||
Operating expense by segment: | ||||||||||||||||||||||||||
Uniti Leasing | $ | 17,823 | 2.0% | $ | 17,113 | 2.0% | ||||||||||||||||||||
Uniti Fiber | 88,930 | 10.2% | 92,765 | 10.7% | ||||||||||||||||||||||
Total operating expenses | $ | 106,753 | 12.2% | $ | 109,878 | 12.7% |
Nine Months Ended September 30, | ||||||||||||||
(Thousands) | 2024 | 2023 | ||||||||||||
(as restated) | ||||||||||||||
Income tax benefit | ||||||||||||||
Pre-tax loss (Uniti Fiber) | $ | (15,071) | $ | (64,077) | ||||||||||
REIT state and local taxes | 1,157 | 1,151 | ||||||||||||
Other | 45 | 27 | ||||||||||||
Total income tax benefit | $ | (13,869) | $ | (62,899) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
(as restated) | (as restated) | ||||||||||||||||||||||
Net income (loss) | $ | 12,230 | $ | (118,896) | $ | 71,859 | $ | (112,469) | |||||||||||||||
Depreciation and amortization | 79,325 | 77,337 | 234,862 | 231,379 | |||||||||||||||||||
Interest expense, net | 131,007 | 120,691 | 381,693 | 389,243 | |||||||||||||||||||
Income tax benefit | (5,935) | (56,130) | (13,869) | (62,899) | |||||||||||||||||||
EBITDA | $ | 216,627 | $ | 23,002 | $ | 674,545 | $ | 445,254 | |||||||||||||||
Stock based compensation | 3,375 | 3,148 | 10,120 | 9,408 | |||||||||||||||||||
Transaction related and other costs | 14,404 | 1,441 | 31,068 | 9,805 | |||||||||||||||||||
Goodwill impairment | — | 203,998 | — | 203,998 | |||||||||||||||||||
Gain on sale of real estate | — | (1,424) | (18,999) | (1,424) | |||||||||||||||||||
Other, net (1) | 918 | 2,091 | 3,877 | 23,073 | |||||||||||||||||||
Adjustments for equity in earnings from unconsolidated entities | — | 754 | — | 2,264 | |||||||||||||||||||
Adjusted EBITDA | $ | 235,324 | $ | 233,010 | $ | 700,611 | $ | 692,378 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
(as restated) | (as restated) | ||||||||||||||||||||||
Other expense (income), net | $ | — | $ | 1,435 | $ | (301) | $ | 21,323 | |||||||||||||||
Amortization of non-cash rights-of-use assets (a) | 851 | 759 | 2,521 | 2,277 | |||||||||||||||||||
Severance costs (b) | 67 | — | 1,657 | — | |||||||||||||||||||
Insurance recovery (a) | — | (103) | — | (527) | |||||||||||||||||||
Other, net | $ | 918 | $ | 2,091 | $ | 3,877 | $ | 23,073 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
(as restated) | (as restated) | ||||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 11,890 | $ | (119,169) | $ | 70,328 | $ | (113,324) | |||||||||||||||
Real estate depreciation and amortization | 56,370 | 55,405 | 167,915 | 164,983 | |||||||||||||||||||
Gain on sale of real estate, net of tax | — | (1,424) | (18,951) | (1,424) | |||||||||||||||||||
Participating securities share in earnings | 334 | 321 | 1,493 | 890 | |||||||||||||||||||
Participating securities share in FFO | (1,871) | (321) | (4,166) | (1,298) | |||||||||||||||||||
Real estate depreciation and amortization from unconsolidated entities | — | 435 | — | 1,305 | |||||||||||||||||||
Adjustments for noncontrolling interests | (9) | (24) | (34) | (74) | |||||||||||||||||||
FFO attributable to common shareholders | $ | 66,714 | $ | (64,777) | $ | 216,585 | $ | 51,058 | |||||||||||||||
Transaction related and other costs | 14,404 | 1,441 | 31,068 | 9,805 | |||||||||||||||||||
Amortization of deferred financing costs and debt discount | 5,824 | 4,521 | 16,774 | 13,975 | |||||||||||||||||||
Write off of deferred financing costs and debt discount | — | — | — | 10,412 | |||||||||||||||||||
Costs related to the early repayment of debt | — | — | — | 51,997 | |||||||||||||||||||
Stock based compensation | 3,375 | 3,148 | 10,120 | 9,408 | |||||||||||||||||||
Non-real estate depreciation and amortization | 22,955 | 21,932 | 66,947 | 66,396 | |||||||||||||||||||
Goodwill impairment | — | 203,998 | — | 203,998 | |||||||||||||||||||
Straight-line revenues and amortization of below-market lease intangibles | (7,320) | (9,579) | (24,358) | (28,795) | |||||||||||||||||||
Maintenance capital expenditures | (1,891) | (1,594) | (5,889) | (5,338) | |||||||||||||||||||
Other, net | (16,999) | (63,998) | (44,297) | (90,076) | |||||||||||||||||||
Adjustments for equity in earnings from unconsolidated entities | — | 320 | — | 960 | |||||||||||||||||||
Adjustments for noncontrolling interests | (3) | (72) | (11) | (109) | |||||||||||||||||||
AFFO attributable to common shareholders | $ | 87,059 | $ | 95,340 | $ | 266,939 | $ | 293,691 |
Nine Months Ended September 30, | ||||||||||||||
(Thousands) | 2024 | 2023 | ||||||||||||
(as restated) | ||||||||||||||
Cash flow from operating activities: | ||||||||||||||
Net cash provided by operating activities | $ | 181,080 | $ | 190,575 |
Nine Months Ended September 30, | ||||||||||||||
(Thousands) | 2024 | 2023 | ||||||||||||
(as restated) | ||||||||||||||
Cash flow from investing activities: | ||||||||||||||
Capital expenditures | $ | (327,762) | $ | (368,264) | ||||||||||
Proceeds from sale of other equipment | 528 | 1,581 | ||||||||||||
Proceeds from sale of real estate | 40,039 | 1,530 | ||||||||||||
Proceeds from sale of unconsolidated entity | 40,000 | — | ||||||||||||
Net cash used in investing activities | $ | (247,195) | $ | (365,153) |
Nine Months Ended September 30, | ||||||||||||||
(Thousands) | 2024 | 2023 | ||||||||||||
(as restated) | ||||||||||||||
Cash flow from financing activities: | ||||||||||||||
Repayment of debt | $ | (122,942) | $ | (2,263,662) | ||||||||||
Proceeds from issuance of notes | 309,000 | 2,600,000 | ||||||||||||
Dividends paid | (108,445) | (107,395) | ||||||||||||
Payments of settlement payable | (73,516) | (73,516) | ||||||||||||
Borrowings under revolving credit facility | 130,000 | 450,000 | ||||||||||||
Payments under revolving credit facility | (333,000) | (367,000) | ||||||||||||
Proceeds from ABS Loan Facility | 275,000 | — | ||||||||||||
Finance lease payments | (2,020) | (1,601) | ||||||||||||
Payments for financing costs | (15,778) | (26,955) | ||||||||||||
Payment for settlement of common stock warrant | — | (56) | ||||||||||||
Termination of bond hedge option | — | 59 | ||||||||||||
Costs related to the early repayment of debt | — | (44,303) | ||||||||||||
Distributions paid to noncontrolling interests | (37) | (48) | ||||||||||||
Payment for noncontrolling interest | (92) | — | ||||||||||||
Employee stock purchase program | 656 | 730 | ||||||||||||
Payments related to tax withholding for stock-based compensation | (1,587) | (1,359) | ||||||||||||
Net cash provided by financing activities | $ | 57,239 | $ | 164,894 |
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||
(Thousands) | Success Based | Maintenance | Non-Network | Total | ||||||||||||||||||||||
Capital expenditures | ||||||||||||||||||||||||||
Uniti Leasing | $ | 13,949 | $ | — | $ | — | $ | 13,949 | ||||||||||||||||||
Growth capital improvements | 230,815 | — | — | 230,815 | ||||||||||||||||||||||
Uniti Fiber | 76,611 | 5,889 | 469 | 82,969 | ||||||||||||||||||||||
Corporate | — | — | 29 | 29 | ||||||||||||||||||||||
Total capital expenditures | $ | 321,375 | $ | 5,889 | $ | 498 | $ | 327,762 |
Period | Payment Date | Cash Dividend Per Share | Record Date | |||||||||||||||||
January 1, 2024 - March 31, 2024 | April 12, 2024 | $ | 0.15 | March 28, 2024 | ||||||||||||||||
April 1, 2024 - June 30, 2024 | June 28, 2024 | $ | 0.15 | June 14, 2024 |
Period | Total Number of Shares Purchased | Average Price Paid per Share(1) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs | ||||||||||||||||||||||
July 1, 2024 to July 31, 2024 | — | — | — | — | ||||||||||||||||||||||
August 1, 2024 to August 31, 2024 | 1,029 | $ | 4.05 | — | — | |||||||||||||||||||||
September 1, 2024 to September 30, 2024 | — | — | — | — | ||||||||||||||||||||||
Total | 1,029 | $ | 4.05 | — | — |
Exhibit Number | Description | |||||||
2.1# | ||||||||
2.2# | ||||||||
4.1* | ||||||||
31.1* | ||||||||
31.2* | ||||||||
32.1* | ||||||||
32.2* | ||||||||
101.INS | Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | |||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
* | Filed herewith | ||||
# | Schedules and similar attachments have been omitted from this filing pursuant to Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule or similar attachment will be furnished to the Securities and Exchange Commission upon request. |
UNITI GROUP INC. | ||||||||||||||
Date: | November 8, 2024 | /s/ Paul E. Bullington | ||||||||||||
Paul E. Bullington Senior Vice President – Chief Financial Officer and Treasurer (Principal Financial Officer) | ||||||||||||||
Date: | November 8, 2024 | /s/ Travis T. Black | ||||||||||||
Travis T. Black Senior Vice President – Chief Accounting Officer (Principal Accounting Officer) |
UNITI GROUP LP By: Uniti Group Inc., as its general partner | ||||||||
By: | /s/ Daniel L. Heard | |||||||
Name: Daniel L. Heard | ||||||||
Title: Executive Vice President – General Counsel and Secretary |
UNITI FIBER HOLDINGS INC. | ||||||||
By: | /s/ Daniel L. Heard | |||||||
Name: Daniel L. Heard | ||||||||
Title: Executive Vice President – General Counsel and Secretary |
UNITI GROUP FINANCE 2019 INC. | ||||||||
By: | /s/ Daniel L. Heard | |||||||
Name: Daniel L. Heard | ||||||||
Title: Executive Vice President – General Counsel and Secretary |
CSL CAPITAL, LLC | ||||||||
By: | /s/ Daniel L. Heard | |||||||
Name: Daniel L. Heard | ||||||||
Title: Executive Vice President – General Counsel and Secretary |
ANS CONNECT LLC CONTACT NETWORK, LLC CSL ALABAMA SYSTEM, LLC CSL ARKANSAS SYSTEM, LLC CSL FLORIDA SYSTEM, LLC CSL GEORGIA REALTY, LLC CSL GEORGIA SYSTEM, LLC CSL IOWA SYSTEM, LLC CSL KENTUCKY SYSTEM, LLC CSL MISSISSIPPI SYSTEM, LLC CSL MISSOURI SYSTEM, LLC CSL NATIONAL GP, LLC CSL NEW MEXICO SYSTEM, LLC CSL NORTH CAROLINA REALTY GP, LLC CSL OHIO SYSTEM, LLC CSL OKLAHOMA SYSTEM, LLC CSL REALTY, LLC CSL TENNESSEE REALTY PARTNER, LLC CSL TENNESSEE REALTY, LLC CSL TEXAS SYSTEM, LLC HUNT TELECOMMUNICATIONS, LLC INFORMATION TRANSPORT SOLUTIONS, LLC NEXUS SYSTEMS, LLC PEG BANDWIDTH DC, LLC PEG BANDWIDTH DE, LLC PEG BANDWIDTH LA, LLC PEG BANDWIDTH MA, LLC PEG BANDWIDTH MD, LLC PEG BANDWIDTH MS, LLC PEG BANDWIDTH NJ, LLC PEG BANDWIDTH NY TELEPHONE CORP. PEG BANDWIDTH PA, LLC PEG BANDWIDTH TX, LLC PEG BANDWIDTH VA, LLC SOUTHERN LIGHT, LLC UNITI DARK FIBER LLC UNITI FIBER 2020 LLC UNITI FIBER LLC UNITI GROUP FINANCE INC. UNITI GROUP HOLDCO LLC UNITI GROUP INC. UNITI LEASING LLC UNITI LEASING X LLC UNITI LEASING XI LLC UNITI LEASING XII LLC UNITI NATIONAL LLC UNITI TOWERS NMS HOLDINGS LLC, each as a Guarantor | |||||
By: | /s/ Daniel L. Heard |
Name: Daniel L. Heard | |||||
Title: EVP, General Counsel and Secretary |
CSL NATIONAL, LP, as a Guarantor By: CSL NATIONAL GP, LLC, as its general partner | ||||||||
By: | /s/ Daniel L. Heard | |||||||
Name: Daniel L. Heard | ||||||||
Title: Executive Vice President – General Counsel and Secretary |
CSL NORTH CAROLINA REALTY, LP, as a Guarantor By: CSL NORTH CAROLINA REALTY GP, LLC, as its general partner | ||||||||
By: | /s/ Daniel L. Heard | |||||||
Name: Daniel L. Heard | ||||||||
Title: Executive Vice President – General Counsel and Secretary |
CSL NORTH CAROLINA SYSTEM, LP, as a Guarantor By: CSL NORTH CAROLINA REALTY GP, LLC, as its general partner | ||||||||
By: | /s/ Daniel L. Heard | |||||||
Name: Daniel L. Heard | ||||||||
Title: Executive Vice President – General Counsel and Secretary | ||||||||
UNITI HOLDINGS LP, as a Guarantor | |||||||||||
By: UNITI HOLDINGS GP LLC, as its general partner | |||||||||||
By: | /s/ Daniel L. Heard | ||||||||||
Name: Daniel L. Heard | |||||||||||
Title: Executive Vice President – General Counsel and Secretary |
UNITI LATAM LP, as a Guarantor | |||||||||||
By: UNITI LATAM GP LLC, as its general partner | |||||||||||
By: | /s/ Daniel L. Heard | ||||||||||
Name: Daniel L. Heard | |||||||||||
Title: Executive Vice President – General Counsel and Secretary |
UNITI QRS HOLDINGS LP, as a Guarantor | |||||||||||
By: UNITI QRS Holdings GP LLC, as its general partner | |||||||||||
By: | /s/ Daniel L. Heard | ||||||||||
Name: Daniel L. Heard | |||||||||||
Title: Executive Vice President – General Counsel and Secretary |
DEUTSCHE BANK TRUST COMPANY AMERICAS, as Trustee and as Collateral Agent | ||||||||
By: | /s/ Sebastian Hidalgo | |||||||
Name: | Sebastian Hidalgo | |||||||
Title: | Assistant Vice President |
By: | /s/ Kenneth R. Ring | |||||||
Name: | Kenneth R. Ring | |||||||
Title: | Director |
UNITI GROUP LP | |||||
By: UNITI GROUP INC., as its general partner | |||||
By: | |||||
Name: | |||||
Title: | |||||
UNITI FIBER HOLDINGS INC., | |||||
By: | |||||
Name: | |||||
Title: |
UNITI GROUP FINANCE 2019 INC. | |||||
By: | |||||
Name: | |||||
Title: |
CSL CAPITAL, LLC | |||||
By: | |||||
Name: | |||||
Title: |
Year | Percentage | ||||
2026 | 102.625% | ||||
2027 and thereafter | 100% |
(I) or (we) assign and transfer this Note to: | |||||
(Insert assignee’s legal name) | |||||
(Insert assignee’s soc. sec. or tax I.D. no.) | |||||
(Print or type assignee’s name, address and zip code) | |||||
and irrevocably appoint to transfer this Note on the books of the Issuers. The agent may substitute another to act for him. | |||||
Date: | |||||
Your Signature: | |||||
(Sign exactly as your name appears on the face of this Note) | |||||
Signature Guarantee*: | |||||
*Participant in a recognized Signature Guarantee Medallion Program (or other signature guarantor acceptable to the Trustee). |
If you want to elect to have this Note purchased by the Issuers pursuant to Section 4.10 or 4.14 of the Indenture, check the appropriate box below: | |||||||||||
☐ | Section 4.10 | ☐ | Section 4.14 | ||||||||
If you want to elect to have only part of this Note purchased by the Issuers pursuant to Section 4.10 or Section 4.14 of the Indenture, state the amount you elect to have purchased: | |||||||||||
$ ________________ | |||||||||||
Date: | |||||||||||
Your Signature: | |||||||||||
(Sign exactly as your name appears on the face of this Note) | |||||||||||
Tax Identification No.: | |||||||||||
Signature Guarantee*: | |||||||||||
*Participant in a recognized Signature Guarantee Medallion Program (or other signature guarantor acceptable to the Trustee). |
Date of Exchange | Amount of decrease in Principal Amount | Amount of increase in Principal | Amount of this Global Note | Principal Amount of this Global Note following such decrease or increase | Signature of authorized signatory of Trustee or Note Custodian | ||||||||||||
Date: November 8, 2024 | By: | /s/Kenneth A. Gunderman | ||||||
Kenneth A. Gunderman | ||||||||
President and Chief Executive Officer |
Date: November 8, 2024 | By: | /s/ Paul E. Bullington | ||||||
Paul E. Bullington | ||||||||
Senior Vice President –Chief Financial Officer and Treasurer |
Date: November 8, 2024 | By: | /s/ Kenneth A. Gunderman | ||||||
Kenneth A. Gunderman | ||||||||
President and Chief Executive Officer |
Date: November 8, 2024 | By: | /s/ Paul E. Bullington | ||||||
Paul E. Bullington | ||||||||
Senior Vice President – Chief Financial Officer and Treasurer |