csal-8k_20170223.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 23, 2017

 

 

Communications Sales & Leasing, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

Maryland

 

001-36708

 

46-5230630

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

 

 

10802 Executive Center Drive

Benton Building Suite 300

Little Rock, Arkansas

 

72211

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (501) 850-0820

Not Applicable

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) 

 

 

 


Item 2.02 Results of Operations and Financial Condition

 

On February 23, 2017, Communications Sales & Leasing, Inc. (the “Company”) issued a press release announcing the Company’s results for its fiscal quarter and year ended December 31, 2016. A copy of the Company’s press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and is incorporated herein solely for purposes of this Item 2.02 disclosure.

 

The information contained in this Item 2.02, including the exhibit attached hereto, is being “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of Section 18 of the Exchange Act. The information in this Item 2.02 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or into any filing or other document pursuant to the Exchange Act, except as otherwise expressly stated in any such filing.

 

Item 9.01 Financial Statements and Exhibits

 

(d) Exhibits.

 

 

 

 

Exhibit

Number

  

Description

99.1

 

Press Release issued February 23, 2017

 


 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

Date: February 23, 2017

 

 

 

COMMUNICATIONS SALES & LEASING, INC.

 

 

 

 

 

 

 

 

 

 

 

 

By:

 

/s/ Daniel L. Heard

 

 

 

 

 

 

Name:

 

Daniel L. Heard

 

 

 

 

 

 

Title:

 

Executive Vice President – General Counsel and Secretary

 

 


 


EXHIBIT INDEX

 

 

 

 

Exhibit

Number

  

Description

99.1

 

Press Release issued February 23, 2017

 

 

csal-ex991_6.htm

Exhibit 99.1

 

 

 

Press Release

Release date: February 23, 2017

Communications Sales & Leasing, Inc. Reports Fourth Quarter and           Full Year 2016 Results

Announces $170 Million Acquisition of Hunt Telecom

#1 E-Rate Program Service Provider of K-12 Schools in Louisiana

140,000 Fiber Strand Miles

 

 

Revenues of $206.9 Million and $770.4 Million for the Fourth Quarter and Full Year

 

Net Loss of $0.04 Per Diluted Common Share for each of the Fourth Quarter and Full Year

 

AFFO Per Diluted Common Share of $0.66 and $2.61 for the Fourth Quarter and Full Year

 

Closed Acquisition of Network Management Holdings LTD (“NMS”)

 

Introduces 2017 Financial Outlook

 

Announces Corporate Name Change

LITTLE ROCK, Ark., February 23, 2017 (GLOBE NEWSWIRE) -- Communications Sales & Leasing, Inc. ("CS&L" or the “Company”) (Nasdaq: CSAL) today announced its results for the fourth quarter and year end 2016, and that it will change its corporate name to Uniti Group Inc.  The Company’s ticker symbol on the Nasdaq Stock Market will change to “UNIT” effective at market open on February 27, 2017.

The Company also announced a definitive agreement to acquire Hunt Telecommunications, LLC (“Hunt”) for initial consideration of $170 million in cash and equity.  Hunt is a leading provider of data transport to K–12 schools and government agencies with a dense network of 140,000 fiber strand miles and 2,600 fiber route miles in Louisiana.

"We made excellent progress during 2016 executing our strategy.  We deployed over $700 million of capital in mission critical communication infrastructure assets, continued to diversify our revenues with high quality customers, expanded our management team, and established Uniti Fiber as a platform for future growth.” said Kenny Gunderman, President and CEO. 

Mr. Gunderman continued, “The acquisition of Hunt advances CS&L’s diversification strategy, and accelerates Uniti Fiber’s focus on the growing E-Rate, enterprise and government sectors. As we integrate Hunt and Uniti Fiber, we expect to capture $2.5 million in annual run-rate cost savings within 18 months from closing”.


1

 


 

 

 

FOURTH QUARTER 2016 RESULTS

Revenues for the fourth quarter of 2016 were $206.9 million.  Net loss and Adjusted EBITDA was $4.4 million and $177.2 million, respectively, for the same period.  Net loss attributable to common shares was $6.2 million, or ($0.04) per diluted share, for the period.  Adjusted Funds From Operations (“AFFO”) attributable to common shares was $101.8 million, or $0.66 per diluted common share.  

Uniti Fiber contributed $31.6 million of revenues and $11.1 million of Adjusted EBITDA for the fourth quarter of 2016.  Uniti Fiber’s results include a full quarter of operations for both Tower Cloud, Inc. (“Tower Cloud”) and PEG Bandwidth (“PEG”).  Uniti Fiber’s capital expenditures during the quarter included $21.1 million of success-based and $1.2 million related to maintenance.

FULL YEAR 2016 RESULTS

Revenues for the year ended December 31, 2016 were $770.4 million.  Net loss and Adjusted EBITDA was $0.2 million and $690.2 million, respectively, for the same period.  Net loss attributable to common shares was $5.5 million, or ($0.04) per diluted share, for the year.  AFFO attributable to common shares was $398.5 million, or $2.61 per diluted common share.  

Uniti Fiber contributed $70.6 million of revenues and $25.9 million of Adjusted EBITDA for the year ended 2016.  Uniti Fiber’s results for the full year include the operations for Tower Cloud for the period following its acquisition on August 31, 2016 and PEG for the period following its acquisition on May 2, 2016.  Uniti Fiber’s capital expenditures during 2016 included $32.8 million of success-based and $3.3 million related to maintenance.

INVESTMENT ACTIVITIES

On January 31, 2017, the Company closed the acquisition of Network Management Holdings LTD (“NMS”) for an initial purchase price of $62.6 million.

On February 22, 2017, the Company entered into a definitive agreement to acquire Hunt for initial consideration of $114.5 million in cash and approximately 2.1 million operating partnership units.  Hunt shareholders may receive additional contingent equity consideration upon Hunt achieving certain defined operational and financial milestones.  The Company expects to fund the cash portion of the purchase price with available unrestricted cash and cash equivalents, and borrowings under its revolving credit facility. The acquisition is expected to close during the third quarter of 2017 and is subject to customary closing conditions.  

FINANCING TRANSACTIONS

On December 15, 2016, the Company issued $400 million of aggregate principal amount of 7.125% Senior Unsecured Notes due December 15, 2024.  Proceeds from the issuance were used to repay existing borrowings under our revolving credit facility and increase unrestricted cash and cash equivalents.

In October 2016 and February 2017, the Company entered into two separate transactions that repriced $2.1 billion of term loans outstanding under its revolving credit agreement.  Under each transaction, the interest rate decreased 50 basis points.  The term loans currently accrue interest at LIBOR plus 3.00% per annum (with a LIBOR minimum of 1%).  Collectively, these transactions reduced the Company’s annual interest costs by approximately $21 million.

2

 


 

 

 

At quarter-end, the Company had $171.8 million of unrestricted cash and cash equivalents, and its $500 million revolving credit agreement was completely undrawn.  The Company’s leverage ratio at quarter end was 5.7x based on Net Debt to Annualized Adjusted EBITDA.

As previously reported, on February 14, 2017, the Company’s Board of Directors declared a quarterly cash dividend of $0.60 per common share, payable on April 14, 2017 to stockholders of record on March 31, 2017.

CORPORATE NAME CHANGE

The Company will change its corporate name to Uniti Group Inc. for alignment with the brand name of its principal business units – Uniti Towers, Uniti Fiber and Uniti Leasing.  Effective at market open on February 27, 2017, trading for Uniti Group Inc. will begin under the symbol “UNIT” (NASDAQ: UNIT). The Company’s common stock will continue to trade under the ticker symbol “CSAL” on NASDAQ until market close on February 24, 2017. The name change does not affect the rights of the Company’s stockholders. No action is required by stockholders with respect to the name change.  The Company’s new website is www.uniti.com.

FULL YEAR 2017 OUTLOOK

The Company expects full year 2017 net income (loss) attributable to common shares to range between ($0.05) and $0.00 per diluted share.  AFFO is expected to range between $2.59 and $2.63 per diluted common share. The current outlook excludes the impact of the acquisition of Hunt and any future acquisitions and capital market transactions. Actual results could differ materially from these forward-looking statements.

The Company’s outlook for 2017 reflects the following (in millions):

 

Full Year 2017

Revenue

$

841

to

$

847

Adjusted EBITDA(1)

 

712

to

 

718

Interest expense(2)

 

294

to

 

294

 

 

 

 

 

 

Applicable to common shareholders:

 

 

 

 

 

  Net income (loss)

 

(7)

to

 

(1)

  FFO(1)

 

360

to

 

366

  AFFO(1)

 

402

to

 

408

Weighted-average common shares outstanding - diluted

 

155

to

 

156

________________________

 

 

 

 

 

(1)See “Non-GAAP Financial Measures” below

 

 

 

 

 

(2)Includes amortization of deferred financing costs and debt discounts. See reconciliation of components of interest expense below

 

 

 

 

 

 

ADVISORS

Stephens Inc. and Citigroup Inc. served as financial advisors and Davis Polk & Wardwell LLP served as legal counsel to CS&L in connection with the Hunt acquisition.  

CONFERENCE CALL

3

 


 

 

 

CS&L will hold a conference call today to discuss this earnings release at 8:30 AM Eastern Time (7:30 AM Central Time).  The dial-in number for the conference call is (844) 513-7153 (or (508) 637-5603 for international callers) and the conference ID is 44926382.  The conference call will be webcast live and can be accessed on the Company’s website at www.cslreit.com.  A replay of the webcast will be available following the call on the Company’s website, beginning on February 24, 2017 at approximately 2:00 pm Eastern Time and will remain available for 14 days.  

ABOUT CS&L

CS&L, an internally managed real estate investment trust, is engaged in the acquisition and construction of mission critical communications infrastructure, and is a leading provider of wireless infrastructure solutions for the communications industry.  As of January 31, 2017, CS&L owns 4.2 million fiber strand miles, 468 wireless towers, and other communications real estate throughout the United States and Mexico. Additional information about CS&L can be found on its website at www.cslreit.com.

FORWARD-LOOKING STATEMENTS

Certain statements in this press release and today’s conference call may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended from time to time. Those forward-looking statements include all statements that are not historical statements of fact, including, without limitation, those regarding our business strategies, growth prospects, industry trends, sales opportunities, operating and financial performance, 2017 financial results and the anticipated closing of, and benefits of, the Hunt transaction.

 

Words such as "anticipate(s)," "expect(s)," "intend(s)," “estimate(s),” “foresee(s),” "plan(s)," "believe(s)," "may," "will," "would," "could," "should," "seek(s)" and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to a number of risks and uncertainties that could lead to actual results differing materially from those projected, forecasted or expected. Although we believe that the assumptions underlying the forward-looking statements are reasonable, we can give no assurance that our expectations will be attained. Factors which could materially alter our expectations include, but are not limited to, the ability and willingness of our customers to meet and/or perform their obligations under any contractual arrangements entered into with us; the ability and willingness of our customers to renew their leases with us upon their expiration, and the ability to reposition our properties on the same or better terms in the event of nonrenewal or in the event we replace an existing tenant; our ability to renew, extend or obtain contracts with significant customers (including customers of the businesses we acquire); the availability of and our ability to identify suitable acquisition opportunities and our ability to acquire and lease the respective properties on favorable terms; the risk that we fail to fully realize the potential benefits of acquisitions or have difficulty integrating acquired companies; our ability to generate sufficient cash flows to service our outstanding indebtedness; our ability to access debt and equity capital markets; the impact on our business or the business of our customers as a result of credit rating downgrades and fluctuating interest rates; our ability to retain our key management personnel; our ability to qualify or maintain our status as a real estate investment trust (“REIT”); changes in the U.S. tax law and other state, federal or local laws, whether or not specific to REITs; covenants in our debt agreements that may limit our operational flexibility; other risks inherent in the communications industry and in the ownership of communications distribution systems, including potential liability relating to environmental matters and illiquidity of real estate investments; the risk that the Hunt transaction agreement may be modified or terminated prior to expiration; risks related to satisfying the conditions to the Hunt transaction; and additional factors described in our reports filed with the SEC.

 

CS&L expressly disclaims any obligation to release publicly any updates or revisions to any of the forward-looking statements set forth in this press release and today’s conference call to reflect any

4

 


 

 

 

change in its expectations or any change in events, conditions or circumstances on which any statement is based.

 

 

 

 

NON-GAAP PRESENTATION

This release and today’s conference call contain certain supplemental measures of performance that are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”).  Such measures should not be considered as alternatives to GAAP.  Further information with respect to and reconciliations of such measures to the nearest GAAP measure can be found herein.

5

 


 

 

 

Communications Sales & Leasing, Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

 

 

 

 

 

December 31, 2016

 

December 31, 2015

Assets:

 

 

 

 

Property, plant and equipment, net

 

$

2,670,037

 

$

2,374,760

Cash and cash equivalents

 

 

171,754

 

 

142,498

Accounts receivable, net

 

 

15,281

 

 

2,083

Goodwill

 

 

262,334

 

 

-

Intangible assets, net

 

 

160,584

 

 

10,530

Straight-line revenue receivable

 

 

29,088

 

 

11,795

Other assets

 

 

9,674

 

 

970

Total Assets

 

$

3,318,752

 

$

2,542,636

 

 

 

 

 

 

 

Liabilities, Convertible Preferred Stock and Shareholders’ Deficit

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

40,977

 

$

10,409

Accrued interest payable

 

 

27,812

 

 

24,440

Deferred revenue

 

 

261,404

 

 

67,817

Derivative liability

 

 

6,102

 

 

5,427

Dividends payable

 

 

94,607

 

 

90,507

Deferred income taxes

 

 

28,394

 

 

5,714

Capital lease obligations

 

 

54,535

 

 

-

Contingent consideration

 

 

98,600

 

 

-

Notes and other debt, net

 

 

4,028,214

 

 

3,505,228

Total Liabilities

 

 

4,640,645

 

 

3,709,542

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock, Series A, $0.0001 par value, 88 shares authorized, issued and outstanding, $87,500 liquidation value

 

 

80,552

 

 

-

 

 

 

 

 

 

 

Shareholder’s Deficit:

 

 

 

 

 

 

Preferred stock, $ 0.0001 par value, 50,000 shares authorized, no shares issued

and outstanding

 

 

-

 

 

-

Common stock, $ 0.0001 par value, 500,000 shares authorized, issued

and outstanding: 155,139 shares at December 31, 2016 and 149,862 at

December 31, 2015

 

 

 

 

15

 

 

 

 

15

Additional paid-in capital

 

 

141,092

 

 

1,392

Accumulated other comprehensive loss

 

 

(6,369)

 

 

(5,427)

Distributions in excess of accumulated earnings

 

 

       (1,537,183)

 

 

        (1,162,886)

Total shareholders’ deficit

 

 

       (1,402,445)

 

 

        (1,166,906)

Total Liabilities, Convertible Preferred Stock and Shareholders’ Deficit

 

$

3,318,752

 

$

2,542,636

 

 

 

 

6

 


 

 

 

Communications Sales & Leasing, Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

 

 

 

Three Months Ended December 31,

 

 

Year Ended

 

 

Period from April 24

 

 

2016

 

 

2015

 

 

December 31, 2016

 

 

to December 31, 2015

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Leasing

$

                    170,152

 

$

                    167,483

 

$

                    677,368

 

$

                    458,614

Fiber infrastructure

 

31,573

 

 

-

 

 

70,568

 

 

-

Consumer CLEC

 

5,195

 

 

6,449

 

 

22,472

 

 

17,700

   Total revenues

 

206,920

 

 

173,932

 

 

770,408

 

 

476,314

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

70,787

 

 

66,489

 

 

275,394

 

 

181,797

Depreciation and amortization

 

100,522

 

 

87,033

 

 

375,970

 

 

238,748

General and administrative expense

 

11,783

 

 

3,818

 

 

35,402

 

 

11,208

Operating expense (exclusive of depreciation, accretion and amortization)

 

19,346

 

 

4,854

 

 

49,668

 

 

13,743

Transaction related costs

 

9,234

 

 

4,333

 

 

33,669

 

 

5,210

Total costs and expenses

 

211,672

 

 

166,527

 

 

770,103

 

 

450,706

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

(4,752)

 

 

7,405

 

 

305

 

 

25,608

Income tax (benefit) expense

 

(382)

 

 

239

 

 

517

 

 

738

Net (loss) income

 

(4,370)

 

 

7,166

 

 

(212)

 

 

24,870

Participating securities’ share in earnings

 

(393)

 

 

(397)

 

 

(1,557)

 

 

(1,152)

Dividends declared on convertible preferred stock

 

(656)

 

 

-

 

 

(1,743)

 

 

-

Amortization of discount on convertible preferred stock

 

(744)

 

 

-

 

 

(1,985)

 

 

-

Net (loss) income applicable

to common shareholders

$

                      (6,163)

 

$

                        6,769

 

$

                        (5,497)

 

$

                        23,718

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

                        (0.04)

 

$

                          0.05

 

$

                         (0.04)

 

$

                          0.16

Diluted

$

                        (0.04)

 

$

                          0.05

 

$

                          (0.04)

 

$

                          0.16

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

155,137

 

 

149,841

 

 

152,473

 

 

149,835

Diluted

 

155,137

 

 

149,841

 

 

152,473

 

 

149,835

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

$

                         0.60                        

 

$

                          0.60                        

 

$

                          2.40                        

 

$

                                   1.64                    

 

 


7

 


 

 

 

Communications Sales & Leasing, Inc.

Consolidated Statements of Cash Flows

(In thousands)

 

 

 

Year Ended

December 31, 2016    

 

Period from April 24

to December 31, 2015

Cash flow from operating activities:

 

 

 

 

Net (loss) income

 

$

(212)

 

$

24,870

Adjustments to reconcile net (loss) income to net cash provided by

   operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

375,970

 

 

238,748

Amortization of deferred financing costs

 

 

7,823

 

 

4,832

Amortization of debt discount

 

 

8,179

 

 

5,172

Deferred income taxes

 

 

(2,186)

 

 

(1,211)

Straight-line revenues

 

 

(17,293)

 

 

(11,795)

Stock-based compensation

 

 

4,846

 

 

1,934

Other

 

 

936

 

 

(3)

   Changes in assets and liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts receivable

 

 

(3,516)

 

 

(215)

Other assets

 

 

(1,365)

 

 

(1,148)

Accounts payable, accrued expenses and other liabilities

 

 

2,806

 

 

32,024

Net cash provided by operating activities

 

 

375,988

 

 

293,208

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Acquisition of businesses, net of cash acquired

 

 

(488,788)

 

 

-

Consideration paid to Windstream Services

 

 

-

 

 

(1,035,029)

   Acquisition of ground lease investments                                                                                                                                                      

 

 

(11,543)

 

 

-

   Other capital expenditures

 

 

(34,900)

 

 

(44,413)

Net cash used in investing activities

 

 

(535,231)

 

 

(1,079,442)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Principal payment on debt

 

 

(22,027)

 

 

(10,700)

Dividends paid

 

 

(367,830)

 

 

(156,854)

   Proceeds from issuance of Term Loans

 

 

-

 

 

1,127,000

   Proceeds from issuance of Notes

 

 

548,875

 

 

-

   Borrowings under revolving credit facility

 

 

641,000

 

 

-

   Payments under revolving credit facility

 

 

(641,000)

 

 

-

   Capital lease payments

 

 

(1,549)

 

 

-

   Deferred financing costs

 

 

(20,557)

 

 

(30,057)

   Common stock issuance, net of costs

 

 

54,213

 

 

(543)

   Net share settlement

 

 

(2,359)

 

 

(113)

   Cash in-lieu of fractional shares

 

 

-

 

 

(19)

Net cash provided by financing activities

 

 

188,766

 

 

928,714

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(267)

 

 

-

Net increase in cash and cash equivalents

 

 

29,256

 

 

142,480

Cash and cash equivalents at beginning of period

 

 

142,498

 

 

18

Cash and cash equivalents at end of period

 

$

171,754

 

$

142,498

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

Property and equipment acquired but not yet paid

 

$

5,752

 

$

-

Tenant capital improvements

 

$

156,972

 

$

68,569

Acquisition of businesses through non-cash consideration

 

$

                   259,996

 

$

                     -

Issuance of notes and other debt to Windstream Services,

   net of deferred financing costs ($34,681)

 

$

-

 

$

2,412,829

 

 

 

 

 

 

 


8

 


 

 

 

Communications Sales & Leasing, Inc.

Reconciliation of Net Income to FFO, NFFO and AFFO

(In thousands, except per share data)

 

 

 

 

Three Months Ended December 31,

 

 

Year Ended

 

 

Period from April 24

 

 

2016

 

2015

 

 

December 31, 2016

 

 

to December 31, 2015

Net (loss) income applicable to common shareholders

 

$

(6,163)

 

$

6,769

 

 

$

(5,497)

 

 

$

23,718

Real estate depreciation and amortization

 

 

89,870

 

 

86,069

 

 

 

351,548

 

 

 

236,177

Participating securities’ share in earnings

 

 

393

 

 

397

 

 

 

1,557

 

 

 

1,152

Participating securities’ share in FFO

 

 

(393)

 

 

(410)

 

 

 

(1,557)

 

 

 

(1,218)

FFO applicable to common shareholders

 

 

83,707

 

 

92,825

 

 

 

346,051

 

 

 

259,829

Transaction related costs

 

 

9,234

 

 

4,333

 

 

 

33,669

 

 

 

5,210

NFFO applicable to common shareholders

 

 

92,941

 

 

97,158

 

 

 

379,720

 

 

 

265,039

Amortization of deferred financing costs

 

 

2,183

 

 

1,793

 

 

 

7,823

 

 

 

4,832

Amortization of debt discount

 

 

2,215

 

 

1,919

 

 

 

8,179

 

 

 

5,172

Stock based compensation

 

 

1,368

 

 

817

 

 

 

4,846

 

 

 

1,934

Non-real estate depreciation and amortization

 

 

10,652

 

 

964

 

 

 

24,422

 

 

 

2,571

Straight-line revenues

 

 

(4,119)

 

 

(4,298)

 

 

 

(17,293)

 

 

 

(11,795)

Maintenance capital expenditures

 

 

(1,232)

 

 

-

 

 

 

(3,327)

 

 

 

-

Amortization of discount on convertible preferred stock

 

 

744

 

 

-

 

 

 

1,985

 

 

 

-

Other non-cash (revenue) expense, net

 

 

(2,976)

 

 

(562)

 

 

 

(7,818)

 

 

 

(676)

AFFO applicable to common shareholders

 

$

101,776

 

$

97,791

 

 

$

398,537

 

 

$

267,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per diluted common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

$

(0.04)

 

$

0.05

 

 

$

(0.04)

 

 

$

0.16

FFO

 

$

                       0.54

 

$

                    0.62

 

 

$

                  2.27

 

 

$

                     1.73

   NFFO

 

$

0.60

 

$

0.65

 

 

$

2.49

 

 

$

1.77

AFFO

 

$

                     0.66

 

$

                   0.65

 

 

$

2.61            

 

 

$

                     1.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares used to calculate basic Earnings per common share

 

 

155,137

 

 

149,841

 

 

 

152,473

 

 

 

149,835

Effect of dilutive non-participating securities

 

 

138

 

 

-

 

 

 

129

 

 

 

-

Weighted average common shares used to calculate diluted FFO, NFFO and AFFO per common share

 

 

155,275

 

 

149,841

 

 

 

152,602

 

 

 

149,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


9

 


 

 

 

Communications Sales & Leasing, Inc.

Reconciliation of EBITDA and Adjusted EBITDA

(In thousands)

 

 

 

 

Three Months Ended December 31,    

 

 

Year Ended      

 

 

Period from April 24

 

 

 

2016

 

 

2015

 

 

December 31, 2016

 

 

to December 31, 2015


Net (loss) income

 

$

                  (4,370)

 

$

                      7,166

 

$

                       (212)

 

$

                      24,870

Depreciation and amortization

 

 

100,522

 

 

87,033

 

 

375,970

 

 

238,748

Interest expense

 

 

70,787

 

 

66,489

 

 

275,394

 

 

181,797

Income tax (benefit) expense

 

 

(382)

 

 

239

 

 

517

 

 

738

EBITDA

 

 

              166,557

 

 

              160,927

 

 

651,669              

 

 

              446,153

Stock based compensation

 

 

1,368

 

 

817

 

 

4,846

 

 

1,934

Transaction related costs

 

 

9,234

 

 

4,333

 

 

33,669

 

 

5,210

Adjusted EBITDA

 

$

                  177,159

 

$

                  166,077

 

$

                   690,184

 

$

                  453,297

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

Leasing

 

$

                  164,821

 

$

                  164,482

 

$

                   659,198

 

$

                  449,340

Fiber Infrastructure

 

 

11,139

 

 

-

 

 

25,912

 

 

-

Consumer CLEC

 

 

1,199

 

 

1,595

 

 

5,074

 

 

3,957

 

 

$

                  177,159

 

$

                  166,077

 

$

                   690,184

 

$

                  453,297

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Adjusted EBITDA(1)

 

$

                  708,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt(2)

 

$

4,222,502

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

171,754

 

 

 

 

 

 

 

 

 

Net Debt

 

$

               4,050,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Annualized Adjusted EBITDA

 

 

6.0x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/Annualized Adjusted EBITDA

 

 

5.7x

 

 

 

 

 

 

 

 

 

 

(1)

Calculated as Adjusted EBITDA for the most recently reported three-month period, multiplied by four.  Annualized Adjusted EBITDA has not been prepared on a pro forma basis in accordance with Article 11 of Regulation S-X.

 

(2)

Includes $54.5 million of capital leases, but excludes $139.8 million of unamortized discounts and deferred financing costs.

 

 

 

 

 

 


10

 


 

 

 

Communications Sales & Leasing, Inc.

Projected Future Results (1)

(In millions)

      

 

 

Year Ended      December 31, 2017

Net income applicable to common shareholders

 

($7) to ($1)

Participating securities’ share in earnings

 

1.4

Dividends declared on convertible preferred stock

 

2.6

Amortization of discount on convertible preferred stock

 

3.0

Net Income(2)

 

$ - to $6

Interest expense

 

294

Depreciation and amortization

 

410

Income tax expense

 

1

EBITDA(2)

 

$705 to $711

Stock based compensation

 

7

Adjusted EBITDA(2)

 

$712 to $718

 

(1)

The foregoing projections reflect management’s outlook excluding the impact of the acquisition of Hunt or future acquisitions, capital market transactions, changes in market conditions, and other factors.  These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.

 

(2)

The components of projected future results may not add due to rounding.

 

 

 

 

 


11

 


 

 

 

Communications Sales & Leasing, Inc.

Projected Future Results (1)

(Per Diluted Share)

      

 

 

Year Ended      December 31, 2017

Net income applicable to common shareholders

 

($0.05) to $0.00

Real estate depreciation and amortization

 

2.37 to 2.35

Participating securities share in earnings

 

0.01

Participating securities share in FFO

 

(0.01)

FFO applicable to common shareholders(2)

 

$2.31 to $2.36

Transaction related costs

 

-

NFFO applicable to common shareholders(2)

 

$2.31 to $2.36

Amortization of deferred financing costs and debt discount

 

0.15

Stock based compensation

 

0.05 to 0.04

Non-real estate depreciation and amortization

 

0.28

Straight-line revenues

 

(0.09)

Maintenance capital expenditures

 

(0.03)

Amortization of discount on convertible preferred stock

 

0.02

Other non-cash revenue, net

 

(0.10)

AFFO applicable to common shareholders(2)

$2.59 to $2.63

 

 

 

 

(1)

The foregoing projections reflect management’s outlook excluding the impact of the acquisition of Hunt or future acquisitions, capital market transactions, changes in market conditions, and other factors.  These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.

 

(2)

The components of projected future results may not add to FFO, NFFO and AFFO applicable to common shareholders due to rounding.

 

 

 

 

Components of Interest Expense(1)

(In millions)

      

 

 

Year Ended      December 31, 2017

Interest expense on debt obligations

 

$271

Amortization of deferred financing cost and debt discounts

 

   23

Interest expense(2)

 

$294

 

(1)

The foregoing projections reflect management’s outlook excluding the impact of the acquisition of Hunt or future acquisitions, capital market transactions, changes in market conditions, and other factors.  These ranges represent management’s best estimates based on the underlying assumptions as of the date of this press release.  There can be no assurance that our actual results will not differ materially from the estimates set forth above.

 

(2)

The components of interest expense may not add to the total due to rounding.

 

 

 

 


12

 


 

 

 

NON-GAAP FINANCIAL MEASURES

We refer to EBITDA, Adjusted EBITDA, Funds From Operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”), Normalized Funds From Operations (“NFFO”) and Adjusted Funds From Operations (“AFFO”) in our analysis of our results of operations, which are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”). While we believe that net income, as defined by GAAP, is the most appropriate earnings measure, we also believe that EBITDA, Adjusted EBITDA, FFO, NFFO and AFFO are important non-GAAP supplemental measures of operating performance for a REIT.

We define “EBITDA” as net income, as defined by GAAP, before interest expense, provision for income taxes and depreciation and amortization. We define “Adjusted EBITDA” as EBITDA before stock-based compensation expense and the impact, which may be recurring in nature, of transaction and integration related costs, the write off of unamortized deferred financing costs, costs incurred as a result of the early repayment of debt, changes in the fair value of contingent consideration and financial instruments, and other similar items. We believe EBITDA and Adjusted EBITDA are important supplemental measures to net income because they provide additional information to evaluate our operating performance on an unleveraged basis. In addition, Adjusted EBITDA is calculated similar to defined terms in our material debt agreements used to determine compliance with specific financial covenants.  Since EBITDA and Adjusted EBITDA are not measures calculated in accordance with GAAP, they should not be considered as alternatives to net income determined in accordance with GAAP.

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

The Company defines NFFO, as FFO excluding the impact, which may be recurring in nature, of transaction and integration related costs. The Company defines AFFO, as NFFO excluding (i) non-cash revenues and expenses such as stock-based compensation expense, amortization of debt and equity discounts, amortization of deferred financing costs, depreciation and amortization of non-real estate assets, straight line revenues, revenue associated with the amortization of tenant capital improvements and (ii) the impact, which may be recurring in nature, of maintenance capital expenditures, the write-off of unamortized deferred financing fees, additional costs incurred as a result of early repayment of debt, changes in the fair value of contingent consideration and financial instruments and similar items. We believe that the use of FFO, NFFO and AFFO, and their respective per share amounts, combined with the required GAAP presentations, improves the understanding of operating results of REITs among investors and analysts, and makes comparisons of operating results among such companies more meaningful. We consider FFO, NFFO and AFFO to be useful measures for reviewing comparative operating performance. In particular, we believe AFFO, by excluding certain revenue and expense items, can help investors compare our operating performance between periods and to other REITs on a consistent basis without having to account for differences caused by unanticipated items and events, such as transaction and integration related costs. The Company uses FFO, NFFO and AFFO, and their

13

 


 

 

 

respective per share amounts, only as performance measures, and FFO, NFFO and AFFO do not purport to be indicative of cash available to fund our future cash requirements. While FFO, NFFO and AFFO are relevant and widely used measures of operating performance of REITs, they do not represent cash flows from operations or net income as defined by GAAP and should not be considered an alternative to those measures in evaluating our liquidity or operating performance.

Further, our computations of EBITDA, Adjusted EBITDA, FFO, NFFO and AFFO may not be comparable to that reported by other REITs or companies that do not define FFO in accordance with the current NAREIT definition or that interpret the current NAREIT definition or define EBITDA, Adjusted EBITDA, NFFO and AFFO differently than we do.

INVESTOR CONTACT:

Mark A. Wallace, 501-850-0866

Executive Vice President, Chief Financial Officer & Treasurer

mark.wallace@cslreit.com

Jim Volk, 501-850-0872

VP, Finance & Investor Relations

jim.volk.cslreit.com

14