BOCA RATON, Fla., Aug. 1, 2011 (GLOBE NEWSWIRE) -- SBA Communications Corporation (Nasdaq:SBAC) ("SBA" or the "Company") today reported results for the quarter ended June 30, 2011. Highlights of the results include:
Second quarter over year earlier period:
- Site leasing revenue growth of 14.0%
- Tower Cash Flow growth of 14.3%
- Net loss decreased from $83.9 million to $29.9 million
- Adjusted EBITDA growth of 14.6%
- Equity Free Cash Flow Per Share growth of 21.3%
Operating Results
Total revenues in the second quarter of 2011 were $171.1 million compared to $154.5 million in the year earlier period, an increase of 10.7%. Site leasing revenue of $150.2 million was up 14.0% over the year earlier period. Site leasing Segment Operating Profit of $118.1 million was up 16.0% over the year earlier period. Site leasing contributed 97.6% of the Company's total Segment Operating Profit in the second quarter of 2011. Site development revenues were $20.9 million in the second quarter of 2011 compared to $22.8 million in the year earlier period, a 8.3% decrease. Site development Segment Operating Profit Margin was 13.9% in the second quarter of 2011 compared to 12.4% in the year earlier period, an increase of 150 basis points.
Tower Cash Flow for the second quarter of 2011 was $118.6 million, a 14.3% increase over the year earlier period. Tower Cash Flow Margin for the second quarter of 2011 was 80.1% compared to 79.5% in the year earlier period.
Net loss attributable to SBA Communications Corporation for the second quarter of 2011 was $29.8 million or $(0.27) per share compared to $83.7 million or $(0.72) per share in the year earlier period.
Adjusted EBITDA in the second quarter of 2011 was $109.5 million compared to $95.5 million in the year earlier period, an increase of 14.6%. Adjusted EBITDA Margin was 64.8% in the second quarter of 2011 compared to 62.3% in the year earlier period, an increase of 250 basis points.
Net Cash Interest Expense was $38.5 million in the second quarter of 2011 compared to $37.5 million in the year earlier period.
Equity Free Cash Flow for the second quarter of 2011 was $63.7 million compared to $54.2 million in the year earlier period, an increase of 17.6%. Equity Free Cash Flow Per Share was $0.57 for the second quarter of 2011 compared to $0.47 per share in the year earlier period, an increase of 21.3%.
"We had an outstanding second quarter, exceeding our expectations for site leasing revenue, tower cash flow and adjusted EBITDA," commented Jeffrey A. Stoops, President and CEO. "Our customers were busy and our employees executed well. Strong organic customer activity and operational execution are the primary drivers for our increase to certain items of our full year outlook. We believe these positive trends will continue through year-end 2011 and through all of 2012. We have also seen an increase in portfolio growth opportunities. We expect some of the benefit from these opportunities will be captured in our 2011 financial results, with the majority of the benefit to be realized in 2012 and beyond. We are finding good portfolio growth opportunities domestically and internationally. With our recently completed $500 million institutional loan placement and reloaded credit facility, we are well positioned and have ample liquidity to grow our company."
Investing Activities
As of June 30, 2011, SBA owned 9,574 towers, and managed or leased approximately 4,400 actual or potential additional communication sites. During the second quarter of 2011, SBA purchased 140 towers and the rights to manage one additional communication site for an aggregate of approximately $66.3 million in cash (exclusive of any working capital adjustments). SBA also built 151 towers during the second quarter of 2011. In addition, the Company spent $9.8 million to purchase land and easements and to extend lease terms with respect to land underlying its towers. Total cash capital expenditures for the second quarter of 2011 were $111.3 million, consisting of $4.6 million of non-discretionary cash capital expenditures (tower maintenance and general corporate) and $106.7 million of discretionary cash capital expenditures (new tower builds, tower augmentations, tower acquisitions and related earn-outs, and purchasing land and easements).
Subsequent to June 30, 2011, the Company acquired 33 towers and related assets and liabilities from third party sellers for an aggregate consideration of $14.5 million in cash. The Company has agreed to purchase an additional 74 towers for an aggregate amount of $40.6 million. The Company anticipates that these acquisitions will be consummated by the end of the fourth quarter of 2011.
Financing Activities and Liquidity
SBA ended the second quarter with $3.5 billion of total debt (recorded on the Company's balance sheet at a carrying value of $3.3 billion), $0.3 billion of cash and cash equivalents, short-term restricted cash and short-term investments and $3.2 billion of Net Debt (as defined below). SBA's Net Debt and Net Secured Debt to Annualized Adjusted EBITDA Leverage Ratios were 7.3x and 3.3x, respectively. During the three months ended June 30, 2011, the Company borrowed $75.0 million and repaid $270.0 million under the Revolving Credit Facility. As of June 30, 2011, SBA had no borrowings outstanding under the Revolving Credit Facility and the total amount available under the facility was $500.0 million.
On June 30, 2011, the Company extended the maturity of its existing $500 million, five year, senior secured Revolving Credit Facility and obtained a new $500 million, seven year, senior secured Term Loan B (the "Term Loan"). The maturity of the Revolving Credit Facility was extended from February 2015 to June 2016. Amounts borrowed under the facility will continue to accrue interest at either LIBOR plus a margin that ranges from 187.5 basis points to 237.5 basis points (with no LIBOR floor) or at a Base Rate plus a margin that ranges from 87.5 basis points to 137.5 basis points (with no Base Rate floor), in each case based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA.
The Term Loan was issued at 99.75% of par value and will mature on June 30, 2018. It will bear interest at either the Base Rate plus 1.75% per annum (with a Base Rate floor of 2%) or LIBOR plus 2.75% per annum (with a LIBOR floor of 1%). The proceeds from the Term Loan were used to pay down the existing balance on the Revolving Credit Facility with the remainder to be used for general corporate purposes.
During the second quarter, SBA repurchased and retired 1,943,664 shares of its common stock for $75.0 million in cash at an average price per share of $38.59. The Company currently has $225.0 million of repurchase authorization remaining under its existing $300.0 million stock repurchase program.
Outlook
The Company is providing its third quarter 2011 Outlook and updating its Full Year 2011 Outlook for anticipated results. The Outlook provided is based on a number of assumptions that the Company believes are reasonable at the time of this press release. Information regarding potential risks that could cause the actual results to differ from these forward-looking statements is set forth below and in the Company's filings with the Securities and Exchange Commission.
The Company's Full Year 2011 Outlook includes 9% organic leasing revenue growth on owned towers, new tower builds in the U.S. and internationally of 400 to 420 towers in 2011 for the Company's ownership, the acquisition of only those tower assets under contract at the time of this press release, and no additional stock repurchases. The Company intends to spend additional capital in 2011 on acquiring revenue producing assets not yet identified or under contract, the impact of which is not reflected in the 2011 guidance.
| Quarter ending | Full | |
| September 30, 2011 | Year 2011 | |
| ($'s in millions) | ||
| Site leasing revenue | $153.0 to $155.0 | $606.0 to $613.0 |
| Site development revenue | $21.5 to $23.5 | $85.0 to $95.0 |
| Total revenues | $174.5 to $178.5 | $691.0 to $708.0 |
| Tower Cash Flow | $120.5 to $122.5 | $476.0 to $487.0 |
| Adjusted EBITDA | $111.0 to $113.0 | $439.0 to $448.0 |
| Net cash interest expense(1) | $41.5 to $43.5 | $159.5 to $161.5 |
| Cash taxes paid | $1.5 to $2.0 | $6.0 to $8.0 |
| Non-discretionary cash capital expenditures(2) | $3.5 to $4.5 | $14.0 to $17.0 |
| Equity Free Cash Flow(3) | $61.0 to $66.5 | $252.5 to $268.5 |
| Discretionary cash capital expenditures(4) | $80.0 to $90.0 | $320.0 to $340.0 |
(1) Net cash interest expense is defined as interest expense less interest income. Net cash interest expense does not include amortization of deferred financing fees or non-cash interest expense.
(2) Consists of tower maintenance and general corporate capital expenditures.
(3) Defined as Adjusted EBITDA less net cash interest expense, non-discretionary cash capital expenditures and cash taxes paid.
(4) Consists of new tower builds, tower augmentations, tower acquisitions and related earn-outs and ground lease purchases. Excludes expenditures for revenue producing assets not under contract at the date of this press release.
Conference Call Information
SBA Communications Corporation will host a conference call on Tuesday, August 2, 2011 at 10:00 AM (EDT) to discuss the quarterly results. The call may be accessed as follows:
| When: | August 2, 2011 at 10:00 AM (EDT) |
| Dial-in number: | (800) 230-1951 |
| Conference call name: | SBA Second Quarter Results |
| Replay: | August 2, 2011 at 1:00 PM (EDT) through August 16, 2011 at 11:59 PM (EDT) |
| Number: | (800) 475-6701 |
| Access Code: | 209261 |
| Internet access: | www.sbasite.com |
Information Concerning Forward-Looking Statements
This press release includes forward-looking statements, including statements regarding the Company's expectations or beliefs regarding (i) the Company's organic growth in 2011, (ii) the Company's financial and operational guidance for the third quarter of 2011 and full year 2011, (iii) the Company's expectations regarding customer activity in 2011 and 2012, (iv) the Company's expectations regarding current and future portfolio growth opportunities, (v) the Company's uses of liquidity and its belief that it has ample liquidity to capitalize on portfolio growth opportunities and (vi) the Company's belief that pending acquisitions will close by the end of the fourth quarter of 2011. These forward-looking statements may be affected by the risks and uncertainties in the Company's business. This information is qualified in its entirety by cautionary statements and risk factor disclosures contained in the Company's Securities and Exchange Commission filings, including the Company's annual report on Form 10-K filed with the Commission on February 25, 2011. The Company wishes to caution readers that certain important factors may have affected and could in the future affect the Company's actual results and could cause the Company's actual results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on behalf of the Company. With respect to the Company's expectations regarding all of these statements, including its financial and operational guidance, such risk factors include, but are not limited to: (1) the ability and willingness of wireless service providers to maintain or increase their capital expenditures; (2) the Company's ability to secure and retain as many site leasing tenants as planned at anticipated lease rates; (3) the impact, if any, of consolidation among wireless service providers; (4) the Company's ability to secure and deliver anticipated services business at contemplated margins; (5) the Company's ability to maintain expenses and cash capital expenditures at appropriate levels for our business; (6) the Company's ability to acquire land underneath towers on terms that are accretive; (7) the Company's ability to realize economies of scale from its tower portfolio; (8) the Company's ability to comply with covenants and the terms of its credit instruments; (9) the economic climate for the wireless communications industry in general and the wireless communications infrastructure providers in particular and (10) the continued dependence on towers and outsourced site development services by the wireless carriers. With respect to the Company's plan for new builds, these factors also include zoning approvals, weather, availability of labor and supplies and other factors beyond the Company's control that could affect the Company's ability to build 400 to 420 towers in 2011. With respect to its expectations regarding the ability to close pending tower acquisitions, these factors also include satisfactorily completing due diligence, the ability and willingness of each party to fulfill their respective closing conditions and the availability of cash on hand, borrowing capacity under the senior credit facility or shares of the Company's Class A common stock to pay the anticipated consideration. With respect to repurchases under the Company's stock repurchase program, the amount of shares repurchased, if any, and the timing of such repurchases will depend on, among other things, the trading price of the Company's Class A common stock, which may be positively or negatively impacted by the repurchase program, market and business conditions, the availability of stock, the Company's financial performance or determinations following the date of this announcement in order to use the Company's funds for other purposes.
This press release contains non-GAAP financial measures. Reconciliation of each of these non-GAAP financial measures is presented below under "Non-GAAP Financial Measures."
This press release will be available on our website at www.sbasite.com.
About SBA Communications Corporation
SBA Communications Corporation is a first choice provider and leading owner and operator of wireless communications infrastructure in North and Central America. By "Building Better Wireless," SBA generates revenue from two primary businesses – site leasing and site development services. The primary focus of the Company is the leasing of antenna space on its multi-tenant towers to a variety of wireless service providers under long-term lease contracts. For more information please visit: www.sbasite.com.
|
CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (unaudited) |
||||
| For the three months | For the six months | |||
| ended June 30, | ended June 30, | |||
| 2011 | 2010 | 2011 | 2010 | |
| Revenues: | ||||
| Site leasing | $ 150,173 | $ 131,739 | $ 296,657 | $ 259,706 |
| Site development | 20,880 | 22,776 | 42,145 | 42,774 |
| Total revenues | 171,053 | 154,515 | 338,802 | 302,480 |
| Operating expenses: | ||||
| Cost of revenues (exclusive of depreciation, accretion and | ||||
| amortization shown below): | ||||
| Cost of site leasing | 32,123 | 30,004 | 64,099 | 59,187 |
| Cost of site development | 17,984 | 19,954 | 36,712 | 37,843 |
| Selling, general and administrative(1) | 15,721 | 14,297 | 31,616 | 28,814 |
| Asset impairment | 296 | -- | 296 | -- |
| Acquisition related expenses | 1,029 | 1,405 | 3,402 | 3,449 |
| Depreciation, accretion and amortization | 76,691 | 68,831 | 151,569 | 136,277 |
| Total operating expenses | 143,844 | 134,491 | 287,694 | 265,570 |
| Operating income | 27,209 | 20,024 | 51,108 | 36,910 |
| Other income (expense): | ||||
| Interest income | 29 | 175 | 59 | 257 |
| Interest expense | (38,528) | (37,711) | (76,309) | (74,829) |
| Non-cash interest expense | (15,613) | (14,780) | (31,006) | (29,647) |
| Amortization of deferred financing fees | (2,201) | (2,214) | (4,400) | (4,706) |
| Loss from extinguishment of debt, net | -- | (48,932) | (1,696) | (49,044) |
| Other expense | (104) | (434) | (649) | (115) |
| Total other income (expense) | (56,417) | (103,896) | (114,001) | (158,084) |
| Loss before (provision) benefit for income taxes | (29,208) | (83,872) | (62,893) | (121,174) |
| (Provision) benefit for income taxes | (702) | 18 | (1,393) | (91) |
| Net loss | (29,910) | (83,854) | (64,286) | (121,265) |
| Less: Net loss attributable to the noncontrolling interest | 91 | 155 | 216 | 240 |
| Net loss attributable to SBA Communications Corporation | $ (29,819) | $ (83,699) | $ (64,070) | $ (121,025) |
| Net loss per common share attributable to SBA Communications Corporation: | ||||
| Basic and diluted | $ (0.27) | $ (0.72) | $ (0.57) | $ (1.04) |
| Basic and diluted weighted average number of common shares | 112,324 | 115,666 | 113,365 | 116,388 |
| The accompanying condensed notes are an integral part of these consolidated financial statements. | ||||
(1) Includes non-cash compensation of $3,100 and $2,734 for the three months ended June 30, 2011 and 2010, respectively and $5,833 and $5,268 for the six months ending June 30, 2011 and 2010, respectively.
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) |
||
| June 30, 2011 | December 31, 2010 | |
| ASSETS | ||
| Current assets: | ||
| Cash and cash equivalents | $ 277,749 | $ 64,254 |
| Restricted cash | 23,956 | 29,456 |
| Short-term investments | 2,829 | 4,016 |
| Accounts receivable, net of allowance of $218 and $263 at | ||
| June 30, 2011 and December 31, 2010, respectively | 18,272 | 18,784 |
| Other current assets | 30,001 | 30,217 |
| Total current assets | 352,807 | 146,727 |
| Property and equipment, net | 1,553,942 | 1,534,318 |
| Intangible assets, net | 1,551,428 | 1,500,012 |
| Other long-term assets | 234,832 | 219,118 |
| Total assets | $ 3,693,009 | $ 3,400,175 |
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||
| Current liabilities: | ||
| Current maturities of long-term debt, net | $ 5,000 | $ -- |
| Accounts payable and accrued expenses | 36,083 | 33,276 |
| Accrued interest | 32,316 | 32,293 |
| Other current liabilities | 55,832 | 65,015 |
| Total current liabilities | 129,231 | 130,584 |
| Long-term liabilities: | ||
| Long-term debt, net | 3,319,362 | 2,827,450 |
| Other long-term liabilities | 119,211 | 112,008 |
| Total long-term liabilities | 3,438,573 | 2,939,458 |
| Redeemable noncontrolling interests | 12,284 | 13,023 |
| Shareholders' equity | 112,921 | 317,110 |
| Total liabilities and shareholders' equity | $ 3,693,009 | $ 3,400,175 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) |
||
| For the three months | ||
| ended June 30, | ||
| 2011 | 2010 | |
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||
| Net loss | $ (29,910) | $ (83,854) |
| Depreciation, accretion, and amortization | 76,691 | 68,831 |
| Non-cash interest expense | 15,613 | 14,780 |
| Loss from extinguishment of debt, net | -- | 48,932 |
| Other non-cash items reflected in the Statements of Operations | 5,453 | 5,154 |
| Accrued interest | 7,654 | 7,618 |
| Other changes in operating assets and liabilities | (5,713) | (744) |
| Net cash provided by operating activities | 69,788 | 60,717 |
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||
| Acquisitions and related earn-outs | (75,747) | (81,625) |
| Capital expenditures | (35,582) | (15,337) |
| Purchase of investments | (980) | (2,170) |
| Proceeds from sales/maturities of investments | 485 | 1,510 |
| Proceeds from disposition of fixed assets | (9) | 22 |
| Payment of restricted cash relating to tower removal obligations | -- | (691) |
| Net cash used in investing activities | (111,833) | (98,291) |
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||
| Proceeds from issuance of Term Loan, net of original issue discount and fees paid | 492,617 | -- |
| Proceeds from issuance of 2010 Tower Securities, net of fees paid | -- | 1,212,381 |
| Repurchase and retirement of common stock | (75,035) | (88,400) |
| Payment on extinguishment of CMBS Certificates | -- | (977,272) |
| Borrowings under Revolving Credit Facility | 75,000 | -- |
| Repayment of Revolving Credit Facility | (270,000) | -- |
| Proceeds from employee stock purchase/stock option plans | 1,427 | 1,928 |
| Release (payment) of restricted cash | 647 | (1,299) |
| Payment of deferred financing fees | 34 | (73) |
| Other | -- | (26) |
| Net cash provided by financing activities | 224,690 | 147,239 |
| NET INCREASE IN CASH AND CASH EQUIVALENTS | 182,645 | 109,665 |
| CASH AND CASH EQUIVALENTS: | ||
| Beginning of period | 95,104 | 118,274 |
| End of period | $ 277,749 | $ 227,939 |
| For the three | For the six | |
| months ended | months ended | |
| June 30, 2011 | June 30, 2011 | |
| (in thousands) | ||
| SELECTED CAPITAL EXPENDITURE DETAIL: | ||
| Tower new build construction | $ 27,040 | $ 41,311 |
| Operating tower expenditures: | ||
| Tower upgrades/augmentations | 3,918 | 6,266 |
| Maintenance/improvement capital expenditures | 3,498 | 5,656 |
| 7,416 | 11,922 | |
| General corporate expenditures | 1,126 | 2,504 |
| Total capital expenditures | $ 35,582 | $ 55,737 |
Non-GAAP Financial Measures
The press release contains non-GAAP financial measures, including (i) Site Leasing Segment Operating Profit, Site Development Segment Operating Profit and Segment Operating Profit Margin, (ii) Tower Cash Flow and Tower Cash Flow Margin, (iii) Adjusted EBITDA, Annualized Adjusted EBITDA and Adjusted EBITDA Margin, (iv) Net Debt, Net Secured Debt, Leverage Ratio and Secured Leverage Ratio (collectively, our "Non-GAAP Debt Measures") and (v) Equity Free Cash Flow and Equity Free Cash Flow Per Share.
We have included these non-GAAP financial measures because we believe that they provide investors additional tools in understanding our financial performance and condition. Specifically, we believe that:
(1) Segment Operating Profit is an indicator of the operating performance of our site leasing and site development segments;
(2) Tower Cash Flow is an indicator of the performance of our site leasing operations;
(3) Adjusted EBITDA, Equity Free Cash Flow and Equity Free Cash Flow Per Share are useful indicators of the financial performance of our core businesses; and
(4) our Non-GAAP Debt Measures provide investors a more complete understanding of our net debt and leverage position as they include the full principal amount of our debt which will be due at maturity.
In addition, Tower Cash Flow, Adjusted EBITDA and our Non-GAAP Debt Measures are components of the calculations used by our lenders to determine compliance with certain covenants under our senior credit agreement and senior notes. These non-GAAP financial measures are not intended to be an alternative to any of the financial measures provided in our results of operations or our balance sheet as determined in accordance with GAAP.
Segment Operating Profit and Segment Operating Profit Margin
The reconciliation of Site Leasing Segment Operating Profit and Site Development Segment Operating Profit and the calculation of Segment Operating Profit Margin are as follows:
| Site Leasing Segment | Site Development Segment | |||
| For the three months | For the three months | |||
| ended June 30, | ended June 30, | |||
|
|
2011 | 2010 | 2011 | 2010 |
| (in thousands) | (in thousands) | |||
|
|
||||
| Segment revenue | $ 150,173 | $ 131,739 | $ 20,880 | $ 22,776 |
| Segment cost of revenues (excluding depreciation, accretion and amortization) | (32,123) | (30,004) | (17,984) | (19,954) |
| Segment operating profit | $ 118,050 | $ 101,735 | $ 2,896 | $ 2,822 |
| Segment operating profit margin | 78.6% | 77.2% | 13.9% | 12.4% |
Total Segment Operating Profit is the total of the Segment Operating Profits of the two segments.
Tower Cash Flow and Tower Cash Flow Margin
The tables below set forth the reconciliation of Tower Cash Flow to its most comparable GAAP measurement and the calculation of Tower Cash Flow Margin. Tower Cash Flow for each of the periods set forth in the Outlook section above will be calculated in the same manner.
| For the three months | ||
| ended June 30, | ||
| 2011 | 2010 | |
| (in thousands) | ||
|
|
||
| Site leasing revenue | $ 150,173 | $ 131,739 |
|
Site leasing cost of revenue (excluding depreciation, accretion, and amortization) |
(32,123) | (30,004) |
| Site leasing segment operating profit | 118,050 | 101,735 |
| Non-cash straight-line leasing revenue | (2,096) | (1,242) |
| Non-cash straight-line ground lease expense | 2,690 | 3,263 |
| Tower Cash Flow | $ 118,644 | $ 103,756 |
|
|
||
|
|
||
| The calculation of Tower Cash Flow Margin is as follows: | ||
|
|
||
| For the three months | ||
| ended June 30, | ||
| 2011 | 2010 | |
| (in thousands) | ||
|
|
||
| Site leasing revenue | $ 150,173 | $ 131,739 |
| Non-cash straight-line leasing revenue | (2,096) | (1,242) |
| Site leasing revenue minus non-cash straight-line leasing revenue | $ 148,077 | $ 130,497 |
| Tower Cash Flow | $ 118,644 | $ 103,756 |
| Tower Cash Flow Margin | 80.1% | 79.5% |
Adjusted EBITDA, Annualized Adjusted EBITDA and Adjusted EBITDA Margin
The table below sets forth the reconciliation of Adjusted EBITDA to its most comparable GAAP measurement. Adjusted EBITDA for each of the periods set forth in the Outlook section above will be calculated in the same manner:
| For the three months | ||
| ended June 30, | ||
| 2011 | 2010 | |
| (in thousands) | ||
| Net loss | $(29,910) | $(83,854) |
| Interest income | (29) | (175) |
| Total interest expense (1) | 56,342 | 54,705 |
| Depreciation, accretion, and amortization | 76,691 | 68,831 |
| Provision for taxes (2) | 1,251 | 450 |
| Loss from extinguishment of debt, net | -- | 48,932 |
| Asset impairment charge | 296 | -- |
| Acquisition related expenses | 1,029 | 1,405 |
| Non-cash compensation | 3,141 | 2,780 |
| Non-cash straight-line leasing revenue | (2,096) | (1,242) |
| Non-cash straight-line ground lease expense | 2,690 | 3,263 |
| Other expense | 104 | 434 |
| Adjusted EBITDA | $109,509 | $ 95,529 |
| Annualized Adjusted EBITDA (3) | $438,036 | $ 382,116 |
| (1) Total interest expense includes interest expense, non-cash interest expense and amortization of deferred financing fees. | ||
| (2) For the three months ended June 30, 2011 and 2010, these amounts included $549 and $468, respectively, of franchise taxes reflected on the Statements of Operations in selling, general and administrative expenses. | ||
| (3) Annualized Adjusted EBITDA is calculated as Adjusted EBITDA for the most recent quarter multiplied by four. | ||
The calculation of Adjusted EBITDA Margin is as follows:
| For the three months | ||
| ended June 30, | ||
| 2011 | 2010 | |
| (in thousands) | ||
| Total revenues | $ 171,053 | $154,515 |
| Non-cash straight-line leasing revenue | (2,096) | (1,242) |
| Total revenues minus non-cash straight-line leasing revenue | $ 168,957 | $153,273 |
| Adjusted EBITDA | $ 109,509 | $ 95,529 |
| Adjusted EBITDA Margin | 64.8% | 62.3% |
Equity Free Cash Flow and Equity Free Cash Flow Per Share
The table below sets forth the reconciliation of Equity Free Cash Flow for the three months ended June 30, 2011 and 2010 and the calculation of Equity Free Cash Flow Per Share for such periods. Equity Free Cash Flow for each of the periods set forth in the Outlook section above will be calculated in the same manner.
| For the three months | ||
| ended June 30, | ||
| 2011 | 2010 | |
| (in thousands) | ||
| Adjusted EBITDA | $ 109,509 | $95,529 |
| Net cash interest expense | (38,499) | (37,536) |
| Non-discretionary cash capital expenditures | (4,624) | (2,590) |
| Cash taxes paid | (2,654) | (1,221) |
| Equity Free Cash Flow | $ 63,732 | $54,182 |
| Weighted average number of common shares | 112,324 | 115,666 |
| Equity Free Cash Flow Per Share | $ 0.57 | $ 0.47 |
Net Debt, Leverage Ratio, and Secured Leverage Ratio
Net Debt is calculated using the notional principal amount of outstanding debt. Under GAAP policies, the notional principal amount of the Company's outstanding debt is not necessarily reflected on the face of the Company's financial statements.
The Debt and Leverage calculations are as follows:
| June 30, 2011 | |
| (in thousands) | |
| 2010-1 Tower Securities | $ 680,000 |
| 2010-2 Tower Securities | 550,000 |
| Term Loan (carrying value of $498,751) | 500,000 |
| Revolving Credit Facility | -- |
| Total secured debt | 1,730,000 |
| 1.875% Convertible Senior Notes (carrying value of $467,756) | 535,000 |
| 4.0% Convertible Senior Notes (carrying value of $382,571) | 500,000 |
| 2016 Senior Notes (carrying value of $373,040) | 375,000 |
| 2019 Senior Notes (carrying value of $372,244) | 375,000 |
| Total unsecured debt | 1,785,000 |
| Total debt | $3,515,000 |
| Leverage Ratio | |
| Total debt | $3,515,000 |
| Less: Cash and cash equivalents, short-term restricted cash and short-term investments | (304,534) |
| Net debt | $3,210,466 |
| Divided by: Annualized Adjusted EBITDA | $ 438,036 |
| Leverage Ratio | 7.3x |
| Secured Leverage Ratio | |
| Total secured debt | $1,730,000 |
| Less: Cash and cash equivalents, short-term restricted cash and short-term investments | (304,534) |
| Net Secured Debt | $1,425,466 |
| Divided by: Annualized Adjusted EBITDA | 438,036 |
| Secured Leverage Ratio | 3.3x |