Attached files

file filename
8-K - FORM 8-K - SBA COMMUNICATIONS CORPd8k.htm

Exhibit 99.1

LOGO

FOR IMMEDIATE RELEASE

SBA COMMUNICATIONS CORPORATION REPORTS 4th QUARTER 2010 RESULTS;

PROVIDES 1st QUARTER, AND UPDATED FULL YEAR 2011 OUTLOOK

Boca Raton, Florida, February 24, 2011

SBA Communications Corporation (Nasdaq:SBAC) (“SBA” or the “Company”) today reported results for the quarter ended December 31, 2010. Highlights of the results include:

 

 

Fourth quarter over year earlier period:

 

   

Site leasing revenue growth of 13.3%

 

   

Tower Cash Flow growth of 14.2%

 

   

Net loss decreased from $43.6 million to $38.6 million

 

   

Adjusted EBITDA growth of 15.9%

 

   

Equity Free Cash Flow Per Share growth of 26.2%

Operating Results

Total revenues in the fourth quarter of 2010 were $165.5 million compared to $145.0 million in the year earlier period, an increase of 14.2%. Site leasing revenue of $140.1 million was up 13.3% over the year earlier period. Site leasing Segment Operating Profit of $110.4 million was up 15.6% over the year earlier period. Site leasing contributed 97.1% of the Company’s total Segment Operating Profit in the fourth quarter of 2010. Site development revenues were $25.4 million in the fourth quarter of 2010 compared to $21.3 million in the year earlier period, a 19.2% increase. Site development Segment Operating Profit Margin was 12.8% in the fourth quarter of 2010 compared to 12.2% in the year earlier period.

Tower Cash Flow for the fourth quarter of 2010 was $111.2 million, a 14.2% increase over the year earlier period. Tower Cash Flow Margin for the fourth quarter of 2010 was 80.3% compared to 79.5% in the year earlier period.

Net loss for the fourth quarter of 2010 was $38.6 million compared to $43.6 million in the year earlier period. Net loss attributable to SBA Communications Corporation for the fourth quarter of 2010 was $39.2 million or $(0.34) per share compared to $43.5 million or $(0.37) per share in the year earlier period.

Adjusted EBITDA in the fourth quarter of 2010 was $102.7 million compared to $88.7 million in the year earlier period, an increase of 15.9%. Adjusted EBITDA Margin was 62.7% in the fourth quarter of 2010 compared to 61.6% in the year earlier period.


Net Cash Interest Expense was $37.5 million in the fourth quarter of 2010 compared to $37.3 million in the year earlier period.

Equity Free Cash Flow for the fourth quarter of 2010 was $61.4 million compared to $48.8 million in the year earlier period, an increase of 25.8%. Equity Free Cash Flow Per Share was $0.53 for the fourth quarter of 2010 compared to $0.42 per share in the year earlier period, an increase of 26.2%.

“We had a strong finish to 2010 in the fourth quarter,” commented Jeffrey A. Stoops, President and Chief Executive Officer. “Our customers were very busy improving and expanding their wireless networks, and as a result we had a very good quarter for both our leasing and services businesses. We expect customer activity to remain strong through 2011 in all of the markets in which we are operating. Because of our positive expectations around customer activity and organic growth, we intend to continue investing in our business. We believe 2011 will be another year where we grow our asset portfolio materially, and the foundation for that growth is already in place. We expect the combination of strong organic growth and material portfolio growth will once again allow SBA to post material growth in revenue, adjusted EBITDA and equity free cash flow per share for 2011.”

Investing Activities

As of December 31, 2010 SBA owned 9,111 towers, and managed or leased approximately 5,300 actual or potential additional communication sites. During the fourth quarter of 2010, SBA purchased 405 towers and the rights to manage additional communication sites for approximately $147.8 million in cash (exclusive of any working capital adjustments). SBA also built 41 towers and decommissioned 40 towers during the fourth quarter of 2010. In addition, the Company spent $10.0 million to purchase land and easements and to extend lease terms with respect to land underlying its towers. Total cash capital expenditures for the fourth quarter of 2010 were $175.3 million, consisting of $2.8 million of non-discretionary cash capital expenditures (tower maintenance and general corporate) and $172.5 million of discretionary cash capital expenditures (new tower builds, tower augmentations, tower acquisitions and related earn-outs, and purchasing land and easements).

Subsequent to December 31, 2010, the Company acquired 123 towers and related assets and liabilities from third party sellers for an aggregate consideration of $63.6 million in cash. The Company has agreed to purchase an additional 154 towers for an aggregate amount of $70.7 million. The Company anticipates that these acquisitions will be consummated by the end of the second quarter of 2011.

Financing Activities and Liquidity

SBA ended the fourth quarter with $3.1 billion of total debt (recorded on the Company’s balance sheet at a discounted carrying value of $2.8 billion), $0.1 billion of cash and cash equivalents, short-term restricted cash and short-term investments and $3.0 billion of Net Debt (as defined below). SBA’s Net Debt and Net Secured Debt to Annualized Adjusted EBITDA Leverage Ratios were 7.2x and 2.8x, respectively. As of December 31, 2010, SBA had $20.0 million outstanding under the 2010 Credit Facility with a weighted average interest rate for the amounts borrowed of 2.15%. As of December 31, 2010, the availability under the 2010 Credit Facility was $480.0 million.


In the fourth quarter, SBA repurchased 278,750 shares of its common stock for $10.3 million in cash, at the average price per share of $37.09, and has remaining authorization to repurchase an additional $140.9 million of its common stock under its current $250.0 million common stock repurchase plan.

Outlook

The Company is providing its first 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 is based on the following assumptions: (1) 9% organic leasing revenue growth on owned towers, (2) new tower builds in the U.S. and internationally of 390 to 410 towers in 2011 for the Company’s ownership, (3) the acquisition of only those tower assets under contract at the time of this press release, and (4) 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
March 31, 2011
     Full
Year 2011
 
     ($’s in millions)  

Site leasing revenue

   $ 144.5         to       $ 146.5       $ 599.0         to       $ 609.0   

Site development revenue

   $ 20.0         to       $ 22.0       $ 85.0         to       $ 95.0   

Total revenues

   $ 164.5         to       $ 168.5       $ 684.0         to       $ 704.0   

Tower Cash Flow

   $ 114.0         to       $ 116.0       $ 469.0         to       $ 484.0   

Adjusted EBITDA

   $ 104.0         to       $ 106.0       $ 430.0         to       $ 447.0   

Net cash interest expense (1)

   $ 37.0         to       $ 38.0       $ 149.0         to       $ 153.0   

Cash taxes paid

   $ 0.9         to       $ 1.3       $ 4.0         to       $ 6.0   

Non-discretionary cash capital expenditures (2)

   $ 2.5         to       $ 3.5       $ 10.0         to       $ 14.0   

Equity Free Cash Flow (3)

   $ 61.2         to       $ 65.6       $ 257.0         to       $ 284.0   

Discretionary cash capital expenditures (4)

   $ 130.0         to       $ 140.0       $ 230.0         to       $ 250.0   

 

(1)

Net cash interest expense is defined as interest expense less interest income. Net cash interest expense does not include any impact from the 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 Friday, February 25, 2011 at 10:00 AM (EST) to discuss the quarterly results. The call may be accessed as follows:

 

When:    Friday, February 25, 2011 at 10:00 AM (EST)
Dial-in number:    (800) 230-1951
Conference call name:    SBA Fourth Quarter Results
Replay:    February 25, 2011 at 1:00 PM through March 11, 2011 at 11:59 PM
Number:    (800) 475-6701
Access Code:    190732
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) customer demand and activity for the full year 2011, (ii) the Company’s financial and operational guidance for the first quarter of 2011 and full year 2011, including its expectations regarding equity free cash flow per share in 2011, (iii) the Company’s sources and uses of liquidity and (iv) the Company’s expectations regarding tower acquisitions and tower portfolio growth and its belief that pending acquisitions will close by the end of the second 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 March 1, 2010. 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 390 to 410 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.

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.” Please refer to the Company’s Form 8-K filed with the Commission on February 24, 2011 for a more detailed explanation of why management believes they are useful in managing the Company.

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.

Contacts

Mark DeRussy, CFA

Capital Markets

561-226-9531

Lynne Hopkins

Media Relations

561-226-9431


CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

 

     For the three months
ended December 31,
    For the fiscal year
ended December 31,
 
     2010      2009     2010     2009  
     (unaudited)     (unaudited)     (unaudited)        

Revenues:

        

Site leasing

   $ 140,054     $ 123,636     $ 535,444     $ 477,007  

Site development

     25,443       21,343       91,175       78,506  
                                

Total revenues

     165,497       144,979       626,619       555,513  
                                

Operating expenses:

        

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

        

Cost of site leasing

     29,628       28,115       119,141       111,842  

Cost of site development

     22,183       18,729       80,301       68,701  

Selling, general and administrative (1)

     14,978       14,346       58,209       52,785  

Acquisition related expenses

     3,428       2,164       10,106       4,810  

Asset impairment

     5,862       3,884       5,862       3,884  

Depreciation, accretion and amortization

     72,723       65,687       278,727       258,537  
                                

Total operating expenses

     148,802       132,925       552,346       500,559  
                                

Operating income

     16,695       12,054       74,273       54,954  
                                

Other income (expense):

        

Interest income

     63       206       432       1,123  

Interest expense

     (37,524     (37,537     (149,921     (130,853

Non-cash interest expense

     (15,334     (14,470     (60,070     (49,897

Amortization of deferred financing fees

     (2,207     (2,465     (9,099     (10,456

Loss from extinguishment of debt, net

     (6     (1,472     (49,060     (5,661

Other (expense) income

     (73     74       29       163  
                                

Total other expense

     (55,081     (55,664     (267,689     (195,581
                                

Loss from operations before provision for income taxes

     (38,386     (43,610     (193,416     (140,627

Provision for income taxes

     (195     (2     (1,005     (492
                                

Net loss

     (38,581     (43,612     (194,421     (141,119

Net (income) loss attributable to noncontrolling interest

     (580     100       (253     248  
                                

Net loss attributable to SBA Communications Corporation

   $ (39,161   $ (43,512   $ (194,674   $ (140,871
                                

Net loss per common share attributable to SBA Communications Corporation:

        

Basic and diluted

     (0.34     (0.37     (1.68     (1.20
                                

Weighted average number of common shares

     114,866       116,928       115,591       117,165  
                                

 

(1)

Includes non-cash compensation of $2,638 and $2,274 for the three months ended December 31, 2010 and 2009, respectively, and $10,312 and $8,008 for the years ended December 31, 2010 and 2009, respectively.


CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     December 31, 2010      December 31, 2009  
     (unaudited)         
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 64,254      $ 161,317  

Restricted cash

     29,456        30,285  

Short-term investments

     4,016        5,352  

Accounts receivable, net of allowance of $263 and $350 in 2010 and 2009, respectively

     18,784        19,644  

Other current assets

     30,217        20,240  
                 

Total current assets

     146,727        236,838  

Property and equipment, net

     1,534,318        1,496,938  

Intangible assets, net

     1,500,012        1,435,591  

Other long-term assets

     219,118        144,279  
                 

Total assets

   $ 3,400,175      $ 3,313,646  
                 
LIABILITIES AND SHAREHOLDERS’ EQUITY      

Current liabilities:

     

Current maturities of long-term debt, net

   $ —         $ 28,648  

Accounts payable and accrued expenses

     33,276        37,329  

Accrued interest

     32,293        35,551  

Other current liabilities

     65,015        57,197  
                 

Total current liabilities

     130,584        158,725  
                 

Long-term liabilities:

     

Long-term debt, net

     2,827,450        2,460,402  

Other long-term liabilities

     112,008        94,570  
                 

Total long-term liabilities

     2,939,458        2,554,972  
                 

Redeemable noncontrolling interests

     13,023        —     
                 

Shareholders’ equity

     317,110        599,949  
                 

Total liabilities and shareholders’ equity

   $ 3,400,175      $ 3,313,646  
                 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

     For the three months
ended December 31,
 
     2010     2009  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net loss

   $ (38,581   $ (43,612

Depreciation, accretion, and amortization

     72,723       65,687  

Non-cash interest expense

     15,334       14,470  

Loss from extinguishment of debt, net

     6       1,472  

Other non-cash items reflected in the Statements of Operations

     10,365       8,935  

Accrued interest

     7,580       8,755  

Other changes in operating assets and liabilities

     (8,628     (5,950
                

Net cash provided by operating activities

     58,799       49,757  
                

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Acquisitions and related earn-outs

     (156,630     (126,179

Capital expenditures

     (18,650     (12,637

Purchase of investments

     (940     —     

Sales and maturities of investments

     660       980  

Proceeds from disposition of fixed assets

     12       90  

Payment of restricted cash related to tower removal obligations

     —          (31
                

Net cash used in investing activities

     (175,548     (137,777
                

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from employee stock purchase/stock option plans

     3,647       4,077  

Payment on the extinguishment of CMBS Certificates

     —          (34,301

Repurchase and retirement of common stock

     (10,345     (1,721

Release (payment) of restricted cash relating to CMBS Certificates

     667       (3,750

Payments of financing fees

     (87     (811

Payment on the extinguishment of convertible debt

     (30,409     —     

Borrowings on the 2010 Credit Facility

     20,000       —     

Net proceeds from the settlement of convertible note hedges

     8,497       —     

Purchase of redeemable noncontrolling interests

     (8,203     —     
                

Net cash used in financing activities

     (16,233     (36,506
                

NET DECREASE IN CASH AND CASH EQUIVALENTS

     (132,982     (124,526

CASH AND CASH EQUIVALENTS:

    

Beginning of period

     197,236       285,843  
                

End of period

   $ 64,254     $ 161,317  
                


     For the three
months ended
December 31, 2010
     For the fiscal
year ended
December 31, 2010
 
     (in thousands)  

SELECTED CAPITAL EXPENDITURE DETAIL:

     

Tower new build construction

   $ 13,387      $ 46,938  
                 

Operating tower expenditures:

     

Tower upgrades/augmentations

     2,469        9,448  

Maintenance/improvement capital expenditures

     2,225        8,158  
                 
     4,694        17,606  
                 

General corporate expenditures

     569        2,074  
                 

Total capital expenditures

   $ 18,650      $ 66,618  
                 


Non-GAAP Financial Measures

This press release includes disclosures regarding our Site Leasing Segment Operating Profit, Site Development Segment Operating Profit, Tower Cash Flow, Tower Cash Flow Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Equity Free Cash Flow, Equity Free Cash Flow Per Share, Net Debt, Leverage Ratio and Secured Leverage Ratio, which are non-GAAP financial measures. These non-GAAP measures are not intended to be alternative measures of performance as determined in accordance with GAAP. Rather, they are presented as additional information because management believes that these measures are indicators of the performance of our core operations.

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
ended December 31,
    For the three months
ended December 31,
 
     2010     2009     2010     2009  
     (in thousands)     (in thousands)  

Segment revenue

   $ 140,054     $ 123,636     $ 25,443     $ 21,343  

Segment cost of revenues (excluding depreciation, accretion and amortization):

     (29,628     (28,115     (22,183     (18,729
                                

Segment operating profit

   $ 110,426     $ 95,521     $ 3,260     $ 2,614  
                                

Segment operating profit margin

     78.8     77.3     12.8     12.2
                                

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 December 31,
 
     2010     2009  
     (in thousands)  

Site leasing revenue

   $ 140,054     $ 123,636  

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

     (29,628     (28,115
                

Site leasing segment operating profit

     110,426       95,521  

Non-cash straight-line leasing revenue

     (1,516     (1,093

Non-cash straight-line ground lease expense

     2,321       2,963  
                

Tower Cash Flow

   $ 111,231     $ 97,391  
                

The calculation of Tower Cash Flow Margin is as follows:

 

     For the three months
ended December 31,
 
     2010     2009  
     (in thousands)  

Site leasing revenue

   $ 140,054     $ 123,636  

Non-cash straight-line leasing revenue

     (1,516     (1,093
                

Site leasing revenue minus non-cash straight-line leasing revenue

   $ 138,538     $ 122,543  
                

Tower Cash Flow

   $ 111,231     $ 97,391  
                

Tower Cash Flow Margin

     80.3     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 December 31,
 
      2010     2009  
     (in thousands)  

Net loss

   $ (38,581   $ (43,612

Interest income

     (63     (206

Interest expense (1)

     55,065       54,472  

Depreciation, accretion, and amortization

     72,723       65,687  

Provision for taxes (2)

     723       671  

Asset impairment

     5,862       3,884  

Loss from extinguishment of debt, net

     6       1,472  

Acquisition related expenses

     3,428       2,164  

Non-cash compensation

     2,696       2,327  

Non-cash straight-line leasing revenue

     (1,516     (1,093

Non-cash straight-line ground lease expense

     2,321       2,963  

Other expense (income)

     73       (74
                

Adjusted EBITDA

   $ 102,737     $ 88,655  
                

Annualized Adjusted EBITDA (3)

   $ 410,948     $ 354,620  
                

 

(1)

Interest expense includes cash interest expense, non-cash interest expense and amortization of deferred financing fees.

(2)

For the three months ended December 31, 2010 and December 31, 2009, these amounts included $528 and $669, 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 December 31,
 
     2010     2009  
     (in thousands)  

Total revenues

   $ 165,497     $ 144,979  

Non-cash straight-line leasing revenue

     (1,516     (1,093
                

Total revenues minus non-cash straight-line leasing revenue

   $ 163,981     $ 143,886  
                

Adjusted EBITDA

   $ 102,737     $ 88,655  
                

Adjusted EBITDA Margin

     62.7     61.6
                

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 December 31, 2010 and 2009 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 December 31,
 
     2010     2009  
     (in thousands)  

Adjusted EBITDA

   $ 102,737     $ 88,655  

Net cash interest expense

     (37,461     (37,331

Non-discretionary cash capital expenditures

     (2,794     (2,306

Cash taxes paid

     (1,038     (173
                

Equity Free Cash Flow

   $ 61,444     $ 48,845  
                

Weighted average number of common shares

     114,866       116,928  
                

Equity Free Cash Flow Per Share - basic

   $ 0.53     $ 0.42  
                


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:

 

     December 31, 2010  
     (in thousands)  

2010-1 Tower Securities

   $ 680,000  

2010-2 Tower Securities

     550,000  
        

Total secured debt

     1,230,000  

1.875% Convertible Senior Notes (carrying value of $463,970)

     550,000  

4.0% Convertible Senior Notes (carrying value of $368,463)

     500,000  

2016 Senior Notes (carrying value of $372,889)

     375,000  

2019 Senior Notes (carrying value of $372,128)

     375,000  

2010 Credit Facility

     20,000  
        

Total unsecured debt

     1,820,000  
        

Total debt

   $ 3,050,000  
        

Leverage Ratio

  

Total debt

   $ 3,050,000  

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

     (97,726
        

Net debt

     2,952,274  
        

Divided by: Annualized Adjusted EBITDA

   $ 410,948  
        

Leverage Ratio

     7.2x   
        

Secured Leverage Ratio

  

Total secured debt

   $ 1,230,000  

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

     (97,726
        

Net Secured Debt

   $ 1,132,274  
        

Divided by: Annualized Adjusted EBITDA

   $ 410,948  
        

Secured Leverage Ratio

     2.8x   
        
###