Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One):
|
| |
x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. For the quarterly period ended September 30, 2017. |
|
| |
¨
| Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. |
Commission File Number: 001-14195
AMERICAN TOWER CORPORATION
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 65-0723837 |
(State or other jurisdiction of Incorporation or Organization) | | (I.R.S. Employer Identification No.) |
116 Huntington Avenue
Boston, Massachusetts 02116
(Address of principal executive offices)
Telephone Number (617) 375-7500
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check One):
|
| | | | | | |
Large accelerated filer | | x | | Accelerated filer | | ¨ |
| | | |
Non-accelerated filer | | ¨ | | Smaller reporting company | | ¨ |
| | | | | | |
Emerging growth company | | ¨ | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ¨ No x
As of October 24, 2017, there were 428,856,376 shares of common stock outstanding.
AMERICAN TOWER CORPORATION
TABLE OF CONTENTS
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER 30, 2017
|
| | | |
| | Page Nos. |
| | | |
PART I. FINANCIAL INFORMATION | | |
Item 1. | | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Item 2. | | | |
Item 3. | | | |
Item 4. | | | |
PART II. OTHER INFORMATION | | |
Item 1. | | | |
Item 1A. | | | |
Item 2. | | | |
Item 6. | | | |
| | |
|
| |
PART I. | FINANCIAL INFORMATION |
|
| |
ITEM 1. | UNAUDITED CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
|
| | | | | | | | |
| | September 30, 2017 | | December 31, 2016 |
ASSETS | | | | |
CURRENT ASSETS: | | | | |
Cash and cash equivalents | | $ | 799,467 |
| | $ | 787,161 |
|
Restricted cash | | 155,208 |
| | 149,281 |
|
Short-term investments | | 1,032 |
| | 4,026 |
|
Accounts receivable, net | | 508,626 |
| | 308,369 |
|
Prepaid and other current assets | | 499,241 |
| | 441,033 |
|
Total current assets | | 1,963,574 |
| | 1,689,870 |
|
PROPERTY AND EQUIPMENT, net | | 10,795,057 |
| | 10,517,258 |
|
GOODWILL | | 5,371,679 |
| | 5,070,680 |
|
OTHER INTANGIBLE ASSETS, net | | 11,580,994 |
| | 11,274,611 |
|
DEFERRED TAX ASSET | | 221,759 |
| | 195,678 |
|
DEFERRED RENT ASSET | | 1,454,780 |
| | 1,289,530 |
|
NOTES RECEIVABLE AND OTHER NON-CURRENT ASSETS | | 931,483 |
| | 841,523 |
|
TOTAL | | $ | 32,319,326 |
| | $ | 30,879,150 |
|
LIABILITIES | | | | |
CURRENT LIABILITIES: | | | | |
Accounts payable | | $ | 119,745 |
| | $ | 118,666 |
|
Accrued expenses | | 774,072 |
| | 620,563 |
|
Distributions payable | | 286,911 |
| | 250,550 |
|
Accrued interest | | 103,242 |
| | 157,297 |
|
Current portion of long-term obligations | | 687,382 |
| | 238,806 |
|
Unearned revenue | | 288,884 |
| | 245,387 |
|
Total current liabilities | | 2,260,236 |
| | 1,631,269 |
|
LONG-TERM OBLIGATIONS | | 18,581,381 |
| | 18,294,659 |
|
ASSET RETIREMENT OBLIGATIONS | | 1,054,092 |
| | 965,507 |
|
DEFERRED TAX LIABILITY | | 976,725 |
| | 777,572 |
|
OTHER NON-CURRENT LIABILITIES | | 1,190,486 |
| | 1,142,723 |
|
Total liabilities | | 24,062,920 |
| | 22,811,730 |
|
COMMITMENTS AND CONTINGENCIES | |
|
| |
|
|
REDEEMABLE NONCONTROLLING INTERESTS | | 1,146,773 |
| | 1,091,220 |
|
EQUITY: | | | | |
Preferred stock: $.01 par value; 20,000,000 shares authorized; | | | | |
5.25%, Series A, 6,000,000 shares issued, 0 and 6,000,000 shares outstanding; aggregate liquidation value of $0 and $600,000, respectively | | — |
| | 60 |
|
5.50%, Series B, 1,375,000 shares issued, 1,374,986 and 1,375,000 shares outstanding; aggregate liquidation value of $1,374,986 and $1,375,000, respectively | | 14 |
| | 14 |
|
Common stock: $.01 par value; 1,000,000,000 shares authorized; 437,510,284 and 429,912,536 shares issued; and 429,243,720 and 427,102,510 shares outstanding, respectively | | 4,375 |
| | 4,299 |
|
Additional paid-in capital | | 10,212,535 |
| | 10,043,559 |
|
Distributions in excess of earnings | | (975,158 | ) | | (1,076,965 | ) |
Accumulated other comprehensive loss | | (1,839,029 | ) | | (1,999,332 | ) |
Treasury stock (8,266,564 and 2,810,026 shares at cost, respectively) | | (884,610 | ) | | (207,740 | ) |
Total American Tower Corporation equity | | 6,518,127 |
| | 6,763,895 |
|
Noncontrolling interests | | 591,506 |
| | 212,305 |
|
Total equity | | 7,109,633 |
| | 6,976,200 |
|
TOTAL | | $ | 32,319,326 |
| | $ | 30,879,150 |
|
See accompanying notes to unaudited consolidated and condensed consolidated financial statements.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
REVENUES: | | | | | | | | |
Property | | $ | 1,655,349 |
| | $ | 1,497,936 |
| | $ | 4,887,588 |
| | $ | 4,191,779 |
|
Services | | 25,417 |
| | 16,909 |
| | 71,850 |
| | 54,340 |
|
Total operating revenues | | 1,680,766 |
| | 1,514,845 |
| | 4,959,438 |
| | 4,246,119 |
|
OPERATING EXPENSES: | | | | | | | | |
Costs of operations (exclusive of items shown separately below): | | | | | | | | |
Property (including stock-based compensation expense of $476, $426, $1,776 and $1,325, respectively) | | 511,151 |
| | 485,525 |
| | 1,504,552 |
| | 1,280,386 |
|
Services (including stock-based compensation expense of $189, $172, $613 and $578, respectively) | | 8,608 |
| | 5,712 |
| | 25,098 |
| | 22,007 |
|
Depreciation, amortization and accretion | | 432,354 |
| | 397,999 |
| | 1,249,849 |
| | 1,137,398 |
|
Selling, general, administrative and development expense (including stock-based compensation expense of $23,798, $19,628, $84,034 and $68,309, respectively) | | 147,961 |
| | 131,537 |
| | 465,905 |
| | 405,086 |
|
Other operating expenses | | 19,541 |
| | 14,998 |
| | 44,595 |
| | 37,509 |
|
Total operating expenses | | 1,119,615 |
| | 1,035,771 |
| | 3,289,999 |
| | 2,882,386 |
|
OPERATING INCOME | | 561,151 |
| | 479,074 |
| | 1,669,439 |
| | 1,363,733 |
|
OTHER INCOME (EXPENSE): | | | | | | | | |
Interest income, TV Azteca, net of interest expense of $292, $279, $874 and $846, respectively | | 2,713 |
| | 2,742 |
| | 8,183 |
| | 8,206 |
|
Interest income | | 8,313 |
| | 6,376 |
| | 26,551 |
| | 16,378 |
|
Interest expense | | (188,784 | ) | | (190,160 | ) | | (559,507 | ) | | (531,076 | ) |
(Loss) gain on retirement of long-term obligations | | (14,183 | ) | | — |
| | (69,897 | ) | | 830 |
|
Other (expense) income (including unrealized foreign currency (losses) gains of ($5,344), ($8,321), $30,392 and ($3,544), respectively) | | (1,114 | ) | | (12,260 | ) | | 39,970 |
| | (25,894 | ) |
Total other expense | | (193,055 | ) | | (193,302 | ) | | (554,700 | ) | | (531,556 | ) |
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | | 368,096 |
| | 285,772 |
| | 1,114,739 |
| | 832,177 |
|
Income tax provision | | (33,412 | ) | | (22,037 | ) | | (84,155 | ) | | (94,671 | ) |
NET INCOME | | 334,684 |
| | 263,735 |
| | 1,030,584 |
| | 737,506 |
|
Net (income) loss attributable to noncontrolling interests | | (17,416 | ) | | 774 |
| | (30,185 | ) | | (10,288 | ) |
NET INCOME ATTRIBUTABLE TO AMERICAN TOWER CORPORATION STOCKHOLDERS | | 317,268 |
| | 264,509 |
| | 1,000,399 |
| | 727,218 |
|
Dividends on preferred stock | | (18,907 | ) | | (26,781 | ) | | (68,531 | ) | | (80,344 | ) |
NET INCOME ATTRIBUTABLE TO AMERICAN TOWER CORPORATION COMMON STOCKHOLDERS | | $ | 298,361 |
| | $ | 237,728 |
| | $ | 931,868 |
| | $ | 646,874 |
|
NET INCOME PER COMMON SHARE AMOUNTS: | | | | | | | | |
Basic net income attributable to American Tower Corporation common stockholders | | $ | 0.70 |
| | $ | 0.56 |
| | $ | 2.18 |
| | $ | 1.52 |
|
Diluted net income attributable to American Tower Corporation common stockholders | | $ | 0.69 |
| | $ | 0.55 |
| | $ | 2.16 |
| | $ | 1.51 |
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | 429,281 |
| | 425,517 |
| | 427,960 |
| | 424,831 |
|
DILUTED | | 432,831 |
| | 429,925 |
| | 431,319 |
| | 429,019 |
|
DISTRIBUTIONS DECLARED PER COMMON SHARE | | $ | 0.66 |
| | $ | 0.55 |
| | $ | 1.92 |
| | $ | 1.59 |
|
See accompanying notes to unaudited consolidated and condensed consolidated financial statements.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
Net income | | $ | 334,684 |
| | $ | 263,735 |
| | $ | 1,030,584 |
| | $ | 737,506 |
|
Other comprehensive income (loss): | | | | | | | | |
Changes in fair value of cash flow hedges, net of tax of $0 | | 14 |
| | (432 | ) | | (286 | ) | | (367 | ) |
Reclassification of unrealized losses (gains) on cash flow hedges to net income, net of tax of $0 | | 19 |
| | (108 | ) | | (99 | ) | | (173 | ) |
Foreign currency translation adjustments, net of tax expense (benefit) of $2,292, ($1,495), $4,714 and $5,388, respectively | | 12,581 |
| | (91,608 | ) | | 252,016 |
| | (43,282 | ) |
Other comprehensive income (loss) | | 12,614 |
| | (92,148 | ) | | 251,631 |
| | (43,822 | ) |
Comprehensive income | | 347,298 |
| | 171,587 |
| | 1,282,215 |
| | 693,684 |
|
Comprehensive income attributable to noncontrolling interests | | (20,256 | ) | | (12,454 | ) | | (121,513 | ) | | (5,844 | ) |
Comprehensive income attributable to American Tower Corporation stockholders | | $ | 327,042 |
| | $ | 159,133 |
| | $ | 1,160,702 |
| | $ | 687,840 |
|
See accompanying notes to unaudited consolidated and condensed consolidated financial statements.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands) |
| | | | | | | | |
| | Nine Months Ended September 30, |
| | 2017 | | 2016 |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | |
Net income | | $ | 1,030,584 |
| | $ | 737,506 |
|
Adjustments to reconcile net income to cash provided by operating activities | | | | |
Depreciation, amortization and accretion | | 1,249,849 |
| | 1,137,398 |
|
Stock-based compensation expense | | 86,423 |
| | 70,212 |
|
Loss (gain) on early retirement of long-term obligations | | 69,897 |
| | (830 | ) |
Other non-cash items reflected in statements of operations | | (6,574 | ) | | 120,170 |
|
(Increase) decrease in restricted cash | | (4,822 | ) | | 4,126 |
|
Increase in net deferred rent balances | | (106,048 | ) | | (51,762 | ) |
Increase in assets | | (265,641 | ) | | (8,863 | ) |
Increase (decrease) in liabilities | | 78,084 |
| | (29,526 | ) |
Cash provided by operating activities | | 2,131,752 |
| | 1,978,431 |
|
CASH FLOWS FROM INVESTING ACTIVITIES | | | | |
Payments for purchase of property and equipment and construction activities | | (554,967 | ) | | (475,174 | ) |
Payments for acquisitions, net of cash acquired | | (956,943 | ) | | (1,309,915 | ) |
Payment for Verizon transaction | | — |
| | (4,748 | ) |
Proceeds from sale of short-term investments and other non-current assets | | 10,144 |
| | 4,459 |
|
Deposits, restricted cash, investments and other | | (8,730 | ) | | (824 | ) |
Cash used for investing activities | | (1,510,496 | ) | | (1,786,202 | ) |
CASH FLOW FROM FINANCING ACTIVITIES | | | | |
Repayments of short-term borrowings, net | | — |
| | (7,337 | ) |
Borrowings under credit facilities | | 3,667,020 |
| | 1,600,283 |
|
Proceeds from issuance of senior notes, net | | 1,279,435 |
| | 3,236,383 |
|
Repayments of notes payable, credit facilities, senior notes, term loan and capital leases | | (4,295,715 | ) | | (4,116,645 | ) |
Contributions from (distributions to) noncontrolling interest holders, net | | 264,685 |
| | (700 | ) |
Purchases of common stock | | (669,690 | ) | | — |
|
Proceeds from stock options and ESPP | | 105,717 |
| | 76,601 |
|
Distributions paid on common stock | | (789,522 | ) | | (651,966 | ) |
Distributions paid on preferred stock | | (72,468 | ) | | (80,344 | ) |
Payment for early retirement of long-term obligations | | (75,274 | ) | | (125 | ) |
Deferred financing costs and other financing activities | | (28,114 | ) | | (29,423 | ) |
Cash (used for) provided by financing activities | | (613,926 | ) | | 26,727 |
|
Net effect of changes in foreign currency exchange rates on cash and cash equivalents | | 4,976 |
| | (9,284 | ) |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | 12,306 |
| | 209,672 |
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | | 787,161 |
| | 320,686 |
|
CASH AND CASH EQUIVALENTS, END OF PERIOD | | $ | 799,467 |
| | $ | 530,358 |
|
CASH PAID FOR INCOME TAXES (NET OF REFUNDS OF $19,832 AND $16,219, RESPECTIVELY) | | $ | 87,672 |
| | $ | 71,868 |
|
CASH PAID FOR INTEREST | | $ | 584,310 |
| | $ | 516,382 |
|
NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | |
Increase (decrease) in accounts payable and accrued expenses for purchases of property and equipment and construction activities | | $ | 21,019 |
| | $ | (36,609 | ) |
Purchases of property and equipment under capital leases | | $ | 33,713 |
| | $ | 37,049 |
|
See accompanying notes to unaudited consolidated and condensed consolidated financial statements.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
(in thousands, except share data)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock - Series A | | Preferred Stock - Series B | | Common Stock | | Treasury Stock | | Additional Paid-in Capital | | Accumulated Other Comprehensive Loss | | Distributions in Excess of Earnings | | Noncontrolling Interest | | Total Equity |
| | Issued Shares | | Amount | | Issued Shares | | Amount | | Issued Shares | | Amount | | Shares | | Amount | |
BALANCE, JANUARY 1, 2016 | | 6,000,000 |
| | $ | 60 |
| | 1,375,000 |
| | $ | 14 |
| | 426,695,279 |
| | $ | 4,267 |
| | (2,810,026 | ) | | $ | (207,740 | ) | | $ | 9,690,609 |
| | $ | (1,836,996 | ) | | $ | (998,535 | ) | | $ | 61,139 |
| | $ | 6,712,818 |
|
Stock-based compensation related activity | | — |
| | — |
| | — |
| | — |
| | 1,691,546 |
| | 17 |
| | — |
| | — |
| | 123,359 |
| | — |
| | — |
| | — |
| | 123,376 |
|
Issuance of common stock—stock purchase plan | | — |
| | — |
| | — |
| | — |
| | 44,733 |
| | — |
| | — |
| | — |
| | 3,847 |
| | — |
| | — |
| | — |
| | 3,847 |
|
Changes in fair value of cash flow hedges, net of tax | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (367 | ) | | — |
| | — |
| | (367 | ) |
Reclassification of unrealized gains on cash flow hedges to net income | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (173 | ) | | — |
| | — |
| | (173 | ) |
Foreign currency translation adjustment, net of tax | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (38,838 | ) | | — |
| | (2,306 | ) | | (41,144 | ) |
Contributions from noncontrolling interest holders | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 47 |
| | 47 |
|
Distributions to noncontrolling interest holders | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (747 | ) | | (747 | ) |
Common stock distributions declared | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (679,002 | ) | | — |
| | (679,002 | ) |
Preferred stock dividends declared | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (80,344 | ) | | — |
| | (80,344 | ) |
Net income | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 727,218 |
| | 8,752 |
| | 735,970 |
|
BALANCE, SEPTEMBER 30, 2016 | | 6,000,000 |
| | $ | 60 |
| | 1,375,000 |
| | $ | 14 |
| | 428,431,558 |
| | $ | 4,284 |
| | (2,810,026 | ) | | $ | (207,740 | ) | | $ | 9,817,815 |
| | $ | (1,876,374 | ) | | $ | (1,030,663 | ) | | $ | 66,885 |
| | $ | 6,774,281 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE, JANUARY 1, 2017 | | 6,000,000 |
| | $ | 60 |
| | 1,375,000 |
| | $ | 14 |
| | 429,912,536 |
| | $ | 4,299 |
| | (2,810,026 | ) | | $ | (207,740 | ) | | $ | 10,043,559 |
| | $ | (1,999,332 | ) | | $ | (1,076,965 | ) | | $ | 212,305 |
| | $ | 6,976,200 |
|
Stock-based compensation related activity | | — |
| | — |
| | — |
| | — |
| | 1,942,412 |
| | 19 |
| | — |
| | — |
| | 164,424 |
| | — |
| | — |
| | — |
| | 164,443 |
|
Issuance of common stock—stock purchase plan | | — |
| | — |
| | — |
| | — |
| | 53,062 |
| | 1 |
| | — |
| | — |
| | 4,554 |
| | — |
| | — |
| | — |
| | 4,555 |
|
Conversion of preferred stock | | (6,000,000 | ) | | (60 | ) | | (14 | ) | | 0 |
| | 5,602,274 |
| | 56 |
| | — |
| | — |
| | (2 | ) | | — |
| | — |
| | — |
| | (6 | ) |
Treasury stock activity | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (5,456,538 | ) | | (676,870 | ) | | — |
| | — |
| | — |
| | — |
| | (676,870 | ) |
Changes in fair value of cash flow hedges, net of tax | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (286 | ) | | — |
| | — |
| | (286 | ) |
Reclassification of unrealized gains on cash flow hedges to net income | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (99 | ) | | — |
| | — |
| | (99 | ) |
Foreign currency translation adjustment, net of tax | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 160,688 |
| | — |
| | 47,933 |
| | 208,621 |
|
Contributions from noncontrolling interest holders | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 314,059 |
| | 314,059 |
|
Distributions to noncontrolling interest holders | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (818 | ) | | (818 | ) |
Common stock distributions declared | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (826,124 | ) | | — |
| | (826,124 | ) |
Preferred stock dividends declared | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| |
|
| |
|
| |
|
| |
|
| | (72,468 | ) | | — |
| | (72,468 | ) |
Net income | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 1,000,399 |
| | 18,027 |
| | 1,018,426 |
|
SEPTEMBER 30, 2017 | | — |
| | $ | — |
| | 1,374,986 |
| | $ | 14 |
| | 437,510,284 |
| | $ | 4,375 |
| | (8,266,564 | ) | | $ | (884,610 | ) | | $ | 10,212,535 |
| | $ | (1,839,029 | ) | | $ | (975,158 | ) | | $ | 591,506 |
| | $ | 7,109,633 |
|
See accompanying notes to unaudited consolidated and condensed consolidated financial statements.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| |
1. | DESCRIPTION OF BUSINESS, BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES |
American Tower Corporation (together with its subsidiaries, “ATC” or the “Company”) is one of the largest global real estate investment trusts and a leading independent owner, operator and developer of multitenant communications real estate. The Company’s primary business is the leasing of space on communications sites to wireless service providers, radio and television broadcast companies, wireless data providers, government agencies and municipalities and tenants in a number of other industries. The Company refers to this business as its property operations. Additionally, the Company offers tower-related services in the United States, which the Company refers to as its services operations. These services include site acquisition, zoning and permitting and structural analysis, which primarily support the Company’s site leasing business, including the addition of new tenants and equipment on its sites.
The Company’s portfolio primarily consists of towers it owns and towers it operates pursuant to long-term lease arrangements, as well as distributed antenna system (“DAS”) networks, which provide seamless coverage solutions in certain in-building and certain outdoor wireless environments. In addition to the communications sites in its portfolio, the Company manages rooftop and tower sites for property owners under various contractual arrangements. The Company also holds other telecommunications infrastructure and property interests that it leases to communications service providers and third-party tower operators.
American Tower Corporation is a holding company that conducts its operations through its directly and indirectly owned subsidiaries and its joint ventures. ATC’s principal domestic operating subsidiaries are American Towers LLC and SpectraSite Communications, LLC. ATC conducts its international operations primarily through its subsidiary, American Tower International, Inc., which in turn conducts operations through its various international holding and operating subsidiaries and joint ventures.
The Company operates as a real estate investment trust for U.S. federal income tax purposes (“REIT”). Accordingly, the Company generally is not subject to U.S. federal income taxes on income generated by its REIT operations, including the income derived from leasing space on its towers, as it receives a dividends paid deduction for distributions to stockholders that generally offsets its REIT income and gains. However, the Company remains obligated to pay U.S. federal income taxes on earnings from its domestic taxable REIT subsidiaries (“TRSs”). In addition, the Company’s international assets and operations, regardless of their designation for U.S. tax purposes, continue to be subject to taxation in the foreign jurisdictions where those assets are held or those operations are conducted.
The use of TRSs enables the Company to continue to engage in certain businesses while complying with REIT qualification requirements. The Company may, from time to time, change the election of previously designated TRSs to be included as part of the REIT. As of September 30, 2017, the Company’s REIT-qualified businesses included its U.S. tower leasing business, most of its operations in Costa Rica, Germany and Mexico and a majority of its indoor DAS networks business and services segment.
The accompanying consolidated and condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. The financial information included herein is unaudited. However, the Company believes that all adjustments, which are of a normal and recurring nature, considered necessary for a fair presentation of its financial position and results of operations for such periods have been included herein. The consolidated and condensed consolidated financial statements and related notes should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 (the “2016 Form 10-K”). The results of operations for the three and nine months ended September 30, 2017 are not necessarily indicative of the results that may be expected for the entire year.
Principles of Consolidation and Basis of Presentation—The accompanying consolidated and condensed consolidated financial statements include the accounts of the Company and those entities in which it has a controlling interest. Investments in entities that the Company does not control are accounted for using the equity or cost method, depending upon the Company’s ability to exercise significant influence over operating and financial policies. All intercompany accounts and transactions have been eliminated. As of September 30, 2017, the Company holds (i) a 51% controlling interest, and MTN Group Limited holds a 49% noncontrolling interest, in each of two joint ventures, one in Ghana and
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
one in Uganda, (ii) a 51% controlling interest, and PGGM holds a 49% noncontrolling interest, in a joint venture (“ATC Europe”) in Europe, (iii) an approximate 75% controlling interest, and the South African investors hold an approximate 25% noncontrolling interest, in a subsidiary of the Company in South Africa and (iv) a 51% controlling interest in ATC Telecom Infrastructure Private Limited (“ATC TIPL”), formerly Viom Networks Limited (“Viom”), in India.
Significant Accounting Policies—The Company’s significant accounting policies are described in note 1 to the Company’s consolidated financial statements included in the 2016 Form 10-K. There have been no material changes to the Company’s significant accounting policies during the nine months ended September 30, 2017.
Accounting Standards Updates—In May 2014, the Financial Accounting Standards Board (the “FASB”) issued new guidance on revenue recognition, which requires an entity to recognize revenue in an amount that reflects the consideration to which the entity expects to be entitled in exchange for the transfer of promised goods or services to customers. The standard will replace most existing revenue recognition guidance and will become effective for the Company on January 1, 2018. Early adoption is permitted for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2016. The standard permits the use of either the retrospective or cumulative effect transition method. Leases are not included in the scope of this standard. The revenue to which the Company must apply this standard is generally limited to services revenue, certain power and fuel charges and other fees charged to tenants. As of September 30, 2017, this revenue was approximately 13% of total revenue. Although the Company is finalizing its analysis of the impact of this standard on its financial statements, it does not expect changes in the timing of revenue recognition to have a material effect on its financial statements. The Company intends to adopt this standard using a modified retrospective approach.
In January 2016, the FASB issued new guidance on the recognition and measurement of financial assets and financial liabilities. The guidance amends certain aspects of recognition, measurement, presentation and disclosure of financial instruments. This standard is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017. The Company does not expect the adoption of this guidance to have a material effect on its financial statements.
In February 2016, the FASB issued new guidance on the accounting for leases. The guidance amends the existing accounting standards for lease accounting, including the requirement that lessees recognize right of use assets and lease liabilities for leases with terms greater than twelve months in the statement of financial position. Under the new guidance, lessor accounting is largely unchanged. This guidance is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2018. The standard is required to be applied using a modified retrospective approach for all leases existing at, or entered into after, the beginning of the earliest comparative period presented. The Company (i) has established a multidisciplinary team to assess and implement the new guidance, (ii) expects the guidance to have a material impact on its consolidated balance sheets due to the recording of right of use assets and lease liabilities for leases in which it is a lessee and which it currently treats as operating leases and (iii) continues to evaluate the impact of the new guidance.
In November 2016, the FASB issued new guidance on amounts described as restricted cash or restricted cash equivalents within the statement of cash flows. The guidance requires amounts generally described as restricted cash and restricted cash equivalents be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period balances on the statement of cash flows. The guidance is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017. The standard is required to be applied using a retrospective transition method to each period presented. The Company does not expect the adoption of this guidance to have a material effect on its financial statements.
In January 2017, the FASB issued new guidance that clarifies the definition of a business that an entity uses to determine whether a transaction should be accounted for as an asset acquisition (or disposal) or a business combination. The Company early adopted this guidance during the first quarter of 2017. As a result, the Company expects that more transactions will be accounted for as asset acquisitions instead of business combinations.
In January 2017, the FASB issued new guidance on accounting for goodwill impairments. The guidance eliminates Step 2 from the goodwill impairment test and requires, among other things, recognition of an impairment loss when the carrying value of a reporting unit exceeds its fair value. The loss recognized is limited to the total amount of goodwill
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
allocated to that reporting unit. The guidance is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company does not expect the adoption of this guidance to have a material effect on its financial statements.
In May 2017, the FASB issued new guidance on accounting for stock-based compensation. The guidance clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as modifications. The guidance is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017. The Company early adopted this guidance during the second quarter of 2017. The adoption of this guidance did not have a material effect on the Company’s financial statements.
In August 2017, the FASB issued new guidance on hedge and derivative accounting. The guidance simplifies accounting rules around hedge accounting and the disclosures of hedging arrangements. Among other things, the guidance eliminates the need to separately measure and report hedge ineffectiveness and generally requires the entire change in fair value of a hedging instrument to be presented in the same income statement line as the hedged item. The guidance is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. The Company does not expect the adoption of this guidance to have a material effect on its financial statements.
2. PREPAID AND OTHER CURRENT ASSETS
Prepaid and other current assets consisted of the following (in thousands):
|
| | | | | | | |
| As of |
| September 30, 2017 | | December 31, 2016 |
Prepaid operating ground leases | $ | 133,534 |
| | $ | 134,167 |
|
Prepaid income tax | 123,239 |
| | 127,142 |
|
Unbilled receivables | 109,143 |
| | 57,661 |
|
Prepaid assets | 50,029 |
| | 36,300 |
|
Value added tax and other consumption tax receivables | 27,188 |
| | 31,570 |
|
Other miscellaneous current assets | 56,108 |
| | 54,193 |
|
Prepaids and other current assets | $ | 499,241 |
| | $ | 441,033 |
|
3. GOODWILL AND OTHER INTANGIBLE ASSETS
The changes in the carrying value of goodwill for each of the Company’s business segments were as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Property | | Services | | Total |
| | U.S. | | Asia | | EMEA | | Latin America | |
Balance as of January 1, 2017 | | $ | 3,379,163 |
| | $ | 1,029,313 |
| | $ | 150,511 |
| | $ | 509,705 |
| | $ | 1,988 |
| | $ | 5,070,680 |
|
Additions and adjustments (1) | | — |
| | 400 |
| | 220,172 |
| | 642 |
| | — |
| | 221,214 |
|
Effect of foreign currency translation | | — |
| | 41,694 |
| | 23,048 |
| | 15,043 |
| | — |
| | 79,785 |
|
Balance as of September 30, 2017 | | $ | 3,379,163 |
| | $ | 1,071,407 |
| | $ | 393,731 |
| | $ | 525,390 |
| | $ | 1,988 |
| | $ | 5,371,679 |
|
_______________
(1) Balances have been revised to reflect purchase accounting measurement period adjustments.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The Company’s other intangible assets subject to amortization consisted of the following:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | As of September 30, 2017 | | As of December 31, 2016 |
| Estimated Useful Lives | | Gross Carrying Value | | Accumulated Amortization | | Net Book Value | | Gross Carrying Value | | Accumulated Amortization | | Net Book Value |
| (years) | | (in thousands) |
Acquired network location intangibles (1) | Up to 20 |
| | $ | 4,860,063 |
| | $ | (1,468,966 | ) | | $ | 3,391,097 |
| | $ | 4,622,316 |
| | $ | (1,280,284 | ) | | $ | 3,342,032 |
|
Acquired tenant-related intangibles | 15-20 |
| | 10,796,003 |
| | (2,641,297 | ) | | 8,154,706 |
| | 10,130,466 |
| | (2,224,119 | ) | | 7,906,347 |
|
Acquired licenses and other intangibles | 3-20 |
| | 39,286 |
| | (7,355 | ) | | 31,931 |
| | 28,140 |
| | (4,827 | ) | | 23,313 |
|
Economic Rights, TV Azteca | 70 |
| | 15,776 |
| | (12,516 | ) | | 3,260 |
| | 13,893 |
| | (10,974 | ) | | 2,919 |
|
Total other intangible assets | | | $ | 15,711,128 |
| | $ | (4,130,134 | ) | | $ | 11,580,994 |
| | $ | 14,794,815 |
| | $ | (3,520,204 | ) | | $ | 11,274,611 |
|
_______________
| |
(1) | Acquired network location intangibles are amortized over the shorter of the term of the corresponding ground lease, taking into consideration lease renewal options and residual value, or up to 20 years, as the Company considers these intangibles to be directly related to the tower assets. |
The acquired network location intangibles represent the value to the Company of the incremental revenue growth that could potentially be obtained from leasing the excess capacity on acquired communications sites. The acquired tenant-related intangibles typically represent the value to the Company of tenant contracts and relationships in place at the time of an acquisition or similar transaction, including assumptions regarding estimated renewals.
The Company amortizes its acquired network location intangibles and tenant-related intangibles on a straight-line basis over their estimated useful lives. As of September 30, 2017, the remaining weighted average amortization period of the Company’s intangible assets, excluding the TV Azteca Economic Rights detailed in note 5 to the Company’s consolidated financial statements included in the 2016 Form 10-K, was 15 years. Amortization of intangible assets for the three and nine months ended September 30, 2017 was $203.6 million and $579.0 million, respectively, and amortization of intangible assets for the three and nine months ended September 30, 2016 was $183.9 million and $521.0 million, respectively. Based on current exchange rates, the Company expects to record amortization expense as follows over the remaining current year and the five subsequent years (in millions):
|
| | | |
Fiscal Year | |
Remainder of 2017 | $ | 190.1 |
|
2018 | 764.5 |
|
2019 | 761.3 |
|
2020 | 742.9 |
|
2021 | 732.1 |
|
2022 | 727.6 |
|
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4. ACCRUED EXPENSES
Accrued expenses consisted of the following (in thousands):
|
| | | | | | | |
| As of |
| September 30, 2017 | | December 31, 2016 |
Accrued property and real estate taxes | $ | 149,563 |
| | $ | 138,361 |
|
Accrued pass-through costs | 79,631 |
| | 68,584 |
|
Payroll and related withholdings | 68,552 |
| | 76,141 |
|
Accrued rent | 53,855 |
| | 50,951 |
|
Amounts payable to tenants | 47,376 |
| | 32,326 |
|
Accrued income tax payable | 45,887 |
| | 11,551 |
|
Accrued construction costs | 38,740 |
| | 28,587 |
|
Accrued treasury stock purchases | 7,180 |
| | — |
|
Other accrued expenses | 283,288 |
| | 214,062 |
|
Total accrued expenses | $ | 774,072 |
| | $ | 620,563 |
|
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
5. LONG-TERM OBLIGATIONS
Outstanding amounts under the Company’s long-term obligations, reflecting discounts, premiums, debt issuance costs and fair value adjustments due to interest rate swaps consisted of the following (in thousands):
|
| | | | | | | | | |
| As of | | |
| September 30, 2017 | | December 31, 2016 | | Maturity Date |
2013 Credit Facility (1) | $ | 1,959,896 |
| | $ | 539,975 |
| | June 28, 2020 |
Term Loan (1) | 995,143 |
| | 993,936 |
| | January 31, 2022 |
2014 Credit Facility (1) | 1,055,000 |
| | 1,385,000 |
| | January 31, 2022 |
4.500% senior notes | — |
| | 998,676 |
| | N/A |
3.40% senior notes | 999,813 |
| | 999,716 |
| | February 15, 2019 |
7.25% senior notes | — |
| | 297,032 |
| | N/A |
2.800% senior notes | 745,988 |
| | 744,917 |
| | June 1, 2020 |
5.050% senior notes | 697,853 |
| | 697,352 |
| | September 1, 2020 |
3.300% senior notes | 745,660 |
| | 744,762 |
| | February 15, 2021 |
3.450% senior notes | 644,761 |
| | 643,848 |
| | September 15, 2021 |
5.900% senior notes | 497,707 |
| | 497,343 |
| | November 1, 2021 |
2.250% senior notes | 576,984 |
| | 572,764 |
| | January 15, 2022 |
4.70% senior notes | 696,529 |
| | 696,013 |
| | March 15, 2022 |
3.50% senior notes | 990,470 |
| | 989,269 |
| | January 31, 2023 |
5.00% senior notes | 1,002,499 |
| | 1,002,742 |
| | February 15, 2024 |
1.375% senior notes | 579,406 |
| | — |
| | April 4, 2025 |
4.000% senior notes | 740,748 |
| | 739,985 |
| | June 1, 2025 |
4.400% senior notes | 495,538 |
| | 495,212 |
| | February 15, 2026 |
3.375% senior notes | 984,460 |
| | 983,369 |
| | October 15, 2026 |
3.125% senior notes | 396,980 |
| | 396,713 |
| | January 15, 2027 |
3.55% senior notes | 742,661 |
| | — |
| | July 15, 2027 |
Total American Tower Corporation debt | 15,548,096 |
| | 14,418,624 |
| | |
| | | | | |
Series 2013-1A securities (2) | 499,524 |
| | 498,642 |
| | March 15, 2018 |
Series 2013-2A securities (3) | 1,291,451 |
| | 1,290,267 |
| | March 15, 2023 |
Series 2015-1 notes (4) | 347,743 |
| | 347,108 |
| | June 15, 2020 |
Series 2015-2 notes (5) | 519,932 |
| | 519,437 |
| | June 16, 2025 |
2012 GTP notes | — |
| | 179,459 |
| | N/A |
Unison notes | — |
| | 132,960 |
| | N/A |
India indebtedness (6) | 528,768 |
| | 549,528 |
| | Various |
India preference shares (7) | 25,532 |
| | 24,537 |
| | March 2, 2020 |
Shareholder loans (8) | 102,804 |
| | 151,045 |
| | Various |
Other subsidiary debt (1) (9) | 258,338 |
| | 286,009 |
| | Various |
Total American Tower subsidiary debt | 3,574,092 |
| | 3,978,992 |
| | |
Other debt, including capital lease obligations | 146,575 |
| | 135,849 |
| | |
Total | 19,268,763 |
| | 18,533,465 |
| | |
Less current portion of long-term obligations | (687,382 | ) | | (238,806 | ) | | |
Long-term obligations | $ | 18,581,381 |
| | $ | 18,294,659 |
| | |
_______________
| |
(1) | Accrues interest at a variable rate. |
| |
(2) | Maturity date reflects the anticipated repayment date; final legal maturity is March 15, 2043. |
| |
(3) | Maturity date reflects the anticipated repayment date; final legal maturity is March 15, 2048. |
| |
(4) | Maturity date reflects the anticipated repayment date; final legal maturity is June 15, 2045. |
| |
(5) | Maturity date reflects the anticipated repayment date; final legal maturity is June 15, 2050. |
| |
(6) | Denominated in Indian Rupees (“INR”). Includes India working capital facility, remaining debt assumed by the Company in connection with the Viom Acquisition (as defined in note 9) and debt that has been entered into by ATC TIPL. |
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| |
(7) | Mandatorily redeemable preference shares (the “Preference Shares”) classified as debt. On March 2, 2017, ATC TIPL issued the Preference Shares and used the proceeds to redeem the preference shares previously issued by Viom (the “Viom Preference Shares”). The Preference Shares are to be redeemed on March 2, 2020 and have a dividend rate of 10.25% per annum. |
| |
(8) | Reflects balances owed to the Company’s joint venture partners in Ghana and Uganda. The Ghana loan is denominated in Ghanaian Cedi and the Uganda loan is denominated in Ugandan Shillings (“UGX”). Effective January 1, 2017, the Uganda loan, which had an outstanding balance of $80.0 million and accrued interest at a variable rate, was converted by the holder to a new shareholder note for 114.5 billion UGX ($31.8 million at the time of conversion), bearing interest at a fixed rate of 16.8% per annum. The remaining balance of the Uganda loan was converted into equity. |
| |
(9) | Includes the BR Towers debentures, which are denominated in Brazilian Reais (“BRL”) and amortize through October 15, 2023, the South African credit facility, which is denominated in South African Rand and amortizes through December 17, 2020, the Colombian credit facility, which is denominated in Colombian Pesos and amortizes through April 24, 2021 and the Brazil credit facility, which is denominated in BRL and matures on January 15, 2022. |
Current portion of long-term obligations—The Company’s current portion of long-term obligations primarily includes (i) $499.5 million under the Secured Tower Revenue Securities, Series 2013-1A and (ii) 7.6 billion INR ($116.5 million) of India indebtedness.
Securitized Debt—Cash flows generated by the sites that secure the securitized debt of the Company are only available for payment of such debt and are not available to pay the Company’s other obligations or the claims of its creditors. However, subject to certain restrictions, the Company holds the right to receive the excess cash flows not needed to pay the securitized debt and other obligations arising out of the securitizations. The securitized debt is the obligation of the issuers thereof or borrowers thereunder, as applicable, and their subsidiaries, and not of the Company or its other subsidiaries.
Senior Notes
1.375% Senior Notes Offering—On April 6, 2017, the Company completed a registered public offering of 500.0 million Euros ($532.2 million at the date of issuance) aggregate principal amount of 1.375% senior unsecured notes due 2025 (the “1.375% Notes”). The net proceeds from this offering were approximately 489.8 million Euros (approximately $521.4 million at the date of issuance), after deducting commissions and estimated expenses. The Company used the net proceeds to repay existing indebtedness under its multicurrency senior unsecured revolving credit facility entered into in June 2013, as amended (the “2013 Credit Facility”), and for general corporate purposes.
The 1.375% Notes will mature on April 4, 2025 and bear interest at a rate of 1.375% per annum. Accrued and unpaid interest on the 1.375% Notes will be payable in Euros in arrears on April 4 of each year, beginning on April 4, 2018. Interest on the 1.375% Notes will be computed on the basis of the actual number of days in the period for which interest is being calculated and the actual number of days from and including the last date on which interest was paid on the 1.375% Notes and commenced accruing on April 6, 2017.
3.55% Senior Notes Offering—On June 30, 2017, the Company completed a registered public offering of $750.0 million aggregate principal amount of 3.55% senior unsecured notes due 2027 (the “3.55% Notes”). The net proceeds from this offering were approximately $741.8 million, after deducting commissions and estimated expenses. The Company used the net proceeds to repay existing indebtedness under the 2013 Credit Facility.
The 3.55% Notes will mature on July 15, 2027 and bear interest at a rate of 3.55% per annum. Accrued and unpaid interest on the 3.55% Notes will be payable in U.S. Dollars semi-annually in arrears on January 15 and July 15 of each year, beginning on January 15, 2018. Interest on the 3.55% Notes is computed on the basis of a 360-day year comprised of twelve 30-day months and commenced accruing on June 30, 2017.
The Company may redeem each series of senior notes at any time, in whole or in part, at a redemption price equal to 100% of the principal amount of the notes plus a make-whole premium, together with accrued interest to the redemption date. If the Company redeems the 1.375% Notes on or after January 4, 2025 or the 3.55% Notes on or after April 15, 2027, it will not be required to pay a make-whole premium. In addition, if the Company undergoes a change of control and corresponding ratings decline, each as defined in the applicable supplemental indenture, it may be required to repurchase all of the applicable notes at a purchase price equal to 101% of the principal amount of such notes, plus accrued and unpaid interest (including additional interest, if any), up to but not including the repurchase date. The notes rank equally with all of the Company’s other senior unsecured debt and are structurally subordinated to all existing and future indebtedness and other obligations of its subsidiaries.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The supplemental indentures contain certain covenants that restrict the Company’s ability to merge, consolidate or sell assets and its (together with its subsidiaries’) ability to incur liens. These covenants are subject to a number of exceptions, including that the Company and its subsidiaries may incur certain liens on assets, mortgages or other liens securing indebtedness if the aggregate amount of such liens does not exceed 3.5x Adjusted EBITDA, as defined in the applicable supplemental indenture.
Bank Facilities
2013 Credit Facility—During the nine months ended September 30, 2017, the Company borrowed an aggregate of $3.4 billion and repaid an aggregate of $2.0 billion of revolving indebtedness under the 2013 Credit Facility. The Company used the borrowings to fund acquisitions, repay existing indebtedness and for general corporate purposes.
2014 Credit Facility—During the nine months ended September 30, 2017, the Company borrowed an aggregate of $200.0 million and repaid an aggregate of $530.0 million of revolving indebtedness under its senior unsecured revolving credit facility entered into in January 2012 and amended and restated in September 2014, as further amended (the “2014 Credit Facility”).
As of September 30, 2017, the key terms under the 2013 Credit Facility, the 2014 Credit Facility and the Company’s unsecured term loan entered into in October 2013, as amended (the “Term Loan”), were as follows:
|
| | | | | | | | | | | | | | | |
| Outstanding Principal Balance (in millions) | | Undrawn letters of credit (in millions) | | Maturity Date | | Current margin over LIBOR (1) | | Current commitment fee (2) |
2013 Credit Facility | $ | 1,959.9 |
| | $ | 4.6 |
| | June 28, 2020 | (3) | 1.250 | % | | 0.150 | % |
2014 Credit Facility | $ | 1,055.0 |
| | $ | 6.4 |
| | January 31, 2022 | (3) | 1.250 | % | | 0.150 | % |
Term Loan | $ | 1,000.0 |
| | $ | — |
| | January 31, 2022 | | 1.250 | % | | N/A |
|
_______________
(1) LIBOR means the London Interbank Offered Rate.
(2) Fee on undrawn portion of each credit facility.
(3) Subject to two optional renewal periods.
Repayment of 2012 GTP Notes and Unison Notes and Redemption of Senior Notes—On February 15, 2017, the Company repaid the $173.5 million remaining principal amount outstanding under the Secured Cellular Site Revenue Notes, Series 2012-2 Class A, Series 2012-2 Class B and Series 2012-2 Class C issued by GTP Cellular Sites, LLC, plus prepayment consideration and accrued and unpaid interest. The Company recorded a loss on retirement of long-term obligations of $1.8 million, which includes prepayment consideration of $7.2 million offset by the remaining portion of the unamortized premium.
On February 15, 2017, the Company repaid the $129.0 million principal amount outstanding under the Secured Cellular Site Revenue Notes, Series 2010-2, Class C and Series 2010-2, Class F issued by Unison Ground Lease Funding, LLC, plus prepayment consideration and accrued and unpaid interest. The Company recorded a loss on retirement of long-term obligations of $14.5 million, which includes prepayment consideration of $18.3 million offset by the remaining portion of the unamortized premium.
On February 10, 2017, the Company redeemed all of the outstanding 7.25% senior unsecured notes due 2019 (the “7.25% Notes”) at a price equal to 112.0854% of the principal amount, plus accrued and unpaid interest up to, but excluding, February 10, 2017, for an aggregate redemption price of $341.4 million, including $5.1 million in accrued and unpaid interest. The Company recorded a loss on retirement of long-term obligations of $39.2 million, which includes prepayment consideration of $36.3 million and the remaining portion of the unamortized discount and deferred financing costs. Upon completion of the redemption, none of the 7.25% Notes remained outstanding.
On July 31, 2017, the Company redeemed all of the outstanding 4.500% senior unsecured notes due 2018 (the “4.500% Notes”) at a price equal to 101.3510% of the principal amount, plus accrued and unpaid interest up to, but excluding, July 31, 2017, for an aggregate redemption price of $1.0 billion, including $2.0 million in accrued and unpaid interest. The Company recorded a loss on retirement of long-term obligations of $14.1 million which includes prepayment
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
consideration of $13.5 million and the remaining portion of the unamortized discount and deferred financing costs. Upon completion of the redemption, none of the 4.500% Notes remained outstanding.
The repayments and the redemptions described above were funded with borrowings under the 2013 Credit Facility and cash on hand.
6. FAIR VALUE MEASUREMENTS
The Company determines the fair value of its financial instruments based on the fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Below are the three levels of inputs that may be used to measure fair value:
|
| | |
| Level 1 | Quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date. |
| | |
| Level 2 | Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
| | |
| Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
Items Measured at Fair Value on a Recurring Basis—The fair values of the Company’s financial assets and liabilities that are required to be measured on a recurring basis at fair value were as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2017 | | December 31, 2016 |
| | Fair Value Measurements Using | | Fair Value Measurements Using |
| | Level 1 | | Level 2 | | Level 3 | | Level 1 | | Level 2 | | Level 3 |
Assets: | | | | | | | | | | | | |
Short-term investments (1) | | $ | 1,032 |
| | — |
| | — |
| | $ | 4,026 |
| | — |
| | — |
|
Interest rate swap agreements | | — |
| | — |
| | — |
| | — |
| | $ | 3 |
| | — |
|
Embedded derivative in lease agreement | | — |
| | — |
| | $ | 12,623 |
| | — |
| | — |
| | $ | 13,290 |
|
Liabilities: | | | | | | | | | | | | |
Interest rate swap agreements | | — |
| | $ | 22,409 |
| | — |
| | — |
| | $ | 24,682 |
| | — |
|
Acquisition-related contingent consideration | | — |
| | — |
| | $ | 16,045 |
| | — |
| | — |
| | $ | 15,444 |
|
_______________
| |
(1) | Consists of highly liquid investments with original maturities in excess of three months. |
During the nine months ended September 30, 2017, the Company has made no changes to the methods described in note 11 to its consolidated financial statements included in the 2016 Form 10-K that it used to measure the fair value of its interest rate swap agreements, the embedded derivative in one of its lease agreements and acquisition-related contingent consideration. The changes in fair value during the nine months ended September 30, 2017 and 2016 were not material to the consolidated financial statements. As of September 30, 2017, the Company estimated the value of all potential acquisition-related contingent consideration payments to be between zero and $47.6 million.
Items Measured at Fair Value on a Nonrecurring Basis
Assets Held and Used—The Company’s long-lived assets are recorded at amortized cost and, if impaired, are adjusted to fair value using Level 3 inputs. During the three and nine months ended September 30, 2017 and 2016, the Company did not record any material asset impairment charges. There were no other items measured at fair value on a nonrecurring basis during the nine months ended September 30, 2017 or 2016.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
In October 2017, one of the Company’s tenants in Asia, Tata Teleservices Limited (“Tata Teleservices”), informed the Department of Telecommunications in India of its intent to exit the wireless telecommunications business and announced plans to transfer its business to another telecommunications provider. The Company will continue to monitor the status of these developments, as it is possible that the estimated future cash flows may differ from original estimates. Changes in estimated cash flows from Tata Teleservices could have an impact on previously recorded tangible and intangible assets, including amounts originally recorded as tenant-related intangibles, which have a current net book value of $445.0 million.
Fair Value of Financial Instruments—The Company’s financial instruments for which the carrying value reasonably approximates fair value at September 30, 2017 and December 31, 2016 include cash and cash equivalents, restricted cash, accounts receivable and accounts payable. The Company’s estimates of fair value of its long-term obligations, including the current portion, are based primarily upon reported market values. For long-term debt not actively traded, fair value is estimated using either indicative price quotes or a discounted cash flow analysis using rates for debt with similar terms and maturities. As of September 30, 2017 and December 31, 2016, the carrying value of long-term obligations, including the current portion, was $19.3 billion and $18.5 billion, respectively. As of September 30, 2017, the fair value of long-term obligations, including the current portion, was $19.8 billion, of which $12.0 billion was measured using Level 1 inputs and $7.8 billion was measured using Level 2 inputs. As of December 31, 2016, the fair value of long-term obligations, including the current portion, was $18.8 billion, of which $11.8 billion was measured using Level 1 inputs and $7.0 billion was measured using Level 2 inputs.
7. INCOME TAXES
The Company provides for income taxes at the end of each interim period based on the estimated effective tax rate (“ETR”) for the full fiscal year. Cumulative adjustments to the Company’s estimate are recorded in the interim period in which a change in the estimated annual ETR is determined. Under the provisions of the Internal Revenue Code of 1986, as amended, the Company may deduct amounts distributed to stockholders against the income generated by its REIT operations. The Company continues to be subject to income taxes on the income of its TRSs and income taxes in foreign jurisdictions where it conducts operations. In addition, the Company is able to offset certain income by utilizing its net operating losses, subject to specified limitations.
The Company provides valuation allowances if, based on the available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. Management assesses the available positive and negative evidence to estimate if sufficient future taxable income will be generated to use the existing deferred tax assets.
As of September 30, 2017 and December 31, 2016, the total unrecognized tax benefits that would impact the ETR, if recognized, were approximately $107.4 million and $102.9 million, respectively. The amount of unrecognized tax benefits during the three and nine months ended September 30, 2017 includes additions to the Company’s existing tax positions of $1.9 million and $5.7 million, respectively, foreign currency fluctuations of $1.0 million and $3.7 million, respectively, and reductions due to the expiration of the statute of limitations in certain jurisdictions of $0.4 million during each of the three and nine months ended September 30, 2017. Unrecognized tax benefits are expected to change over the next 12 months if certain tax matters ultimately settle with the applicable taxing jurisdiction during this time frame, as described in note 12 to the Company’s consolidated financial statements included in the 2016 Form 10-K. The impact of the amount of these changes to previously recorded uncertain tax positions could range from zero to $11.5 million.
The Company recorded the following penalties and income tax-related interest expense during the three and nine months ended September 30, 2017 and 2016 (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Penalties and income tax-related interest expense | $ | 1,045 |
| | $ | 1,806 |
| | $ | 3,392 |
| | $ | 7,023 |
|
As of September 30, 2017 and December 31, 2016, the total amount of accrued income tax related interest and penalties included in the consolidated balance sheets was $28.9 million and $24.3 million, respectively.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
During the nine months ended September 30, 2017, the Ghana Revenue Authority issued a clarification to its income tax law, which resulted in a benefit to income tax expense of $11.6 million.
8. STOCK-BASED COMPENSATION
Summary of Stock-Based Compensation Plans—The Company maintains equity incentive plans that provide for the grant of stock-based awards to its directors, officers and employees. The 2007 Equity Incentive Plan, as amended (the “2007 Plan”), provides for the grant of non-qualified and incentive stock options, as well as restricted stock units, restricted stock and other stock-based awards. Exercise prices for non-qualified and incentive stock options are not less than the fair value of the underlying common stock on the date of grant. Equity awards typically vest ratably, generally over four years for time-based restricted stock units (“RSUs”) and stock options and three years for performance-based restricted stock units (“PSUs”). Stock options generally expire ten years from the date of grant. As of September 30, 2017, the Company had the ability to grant stock-based awards with respect to an aggregate of 8.5 million shares of common stock under the 2007 Plan. In addition, the Company maintains an employee stock purchase plan (“ESPP”) pursuant to which eligible employees may purchase shares of the Company’s common stock on the last day of each bi-annual offering period at a 15% discount from the lower of the closing market value on the first or last day of such offering period. The offering periods run from June 1 through November 30 and from December 1 through May 31 of each year.
During the three and nine months ended September 30, 2017 and 2016, the Company recorded and capitalized the following stock-based compensation expense (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Stock-based compensation expense | $ | 24,463 |
| | $ | 20,226 |
| | $ | 86,423 |
| | $ | 70,212 |
|
Stock-based compensation expense capitalized as property and equipment | $ | 368 |
| | $ | 353 |
| | $ | 1,338 |
| | $ | 1,115 |
|
Stock Options—As of September 30, 2017, total unrecognized compensation expense related to unvested stock options was $15.2 million, which is expected to be recognized over a weighted average period of approximately two years.
The Company’s option activity for the nine months ended September 30, 2017 was as follows:
|
| | | |
| | Number of Options |
Outstanding as of January 1, 2017 | | 7,269,376 |
|
Granted | | 6,534 |
|
Exercised | | (1,501,905 | ) |
Forfeited | | (42,247 | ) |
Expired | | — |
|
Outstanding as of September 30, 2017 | | 5,731,758 |
|
Restricted Stock Units—As of September 30, 2017, total unrecognized compensation expense related to unvested RSUs granted under the 2007 Plan was $115.8 million and is expected to be recognized over a weighted average period of approximately two years.
Performance-Based Restricted Stock Units—During the nine months ended September 30, 2017 and 2016, the Company’s Compensation Committee granted an aggregate of 154,520 PSUs (the “2017 PSUs”) and 169,340 PSUs (the “2016 PSUs”), respectively, to its executive officers and established the performance metrics for these awards. Threshold, target and maximum parameters were established for the metrics for a three-year performance period with respect to the 2017 PSUs and the 2016 PSUs, and for each year in the three-year performance period with respect to PSUs granted to executive officers in 2015 (the “2015 PSUs”), and will be used to calculate the number of shares that will be issuable when each award vests, which may range from zero to 200% of the target amounts. At the end of each
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
three-year performance period, the number of shares that vest will depend on the degree of achievement against the pre-established performance goals. PSUs will be paid out in common stock at the end of each performance period, subject generally to the executive’s continued employment. In the event of the executive’s death, disability or qualifying retirement, PSUs will be paid out pro rata in accordance with the terms of the applicable award agreement. PSUs will accrue dividend equivalents prior to vesting, which will be paid out only in respect of shares that actually vest.
Restricted Stock Units and Performance-Based Restricted Stock Units—The Company’s RSU and PSU activity for the nine months ended September 30, 2017 was as follows:
|
| | | | | |
| RSUs | | PSUs |
Outstanding as of January 1, 2017 (1) | 1,663,743 |
| | 242,757 |
|
Granted (2) | 828,532 |
| | 177,897 |
|
Vested | (652,797 | ) | | — |
|
Forfeited | (62,979 | ) | | — |
|
Outstanding as of September 30, 2017 | 1,776,499 |
| | 420,654 |
|
_______________
| |
(1) | PSUs consist of the shares issuable for the 2015 PSUs at the end of the three-year performance cycle based on achievement against the performance metric for the first and second year’s performance periods, or 73,417 shares, and the target number of shares issuable at the end of the three-year performance period for the 2016 PSUs, or 169,340 shares. |
| |
(2) | PSUs consist of the target number of shares issuable at the end of the three-year performance cycle attributable to the third year’s performance period for the 2015 PSUs, or 23,377 shares, and the target number of shares issuable at the end of the three-year performance cycle for the 2017 PSUs, or 154,520 shares. |
During the three and nine months ended September 30, 2017, the Company recorded $6.5 million and $18.0 million, respectively, in stock-based compensation expense for equity awards in which the performance goals had been established and were probable of being achieved. The remaining unrecognized compensation expense related to these awards at September 30, 2017 was $27.9 million based on the Company’s current assessment of the probability of achieving the performance goals. The weighted average period over which the cost will be recognized is approximately two years.
9. REDEEMABLE NONCONTROLLING INTERESTS
Redeemable Noncontrolling Interests—On April 21, 2016, the Company, through its wholly owned subsidiary, ATC Asia Pacific Pte. Ltd., acquired a 51% controlling ownership interest in Viom, a telecommunications infrastructure company that owns and operates wireless communications towers and indoor DAS networks in India (the “Viom Acquisition”).
In connection with the Viom Acquisition, the Company, through one of its subsidiaries, entered into a shareholders agreement (the “Shareholders Agreement”) with Viom and the following remaining Viom shareholders: Tata Sons Limited, Tata Teleservices, IDFC Private Equity Fund III, Macquarie SBI Infrastructure Investments Pte Limited and SBI Macquarie Infrastructure Trust (collectively, the “Remaining Shareholders”). The Shareholders Agreement provides for, among other things, put options held by certain of the Remaining Shareholders, which allow the Remaining Shareholders to sell outstanding shares of ATC TIPL, and call options held by the Company, which allow the Company to buy the noncontrolling shares of ATC TIPL. The put options, which are not under the Company’s control, cannot be separated from the noncontrolling interests. As a result, the combination of the noncontrolling interests and the redemption feature require classification as redeemable noncontrolling interests in the consolidated balance sheet, separate from equity.
Given the provisions governing the put rights, the redeemable noncontrolling interests are recorded outside of permanent equity at their redemption value. The noncontrolling interests become redeemable after the passage of time, and therefore, the Company records the carrying amount of the noncontrolling interests at the greater of (i) the initial carrying amount, increased or decreased for the noncontrolling interests’ share of net income or loss and foreign currency translation adjustments, and (ii) the redemption value. If required, the Company will adjust the redeemable noncontrolling interests to redemption value on each balance sheet date with changes in redemption value recognized as an adjustment to Distributions in excess of earnings.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The put options may be exercised, requiring the Company to purchase the Remaining Shareholders’ equity interests, on specified dates beginning April 1, 2018 through March 31, 2021. The price of the put options will be based on the fair market value of the exercising Remaining Shareholder’s interest in the Company’s India operations at the time the option is exercised. Put options held by certain of the Remaining Shareholders are subject to a floor price of 216 INR per share.
The changes in Redeemable noncontrolling interests for the nine months ended September 30, 2017 were as follows (in thousands):
|
| | | | |
Balance as of January 1, 2017 | | $ | 1,091,220 |
|
Net income attributable to noncontrolling interests | | 12,158 |
|
Foreign currency translation adjustment attributable to noncontrolling interests | | 43,395 |
|
Balance as of September 30, 2017 | | $ | 1,146,773 |
|
10. EQUITY
Series A Preferred Stock—In May 2014, the Company issued 6,000,000 shares of its 5.25% Mandatory Convertible Preferred Stock, Series A, par value $0.01 per share (the “Series A Preferred Stock”). During the nine months ended September 30, 2017, all outstanding shares of the Series A Preferred Stock converted at a rate of 0.9337 per share into an aggregate of 5,602,153 shares of the Company’s common stock pursuant to the provisions of the Certificate of Designations governing the Series A Preferred Stock. The Company paid cash in lieu of fractional shares of the Company’s common stock. These payments were recorded as a reduction to Additional paid-in capital.
On May 15, 2017, the Company paid the final dividend of $7.9 million to holders of record of the Series A Preferred Stock at the close of business on May 1, 2017.
Series B Preferred Stock—The Company has 13,749,860 depositary shares, each representing a 1/10th interest in a share of its 5.50% Mandatory Convertible Preferred Stock, Series B, par value $0.01 per share (the “Series B Preferred Stock”) outstanding, after giving effect to the early conversion of 140 depositary shares at the option of the holder at a conversion rate of 0.8687 per depositary share in May 2017. The Company paid cash in lieu of fractional shares of the Company’s common stock. This payment was recorded as a reduction to Additional paid-in capital. The Series B Preferred Stock was issued in March 2015.
Unless converted or redeemed earlier, each share of the Series B Preferred Stock will automatically convert on February 15, 2018, into between 8.6870 and 10.4244 shares of the Company’s common stock, depending on the applicable market value of the Company’s common stock and subject to anti-dilution adjustments. Subject to certain restrictions, at any time prior to February 15, 2018, holders of the Series B Preferred Stock may elect to convert all or a portion of their shares into common stock at the minimum conversion rate then in effect.
Dividends on shares of the Series B Preferred Stock are payable on a cumulative basis when, as and if declared by the Company’s Board of Directors at an annual rate of 5.50% on the liquidation preference of $1,000.00 per share (and, correspondingly, $100.00 per share with respect to the depositary shares) on February 15, May 15, August 15 and November 15 of each year, commencing on May 15, 2015 to, and including, February 15, 2018.
The Company may pay dividends in cash or, subject to certain limitations, in shares of common stock or any combination of cash and shares of common stock. The terms of the Series B Preferred Stock provide that, unless full cumulative dividends have been paid or set aside for payment on all outstanding Series B Preferred Stock for all prior dividend periods, no dividends may be declared or paid on common stock.
Sales of Equity Securities—The Company receives proceeds from the sale of its equity securities pursuant to the ESPP and upon exercise of stock options granted under its equity incentive plan. During the nine months ended September 30, 2017, the Company received an aggregate of $105.7 million in proceeds upon exercises of stock options and sales pursuant to the ESPP.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Stock Repurchase Program—In March 2011, the Board of Directors approved a stock repurchase program, pursuant to which the Company is authorized to repurchase up to $1.5 billion of its common stock (the “2011 Buyback”).
During the nine months ended September 30, 2017, the Company resumed the 2011 Buyback and repurchased 5,456,538 shares of its common stock thereunder for an aggregate of $676.9 million (of which $7.2 million was accrued as of September 30, 2017), including commissions and fees. As of September 30, 2017, the Company had repurchased a total of 11,713,442 shares of its common stock under the 2011 Buyback for an aggregate of $1.1 billion, including commissions and fees.
Under the 2011 Buyback, the Company is authorized to purchase shares from time to time through open market purchases or privately negotiated transactions at prevailing prices in accordance with securities laws and other legal requirements, and subject to market conditions and other factors. To facilitate repurchases, the Company makes purchases pursuant to trading plans under Rule 10b5-1 of the Securities Exchange Act of 1934, as amended, which allows the Company to repurchase shares during periods when it otherwise might be prevented from doing so under insider trading laws or because of self-imposed trading blackout periods.
The Company expects to fund any further repurchases of its common stock through a combination of cash on hand, cash generated by operations and borrowings under its credit facilities. Purchases under the 2011 Buyback are subject to the Company having available cash to fund repurchases.
Distributions—During the nine months ended September 30, 2017, the Company declared or paid the following cash distributions:
|
| | | | | | | | | | | | |
Declaration Date | | Payment Date | | Record Date | | Distribution per share | | Aggregate Payment Amount (in millions) |
Common Stock | | | | | | | | |
December 14, 2016 | | January 13, 2017 | | December 28, 2016 | | $ | 0.58 |
| | $ | 247.7 |
|
March 9, 2017 | | April 28, 2017 | | April 12, 2017 | | $ | 0.62 |
| | $ | 264.3 |
|
June 1, 2017 | | July 14, 2017 | | June 19, 2017 | | $ | 0.64 |
| | $ | 274.7 |
|
September 11, 2017 | | October 17, 2017 | | September 29, 2017 | | $ | 0.66 |
| | $ | 283.3 |
|
| | | | | | | | |
Series A Preferred Stock | | | | | | | | |
January 13, 2017 | | February 15, 2017 | | February 1, 2017 | | $ | 1.3125 |
| | $ | 7.9 |
|
April 13, 2017 | | May 15, 2017 | | May 1, 2017 | | $ | 1.3125 |
| | $ | 7.9 |
|
| | | | | | | | |
Series B Preferred Stock | | | | | | | | |
January 13, 2017 | | February 15, 2017 | | February 1, 2017 | | $ | 13.75 |
| | $ | 18.9 |
|
April 13, 2017 | | May 15, 2017 | | May 1, 2017 | | $ | 13.75 |
| | $ | 18.9 |
|
July 14, 2017 | | August 15, 2017 | | August 1, 2017 | | $ | 13.75 |
| | $ | 18.9 |
|
The Company accrues distributions on unvested restricted stock units, which are payable upon vesting. As of September 30, 2017, the amount accrued for distributions payable related to unvested restricted stock units was $8.0 million. During the nine months ended September 30, 2017, the Company paid $2.9 million of distributions upon the vesting of restricted stock units. To maintain its qualification for taxation as a REIT, the Company expects to continue paying distributions, the amount, timing and frequency of which will be determined, and subject to adjustment, by the Company’s Board of Directors.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
11. EARNINGS PER COMMON SHARE
The following table sets forth basic and diluted net income per common share computational data (in thousands, except per share data):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Net income attributable to American Tower Corporation stockholders | $ | 317,268 |
| | $ | 264,509 |
| | $ | 1,000,399 |
| | $ | 727,218 |
|
Dividends on preferred stock | (18,907 | ) | | (26,781 | ) | | (68,531 | ) | | (80,344 | ) |
Net income attributable to American Tower Corporation common stockholders | 298,361 |
| | 237,728 |
| | 931,868 |
| | 646,874 |
|
Basic weighted average common shares outstanding | 429,281 |
| | 425,517 |
| | 427,960 |
| | 424,831 |
|
Dilutive securities | 3,550 |
| | 4,408 |
| | 3,359 |
| | 4,188 |
|
Diluted weighted average common shares outstanding | 432,831 |
| | 429,925 |
| | 431,319 |
| | 429,019 |
|
Basic net income attributable to American Tower Corporation common stockholders per common share | $ | 0.70 |
| | $ | 0.56 |
| | $ | 2.18 |
| | $ | 1.52 |
|
Diluted net income attributable to American Tower Corporation common stockholders per common share | $ | 0.69 |
| | $ | 0.55 |
| | $ | 2.16 |
| | $ | 1.51 |
|
Shares Excluded From Dilutive Effect—The following shares were not included in the computation of diluted earnings per share because the effect would be anti-dilutive (in thousands, on a weighted average basis):
|
| | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Restricted stock units | — |
| | — |
| | 3 |
| | 2 |
|
Stock options | — |
| | 8 |
| | 11 |
| | 1,619 |
|
Preferred stock | 11,993 |
| | 17,473 |
| | 14,693 |
| | 17,473 |
|
12. COMMITMENTS AND CONTINGENCIES
Litigation—The Company periodically becomes involved in various claims, lawsuits and proceedings that are incidental to its business. In the opinion of Company management, after consultation with counsel, there are no matters currently pending that would, in the event of an adverse outcome, materially impact the Company’s consolidated financial position, results of operations or liquidity.
Verizon Transaction—In March 2015, the Company entered into an agreement with various operating entities of Verizon Communications Inc. (“Verizon”) that provides for the lease, sublease or management of 11,286 wireless communications sites commencing March 27, 2015. The average term of the lease or sublease for all sites at the inception of the agreement was approximately 28 years, assuming renewals or extensions of the underlying ground leases for the sites. The Company has the option to purchase the leased sites in tranches, subject to the applicable lease, sublease or management rights upon its scheduled expiration. Each tower is assigned to an annual tranche, ranging from 2034 to 2047, which represents the outside expiration date for the sublease rights to the towers in that tranche. The purchase price for each tranche is a fixed amount stated in the lease for such tranche plus the fair market value of certain alterations made to the related towers. The aggregate purchase option price for the towers leased and subleased is approximately $5.0 billion. Verizon will occupy the sites as a tenant for an initial term of ten years with eight optional successive five-year terms; each such term shall be governed by standard master lease agreement terms established as a part of the transaction.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AT&T Transaction—The Company has an agreement with SBC Communications Inc., a predecessor entity to AT&T Inc. (“AT&T”), that currently provides for the lease or sublease of approximately 2,350 towers commencing between December 2000 and August 2004. Substantially all of the towers are part of the Company’s 2013 securitization transaction. The average term of the lease or sublease for all sites at the inception of the agreement was approximately 27 years, assuming renewals or extensions of the underlying ground leases for the sites. The Company has the option to purchase the sites subject to the applicable lease or sublease upon its expiration. Each tower is assigned to an annual tranche, ranging from 2013 to 2032, which represents the outside expiration date for the sublease rights to that tower. The purchase price for each site is a fixed amount stated in the lease for that site plus the fair market value of certain alterations made to the related tower by AT&T. As of September 30, 2017, the Company has purchased an aggregate of 77 of the subleased towers upon expiration of the applicable agreement. The aggregate purchase option price for the remaining towers leased and subleased is $816.0 million and will accrete at a rate of 10% per annum through the applicable expiration of the lease or sublease of a site. For all such sites purchased by the Company prior to June 30, 2020, AT&T will continue to lease the reserved space at the then-current monthly fee, which shall escalate in accordance with the standard master lease agreement for the remainder of AT&T’s tenancy. Thereafter, AT&T shall have the right to renew such lease for up to four successive five-year terms. For all such sites purchased by the Company subsequent to June 30, 2020, AT&T has the right to continue to lease the reserved space for successive one-year terms at a rent equal to the lesser of the agreed upon market rate or the then-current monthly fee, which is subject to an annual increase based on changes in the U.S. Consumer Price Index.
ALLTEL Transaction—In December 2000, the Company entered into an agreement with ALLTEL Communications, LLC, a predecessor entity to Verizon Wireless, to acquire towers through a 15-year sublease agreement. Pursuant to the agreement, as amended, with Verizon Wireless, the Company acquired rights to approximately 1,800 towers in tranches between April 2001 and March 2002. The Company has the option to purchase each tower at the expiration of the applicable sublease. The Company exercised the purchase options for approximately 1,523 towers in a single closing, which occurred on December 8, 2016. The Company has provided notice to the tower owner, Verizon’s assignee, of its intent to exercise the purchase options related to the 243 remaining towers. As of September 30, 2017, the purchase price per tower was $42,844 payable in cash or, at the tower owner’s option, with 769 shares of the Company’s common stock per tower. The aggregate cash purchase option price for the subleased towers was $10.4 million as of September 30, 2017.
Other Contingencies—The Company is subject to income tax and other taxes in the geographic areas where it operates, and periodically receives notifications of audits, assessments or other actions by taxing authorities. In certain jurisdictions, taxing authorities may issue preliminary notices or assessments while audits are being conducted. These preliminary notices or assessments do not represent amounts that the Company is obligated to pay and are often not reflective of the actual tax liability for which the Company will ultimately be liable. The Company evaluates the circumstances of each notification or assessment based on the information available and records a liability for any potential outcome that is probable or more likely than not unfavorable if the liability is also reasonably estimable.
On December 5, 2016, the Company received an income tax assessment of Essar Telecom Infrastructure Private Limited (“ETIPL”) for the fiscal year ending 2008 in the amount of 4.75 billion INR ($69.8 million on the date of assessment) related to capital contributions. The Company is challenging the assessment before India’s tax authorities and estimates that there is a more likely than not probability that the Company’s position will be sustained. Accordingly, no such liability has been recorded. Additionally, the assessment was made with respect to transactions that took place in the tax year commencing in 2007, prior to the Company’s acquisition of ETIPL. Under the Company’s definitive acquisition agreement of ETIPL, the seller is obligated to indemnify and defend the Company with respect to any tax-related liability that may arise from activities prior to March 31, 2010.
Tenant Leases—The Company’s lease agreements with its tenants vary depending upon the region and the industry of the tenant, and generally have initial terms of ten years with multiple renewal terms at the option of the tenant.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Future minimum rental receipts expected from tenants under non-cancellable operating lease agreements in effect at September 30, 2017 were as follows (in millions):
|
| | | |
Remainder of 2017 | $ | 1,302 |
|
2018 | 5,029 |
|
2019 | 4,782 |
|
2020 | 4,492 |
|
2021 | 4,030 |
|
Thereafter | 14,066 |
|
Total | $ | 33,701 |
|
Lease Obligations—The Company leases certain land, office and tower space under operating leases that expire over various terms. Many of the leases contain renewal options with specified increases in lease payments upon exercise of the renewal option. Escalation clauses present in operating leases, excluding those tied to a consumer price index or other inflation-based indices, are recognized on a straight-line basis over the non-cancellable term of the leases.
Future minimum rental payments under non-cancellable operating leases include payments for certain renewal periods at the Company’s option because failure to renew could result in a loss of the applicable communications sites and related revenues from tenant leases, thereby making it reasonably assured that the Company will renew the leases. Such payments at September 30, 2017 are as follows (in millions):
|
| | | |
Remainder of 2017 | $ | 233 |
|
2018 | 908 |
|
2019 | 872 |
|
2020 | 829 |
|
2021 | 788 |
|
Thereafter | 6,833 |
|
Total | $ | 10,463 |
|
13. ACQUISITIONS
Impact of current year acquisitions—The Company typically acquires communications sites from wireless carriers or other tower operators and subsequently integrates those sites into its existing portfolio of communications sites. The financial results of the Company’s acquisitions have been included in the Company’s consolidated statements of operations for the three and nine months ended September 30, 2017 from the date of the respective acquisition. The date of acquisition, and by extension the point at which the Company begins to recognize the results of an acquisition, may depend on, among other things, the receipt of contractual consents, the commencement and extent of leasing arrangements and the timing of the transfer of title or rights to the assets, which may be accomplished in phases. Sites acquired from communications service providers may never have been operated as a business and may instead have been utilized solely by the seller as a component of its network infrastructure. An acquisition may or may not involve the transfer of business operations or employees.
The Company evaluates each of its acquisitions under the accounting guidance framework to determine whether to treat an acquisition as an asset acquisition or a business combination. For those transactions treated as asset acquisitions, the purchase price is allocated to the assets acquired, with no recognition of goodwill.
For those acquisitions accounted for as business combinations, the Company recognizes acquisition and merger related expenses in the period in which they are incurred and services are received; for transactions accounted for as asset acquisitions, these costs are capitalized as part of the purchase price. Acquisition and merger related costs may include finder’s fees, advisory, legal, accounting, valuation and other professional or consulting fees and general administrative costs directly related to the transaction. Integration costs include incremental and non-recurring costs necessary to convert data, retain employees and otherwise enable the Company to operate new businesses or assets efficiently. The Co
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
mpany records acquisition and merger related expenses for business combinations, as well as integration costs for all acquisitions, in Other operating expenses in the consolidated statements of operations.
During the three and nine months ended September 30, 2017 and 2016, the Company recorded acquisition and merger related expenses for business combinations and integration costs as follows (in thousands):
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
Acquisition and merger related expenses | | $ | 4,231 |
| | $ | 1,124 |
| | $ | 12,313 |
| | $ | 7,844 |
|
Integration costs | | $ | 2,803 |
| | $ | 1,846 |
| | $ | 11,181 |
| | $ | 8,351 |
|
The Company also recorded aggregate purchase price refunds of $22.2 million during the nine months ended September 30, 2017. The refunds were primarily related to an acquisition in Brazil in 2014 for which the measurement period has closed.
2017 Transactions
The estimated aggregate impact of the acquisitions completed in 2017 on the Company’s revenues and gross margin for the three months ended September 30, 2017 was approximately $21.2 million and $13.2 million, respectively, and for the nine months ended September 30, 2017 was approximately $47.5 million and $35.2 million, respectively. The revenues and gross margin amounts also reflect incremental revenues from the addition of new tenants to such sites subsequent to the transaction date.
FPS Towers France—On February 15, 2017, ATC Europe acquired 100% of the outstanding shares of FPS Towers (“FPS”) from Antin Infrastructure Partners and the individuals party to the purchase agreement (the “FPS Acquisition”), for total consideration of 727.2 million Euros ($771.2 million at the date of acquisition). FPS owns and operates nearly 2,500 wireless tower sites in France. The Company made a loan to fund 225.0 million Euros ($238.6 million at the date of acquisition) of the total consideration. The remainder of the purchase price of 502.2 million Euros ($532.6 million at the date of acquisition) was funded by the Company and PGGM in proportion to their respective interests in ATC Europe. The Company funded its portion of the purchase price with borrowings under the 2013 Credit Facility and cash on hand. The acquisition is consistent with the Company’s strategy to expand in selected geographic areas. The acquisition was accounted for as a business combination and is subject to post-closing adjustments.
Other Acquisitions—During the nine months ended September 30, 2017, the Company acquired a total of 1,112 communications sites in the United States, Brazil, Chile, Germany, Mexico, Nigeria, Paraguay and Peru for an aggregate purchase price of $214.6 million. Of the aggregate purchase price, $3.0 million is reflected in Accounts payable in the consolidated balance sheet as of September 30, 2017. These acquisitions were accounted for as asset acquisitions.
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the allocations of the purchase prices for the fiscal year 2017 acquisitions based upon their estimated fair value at the date of acquisition (in thousands):
|
| | | | | | | | | | | | |
| | EMEA | | |
| | FPS Towers France (1) | | Other (2) |
| | Preliminary Allocation | | Updated Allocation | | |
Current assets | | $ | 31,048 |
| | $ | 33,809 |
| | $ | 6,322 |
|
Non-current assets | | 9,142 |
| | 16,615 |
| | 10,470 |
|
Property and equipment (3) | | 113,981 |
| | 113,982 |
| | 100,728 |
|
Intangible assets (4): | | | | | | |
Tenant-related intangible assets | | 400,901 |
| | 399,766 |
| | 76,827 |
|
Network location intangible assets | | 164,441 |
| | 165,989 |
| | 25,416 |
|
Other intangible assets | | 7,954 |
| | 7,826 |
| | |
Current liabilities | | (29,326 | ) | | (30,855 | ) | | (1,611 | ) |
Deferred tax liability | | (134,488 | ) | | (136,022 | ) | | — |
|
Other non-current liabilities | | (16,703 | ) | | (20,062 | ) | | (3,589 | ) |
Net assets acquired | | 546,950 |
| | 551,048 |
| | 214,563 |
|
Goodwill (5) | | 224,270 |
| | 220,172 |
| | — |
|
Fair value of net assets acquired | | 771,220 |
| | 771,220 |
| | 214,563 |
|
Debt assumed | | — |
| | — |
| | — |
|
Purchase price | | $ | 771,220 |
| | $ | 771,220 |
| | $ | 214,563 |
|
_______________
| |
(1) | Accounted for as a business combination. |
| |
(2) | Accounted for as asset acquisitions. |
| |
(3) | Other includes 60 sites in Peru held pursuant to long-term capital leases. |
| |
(4) | Tenant-related intangible assets and network location intangible assets are amortized on a straight-line basis over periods of up to 20 years. |
| |
(5) | Primarily results from purchase accounting adjustments, which are not deductible for tax purposes. |
2016 Transactions
During the nine months ended September 30, 2017, post-closing adjustments impacted the 2016 acquisitions as follows:
Viom Acquisition—On April 21, 2016, the Company acquired a 51% controlling ownership interest in Viom. Consideration for the acquisition included 76.4 billion INR in cash ($1.1 billion at the date of acquisition), as well as the assumption of approximately 52.3 billion INR ($0.8 billion at the date of the acquisition) of existing debt, which included 1.7 billion INR ($25.1 million at the date of the acquisition) of the Viom Preference Shares.
Other Acquisitions—During the year ended December 31, 2016, the Company acquired a total of 891 communications sites in the United States, Brazil, Chile, Germany, Mexico, Nigeria and South Africa, and a company holding urban telecommunications assets and fiber in Argentina, for an aggregate purchase price of $304.4 million (including contingent consideration of $8.8 million).
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the preliminary and updated allocations of the purchase prices paid and the amounts of assets acquired and liabilities assumed for the fiscal year 2016 acquisitions based upon their estimated fair value at the date of acquisition (in thousands). Balances are reflected in the accompanying consolidated balance sheet as of September 30, 2017.
|
| | | | | | | | | | | | | | | | |
| | Preliminary Allocation (1) | | Updated Allocation |
| | Asia | | Other (2) | | Asia | | Other |
| | Viom | | | Viom (3) | |
Current assets | | $ | 276,560 |
| | $ | 25,477 |
| | $ | 281,930 |
| | $ | 24,538 |
|
Non-current assets | | 57,645 |
| | 2,336 |
| | 52,275 |
| | 2,336 |
|
Property and equipment | | 701,988 |
| | 81,521 |
| | 705,849 |
| | 81,472 |
|
Intangible assets (4): | | | | | | | | |
Tenant-related intangible assets | | 1,369,580 |
| | 105,557 |
| | 1,369,580 |
| | 105,557 |
|
Network location intangible assets | | 666,364 |
| | 83,645 |
| | 666,364 |
| | 83,645 |
|
Current liabilities | | (195,900 | ) | | (14,782 | ) | | (201,142 | ) | | (14,782 | ) |
Deferred tax liability | | (619,070 | ) | | (43,756 | ) | | (619,074 | ) | | (43,410 | ) |
Other non-current liabilities | | (102,751 | ) | | (29,472 | ) | | (101,766 | ) | | (29,472 | ) |
Net assets acquired | | 2,154,416 |
| | 210,526 |
| | 2,154,016 |
| | 209,884 |
|
Goodwill (5) | | 881,783 |
| | 93,856 |
| | 882,183 |
| | 94,498 |
|
Fair value of net assets acquired | | 3,036,199 |
| | 304,382 |
| | 3,036,199 |
| | 304,382 |
|
Debt assumed | | (786,889 | ) | | — |
| | (786,889 | ) | | — |
|
Redeemable noncontrolling interests | | (1,100,804 | ) | | — |
| | (1,100,804 | ) | | — |
|
Purchase price | | $ | 1,148,506 |
| | $ | 304,382 |
| | $ | 1,148,506 |
| | $ | 304,382 |
|
_______________ | |
(1) | As reported for the year ended December 31, 2016. |
| |
(2) | Of the total purchase price, $12.1 million was reflected in Accounts payable in the consolidated balance sheet as of December 31, 2016. |
| |
(3) | The allocation of the purchase price for the Viom Acquisition was finalized during the nine months ended September 30, 2017. |
| |
(4) | Tenant-related intangible assets and network location intangible assets are amortized on a straight-line basis over periods of up to 20 years. |
| |
(5) | Primarily results from purchase accounting adjustments, which are at least partially deductible for tax purposes. |
Pro Forma Consolidated Results (Unaudited)
The following table presents the unaudited pro forma financial results as if the 2017 acquisitions had occurred on January 1, 2016 and the 2016 acquisitions had occurred on January 1, 2015. The pro forma results do not include any anticipated cost synergies, costs or other integration impacts. Accordingly, such pro forma amounts are not necessarily indicative of the results that actually would have occurred had the transactions been completed on the date indicated, nor are they indicative of the future operating results of the Company.
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
Pro forma revenues | | $ | 1,681,743 |
| | $ | 1,542,483 |
| | $ | 4,975,028 |
| | $ | 4,574,135 |
|
Pro forma net income attributable to American Tower Corporation common stockholders | | $ | 298,134 |
| | $ | 236,909 |
| | $ | 931,432 |
| | $ | 638,249 |
|
Pro forma net income per common share amounts: | | | | | | | | |
Basic net income attributable to American Tower Corporation common stockholders | | $ | 0.69 |
| | $ | 0.56 |
| | $ | 2.18 |
| | $ | 1.50 |
|
Diluted net income attributable to American Tower Corporation common stockholders | | $ | 0.69 |
| | $ | 0.55 |
| | $ | 2.16 |
| | $ | 1.49 |
|
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Other Signed Acquisitions
UST Acquisition—On September 14, 2017, the Company entered into a definitive agreement to acquire over 500 sites in the United States. The transaction closed on October 2, 2017 (see note 15).
Tigo Colombia—On July 17, 2017, the Company entered into a definitive agreement to acquire approximately 1,200 sites in Colombia from Colombia Movil S.A., for a total consideration of approximately 448.3 billion Colombian Pesos ($147.9 million at the date of signing). The transaction is expected to close during the fourth quarter of 2017, subject to customary closing conditions.
Airtel Tanzania—On March 17, 2016, the Company entered into a definitive agreement with Bharti Airtel Limited, through its subsidiary company Airtel Tanzania Limited (“Airtel Tanzania”), pursuant to which the Company could, subject to a number of conditions, acquire certain of Airtel Tanzania’s communications sites in Tanzania. In light of recent legislation in Tanzania, the Company did not extend the agreement beyond the expiration date therein. Accordingly, on March 17, 2017, the agreement expired pursuant to its terms and is no longer in effect.
14. BUSINESS SEGMENTS
The Company’s primary business is leasing space on multitenant communications sites to wireless service providers, radio and television broadcast companies, wireless data providers, government agencies and municipalities and tenants in a number of other industries. This business is referred to as the Company’s property operations, which as of September 30, 2017, consisted of the following:
| |
• | U.S.: property operations in the United States; |
| |
• | Asia: property operations in India; |
| |
• | Europe, Middle East and Africa (“EMEA”): property operations in France, Germany, Ghana, Nigeria, South Africa and Uganda; and |
| |
• | Latin America: property operations in Argentina, Brazil, Chile, Colombia, Costa Rica, Mexico, Paraguay and Peru. |
The Company has applied the aggregation criteria to operations within the EMEA and Latin America property operating segments on a basis that is consistent with management’s review of information and performance evaluations of these regions.
The Company’s services segment offers tower-related services in the United States, including site acquisition, zoning and permitting and structural analysis, which primarily support its site leasing business, including the addition of new tenants and equipment on its sites. The services segment is a strategic business unit that offers different services from, and requires different resources, skill sets and marketing strategies than, the property operating segments.
The accounting policies applied in compiling segment information below are similar to those described in note 1 to the Company’s consolidated financial statements included in the 2016 Form 10-K. Among other factors, in evaluating financial performance in each business segment, management uses segment gross margin and segment operating profit. The Company defines segment gross margin as segment revenue less segment operating expenses excluding stock-based compensation expense recorded in costs of operations; Depreciation, amortization and accretion; Selling, general, administrative and development expense; and Other operating expenses. The Company defines segment operating profit as segment gross margin less Selling, general, administrative and development expense attributable to the segment, excluding stock-based compensation expense and corporate expenses. For reporting purposes, the Latin America property segment gross margin and segment operating profit also include Interest income, TV Azteca, net. These measures of segment gross margin and segment operating profit are also before Interest income, Interest expense, Gain (loss) on retirement of long-term obligations, Other income (expense), Net income (loss) attributable to noncontrolling interests and Income tax benefit (provision). The categories of expenses indicated above, such as depreciation, have been excluded from segment operating performance as they are not considered in the review of information or the evaluation of results by management. There are no significant revenues resulting from transactions between the Company’s
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
operating segments. All intercompany transactions are eliminated to reconcile segment results and assets to the consolidated statements of operations and consolidated balance sheets.
Summarized financial information concerning the Company’s reportable segments for the three and nine months ended September 30, 2017 and 2016 is shown in the following tables. The “Other” column (i) represents amounts excluded from specific segments, such as business development operations, stock-based compensation expense and corporate expenses included in Selling, general, administrative and development expense; Other operating expenses; Interest income; Interest expense; Gain (loss) on retirement of long-term obligations; and Other income (expense), and (ii) reconciles segment operating profit to Income from continuing operations before income taxes. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Property | Total Property | |
Services | | Other | | Total |
Three Months Ended September 30, 2017 | | U.S. | | Asia | | EMEA | | Latin America | |
| | (in thousands) |
Segment revenues | | $ | 904,181 |
| | $ | 297,545 |
| | $ | 155,438 |
| | $ | 298,185 |
| | $ | 1,655,349 |
| | $ | 25,417 |
| | | | $ | 1,680,766 |
|
Segment operating expenses (1) | | 187,686 |
| | 164,908 |
| | 59,805 |
| | 98,276 |
| | 510,675 |
| | 8,419 |
| | | | 519,094 |
|
Interest income, TV Azteca, net | | — |
| | — |
| | — |
| | 2,713 |
| | 2,713 |
| | — |
| | | | 2,713 |
|
Segment gross margin | | 716,495 |
| | 132,637 |
| | 95,633 |
| | 202,622 |
| | 1,147,387 |
| | 16,998 |
| | | | 1,164,385 |
|
Segment selling, general, administrative and development expense (1) | | 41,402 |
| | 12,408 |
| | 15,225 |
| | 18,579 |
| | 87,614 |
| | 3,631 |
| | | | 91,245 |
|
Segment operating profit | | $ | 675,093 |
| | $ | 120,229 |
| | $ | 80,408 |
| | $ | 184,043 |
| | $ | 1,059,773 |
| | $ | 13,367 |
| | | | $ | 1,073,140 |
|
Stock-based compensation expense | | | | | | | | | | | | | | $ | 24,463 |
| | 24,463 |
|
Other selling, general, administrative and development expense | | | | | | | | | | | | | | 32,918 |
| | 32,918 |
|
Depreciation, amortization and accretion | | | | | | | | | | | | | | 432,354 |
| | 432,354 |
|
Other expense (2) | | | | | | | | | | | | | | 215,309 |
| | 215,309 |
|
Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 368,096 |
|
Total assets | | $ | 18,638,997 |
| | $ | 4,851,455 |
| | $ | 3,137,629 |
| | $ | 5,391,283 |
| | $ | 32,019,364 |
| | $ | 47,867 |
| | $ | 252,095 |
| | $ | 32,319,326 |
|
_______________ | |
(1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $0.7 million and $23.8 million, respectively. |
| |
(2) | Primarily includes interest expense. |
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Property | Total Property | |
Services | | Other | | Total |
Three Months Ended September 30, 2016 | | U.S. | | Asia | | EMEA | | Latin America | |
| | (in thousands) |
Segment revenues | | $ | 837,002 |
| | $ | 269,907 |
| | $ | 130,664 |
| | $ | 260,363 |
| | $ | 1,497,936 |
| | $ | 16,909 |
| | | | $ | 1,514,845 |
|
Segment operating expenses (1) | | 188,777 |
| | 154,139 |
| | 53,787 |
| | 88,396 |
| | 485,099 |
| | 5,540 |
| | | | 490,639 |
|
Interest income, TV Azteca, net | | — |
| | — |
| | — |
| | 2,742 |
| | 2,742 |
| | — |
| | | | 2,742 |
|
Segment gross margin | | 648,225 |
| | 115,768 |
| | 76,877 |
| | 174,709 |
| | 1,015,579 |
| | 11,369 |
| | | | 1,026,948 |
|
Segment selling, general, administrative and development expense (1) | | 35,526 |
| | 15,030 |
| | 12,958 |
| | 15,454 |
| | 78,968 |
| | 2,726 |
| | | | 81,694 |
|
Segment operating profit | | $ | 612,699 |
| | $ | 100,738 |
| | $ | 63,919 |
| | $ | 159,255 |
| | $ | 936,611 |
| | $ | 8,643 |
| | | | $ | 945,254 |
|
Stock-based compensation expense | | | | | | | | | | | | | | $ | 20,226 |
| | 20,226 |
|
Other selling, general, administrative and development expense | | | | | | | | | | | | | | 30,215 |
| | 30,215 |
|
Depreciation, amortization and accretion | | | | | | | | | | | | | | 397,999 |
| | 397,999 |
|
Other expense (2) | | | | | | | | | | | | | | 211,042 |
| | 211,042 |
|
Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 285,772 |
|
Total assets | | $ | 18,837,629 |
| | $ | 4,612,766 |
| | $ | 2,120,592 |
| | $ | 4,885,066 |
| | $ | 30,456,053 |
| | $ | 60,810 |
| | $ | 138,664 |
| | $ | 30,655,527 |
|
_______________ | |
(1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $0.6 million and $19.6 million, respectively. |
| |
(2) | Primarily includes interest expense. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Property | Total Property | |
Services | | Other | | Total |
Nine Months Ended September 30, 2017 | | U.S. | | Asia | | EMEA | | Latin America | |
| | (in thousands) |
Segment revenues | | $ | 2,693,361 |
| | $ | 867,632 |
| | $ | 465,473 |
| | $ | 861,122 |
| | $ | 4,887,588 |
| | $ | 71,850 |
| | | | $ | 4,959,438 |
|
Segment operating expenses (1) | | 552,646 |
| | 482,302 |
| | 180,369 |
| | 287,459 |
| | 1,502,776 |
| | 24,485 |
| | | | 1,527,261 |
|
Interest income, TV Azteca, net | | — |
| | — |
| | — |
| | 8,183 |
| | 8,183 |
| | — |
| | | | 8,183 |
|
Segment gross margin | | 2,140,715 |
| | 385,330 |
| | 285,104 |
| | 581,846 |
| | 3,392,995 |
| | 47,365 |
| | | | 3,440,360 |
|
Segment selling, general, administrative and development expense (1) | | 112,273 |
| | 49,474 |
| | 49,627 |
| | 56,622 |
| | 267,996 |
| | 10,224 |
| | | | 278,220 |
|
Segment operating profit | | $ | 2,028,442 |
| | $ | 335,856 |
| | $ | 235,477 |
| | $ | 525,224 |
| | $ | 3,124,999 |
| | $ | 37,141 |
| | | | $ | 3,162,140 |
|
Stock-based compensation expense | | | | | | | | | | | | | | $ | 86,423 |
| | 86,423 |
|
Other selling, general, administrative and development expense | | | | | | | | | | | | | | 103,651 |
| | 103,651 |
|
Depreciation, amortization and accretion | | | | | | | | | | | | | | 1,249,849 |
| | 1,249,849 |
|
Other expense (2) | | | | | | | | | | | | | | 607,478 |
| | 607,478 |
|
Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 1,114,739 |
|
_______________
| |
(1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $2.4 million and $84.0 million, respectively. |
| |
(2) | Primarily includes interest expense. |
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Property | | Total Property | |
Services | | Other | | Total |
Nine Months Ended September 30, 2016 | | U.S. | | Asia | | EMEA | | Latin America | |
| | (in thousands) |
Segment revenues | | $ | 2,518,426 |
| | $ | 557,734 |
| | $ | 395,066 |
| | $ | 720,553 |
| | $ | 4,191,779 |
| | $ | 54,340 |
| | | | $ | 4,246,119 |
|
Segment operating expenses (1) | | 548,875 |
| | 315,074 |
| | 167,908 |
| | 247,204 |
| | 1,279,061 |
| | 21,429 |
| | | | 1,300,490 |
|
Interest income, TV Azteca, net | | — |
| | — |
| | — |
| | 8,206 |
| | 8,206 |
| | — |
| | | | 8,206 |
|
Segment gross margin | | 1,969,551 |
| | 242,660 |
| | 227,158 |
| | 481,555 |
| | 2,920,924 |
| | 32,911 |
| |
| | 2,953,835 |
|
Segment selling, general, administrative and development expense (1) | | 107,533 |
| | 36,376 |
| | 45,795 |
| | 45,069 |
| | 234,773 |
| | 8,988 |
| |
| | 243,761 |
|
Segment operating profit | | $ | 1,862,018 |
| | $ | 206,284 |
| | $ | 181,363 |
| | $ | 436,486 |
| | $ | 2,686,151 |
| | $ | 23,923 |
| | | | $ | 2,710,074 |
|
Stock-based compensation expense | | | | | | | | | | | | | | $ | 70,212 |
| | 70,212 |
|
Other selling, general, administrative and development expense | | | | | | | | | | | | | | 93,016 |
| | 93,016 |
|
Depreciation, amortization and accretion | | | | | | | | | | | | | | 1,137,398 |
| | 1,137,398 |
|
Other expense (2) | | | | | | | | | | | | | | 577,271 |
| | 577,271 |
|
Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 832,177 |
|
_______________
| |
(1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $1.9 million and $68.3 million, respectively. |
| |
(2) | Primarily includes interest expense. |
AMERICAN TOWER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED AND CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
15. SUBSEQUENT EVENTS
UST Acquisitions—In October 2017, the Company acquired over 500 sites in the United States for total consideration of approximately $465.0 million. The Company borrowed $445.0 million under the 2013 Credit Facility, which it used to partially fund the purchase price. A preliminary purchase price allocation is not available due to the timing of the closing.
Mexico Acquisition—On October 20, 2017, the Company entered into an agreement pursuant to which it will acquire 100% of the outstanding shares of entities holding urban telecommunications assets in Mexico, including more than 50,000 concrete poles and approximately 2,100 route miles of fiber, for total consideration of approximately $500.0 million, subject to certain adjustments. The Company expects this transaction to close by the end of 2017, subject to certain closing conditions.
|
| |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
This Quarterly Report on Form 10-Q contains forward-looking statements relating to our goals, beliefs, plans or current expectations and other statements that are not of historical facts. For example, when we use words such as “project,” “believe,” “anticipate,” “expect,” “forecast,” “estimate,” “intend,” “should,” “would,” “could,” “may” or other words that convey uncertainty of future events or outcomes, we are making forward-looking statements. Certain important factors may cause actual results to differ materially from those indicated by our forward-looking statements, including those set forth under the caption “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2016 (the “2016 Form 10-K”). Forward-looking statements represent management’s current expectations and are inherently uncertain. We do not undertake any obligation to update forward-looking statements made by us.
The discussion and analysis of our financial condition and results of operations that follow are based upon our consolidated and condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of our financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, revenues and expenses, and the related disclosure of contingent assets and liabilities at the date of our financial statements. Actual results may differ from these estimates and such differences could be material to the financial statements. This discussion should be read in conjunction with our consolidated and condensed consolidated financial statements herein and the accompanying notes thereto, information set forth under the caption “Critical Accounting Policies and Estimates” in the 2016 Form 10-K, and in particular, the information set forth therein under Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Overview
We are one of the largest global real estate investment trusts and a leading independent owner, operator and developer of multitenant communications real estate. Our primary business is the leasing of space on communications sites to wireless service providers, radio and television broadcast companies, wireless data providers, government agencies and municipalities and tenants in a number of other industries. In addition to the communications sites in our portfolio, we manage rooftop and tower sites for property owners under various contractual arrangements. We also hold other telecommunications infrastructure and property interests that we lease to communications service providers and third-party tower operators. We refer to this business as our property operations, which accounted for 99% of our total revenues for the nine months ended September 30, 2017 and includes our U.S. property segment, Asia property segment, Europe, Middle East and Africa (“EMEA”) property segment and Latin America property segment. During the nine months ended September 30, 2017, we expanded into two new markets through our acquisitions of (i) FPS Towers in France through our European joint venture (the “FPS Acquisition”) and (ii) communications sites in Paraguay.
We also offer tower-related services in the United States, including site acquisition, zoning and permitting and structural analysis, which primarily support our site leasing business, including the addition of new tenants and equipment on our sites.
The following table details the number of communications sites, excluding managed sites, that we owned or operated as of September 30, 2017:
|
| | | | | | | | | |
| | Number of Owned Towers | | Number of Operated Towers (1) | | Number of Owned DAS Sites |
U.S. | | 23,093 |
| | 16,671 |
| | 355 |
|
Asia: | | | | | | |
India | | 57,789 |
| | — |
| | 342 |
|
EMEA: | | | | | | |
France | | 2,174 |
| | 298 |
| | — |
|
Germany | | 2,206 |
| | — |
| | — |
|
Ghana | | 2,179 |
| | — |
| | 22 |
|
Nigeria | | 4,757 |
| | — |
| | — |
|
South Africa | | 2,492 |
| | — |
| | — |
|
Uganda | | 1,428 |
| | — |
| | — |
|
EMEA total | | 15,236 |
| | 298 |
| | 22 |
|
Latin America: | | | | | | |
Argentina (2) | | — |
| | — |
| | 1 |
|
Brazil | | 16,468 |
| | 2,266 |
| | 73 |
|
Chile | | 1,286 |
| | — |
| | 8 |
|
Colombia | | 2,987 |
| | 777 |
| | 1 |
|
Costa Rica | | 490 |
| | — |
| | 2 |
|
Mexico | | 8,754 |
| | 199 |
| | 78 |
|
Paraguay | | 836 |
| | — |
| | — |
|
Peru | | 663 |
| | 60 |
| | — |
|
Latin America total | | 31,484 |
| | 3,302 |
| | 163 |
|
_______________
| |
(1) | Approximately 95% of the operated towers are held pursuant to long-term capital leases, including those subject to purchase options. |
| |
(2) | In Argentina, we also own or operate urban telecommunications assets, fiber and the rights to utilize certain existing utility infrastructure for future telecommunications equipment installation. |
We operate in five reportable segments: U.S. property, Asia property, EMEA property, Latin America property and services. In evaluating operating performance in each business segment, management uses, among other factors, segment gross margin and segment operating profit (see note 14 to our consolidated and condensed consolidated financial statements included in this Quarterly Report on Form 10-Q).
In the section that follows, we provide information regarding management’s expectations of long-term drivers of demand for our communications sites, as well as our current results of operations, financial position and sources and uses of liquidity. In addition, we highlight key trends, which management believes provide valuable insight into our operating and financial resource allocation decisions.
Revenue Growth. The primary factors affecting the revenue growth in our property segments are:
•Growth in tenant billings, including:
| |
• | New revenue attributable to leases in place on day one on sites acquired or constructed since the beginning of the prior-year period; |
| |
• | New revenue attributable to leasing additional space on our sites (“colocations”) and lease amendments; and |
| |
• | Contractual rent escalations on existing tenant leases, net of churn (as defined below). |
| |
• | Revenue growth from other items, including additional tenant payments to cover costs, such as ground rent or power and fuel costs, included in certain tenant leases (“pass-through”), straight-line revenue and decommissioning. |
Due to our diversified communications site portfolio, our tenant lease rates vary considerably depending upon numerous factors, including, but not limited to, tower location, amount, type and position of tenant equipment on the tower, ground space required by the tenant and remaining tower capacity. We measure the remaining tower capacity by assessing several factors, including tower height, tower type, environmental conditions, existing equipment on the tower and zoning and permitting regulations in effect in the jurisdiction where the tower is located. In many instances, tower capacity can be increased with relatively modest tower augmentation capital expenditures.
In general, our tenant leases with wireless carriers have an initial non-cancellable term of at least ten years, with multiple renewal terms. Accordingly, nearly all of the revenue generated by our property operations during the three and nine months ended September 30, 2017 was recurring revenue that we should continue to receive in future periods. Based upon foreign currency exchange rates and the tenant leases in place as of September 30, 2017, we expect to generate nearly $34 billion of non-cancellable tenant lease revenue over future periods, before the impact of straight-line lease accounting. Most of our tenant leases have provisions that periodically increase the rent due under the lease, typically based on an annual fixed escalation (averaging approximately 3% in the United States) or an inflationary index in our international markets, or a combination of both. In addition, certain of our tenant leases provide for pass-through revenue.
The revenues generated by our property operations may be affected by cancellations of existing tenant leases. As discussed above, most of our tenant leases with wireless carriers and broadcasters are multiyear contracts, which typically are non-cancellable; however, in some instances, a lease may be cancelled upon the payment of a termination fee.
Revenue lost from either cancellations or the non-renewal of leases or rent renegotiations historically has not had a material adverse effect on the revenues generated by our property operations. We define churn as tenant billings lost when a tenant cancels or does not renew its lease or, in limited circumstances, when the lease rates on existing leases are reduced. During the nine months ended September 30, 2017, churn represented approximately 2% of our tenant billings.
Demand Drivers. We continue to believe that our site leasing revenue is likely to increase due to the growing use of wireless services globally and our ability to meet the corresponding incremental demand for our communications real estate. By adding new tenants and new equipment for existing tenants on our sites, we are able to increase these sites’ utilization and profitability. We believe the majority of our site leasing activity will continue to come from wireless service providers, with tenants in a number of other industries contributing incremental leasing demand. Our site portfolio and our established tenant base provide us with new business opportunities, which have historically resulted in consistent and predictable organic revenue growth as wireless carriers seek to increase the coverage and capacity of their existing networks, while also deploying next generation wireless technologies. In addition, we intend to continue to supplement our organic growth by selectively developing or acquiring new sites in our existing and new markets where we can achieve our risk-adjusted return on investment objectives.
Consistent with our strategy to increase the utilization and return on investment of our sites, our objective is to add new tenants and new equipment for existing tenants through colocation and lease amendments. Our ability to lease additional space on our sites is primarily a function of the rate at which wireless carriers and other tenants deploy capital to improve and expand their wireless networks. This rate, in turn, is influenced by the growth of wireless services, the penetration of advanced wireless devices, the level of emphasis on network quality and capacity in carrier competition, the financial performance of our tenants and their access to capital and general economic conditions.
Based on industry research and projections, we expect that a number of key industry trends will result in incremental revenue opportunities for us:
| |
• | In less advanced wireless markets where initial voice and data networks are still being deployed, we expect these deployments to drive demand for our tower space as carriers seek to expand their footprints and increase the scope and density of their networks. We have established operations in many of these markets at the early |
stages of wireless development, which we believe will enable us to meaningfully participate in these deployments over the long term.
| |
• | Subscribers’ use of wireless data continues to grow rapidly given increasing smartphone and other advanced device penetration, the proliferation of bandwidth-intensive applications on these devices and the continuing evolution of the mobile ecosystem. We believe carriers will be compelled to deploy additional equipment on existing networks while also rolling out more advanced wireless networks to address coverage and capacity needs resulting from this increasing wireless data usage. |
| |
• | The deployment of advanced wireless technology across existing wireless networks will provide higher speed data services and further enable fixed broadband substitution. As a result, we expect that our tenants will continue deploying additional equipment across their existing networks. |
| |
• | Wireless service providers compete based on the quality of their existing wireless networks, which is driven by capacity and coverage. To maintain or improve their network performance as overall network usage increases, our tenants continue deploying additional equipment across their existing sites while also adding new cell sites. We anticipate increasing network densification over the next several years, as existing network infrastructure is anticipated to be insufficient to account for rapidly increasing levels of wireless data usage. |
| |
• | Wireless service providers continue to acquire additional spectrum, and as a result are expected to add additional sites and equipment to their networks as they seek to optimize their network configuration and utilize additional spectrum. |
| |
• | Next generation technologies centered on wireless connections have the potential to provide incremental revenue opportunities for us. These technologies may include autonomous vehicle networks and a number of other internet-of-things, or IoT, applications. |
As part of our international expansion initiatives, we have targeted markets in various stages of network development to diversify our international exposure and position us to benefit from a number of different wireless technology deployments over the long term. In addition, we have focused on building relationships with large multinational carriers such as Bharti Airtel Limited, Telefónica S.A. and Vodafone Group PLC. We believe that consistent carrier investments in their networks across our international markets position us to generate meaningful organic revenue growth going forward.
In emerging markets, such as Ghana, India, Nigeria and Uganda, wireless networks tend to be significantly less advanced than those in the United States, and initial voice networks continue to be deployed in underdeveloped areas. A majority of consumers in these markets still utilize basic wireless services, predominantly on feature phones, while advanced device penetration remains low.
In more developed urban locations within these markets, early-stage data network deployments are underway. Carriers are focused on completing voice network build-outs while also investing in initial data networks as wireless data usage and smartphone penetration within their customer bases begin to accelerate.
In markets with rapidly evolving network technology, such as South Africa and most of the countries in Latin America where we do business, initial voice networks, for the most part, have already been built out, and carriers are focused on third generation (3G) and fourth generation (4G) network build outs. Consumers in these regions are increasingly adopting smartphones and other advanced devices and, as a result, the usage of bandwidth-intensive mobile applications is growing materially. Recent spectrum auctions in these rapidly evolving markets have allowed incumbent carriers to accelerate their data network deployments and have also enabled new entrants to begin initial investments in data networks. Smartphone penetration and wireless data usage in these markets are growing rapidly, which typically requires that carriers continue to invest in their networks to maintain and augment their quality of service.
Finally, in markets with more mature network technology, such as Germany and France, carriers are focused on deploying 4G data networks to account for rapidly increasing wireless data usage among their customer base. With higher smartphone and advanced device penetration and significantly higher per capita data usage, carrier investment in networks is focused on 4G coverage and capacity.
We believe that the network technology migration we have seen in the United States, which has led to significantly denser networks and meaningful new business commencements for us over a number of years, will ultimately be replicated in our less advanced international markets. As a result, we expect to be able to leverage our extensive international portfolio of approximately 108,635 communications sites and the relationships we have built with our carrier tenants to drive sustainable, long-term growth.
We have master lease agreements with certain of our tenants that provide for consistent, long-term revenue and reduce the likelihood of churn. Certain of those master lease agreements are holistic in nature and further build and augment strong strategic partnerships with our tenants and have significantly reduced colocation cycle times, thereby providing our tenants with the ability to rapidly and efficiently deploy equipment on our sites.
Property Operations Expenses. Direct operating expenses incurred by our property segments include direct site level expenses and consist primarily of ground rent and power and fuel costs, some or all of which may be passed through to our tenants, as well as property taxes, repairs and maintenance. These segment direct operating expenses exclude all segment and corporate selling, general, administrative and development expenses, which are aggregated into one line item entitled Selling, general, administrative and development expense in our consolidated statements of operations. In general, our property segments’ selling, general, administrative and development expenses do not significantly increase as a result of adding incremental tenants to our sites and typically increase only modestly year-over-year. As a result, leasing additional space to new tenants on our sites provides significant incremental cash flow. We may, however, incur additional segment selling, general, administrative and development expenses as we increase our presence in our existing markets or expand into new markets. Our profit margin growth is therefore positively impacted by the addition of new tenants to our sites but can be temporarily diluted by our development activities.
Services Segment Revenue Growth. As we continue to focus on growing our property operations, we anticipate that our services revenue will continue to represent a small percentage of our total revenues.
Non-GAAP Financial Measures
Included in our analysis of our results of operations are discussions regarding earnings before interest, taxes, depreciation, amortization and accretion, as adjusted (“Adjusted EBITDA”), Funds From Operations, as defined by the National Association of Real Estate Investment Trusts (“NAREIT FFO”) attributable to American Tower Corporation common stockholders, Consolidated Adjusted Funds From Operations (“Consolidated AFFO”) and AFFO attributable to American Tower Corporation common stockholders.
We define Adjusted EBITDA as Net income before Income (loss) from equity method investments; Income tax benefit (provision); Other income (expense); Gain (loss) on retirement of long-term obligations; Interest expense; Interest income; Other operating income (expense); Depreciation, amortization and accretion; and stock-based compensation expense.
NAREIT FFO attributable to American Tower Corporation common stockholders is defined as net income before gains or losses from the sale or disposal of real estate, real estate related impairment charges, real estate related depreciation, amortization and accretion and dividends on preferred stock, and including adjustments for (i) unconsolidated affiliates and (ii) noncontrolling interests. In this section, we refer to NAREIT FFO attributable to American Tower Corporation common stockholders as “NAREIT FFO (common stockholders).”
We define Consolidated AFFO as NAREIT FFO (common stockholders) before (i) straight-line revenue and expense; (ii) stock-based compensation expense; (iii) the deferred portion of income tax; (iv) non-real estate related depreciation, amortization and accretion; (v) amortization of deferred financing costs, capitalized interest, debt discounts and premiums and long-term deferred interest charges; (vi) other income (expense); (vii) gain (loss) on retirement of long-term obligations; (viii) other operating income (expense); and adjustments for (ix) unconsolidated affiliates and (x) noncontrolling interests, less cash payments related to capital improvements and cash payments related to corporate capital expenditures.
We define AFFO attributable to American Tower Corporation common stockholders as Consolidated AFFO, excluding the impact of noncontrolling interests on both NAREIT FFO (common stockholders) and the other
adjustments included in the calculation of Consolidated AFFO. In this section, we refer to AFFO attributable to American Tower Corporation common stockholders as “AFFO (common stockholders).”
Adjusted EBITDA, NAREIT FFO (common stockholders), Consolidated AFFO and AFFO (common stockholders) are not intended to replace net income or any other performance measures determined in accordance with GAAP. None of Adjusted EBITDA, NAREIT FFO (common stockholders), Consolidated AFFO or AFFO (common stockholders) represents cash flows from operating activities in accordance with GAAP and, therefore, these measures should not be considered indicative of cash flows from operating activities, as a measure of liquidity or a measure of funds available to fund our cash needs, including our ability to make cash distributions. Rather, Adjusted EBITDA, NAREIT FFO (common stockholders), Consolidated AFFO and AFFO (common stockholders) are presented as we believe each is a useful indicator of our current operating performance. We believe that these metrics are useful to an investor in evaluating our operating performance because (1) each is a key measure used by our management team for decision making purposes and for evaluating our operating segments’ performance; (2) Adjusted EBITDA is a component underlying our credit ratings; (3) Adjusted EBITDA is widely used in the telecommunications real estate sector to measure operating performance as depreciation, amortization and accretion may vary significantly among companies depending upon accounting methods and useful lives, particularly where acquisitions and non-operating factors are involved; (4) Consolidated AFFO is widely used in the telecommunications real estate sector to adjust NAREIT FFO (common stockholders) for items that may otherwise cause material fluctuations in NAREIT FFO (common stockholders) growth from period to period that would not be representative of the underlying performance of property assets in those periods; (5) each provides investors with a meaningful measure for evaluating our period-to-period operating performance by eliminating items that are not operational in nature; and (6) each provides investors with a measure for comparing our results of operations to those of other companies, particularly those in our industry.
Our measurement of Adjusted EBITDA, NAREIT FFO (common stockholders), Consolidated AFFO and AFFO (common stockholders) may not, however, be fully comparable to similarly titled measures used by other companies. Reconciliations of Adjusted EBITDA, NAREIT FFO (common stockholders), Consolidated AFFO and AFFO (common stockholders) to net income, the most directly comparable GAAP measure, have been included below.
Results of Operations
Three and Nine Months Ended September 30, 2017 and 2016
(in thousands, except percentages)
Revenue |
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | Percent Increase (Decrease) |
| 2017 | | 2016 | | | 2017 | | 2016 | |
Property | | | | | | | | | | | |
U.S. | $ | 904,181 |
| | $ | 837,002 |
| | 8 | % | | $ | 2,693,361 |
| | $ | 2,518,426 |
| | 7 | % |
Asia | 297,545 |
| | 269,907 |
| | 10 |
| | 867,632 |
| | 557,734 |
| | 56 |
|
EMEA | 155,438 |
| | 130,664 |
| | 19 |
| | 465,473 |
| | 395,066 |
| | 18 |
|
Latin America | 298,185 |
| | 260,363 |
| | 15 |
| | 861,122 |
| | 720,553 |
| | 20 |
|
Total property | 1,655,349 |
| | 1,497,936 |
| | 11 |
| | 4,887,588 |
| | 4,191,779 |
| | 17 |
|
Services | 25,417 |
| | 16,909 |
| | 50 |
| | 71,850 |
| | 54,340 |
| | 32 |
|
Total revenues | $ | 1,680,766 |
| | $ | 1,514,845 |
| | 11 | % | | $ | 4,959,438 |
| | $ | 4,246,119 |
| | 17 | % |
Three Months Ended September 30, 2017
U.S. property segment revenue growth of $67.2 million was attributable to:
| |
• | Tenant billings growth of $51.8 million, which was driven by: |
| |
• | $38.4 million due to colocations and amendments; |
| |
• | $11.5 million from contractual escalations, net of churn; |
| |
• | $2.1 million generated from newly acquired or constructed sites; and |
| |
• | A decrease of $0.2 million from other tenant billings; and |
| |
• | $15.4 million of other revenue growth, primarily due to the impact of straight-line accounting. |
Asia property segment revenue growth of $27.6 million was attributable to:
| |
• | Tenant billings growth of $14.5 million, which was driven by: |
| |
• | $16.3 million due to colocations and amendments; |
| |
• | $1.0 million generated from newly acquired or constructed sites; and |
| |
• | A decrease of $2.8 million resulting from churn in excess of contractual escalations; |
| |
• | Pass-through revenue growth of $13.0 million; and |
| |
• | A decrease of $12.1 million in other revenue primarily due to an increase of $8.3 million in revenue reserves. |
Segment revenue also increased by $12.2 million attributable to the impact of foreign currency translation related to fluctuations in Indian Rupees (“INR”).
EMEA property segment revenue growth of $24.8 million was attributable to:
| |
• | Tenant billings growth of $26.5 million, which was driven by: |
| |
• | $17.7 million generated from newly acquired or constructed sites, primarily due to the FPS Acquisition; |
| |
• | $4.7 million from contractual escalations, net of churn; |
| |
• | $4.2 million due to colocations and amendments; and |
| |
• | A decrease of $0.1 million from other tenant billings; |
| |
• | $2.3 million of other revenue growth; and |
| |
• | An increase in pass-through revenue of $0.3 million. |
Segment revenue growth was partially offset by a decrease of $4.3 million attributable to the impact of foreign currency translation, which included, among others, $2.5 million related to fluctuations in Nigerian Naira (“NGN”) and $3.7 million related to fluctuations in Ghanaian Cedi (“GHS”), and was partially offset by an increase of $2.0 million related to fluctuations in South African Rand (“ZAR”).
Latin America property segment revenue growth of $37.8 million was attributable to:
| |
• | Tenant billings growth of $23.5 million, which was driven by: |
| |
• | $10.4 million due to colocations and amendments; |
| |
• | $7.6 million from contractual escalations, net of churn; |
| |
• | $5.0 million generated from newly acquired or constructed sites; and |
| |
• | $0.5 million from other tenant billings; |
| |
• | Pass-through revenue growth of $6.6 million; and |
| |
• | A decrease of $0.8 million of other revenue primarily due to the impact of straight-line accounting. |
Segment revenue also increased by $8.5 million attributable to the impact of foreign currency translation, which included, among others, $3.9 million related to fluctuations in Brazilian Real (“BRL”) and $4.4 million related to fluctuations in Mexican Peso (“MXN”).
The increase in services segment revenue of $8.5 million was primarily attributable to an increase in site acquisition projects.
Nine Months Ended September 30, 2017
U.S. property segment revenue growth of $174.9 million was attributable to:
| |
• | Tenant billings growth of $153.1 million, which was driven by: |
| |
• | $116.6 million due to colocations and amendments; |
| |
• | $30.2 million from contractual escalations, net of churn; |
| |
• | $4.8 million generated from newly acquired or constructed sites; and |
| |
• | $1.5 million from other tenant billings; and |
| |
• | $21.8 million of other revenue growth, primarily due to a $51.0 million impact of straight-line accounting, partially offset by a $29.2 million net decrease in other revenue, primarily due to the absence of $31.8 million in decommissioning revenue recognized in the prior year. |
Asia property segment revenue growth of $309.9 million was attributable to:
| |
• | Tenant billings growth of $186.2 million, which was driven by: |
| |
• | $148.7 million generated from newly acquired or constructed sites, primarily due to the acquisition of Viom Networks Limited (the “Viom Acquisition”); |
| |
• | $44.2 million due to colocations and amendments; |
| |
• | A decrease of $6.5 million resulting from churn in excess of contractual escalations; and |
| |
• | A decrease of $0.2 million from other tenant billings; |
| |
• | Pass-through revenue growth of $121.5 million, primarily due to the Viom Acquisition; and |
| |
• | A decrease of $21.7 million in other revenue, primarily due to an increase of $18.1 million in revenue reserves. |
Segment revenue also increased by $23.9 million attributable to the impact of foreign currency translation related to fluctuations in INR.
EMEA property segment revenue growth of $70.4 million was attributable to:
| |
• | Tenant billings growth of $75.3 million, which was driven by: |
| |
• | $46.9 million generated from newly acquired or constructed sites, primarily due to the FPS Acquisition; |
| |
• | $13.8 million due to colocations and amendments; |
| |
• | $13.6 million from contractual escalations, net of churn; and |
| |
• | $1.0 million from other tenant billings; |
| |
• | Pass-through revenue growth of $31.2 million; and |
| |
• | $0.2 million of other revenue growth. |
Segment growth was partially offset by a decrease of $36.3 million attributable to the impact of foreign currency translation, which included, among others, $31.6 million related to fluctuations in NGN and $11.6 million related to fluctuations in GHS, and was partially offset by an increase of $9.4 million related to fluctuations in ZAR.
Latin America property segment revenue growth of $140.6 million was attributable to:
| |
• | Tenant billings growth of $72.5 million, which was driven by: |
| |
• | $27.9 million due to colocations and amendments; |
| |
• | $26.4 million from contractual escalations, net of churn; |
| |
• | $16.6 million generated from newly acquired or constructed sites; and |
| |
• | $1.6 million from other tenant billings; |
| |
• | Pass-through revenue growth of $17.2 million; and |
| |
• | $6.7 million of other revenue growth, primarily due to the impact of a $7.0 million reduction in revenue in the prior-year period resulting from a judicial reorganization of a tenant in Brazil, partially offset by the impact of straight-line accounting. |
Segment revenue also increased $44.2 million attributable to the impact of foreign currency translation, which included, among others, $47.8 million related to fluctuations in BRL and $2.5 million related to fluctuations in Colombian Peso, and was partially offset by a decrease of $7.8 million related to fluctuations in MXN.
The increase in services segment revenue of $17.5 million was primarily attributable to an increase in site acquisition projects.
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | Percent Increase (Decrease) |
| 2017 | | 2016 | | | 2017 | | 2016 | |
Property | | | | | | | | | | | |
U.S. | $ | 716,495 |
| | $ | 648,225 |
| | 11 | % | | $ | 2,140,715 |
| | $ | 1,969,551 |
| | 9 | % |
Asia | 132,637 |
| | 115,768 |
| | 15 |
| | 385,330 |
| | 242,660 |
| | 59 |
|
EMEA | 95,633 |
| | 76,877 |
| | 24 |
| | 285,104 |
| | 227,158 |
| | 26 |
|
Latin America | 202,622 |
| | 174,709 |
| | 16 |
| | 581,846 |
| | 481,555 |
| | 21 |
|
Total property | 1,147,387 |
| | 1,015,579 |
| | 13 |
| | 3,392,995 |
| | 2,920,924 |
| | 16 |
|
Services | 16,998 |
| | 11,369 |
| | 50 | % | | 47,365 |
| | 32,911 |
| | 44 | % |
Three Months Ended September 30, 2017
| |
• | The increase in U.S. property segment gross margin was primarily attributable to the increase in revenue described above and a decrease in direct expenses of $1.1 million. |
| |
• | The increase in Asia property segment gross margin was primarily attributable to the increase in revenue described above, partially offset by an increase in direct expenses of $4.0 million. Direct expenses increased by an additional $6.8 million attributable to the impact of foreign currency translation. |
| |
• | The increase in EMEA property segment gross margin was primarily attributable to the increase in revenue described above and a benefit of $3.2 million attributable to the impact of foreign currency translation on direct expenses, partially offset by an increase in direct expenses of $9.2 million. |
| |
• | The increase in Latin America property segment gross margin was primarily attributable to the increase in revenue described above, partially offset by an increase in direct expenses of $7.3 million. Direct expenses increased by an additional $2.6 million due to the impact of foreign currency translation. |
| |
• | The increase in services segment gross margin was primarily due to increased project volume. |
Nine Months Ended September 30, 2017
| |
• | The increase in U.S. property segment gross margin was primarily attributable to the increase in revenue described above, partially offset by an increase in direct expenses of $3.8 million. |
| |
• | The increase in Asia property segment gross margin was primarily attributable to the increase in revenue described above, partially offset by an increase in direct expenses of $153.8 million, primarily due to the Viom Acquisition. Direct expenses increased by an additional $13.4 million attributable to the impact of foreign currency translation. |
| |
• | The increase in EMEA property segment gross margin was primarily attributable to the increase in revenue described above and a benefit of $31.4 million attributable to the impact of foreign currency translation on direct expenses, partially offset by an increase in direct expenses of $43.9 million, partially due to the FPS Acquisition. |
| |
• | The increase in Latin America property segment gross margin was primarily attributable to the increase in revenue described above, partially offset by an increase in direct expenses of $23.9 million. Direct expenses increased by an additional $16.4 million due to the impact of foreign currency translation. |
| |
• | The increase in services segment gross margin was primarily due to increased project volume. |
Selling, General, Administrative and Development Expense (“SG&A”)
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| 2017 | | 2016 | | | 2017 | | 2016 | |
Property | | | | | | | | | | | |
U.S. | $ | 41,402 |
| | $ | 35,526 |
| | 17 | % | | $ | 112,273 |
| | $ | 107,533 |
| | 4 | % |
Asia | 12,408 |
| | 15,030 |
| | (17 | ) | | 49,474 |
| | 36,376 |
| | 36 |
|
EMEA | 15,225 |
| | 12,958 |
| | 17 |
| | 49,627 |
| | 45,795 |
| | 8 |
|
Latin America | 18,579 |
| | 15,454 |
| | 20 |
| | 56,622 |
| | 45,069 |
| | 26 |
|
Total property | 87,614 |
| | 78,968 |
| | 11 |
| | 267,996 |
| | 234,773 |
| | 14 |
|
Services | 3,631 |
| | 2,726 |
| | 33 |
| | 10,224 |
| | 8,988 |
| | 14 |
|
Other | 56,716 |
| | 49,843 |
| | 14 |
| | 187,685 |
| | 161,325 |
| | 16 |
|
Total selling, general, administrative and development expense | $ | 147,961 |
| | $ | 131,537 |
| | 12 | % | | $ | 465,905 |
| | $ | 405,086 |
| | 15 | % |
Three Months Ended September 30, 2017
| |
• | The increases in each of our U.S., EMEA and Latin America property segments’ SG&A were primarily driven by increased personnel costs to support our business, including additional costs as a result of the FPS Acquisition in our EMEA property segment. |
| |
• | The decrease in our Asia property segment SG&A was primarily due to the reversal of bad debt expense of $3.7 million, partially offset by increased personnel costs to support our business. |
| |
• | The increase in other SG&A was primarily attributable to an increase in stock-based compensation expense of $4.2 million and an increase in corporate SG&A. |
Nine Months Ended September 30, 2017
| |
• | The increases in each of our property segments’ SG&A were primarily driven by increased personnel costs to support our business, including additional costs as a result of the Viom Acquisition in our Asia property segment and the FPS Acquisition in our EMEA property segment. The increase in our EMEA property segment SG&A was partially offset by the reduction in bad debt expense of $3.7 million and the increase in our Asia property segment SG&A was also partially driven by an increase in bad debt expense of $2.7 million. |
| |
• | The increase in our services segment SG&A was primarily attributable to an increase in personnel costs within our tower services group. |
| |
• | The increase in other SG&A was primarily attributable to an increase in stock-based compensation expense of $15.7 million and an increase in corporate SG&A. |
Operating Profit
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| 2017 | | 2016 | | | 2017 | | 2016 | |
Property | | | | | | | | | | | |
U.S. | $ | 675,093 |
| | $ | 612,699 |
| | 10 | % | | $ | 2,028,442 |
| | $ | 1,862,018 |
| | 9 | % |
Asia | 120,229 |
| | 100,738 |
| | 19 |
| | 335,856 |
| | 206,284 |
| | 63 |
|
EMEA | 80,408 |
| | 63,919 |
| | 26 |
| | 235,477 |
| | 181,363 |
| | 30 |
|
Latin America | 184,043 |
| | 159,255 |
| | 16 |
| | 525,224 |
| | 436,486 |
| | 20 |
|
Total property | 1,059,773 |
| | 936,611 |
| | 13 |
| | 3,124,999 |
| | 2,686,151 |
| | 16 |
|
Services | 13,367 |
| | 8,643 |
| | 55 | % | | 37,141 |
| | 23,923 |
| | 55 | % |
The growth in operating profit for the three and nine months ended September 30, 2017 for each of our property segments was primarily attributable to an increase in our segment gross margin. The growth in operating profit for the three and nine months ended September 30, 2017 in our U.S., EMEA and Latin America property segments, as well as our Asia property segment for the nine months ended September 30, 2017, were partially offset by increases in our segment SG&A.
The growth in operating profit for the three and nine months ended September 30, 2017 for our services segment was primarily attributable to an increase in our segment gross margin, partially offset by an increase in our segment SG&A.
Depreciation, Amortization and Accretion
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| 2017 | | 2016 | | | 2017 | | 2016 | |
Depreciation, amortization and accretion | $ | 432,354 |
| | $ | 397,999 |
| | 9 | % | | $ | 1,249,849 |
| | $ | 1,137,398 |
| | 10 | % |
The increases in depreciation, amortization and accretion expense for the three and nine months ended September 30, 2017 were primarily attributable to the acquisition, lease or construction of new sites since the beginning of each prior-year period, which resulted in increases in property and equipment and intangible assets subject to amortization.
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| 2017 | | 2016 | | | 2017 | | 2016 | |
Other operating expenses | $ | 19,541 |
| | $ | 14,998 |
| | 30 | % | | $ | 44,595 |
| | $ | 37,509 |
| | 19 | % |
The increase in other operating expenses for the three months ended September 30, 2017 was primarily attributable to an increase in integration, acquisition and merger related expenses of $4.1 million.
The increase in other operating expenses for the nine months ended September 30, 2017 was primarily attributable to an increase of $10.9 million in losses on sales or disposals of assets and impairments, an increase in integration, acquisition and merger related expenses of $7.3 million and $10.0 million to fund our charitable foundation. These items were partially offset by aggregate purchase price refunds of $22.2 million of acquisition costs, primarily relating to an acquisition in Brazil completed in 2014.
Total Other Expense
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| 2017 | | 2016 | | 2017 | | 2016 | |
Total other expense | $ | 193,055 |
| | $ | 193,302 |
| | 0 | % | $ | 554,700 |
| | $ | 531,556 |
| | 4 | % |
The slight decrease in total other expense during the three months ended September 30, 2017 was primarily due to a loss on retirement of long-term obligations of $14.2 million primarily attributable to the redemption of the 4.500% senior unsecured notes due 2018 (the “4.500% Notes”), which was more than offset by the following: foreign currency losses of $4.3 million compared to foreign currency losses of $12.4 million in the prior-year period, an additional $1.9 million in interest income compared to the prior-year period and a decrease in interest expense of $1.4 million. The reduction in interest expense was due to a 15 basis point decrease in our annualized weighted-average cost of borrowing, partially offset by a $0.6 billion increase in our average debt outstanding.
The increase in total other expense during the nine months ended September 30, 2017 was primarily due to a loss on retirement of long-term obligations of $69.9 million attributable to the redemptions of the 7.25% senior unsecured notes due 2019 (the “7.25% Notes”) and the 4.500% Notes and the repayment of the Secured Cellular Site Revenue Notes, Series 2012-2 Class A, Series 2012-2 Class B and Series 2012-2 Class C and Secured Cellular Site Revenue Notes, Series 2010-2, Class C and Series 2010-2, Class F, compared to the nine months ended September 30, 2016, where we recorded a gain on retirement of long-term obligations of $0.8 million attributable to the repayment of the Secured Tower Cellular Site Revenue Notes, Series 2012-1 Class A. The increase was also attributable to additional interest expense of $28.4 million due to a $0.8 billion increase in our average debt outstanding and a 15 basis point increase in our annualized weighted average cost of borrowing. These items were partially offset by foreign currency gains of $30.7 million compared to foreign currency losses of $29.9 million in the prior-year period, as well as an additional $10.2 million in interest income compared to the prior-year period.
Income Tax Provision
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| 2017 | | 2016 | | | 2017 | | 2016 | |
Income tax provision | $ | 33,412 |
| | $ | 22,037 |
| | 52 | % | | $ | 84,155 |
| | $ | 94,671 |
| | (11 | )% |
Effective tax rate | 9.1 | % | | 7.7 | % | | | | 7.5 | % | | 11.4 | % | | |
As a real estate investment trust for U.S. federal income tax purposes (“REIT”), we may deduct earnings distributed to stockholders against the income generated by our REIT operations. In addition, we are able to offset certain income by
utilizing our net operating losses (“NOLs”), subject to specified limitations. Consequently, the effective tax rate on income from continuing operations for the three and nine months ended September 30, 2017 and 2016 differs from the federal statutory rate.
The increase in the income tax provision for the three months ended September 30, 2017 was primarily attributable to an increase in foreign earnings, partially offset by fewer uncertain tax positions taken in 2017 than in 2016.
The decrease in the income tax provision for the nine months ended September 30, 2017 was primarily attributable to fewer uncertain tax positions taken in 2017 than in 2016 and a clarification of income tax law in Ghana, which resulted in an income tax benefit of $11.6 million, offset by an increase in foreign earnings.
Net Income/Adjusted EBITDA and Net Income/NAREIT FFO/Consolidated AFFO
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Percent Increase (Decrease) | | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| | 2017 | | 2016 | | | 2017 | | 2016 | |
Net income | | $ | 334,684 |
| | $ | 263,735 |
| | 27 | % | | $ | 1,030,584 |
| | $ | 737,506 |
| | 40 | % |
Income tax provision | | 33,412 |
| | 22,037 |
| | 52 |
| | 84,155 |
| | 94,671 |
| | (11 | ) |
Other expense (income) | | 1,114 |
| | 12,260 |
| | (91 | ) | | (39,970 | ) | | 25,894 |
| | (254 | ) |
Loss (gain) on retirement of long-term obligations | | 14,183 |
| | — |
| | 100 |
| | 69,897 |
| | (830 | ) | | 8,521 |
|
Interest expense | | 188,784 |
| | 190,160 |
| | (1 | ) | | 559,507 |
| | 531,076 |
| | 5 |
|
Interest income | | (8,313 | ) | | (6,376 | ) | | 30 |
| | (26,551 | ) | | (16,378 | ) | | 62 |
|
Other operating expenses | | 19,541 |
| | 14,998 |
| | 30 |
| | 44,595 |
| | 37,509 |
| | 19 |
|
Depreciation, amortization and accretion | | 432,354 |
| | 397,999 |
| | 9 |
| | 1,249,849 |
| | 1,137,398 |
| | 10 |
|
Stock-based compensation expense | | 24,463 |
| | 20,226 |
| | 21 |
| | 86,423 |
| | 70,212 |
| | 23 |
|
Adjusted EBITDA | | $ | 1,040,222 |
| | $ | 915,039 |
| | 14 | % | | $ | 3,058,489 |
| | $ | 2,617,058 |
| | 17 | % |
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Percent Increase (Decrease) | Nine Months Ended September 30, | | Percent Increase (Decrease) |
| 2017 | | 2016 | | 2017 | | 2016 | |
Net income | $ | 334,684 |
| | $ | 263,735 |
| | 27 | % | $ | 1,030,584 |
| | $ | 737,506 |
| | 40 | % |
Real estate related depreciation, amortization and accretion | 387,108 |
| | 355,721 |
| | 9 |
| 1,117,638 |
| | 1,013,567 |
| | 10 |
|
Losses from sale or disposal of real estate and real estate related impairment charges | 12,806 |
| | 12,150 |
| | 5 |
| 32,546 |
| | 21,882 |
| | 49 |
|
Dividends on preferred stock | (18,907 | ) | | (26,781 | ) | | (29 | ) | (68,531 | ) | | (80,344 | ) | | (15 | ) |
Adjustments for unconsolidated affiliates and noncontrolling interests | (47,739 | ) | | (27,224 | ) | | 75 |
| (130,677 | ) | | (61,182 | ) | | 114 |
|
NAREIT FFO attributable to American Tower Corporation common stockholders | $ | 667,952 |
| | $ | 577,601 |
| | 16 | % | $ | 1,981,560 |
| | $ | 1,631,429 |
| | 21 | % |
Straight-line revenue | (48,644 | ) | | (34,645 | ) | | 40 |
| (151,429 | ) | | (101,889 | ) | | 49 |
|
Straight-line expense | 14,067 |
| | 17,814 |
| | (21 | ) | 45,382 |
| | 50,127 |
| | (9 | ) |
Stock-based compensation expense | 24,463 |
| | 20,226 |
| | 21 |
| 86,423 |
| | 70,212 |
| | 23 |
|
Deferred portion of income tax | 6,124 |
| | 582 |
| | 952 |
| (3,517 | ) | | 22,803 |
| | (115 | ) |
Non-real estate related depreciation, amortization and accretion | 45,246 |
| | 42,278 |
| | 7 |
| 132,211 |
| | 123,831 |
| | 7 |
|
Amortization of deferred financing costs, capitalized interest, debt discounts and premiums and long-term deferred interest charges | 7,340 |
| | 5,578 |
| | 32 |
| 21,401 |
| | 17,424 |
| | 23 |
|
Other expense (income) (1) | 1,114 |
| | 12,260 |
| | (91 | ) | (39,970 | ) | | 25,894 |
| | (254 | ) |
Loss (gain) on retirement of long-term obligations | 14,183 |
| | — |
| | 100 |
| 69,897 |
| | (830 | ) | | 8,521 |
|
Other operating expense (2) | 6,736 |
| | 2,848 |
| | 137 |
| 12,049 |
| | 15,627 |
| | (23 | ) |
Capital improvement capital expenditures | (32,574 | ) | | (27,975 | ) | | 16 |
| (77,873 | ) | | (70,452 | ) | | 11 |
|
Corporate capital expenditures | (5,747 | ) | | (2,508 | ) | | 129 |
| (12,419 | ) | | (9,732 | ) | | 28 |
|
Adjustments for unconsolidated affiliates and noncontrolling interests | 47,739 |
| | 27,224 |
| | 75 |
| 130,677 |
| | 61,182 |
| | 114 |
|
Consolidated AFFO | $ | 747,999 |
| | $ | 641,283 |
| | 17 | % | $ | 2,194,392 |
| | $ | 1,835,626 |
| | 20 | % |
Adjustments for unconsolidated affiliates and noncontrolling interests (3) | (43,337 | ) | | (29,315 | ) | | 48 | % | (127,995 | ) | | (66,439 | ) | | 93 | % |
AFFO attributable to American Tower Corporation common stockholders | $ | 704,662 |
| | $ | 611,968 |
| | 15 | % | $ | 2,066,397 |
| | $ | 1,769,187 |
| | 17 | % |
_______________
| |
(1) | Includes unrealized losses (gains) on foreign currency exchange rate fluctuations of $5.3 million, $8.3 million, ($30.4 million) and $3.5 million, respectively. |
| |
(2) | Includes integration and acquisition-related costs. For the nine months ended September 30, 2017, amount also includes refunds for acquisition costs and a charitable contribution. |
| |
(3) | Includes adjustments for the impact on both NAREIT FFO attributable to American Tower Corporation common stockholders as well as the other line items included in the calculation of Consolidated AFFO. |
Three Months Ended September 30, 2017
The increase in net income was primarily due to an increase in our operating profit and a decrease in foreign currency losses of $8.1 million included in other expense, partially offset by increases in depreciation, amortization and accretion expense and income tax provision and a loss on retirement of long-term obligations of $14.2 million.
The increase in Adjusted EBITDA was primarily attributable to the increase in our gross margin and was partially offset by an increase in SG&A of $12.3 million, excluding the impact of stock-based compensation expense.
The growth in Consolidated AFFO and AFFO attributable to American Tower Corporation common stockholders was primarily attributable to the increase in our operating profit and a decrease in dividends on preferred stock, partially offset by increases in straight-line revenue, capital improvements and corporate capital expenditures and corporate SG&A.
Nine Months Ended September 30, 2017
The increase in net income was primarily due to increases in our operating profit and foreign currency gains of $60.7 million included in other expense, partially offset by increases in depreciation, amortization and accretion expense and interest expense, and a loss on retirement of long-term obligations of $69.9 million.
The increase in Adjusted EBITDA was primarily attributable to the increase in our gross margin and was partially offset by an increase in SG&A of $45.1 million, excluding the impact of stock-based compensation expense.
The growth in Consolidated AFFO and AFFO attributable to American Tower Corporation common stockholders was primarily attributable to the increase in our operating profit and a decrease in dividends on preferred stock, partially offset by increases in straight-line revenue, interest and income taxes, including adjustments, and corporate SG&A.
Liquidity and Capital Resources
The information in this section updates as of September 30, 2017 the “Liquidity and Capital Resources” section of the 2016 Form 10-K and should be read in conjunction with that report.
Overview
As a holding company, our cash flows are derived primarily from the operations of, and distributions from, our operating subsidiaries or funds raised through borrowings under our credit facilities and debt or equity offerings.
The following table summarizes the significant components of our liquidity (in thousands): |
| | | |
| As of September 30, 2017 |
Available under the 2013 Credit Facility | $ | 790,104 |
|
Available under the 2014 Credit Facility | 945,000 |
|
Letters of credit | (10,967 | ) |
Total available under credit facilities, net | 1,724,137 |
|
Cash and cash equivalents | 799,467 |
|
Total liquidity | $ | 2,523,604 |
|
Subsequent to September 30, 2017, we borrowed an additional $445.0 million under our multicurrency senior unsecured revolving credit facility entered into in June 2013, as amended (the “2013 Credit Facility”), and $245.0 million under our multicurrency senior unsecured revolving credit facility entered into in January 2012 and amended and restated in September 2014, as further amended (the “2014 Credit Facility”). The borrowings were used to fund the acquisition of over 500 sites in the United States and for general corporate purposes.
Summary cash flow information is set forth below (in thousands):
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2017 | | 2016 |
Net cash provided by (used for): | | | |
Operating activities | $ | 2,131,752 |
| | $ | 1,978,431 |
|
Investing activities | (1,510,496 | ) | | (1,786,202 | ) |
Financing activities | (613,926 | ) | | 26,727 |
|
Net effect of changes in foreign currency exchange rates on cash and cash equivalents | 4,976 |
| | (9,284 | ) |
Net increase in cash and cash equivalents | $ | 12,306 |
| | $ | 209,672 |
|
We use our cash flows to fund our operations and investments in our business, including tower maintenance and improvements, communications site construction and managed network installations and tower and land acquisitions. Additionally, we use our cash flows to make distributions, including distributions of our REIT taxable income to maintain our qualification for taxation as a REIT under the Internal Revenue Code of 1986, as amended. We may also repay or repurchase our existing indebtedness or equity from time to time. We typically fund our international expansion efforts primarily through a combination of cash on hand, intercompany debt and equity contributions.
As of September 30, 2017, we had total outstanding indebtedness of $19.4 billion with a current portion of $0.7 billion. During the nine months ended September 30, 2017, we generated sufficient cash flow from operations to fund our capital expenditures and debt service obligations, as well as our required distributions. We believe cash generated by operating activities during the year ending December 31, 2017, together with our borrowing capacity under our credit facilities, will be sufficient to fund our required distributions, capital expenditures, debt service obligations (interest and principal repayments) and signed acquisitions. As of September 30, 2017, we had $636.8 million of cash and cash equivalents held by our foreign subsidiaries, of which $236.6 million was held by our joint ventures and minority interest holders. While certain subsidiaries may pay us interest or principal on intercompany debt, it has not been our practice to repatriate earnings from our foreign subsidiaries primarily due to our ongoing expansion efforts and related capital needs. However, in the event that we do repatriate any funds, we may be required to accrue and pay taxes.
Cash Flows from Operating Activities
The increase in cash provided by operating activities for the nine months ended September 30, 2017 was attributable to an increase in the operating profit of our property segments, partially offset by the impact of increases in straight-line revenue and cash paid for interest, as well as an increase in cash used for working capital.
Cash Flows from Investing Activities
Our significant investing activities during the nine months ended September 30, 2017 are highlighted below:
| |
• | We spent $956.9 million for acquisitions, primarily related to the funding of the FPS Acquisition. |
| |
• | We spent $578.0 million for capital expenditures, as follows (in millions): |
|
| | | |
Discretionary capital projects (1) | $ | 105.7 |
|
Ground lease purchases | 94.1 |
|
Capital improvements and corporate expenditures (2) | 90.3 |
|
Redevelopment | 154.6 |
|
Start-up capital projects | 133.3 |
|
Total capital expenditures | $ | 578.0 |
|
_______________
| |
(1) | Includes the construction of 1,421 communications sites globally. |
| |
(2) | Includes $23.0 million of capital lease payments included in Repayments of notes payable, credit facilities, senior notes, term loan and capital leases in the cash flow from financing activities in our condensed consolidated statements of cash flows. |
We plan to continue to allocate our available capital, after satisfying our distribution requirements, among investment alternatives that meet our return on investment criteria, while maintaining our commitment to our long-term financial policies. Accordingly, we expect to continue to deploy capital through our annual capital expenditure program, including land purchases and new site construction, and through acquisitions. We expect that our 2017 total capital expenditures will be between $800.0 million and $900.0 million, as follows (in millions):
|
| | | | | | | |
Discretionary capital projects (1) | $ | 145 |
| to | $ | 175 |
|
Ground lease purchases | 145 |
| to | 155 |
|
Capital improvements and corporate expenditures | 125 |
| to | 135 |
|
Redevelopment | 205 |
| to | 235 |
|
Start-up capital projects | 180 |
| to | 200 |
|
Total capital expenditures | $ | 800 |
| to | $ | 900 |
|
_______________
(1) Includes the construction of approximately 1,750 to 2,750 communications sites globally.
Cash Flows from Financing Activities
Our significant financing activities were as follows (in millions):
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2017 | | 2016 |
Proceeds from issuance of senior notes, net | $ | 1,279.4 |
| | $ | 3,236.4 |
|
Proceeds from (repayments of) credit facilities, net | 1,073.6 |
| | (1,227.1 | ) |
Repayments of term loan | — |
| | (1,000.0 | ) |
Repayments of securitized notes | (302.7 | ) | | (94.1 | ) |
Repayment of senior notes | (1,300.0 | ) | | — |
|
Contributions from (distributions to) noncontrolling interest holders, net (1) | 264.7 |
| | (0.7 | ) |
Distributions paid on common and preferred stock | (862.0 | ) | | (732.3 | ) |
Purchases of common stock | (669.7 | ) | | — |
|
_______________
(1) 2017 contributions primarily relate to the funding of the FPS Acquisition.
Senior Notes
1.375% Senior Notes Offering. On April 6, 2017, we completed a registered public offering of 500.0 million Euros ($532.2 million at the date of issuance) aggregate principal amount of 1.375% senior unsecured notes due 2025 (the “1.375% Notes”). The net proceeds from this offering were approximately 489.8 million Euros (approximately $521.4 million at the date of issuance), after deducting commissions and estimated expenses. We used the net proceeds to repay existing indebtedness under the 2013 Credit Facility and for general corporate purposes.
The 1.375% Notes will mature on April 4, 2025 and bear interest at a rate of 1.375% per annum. Accrued and unpaid interest on the 1.375% Notes will be payable in Euros in arrears on April 4 of each year, beginning on April 4, 2018. Interest on the 1.375% Notes will be computed on the basis of the actual number of days in the period for which interest is being calculated and the actual number of days from and including the last date on which interest was paid on the 1.375% Notes and commenced accruing on April 6, 2017.
3.55% Senior Notes Offering. On June 30, 2017, we completed a registered public offering of $750.0 million aggregate principal amount of 3.55% senior unsecured notes due 2027 (the “3.55% Notes”). The net proceeds from this offering were approximately $741.8 million, after deducting commissions and estimated expenses. We used the net proceeds to repay existing indebtedness under the 2013 Credit Facility.
The 3.55% Notes will mature on July 15, 2027 and bear interest at a rate of 3.55% per annum. Accrued and unpaid interest on the 3.55% Notes will be payable in U.S. Dollars semi-annually in arrears on January 15 and July 15 of each year, beginning on January 15, 2018. Interest on the 3.55% Notes is computed on the basis of a 360-day year comprised of twelve 30-day months and commenced accruing on June 30, 2017.
We may redeem each series of senior notes at any time, in whole or in part, at a redemption price equal to 100% of the principal amount of the notes plus a make-whole premium, together with accrued interest to the redemption date. If we redeem the 1.375% Notes on or after January 4, 2025 or the 3.55% Notes on or after April 15, 2027, we will not be required to pay a make-whole premium. In addition, if we undergo a change of control and corresponding ratings decline, each as defined in the applicable supplemental indenture, we may be required to repurchase all of the applicable notes at a purchase price equal to 101% of the principal amount of such notes, plus accrued and unpaid interest (including additional interest, if any), up to but not including the repurchase date. The notes rank equally with all of our other senior unsecured debt and are structurally subordinated to all existing and future indebtedness and other obligations of our subsidiaries.
The supplemental indentures contain certain covenants that restrict our ability to merge, consolidate or sell assets and our (together with our subsidiaries’) ability to incur liens. These covenants are subject to a number of exceptions,
including that we and our subsidiaries may incur certain liens on assets, mortgages or other liens securing indebtedness if the aggregate amount of such liens does not exceed 3.5x Adjusted EBITDA, as defined in the applicable supplemental indenture.
Redemption of 7.25% Senior Notes. On February 10, 2017, we redeemed all of the 7.25% Notes at a price equal to 112.0854% of the principal amount, plus accrued and unpaid interest up to, but excluding, February 10, 2017, for an aggregate redemption price of $341.4 million, including $5.1 million in accrued and unpaid interest. The redemption was funded with borrowings under the 2013 Credit Facility and cash on hand. Upon completion of the redemption, none of the 7.25% Notes remained outstanding.
Redemption of 4.500% Senior Notes. On July 31, 2017, we redeemed all of the 4.500% Notes at a price equal to 101.3510% of the principal amount, plus accrued and unpaid interest up to, but excluding, July 31, 2017, for an aggregate redemption price of $1.0 billion, including $2.0 million in accrued and unpaid interest. The redemption was funded with borrowings under the 2013 Credit Facility and cash on hand. Upon completion of the redemption, none of the 4.500% Notes remained outstanding.
Bank Facilities
2013 Credit Facility. During the nine months ended September 30, 2017, we borrowed an aggregate of $3.4 billion and repaid an aggregate of $2.0 billion of revolving indebtedness under the 2013 Credit Facility. We used the borrowings to fund acquisitions, repay existing indebtedness and for general corporate purposes. We currently have $4.6 million of undrawn letters of credit and maintain the ability to draw down and repay amounts under the 2013 Credit Facility in the ordinary course.
2014 Credit Facility. During the nine months ended September 30, 2017, we borrowed an aggregate of $200.0 million and repaid an aggregate of $530.0 million of revolving indebtedness under the 2014 Credit Facility. We currently have $6.4 million of undrawn letters of credit and maintain the ability to draw down and repay amounts under the 2014 Credit Facility in the ordinary course.
Our $1.0 billion unsecured term loan entered into in October 2013, as amended (the “Term Loan”), the 2013 Credit Facility and the 2014 Credit Facility do not require amortization of principal and may be paid prior to maturity in whole or in part at our option without penalty or premium. We have the option of choosing either a defined base rate or the London Interbank Offered Rate (“LIBOR”) as the applicable base rate for borrowings under the Term Loan, the 2013 Credit Facility and the 2014 Credit Facility. The interest rates range between 1.000% to 2.000% above LIBOR for LIBOR based borrowings or up to 1.000% above the defined base rate for base rate borrowings, in each case based upon our debt ratings. The current margin over LIBOR and the base rate for each of the Term Loan, the 2013 Credit Facility and the 2014 Credit Facility is 1.250% and 0.250%, respectively.
The 2013 Credit Facility and the 2014 Credit Facility are subject to two optional renewal periods. We must pay a quarterly commitment fee on the undrawn portion of the 2013 Credit Facility and the 2014 Credit Facility, which ranges from 0.100% to 0.400% per annum, based upon our debt ratings, and is currently 0.150%.
The loan agreements for each of the Term Loan, the 2013 Credit Facility and the 2014 Credit Facility contain certain reporting, information, financial and operating covenants and other restrictions (including limitations on additional debt, guaranties, sales of assets and liens) with which we must comply. Failure to comply with the financial and operating covenants of the loan agreements could not only prevent us from being able to borrow additional funds under the revolving credit facilities, but may constitute a default, which could result in, among other things, the amounts outstanding, including all accrued interest and unpaid fees, becoming immediately due and payable.
Stock Repurchase Program. In March 2011, our Board of Directors approved a stock repurchase program, pursuant to which we are authorized to repurchase up to $1.5 billion of our common stock (the “2011 Buyback”).
During the nine months ended September 30, 2017, we resumed the 2011 Buyback and repurchased 5,456,538 shares of our common stock thereunder for an aggregate of $676.9 million, including commissions and fees.
We expect to continue managing the pacing of the remaining $373.1 million (as of October 24, 2017) under the 2011 Buyback in response to general market conditions and other relevant factors. We expect to fund further repurchases of our common stock through a combination of cash on hand, cash generated by operations and borrowings under our credit facilities. Purchases under the 2011 Buyback are subject to us having available cash to fund repurchases. For more information on the 2011 Buyback, see Part II, Item 2 in this Quarterly Report on Form 10-Q.
Sales of Equity Securities. We receive proceeds from sales of our equity securities pursuant to our employee stock purchase plan (“ESPP”) and upon exercise of stock options granted under our equity incentive plans. For the nine months ended September 30, 2017, we received an aggregate of $105.7 million in proceeds upon exercises of stock options and sales pursuant to the ESPP.
Distributions. As a REIT, we must annually distribute to our stockholders an amount equal to at least 90% of our REIT taxable income (determined before the deduction for distributed earnings and excluding any net capital gain). Generally, we have distributed, and expect to continue to distribute, all or substantially all of our REIT taxable income after taking into consideration our utilization of NOLs. We have distributed an aggregate of approximately $4.0 billion to our common stockholders, including the dividend paid in October 2017, primarily subject to taxation as ordinary income.
The amount, timing and frequency of future distributions will be at the sole discretion of our Board of Directors and will depend on various factors, a number of which may be beyond our control, including our financial condition and operating cash flows, the amount required to maintain our qualification for taxation as a REIT and reduce any income and excise taxes that we otherwise would be required to pay, limitations on distributions in our existing and future debt and preferred equity instruments, our ability to utilize NOLs to offset our distribution requirements, limitations on our ability to fund distributions using cash generated through our taxable REIT subsidiaries and other factors that our Board of Directors may deem relevant.
We have one series of preferred stock outstanding, our 5.50% Mandatory Convertible Preferred Stock, Series B, par value $0.01 per share (the “Series B”), with a dividend rate of 5.50%. Dividends are payable quarterly in arrears, subject to declaration by our Board of Directors. During the nine months ended September 30, 2017, pursuant to the terms of the Certificate of Designations governing our 5.25% Mandatory Convertible Preferred Stock, Series A, par value $0.01 per share (the “Series A”), all outstanding shares of the Series A converted into shares of our common stock at a conversion rate of 0.9337 per share.
During the nine months ended September 30, 2017, we paid dividends of $2.625 per share, or $15.8 million, to Series A preferred stockholders of record and $41.25 per share, or $56.7 million, to Series B preferred stockholders of record.
In addition, in October 2017, we declared a dividend of $13.75 per share, or $18.9 million, payable on November 15, 2017 to Series B preferred stockholders of record at the close of business on November 1, 2017.
During the nine months ended September 30, 2017, we paid $1.84 per share, or $786.7 million, to common stockholders of record. In addition, we declared a distribution of $0.66 per share, or $283.3 million, paid on October 17, 2017 to our common stockholders of record at the close of business on September 29, 2017.
We accrue distributions on unvested restricted stock units, which are payable upon vesting. As of September 30, 2017, the amount accrued for distributions payable related to unvested restricted stock units was $8.0 million. During the nine months ended September 30, 2017, we paid $2.9 million of distributions upon the vesting of restricted stock units.
Factors Affecting Sources of Liquidity
As discussed in the “Liquidity and Capital Resources” section of the 2016 Form 10-K, our liquidity depends on our ability to generate cash flow from operating activities, borrow funds under our credit facilities and maintain compliance with the contractual agreements governing our indebtedness. We believe that the debt agreements discussed below represent our material debt agreements that contain covenants, our compliance with which would be material to an investor’s understanding of our financial results and the impact of those results on our liquidity.
Restrictions Under Loan Agreements Relating to Our Credit Facilities. The loan agreements for the 2013 Credit Facility, the 2014 Credit Facility and the Term Loan contain certain financial and operating covenants and other restrictions applicable to us and our subsidiaries that are not designated as unrestricted subsidiaries on a consolidated basis. These restrictions include limitations on additional debt, distributions and dividends, guaranties, sales of assets and liens. The loan agreements also contain covenants that establish financial tests with which we and our restricted subsidiaries must comply related to total leverage and senior secured leverage, as set forth in the table below. In the event that our debt ratings fall below investment grade, we must maintain an interest coverage ratio of Adjusted EBITDA to Interest Expense (each as defined in the applicable loan agreement) of at least 2.50:1.00. As of September 30, 2017, we were in compliance with each of these covenants.
|
| | | | | | |
| | | | Compliance Tests For The 12 Months Ended September 30, 2017 ($ in billions) |
| | Ratio (1) | | Additional Debt Capacity Under Covenants (2) | | Capacity for Adjusted EBITDA Decrease Under Covenants (3) |
Consolidated Total Leverage Ratio | | Total Debt to Adjusted EBITDA ≤ 6.00:1.00 | | ~ $5.2 | | ~ $0.9 |
Consolidated Senior Secured Leverage Ratio | | Senior Secured Debt to Adjusted EBITDA ≤ 3.00:1.00 | | ~ $8.6 (4) | | ~ $2.9 |
_______________
| |
(1) | Each component of the ratio as defined in the applicable loan agreement. |
| |
(2) | Assumes no change to Adjusted EBITDA. |
| |
(3) | Assumes no change to our debt levels. |
| |
(4) | Effectively, however, additional Senior Secured Debt under this ratio would be limited to the capacity under the Consolidated Total Leverage Ratio. |
The loan agreements for our credit facilities also contain reporting and information covenants that require us to provide financial and operating information to the lenders within certain time periods. If we are unable to provide the required information on a timely basis, we would be in breach of these covenants.
Failure to comply with the financial maintenance tests and certain other covenants of the loan agreements for our credit facilities could not only prevent us from being able to borrow additional funds under these credit facilities, but may constitute a default under these credit facilities, which could result in, among other things, the amounts outstanding, including all accrued interest and unpaid fees, becoming immediately due and payable. If this were to occur, we may not have sufficient cash on hand to repay such indebtedness. The key factors affecting our ability to comply with the debt covenants described above are our financial performance relative to the financial maintenance tests defined in the loan agreements for these credit facilities and our ability to fund our debt service obligations. Based upon our current expectations, we believe our operating results during the next 12 months will be sufficient to comply with these covenants.
Restrictions Under Agreements Relating to the 2015 Securitization and the 2013 Securitization. The indenture and related supplemental indentures governing the American Tower Secured Revenue Notes, Series 2015-1, Class A (the “Series 2015-1 Notes”) and the American Tower Secured Revenue Notes, Series 2015-2, Class A (the “Series 2015-2 Notes,” and, together with the Series 2015-1 Notes, the “2015 Notes”) issued by GTP Acquisition Partners I, LLC (“GTP Acquisition Partners”) in a private securitization transaction in May 2015 (the “2015 Securitization”) and the loan agreement related to the securitization transaction completed in March 2013 (the “2013 Securitization”) include certain financial ratios and operating covenants and other restrictions customary for transactions subject to rated securitizations. Among other things, American Tower Asset Sub, LLC and American Tower Asset Sub II, LLC (together, the “AMT Asset Subs”) and GTP Acquisition Partners are prohibited from incurring other indebtedness for borrowed money or further encumbering their assets, subject to customary carve-outs for ordinary course trade payables and permitted encumbrances (as defined in the applicable agreement).
Under the agreements, amounts due will be paid from the cash flows generated by the assets securing the 2015 Notes or the assets securing the nonrecourse loan that secures the Secured Tower Revenue Securities, Series 2013-1A and Series 2013-2A issued in the 2013 Securitization (the “Loan”), as applicable, which must be deposited into certain
reserve accounts, and thereafter distributed, solely pursuant to the terms of the applicable agreement. On a monthly basis, after payment of all required amounts under the applicable agreement, subject to the conditions described in the table below, the excess cash flows generated from the operation of such assets are released to GTP Acquisition Partners or the AMT Asset Subs, as applicable, which can then be distributed to, and used by, us. As of September 30, 2017, $108.4 million held in such reserve accounts was classified as restricted cash.
Certain information with respect to the 2015 Securitization and the 2013 Securitization is set forth below. The debt service coverage ratio (“DSCR”) is generally calculated as the ratio of the net cash flow (as defined in the applicable agreement) to the amount of interest, servicing fees and trustee fees required to be paid over the succeeding 12 months on the principal amount of the 2015 Notes or the Loan, as applicable, that will be outstanding on the payment date following such date of determination.
|
| | | | | | | | |
| Issuer or Borrower | Notes/Securities Issued | Conditions Limiting Distributions of Excess Cash | Excess Cash Distributed During the Nine Months Ended September 30, 2017 | DSCR as of September 30, 2017 | Capacity for Decrease in Net Cash Flow Before Triggering Cash Trap DSCR (1) | Capacity for Decrease in Net Cash Flow Before Triggering Minimum DSCR (1) |
Cash Trap DSCR | Amortization Period |
| | | | | (in millions) | | (in millions) | (in millions) |
2015 Securitization | GTP Acquisition Partners | American Tower Secured Revenue Notes, Series 2015-1 and Series 2015-2 | 1.30x, Tested Quarterly (2) | (3)(4) | $146.4 | 8.22x | $184.9 | $188.9 |
2013 Securitization | AMT Asset Subs | Secured Tower Revenue Securities, Series 2013-1A and Series 2013-2A | 1.30x, Tested Quarterly (2) | (3)(5) | $414.2 | 11.95x | $512.0 | $519.2 |
_______________
| |
(1) | Based on the net cash flow of the applicable issuer or borrower as of September 30, 2017 and the expenses payable over the next 12 months on the 2015 Notes or the Loan, as applicable. |
| |
(2) | Once triggered, a Cash Trap DSCR condition continues to exist until the DSCR exceeds the Cash Trap DSCR for two consecutive calendar quarters. During a Cash Trap DSCR condition, all cash flow in excess of amounts required to make debt service payments, fund required reserves, pay management fees and budgeted operating expenses and make other payments required under the loan documents, referred to as excess cash flow, will be deposited into a reserve account (the “Cash Trap Reserve Account”) instead of being released to the applicable issuer or borrower. |
| |
(3) | An amortization period commences if the DSCR is equal to or below 1.15x (the “Minimum DSCR”) at the end of any calendar quarter and continues to exist until the DSCR exceeds the Minimum DSCR for two consecutive calendar quarters. |
| |
(4) | No amortization period is triggered if the outstanding principal amount of a series has not been repaid in full on the applicable anticipated repayment date. However, in such event, additional interest will accrue on the unpaid principal balance of the applicable series, and such series will begin to amortize on a monthly basis from excess cash flow. |
| |
(5) | An amortization period exists if the outstanding principal amount has not been paid in full on the applicable anticipated repayment date and continues to exist until such principal has been repaid in full. |
A failure to meet the noted DSCR tests could prevent GTP Acquisition Partners or the AMT Asset Subs from distributing excess cash flow to us, which could affect our ability to fund our capital expenditures, including tower construction and acquisitions, meet REIT distribution requirements and make preferred stock dividend payments. During an “amortization period,” all excess cash flow and any amounts then in the applicable Cash Trap Reserve Account would be applied to pay principal of the 2015 Notes or the Loan, as applicable, on each monthly payment date, and so would not be available for distribution to us. Further, additional interest will begin to accrue with respect to any series of the 2015 Notes or subclass of Loan from and after the anticipated repayment date at a per annum rate determined in accordance with the applicable agreement. With respect to the 2015 Notes, upon the occurrence and during an event of default, the applicable trustee may, in its discretion or at the direction of holders of more than 50% of the aggregate outstanding principal of any series of the 2015 Notes, declare such series of 2015 Notes immediately due and payable, in which case any excess cash flow would need to be used to pay holders of such notes. Furthermore, if GTP Acquisition Partners or the AMT Asset Subs were to default on a series of the 2015 Notes or the Loan, the applicable trustee may seek to foreclose upon or otherwise convert the ownership of all or any portion of the 3,584 communications sites that
secure the 2015 Notes or the 5,179 wireless and broadcast towers that secure the Loan, respectively, in which case we could lose such sites and the revenue associated with those assets.
As discussed above, we use our available liquidity and seek new sources of liquidity to fund capital expenditures, future growth and expansion initiatives, satisfy our distribution requirements and repay or repurchase our debt. If we determine that it is desirable or necessary to raise additional capital, we may be unable to do so, or such additional financing may be prohibitively expensive or restricted by the terms of our outstanding indebtedness. If we are unable to raise capital when our needs arise, we may not be able to fund capital expenditures, future growth and expansion initiatives, satisfy our REIT distribution requirements and debt service obligations, pay preferred stock dividends or refinance our existing indebtedness.
In addition, our liquidity depends on our ability to generate cash flow from operating activities. As set forth under the caption “Risk Factors” in Item 1A of the 2016 Form 10-K, we derive a substantial portion of our revenues from a small number of tenants and, consequently, a failure by a significant tenant to perform its contractual obligations to us could adversely affect our cash flow and liquidity.
For more information regarding the terms of our outstanding indebtedness, please see note 8 to our consolidated financial statements included in the 2016 Form 10-K.
Critical Accounting Policies and Estimates
Management’s discussion and analysis of financial condition and results of operations are based upon our consolidated and condensed consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, as well as related disclosures of contingent assets and liabilities. We evaluate our policies and estimates on an ongoing basis, including those related to impairment of long-lived assets, asset retirement obligations, revenue recognition, rent expense, stock-based compensation, income taxes and accounting for business combinations and acquisitions of assets, which we discussed in the 2016 Form 10-K. Management bases its estimates on historical experience and various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying amounts of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
We have reviewed our policies and estimates to determine our critical accounting policies for the nine months ended September 30, 2017. We have made no material changes to the critical accounting policies described in the 2016 Form 10-K.
Accounting Standards Update
For a discussion of recent accounting standards updates, see note 1 to our consolidated and condensed consolidated financial statements included in this Quarterly Report on Form 10-Q.
|
| |
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Interest Rate Risk
As of September 30, 2017, we have one interest rate swap agreement related to debt in Colombia. This swap has been designated as a cash flow hedge, has a notional amount of $25.1 million, has an interest rate of 5.74% and expires in April 2021. We also have three interest rate swap agreements related to the 2.250% senior unsecured notes due 2022 (the “2.250% Notes”). These swaps have been designated as fair value hedges, have an aggregate notional amount of $600.0 million, have an interest rate of one-month LIBOR plus applicable spreads and expire in January 2022.
Changes in interest rates can cause interest charges to fluctuate on our variable rate debt. Variable rate debt as of September 30, 2017 consisted of $1,055.0 million under the 2014 Credit Facility, $1,959.9 million under the 2013 Credit Facility, $1,000.0 million under the Term Loan, $600.0 million under the interest rate swap agreements related to the 2.250% Notes, $69.8 million under the South African credit facility, $25.1 million under the Colombian credit facility after giving effect to our interest rate swap agreement, $98.6 million under the BR Towers debentures and $41.4 million under the Brazil credit facility. A 10% increase in current interest rates would result in an additional $10.0 million of interest expense for the nine months ended September 30, 2017.
Foreign Currency Risk
We are exposed to market risk from changes in foreign currency exchange rates primarily in connection with our foreign subsidiaries and joint ventures internationally. Any transaction denominated in a currency other than the U.S. Dollar is reported in U.S. Dollars at the applicable exchange rate. All assets and liabilities are translated into U.S. Dollars at exchange rates in effect at the end of the applicable fiscal reporting period and all revenues and expenses are translated at average rates for the period. The cumulative translation effect is included in equity as a component of Accumulated other comprehensive loss. We may enter into additional foreign currency financial instruments in anticipation of future transactions to minimize the impact of foreign currency fluctuations. For the nine months ended September 30, 2017, 44% of our revenues and 49% of our total operating expenses were denominated in foreign currencies.
As of September 30, 2017, we have incurred intercompany debt that is not considered to be permanently reinvested and similar unaffiliated balances that were denominated in a currency other than the functional currency of the subsidiary in which it is recorded. As this debt had not been designated as being a long-term investment in nature, any changes in the foreign currency exchange rates will result in unrealized gains or losses, which will be included in our determination of net income. An adverse change of 10% in the underlying exchange rates of our unsettled intercompany debt and similar unaffiliated balances would result in $92.3 million of unrealized losses that would be included in Other expense in our consolidated statements of operations for the nine months ended September 30, 2017.
|
| |
ITEM 4. | CONTROLS AND PROCEDURES |
Disclosure Controls and Procedures
We have established disclosure controls and procedures designed to ensure that material information relating to us, including our consolidated subsidiaries, is made known to the officers who certify our financial reports and to other members of senior management and the Board of Directors.
Our management, with the participation of our principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our principal executive officer and principal financial officer concluded that these disclosure controls and procedures were effective as of September 30, 2017 and designed to ensure that the information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the requisite time periods specified in the applicable rules and forms, and that it is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the fiscal quarter ended September 30, 2017 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
We periodically become involved in various claims and lawsuits that are incidental to our business. In the opinion of management, after consultation with counsel, there are no matters currently pending that would, in the event of an adverse outcome, have a material impact on our consolidated financial position, results of operations or liquidity.
There were no material changes to the risk factors discussed in Item 1A of the 2016 Form 10-K.
|
| |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Issuer Purchases of Equity Securities
During the three months ended September 30, 2017, we repurchased a total of 256,600 shares of our common stock for an aggregate of $35.5 million, including commissions and fees, pursuant to the 2011 Buyback. The table below sets forth details of our repurchases during the three months ended September 30, 2017.
|
| | | | | | | | | | | | | | |
Period | | Total Number of Shares Purchased (1) | | Average Price Paid per Share (2) | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs |
| | | | | | | | (in millions) |
July 1, 2017 - July 31, 2017 | | — |
| | — |
| | — |
| | $ | 469.7 |
|
August 1, 2017 - August 31, 2017 | | 300 |
| | $ | 137.81 |
| | 300 |
| | $ | 469.7 |
|
September 1, 2017 - September 30, 2017 | | 256,300 |
| | $ | 138.51 |
| | 256,300 |
| | $ | 434.2 |
|
Total Third Quarter | | 256,600 |
| | $ | 138.51 |
| | 256,600 |
| | $ | 434.2 |
|
_______________
| |
(1) | Repurchases made pursuant to the 2011 Buyback. Under this program, our management is authorized to purchase shares from time to time through open market purchases or privately negotiated transactions at prevailing prices as permitted by securities laws and other legal requirements, and subject to market conditions and other factors. To facilitate repurchases, we make purchases pursuant to trading plans under Rule 10b5-1 of the Exchange Act, which allows us to repurchase shares during periods when we otherwise might be prevented from doing so under insider trading laws or because of self-imposed trading blackout periods. This program may be discontinued at any time. |
| |
(2) | Average price paid per share is a weighted average calculation using the aggregate price, excluding commissions and fees. |
We continued to repurchase shares of our common stock pursuant to the 2011 Buyback subsequent to September 30, 2017. Between October 1, 2017 and October 24, 2017, we repurchased an additional 441,212 shares of our common stock for an aggregate of $61.1 million, including commissions and fees. As a result, as of October 24, 2017, we had repurchased a total of 12.2 million shares of our common stock under the 2011 Buyback for an aggregate of $1.1 billion, including commissions and fees.
We expect to continue to manage the pacing of the remaining $373.1 million under the 2011 Buyback in response to general market conditions and other relevant factors. We expect to fund any further repurchases of our common stock through a combination of cash on hand, cash generated by operations and borrowings under our credit facilities. Purchases under the 2011 Buyback are subject to our having available cash to fund repurchases.
|
| | |
Exhibit No. | | Description of Document |
| | |
12 | | |
| |
31.1 | | |
| |
31.2 | | |
| |
32 | | |
| | |
101.INS | | XBRL Instance Document |
| |
101.SCH | | XBRL Taxonomy Extension Schema Document |
| |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document |
| |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document |
| |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document |
| |
101.DEF | | XBRL Taxonomy Extension Definition |
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, thereunto duly authorized.
|
| | | | |
| AMERICAN TOWER CORPORATION |
| | | |
| | Date: October 31, 2017 | By: | /S/ THOMAS A. BARTLETT |
| | | | Thomas A. Bartlett Executive Vice President, Chief Financial Officer and Treasurer (Duly Authorized Officer and Principal Financial Officer) |