Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / LMRK - Landmark Infrastructure Partners LP Reports Third Quarter Results


LMRK - Landmark Infrastructure Partners LP Reports Third Quarter Results

EL SEGUNDO, Calif., Nov. 06, 2019 (GLOBE NEWSWIRE) -- Landmark Infrastructure Partners LP (“Landmark,” the “Partnership,” “we,” “us” or “our”) (Nasdaq: LMRK) today announced its third quarter financial results.

Highlights

  • Net income attributable to common unitholders of $0.03 per diluted unit, FFO of $0.20 per diluted unit and AFFO of $0.32 per diluted unit;
  • Year-to-date through October 31, 2019, completed acquisitions of 134 assets for total consideration of approximately $42 million; and
  • Announced a quarterly distribution of $0.3675 per common unit.

Third Quarter 2019 Results
“We are pleased to announce another quarter of solid financial and operating results reflecting the stability and continued performance of the assets in our portfolio.  We are making further progress with our development strategy and anticipate placing assets into service in the fourth quarter of 2019,” said Tim Brazy, Chief Executive Officer of the Partnership’s general partner.

Net income attributable to common unitholders per diluted unit in the third quarter of 2019 was $0.03, compared to $3.71 in the third quarter of 2018.  Net income included a gain on sale of assets of $0.5 million in the third quarter of 2019 and a gain on sale of assets of $100.0 million in the third quarter of 2018.  FFO for the third quarter of 2019 was $0.20 per diluted unit, compared to $0.29 in the third quarter of 2018.  FFO included a $2.2 million unrealized loss on interest rate hedges in the third quarter of 2019 and a $0.8 million unrealized gain on interest rate hedges in the third quarter of 2018.  AFFO per diluted unit, which excludes certain items including unrealized gains and losses on our interest rate hedges, was $0.32 in the third quarter of 2019 compared to $0.34 in the third quarter of 2018.  Rental revenue for the quarter ended September 30, 2019 was $14.4 million, a decrease of 18% compared to the third quarter of 2018.  The decline in rental revenue in the third quarter is primarily due to the contribution of assets to the Landmark/Brookfield joint venture (“JV”) in September 2018, as the JV is accounted for as an equity method investment and the revenue generated in the JV is not consolidated into the Partnership’s results.  In addition, the Partnership sold a portfolio of assets in June 2019, which also contributed to lower rental revenue.

For the nine months ended September 30, 2019 we generated net income of $20.5 million compared to $118.0 million during the nine months ended September 30, 2018.  Net income attributable to common unitholders for the nine months ended September 30, 2019 was $0.41 per diluted unit compared to $4.18 per diluted unit for the nine months ended September 30, 2018.  For the nine months ended September 30, 2019 we generated FFO of $0.40 per diluted unit and AFFO of $0.97 per diluted unit, compared to FFO of $0.95 per diluted unit and AFFO of $0.99 per diluted unit during the nine months ended September 30, 2018.  For the nine months ended September 30, 2019, the Partnership reported rental revenue of $43.8 million compared to $50.1 million during the nine months ended September 30, 2018.  The decline in revenue was primarily attributable to the contribution of assets to the JV in September of 2018 and the sale of a portfolio of assets in June 2019.

Quarterly Distributions
On October 25, 2019, the Board of Directors of the Partnership’s general partner declared a cash distribution of $0.3675 per common unit, or $1.47 per common unit on an annualized basis, for the quarter ended September 30, 2019.  The distribution is payable on November 14, 2019 to common unitholders of record as of November 4, 2019.

On October 22, 2019, the Board of Directors of the Partnership’s general partner declared a quarterly cash distribution of $0.4375 per Series C preferred unit, which is payable on November 15, 2019 to Series C preferred unitholders of record as of November 1, 2019.

On October 22, 2019, the Board of Directors of the Partnership’s general partner declared a quarterly cash distribution of $0.49375 per Series B preferred unit, which is payable on November 15, 2019 to Series B preferred unitholders of record as of November 1, 2019.

On September 20, 2019, the Board of Directors of the Partnership’s general partner declared a quarterly cash distribution of $0.5000 per Series A preferred unit, which was paid on October 15, 2019 to Series A preferred unitholders of record as of October 1, 2019.

Capital and Liquidity
As of September 30, 2019, the Partnership had $175.3 million of outstanding borrowings under its revolving credit facility (the “Facility”), and approximately $275 million of undrawn borrowing capacity under the Facility, subject to compliance with certain covenants.

Recent Acquisitions
Year-to-date through October 31, 2019, the Partnership acquired a total of 134 assets for total consideration of approximately $42 million.  The acquisitions were immediately accretive to AFFO and funded primarily with borrowings under the Partnership’s existing credit facility.

At-The-Market (“ATM”) Equity Programs
Year-to-date through October 31, 2019, the Partnership has issued 128,892 Series A preferred units and 81,778 Series B preferred units through its At-The-Market (“ATM”) issuance programs for gross proceeds of approximately $5.3 million.

Conference Call Information
The Partnership will hold a conference call on Wednesday, November 6, 2019, at 12:00 p.m. Eastern Time (9:00 a.m. Pacific Time) to discuss its third quarter 2019 financial and operating results.  The call can be accessed via a live webcast at https://edge.media-server.com/mmc/p/ogyxkruc, or by dialing 877-930-8063 in the U.S. and Canada.  Investors outside of the U.S. and Canada should dial 253-336-7764.  The passcode for both numbers is 3877447.

A webcast replay will be available approximately two hours after the completion of the conference call through November 6, 2020 at https://edge.media-server.com/mmc/p/ogyxkruc.  The replay is also available through November 15, 2019 by dialing 855-859-2056 or 404-537-3406 and entering the access code 3877447.

About Landmark Infrastructure Partners LP
The Partnership owns and manages a portfolio of real property interests and infrastructure assets that the Partnership leases to companies in the wireless communication, outdoor advertising and renewable power generation industries. 

Non-GAAP Financial Measures
FFO, is a non-GAAP financial measure of operating performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP.  We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trust (“NAREIT”).  FFO represents net income (loss) excluding real estate related depreciation and amortization expense, real estate related impairment charges, gains (or losses) on real estate transactions, adjustments for unconsolidated joint venture, and distributions to preferred unitholders and noncontrolling interests.

FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies.  FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the Partnership's performance or to cash flow as a measure of liquidity or ability to make distributions.  Management considers FFO an appropriate measure of performance of an equity REIT because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure.  The Partnership's computation of FFO may differ from the methodology for calculating FFO used by other equity REITs, and therefore, may not be comparable to such other REITs.

Adjusted Funds from Operations ("AFFO") is a non-GAAP financial measure of operating performance used by many companies in the REIT industry.  AFFO adjusts FFO for certain non-cash items that reduce or increase net income in accordance with GAAP.  AFFO should not be considered an alternative to net earnings, as an indication of the Partnership's performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the Partnership's performance.  The Partnership's computation of AFFO may differ from the methodology for calculating AFFO used by other equity REITs, and therefore, may not be comparable to such other REITs.  We calculate AFFO by starting with FFO and adjusting for general and administrative expense reimbursement, acquisition-related expenses, unrealized gain (loss) on derivatives, straight line rent adjustments, unit-based compensation, amortization of deferred loan costs and discount on secured notes, deferred income tax expense, amortization of above and below market rents, loss on early extinguishment of debt, repayments of receivables, adjustments for investment in unconsolidated joint venture, adjustments for drop-down assets and foreign currency transaction gain (loss).  The GAAP measures most directly comparable to FFO and AFFO is net income.

We define EBITDA as net income before interest expense, income taxes, depreciation and amortization, and we define Adjusted EBITDA as EBITDA before unrealized and realized gain or loss on derivatives, loss on early extinguishment of debt, gain or loss on sale of real property interests, straight line rent adjustments, amortization of above and below market rents, impairments, acquisition-related expenses, unit-based compensation, repayments of investments in receivables, foreign currency transaction gain (loss), adjustments for investment in unconsolidated joint venture and the capital contribution to fund our general and administrative expense reimbursement.  We believe that to understand our performance further, EBITDA and Adjusted EBITDA should be compared with our reported net income (loss) and net cash provided by operating activities in accordance with GAAP, as presented in our consolidated financial statements.

EBITDA and Adjusted EBITDA are non-GAAP supplemental financial measures that management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess:

  • our operating performance as compared to other publicly traded limited partnerships, without regard to historical cost basis or, in the case of Adjusted EBITDA, financing methods;
  • the ability of our business to generate sufficient cash to support our decision to make distributions to our unitholders;
  • our ability to incur and service debt and fund capital expenditures; and
  • the viability of acquisitions and the returns on investment of various investment opportunities.

We believe that the presentation of EBITDA and Adjusted EBITDA provides information useful to investors in assessing our financial condition and results of operations.  The GAAP measures most directly comparable to EBITDA and Adjusted EBITDA are net income (loss) and net cash provided by operating activities.  EBITDA and Adjusted EBITDA should not be considered as an alternative to GAAP net income (loss), net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP.  Each of EBITDA and Adjusted EBITDA has important limitations as analytical tools because they exclude some, but not all, items that affect net income (loss) and net cash provided by operating activities, and these measures may vary from those of other companies.  You should not consider EBITDA and Adjusted EBITDA in isolation or as a substitute for analysis of our results as reported under GAAP.  As a result, because EBITDA and Adjusted EBITDA may be defined differently by other companies in our industry, EBITDA and Adjusted EBITDA as presented below may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.  For a reconciliation of EBITDA and Adjusted EBITDA to the most comparable financial measures calculated and presented in accordance with GAAP, please see the “Reconciliation of EBITDA and Adjusted EBITDA” table below.

Forward-Looking Statements
This release contains forward-looking statements within the meaning of federal securities laws.  These statements discuss future expectations, contain projections of results of operations or of financial condition or state other forward-looking information.  You can identify forward-looking statements by words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “project,” “could,” “may,” “should,” “would,” “will” or other similar expressions that convey the uncertainty of future events or outcomes.  These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond the Partnership’s control and are difficult to predict.  These statements are often based upon various assumptions, many of which are based, in turn, upon further assumptions, including examination of historical operating trends made by the management of the Partnership.  Although the Partnership believes that these assumptions were reasonable when made, because assumptions are inherently subject to significant uncertainties and contingencies, which are difficult or impossible to predict and are beyond its control, the Partnership cannot give assurance that it will achieve or accomplish these expectations, beliefs or intentions.  Examples of forward-looking statements in this press release include expected acquisition opportunities from our sponsor.  When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements contained in the Partnership’s filings with the U.S. Securities and Exchange Commission (the “Commission”), including the Partnership’s annual report on Form 10-K for the year ended December 31, 2018 and Current Report on Form 8-K filed with the Commission on February 20, 2019.  These risks could cause the Partnership’s actual results to differ materially from those contained in any forward-looking statement.

CONTACT:
Marcelo Choi
 
Vice President, Investor Relations
 
(213) 788-4528
 
ir@landmarkmlp.com

Landmark Infrastructure Partners LP
Consolidated Statements of Operations
In thousands, except per unit data
(Unaudited)

 
 
Three Months Ended September 30,
 
 
Nine Months Ended September 30,
 
 
 
2019
 
 
2018
 
 
2019
 
 
2018
 
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental revenue
 
$
14,402
 
 
$
17,560
 
 
$
43,820
 
 
$
50,051
 
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating
 
 
435
 
 
 
360
 
 
 
1,505
 
 
 
875
 
General and administrative
 
 
1,288
 
 
 
735
 
 
 
4,269
 
 
 
3,523
 
Acquisition-related
 
 
119
 
 
 
88
 
 
 
614
 
 
 
469
 
Amortization
 
 
3,395
 
 
 
4,293
 
 
 
10,368
 
 
 
12,548
 
Impairments
 
 
442
 
 
 
877
 
 
 
646
 
 
 
980
 
Total expenses
 
 
5,679
 
 
 
6,353
 
 
 
17,402
 
 
 
18,395
 
Other income and expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and other income
 
 
198
 
 
 
434
 
 
 
764
 
 
 
1,280
 
Interest expense
 
 
(4,259
)
 
 
(6,906
)
 
 
(13,439
)
 
 
(19,586
)
Unrealized gain (loss) on derivatives
 
 
(2,188
)
 
 
774
 
 
 
(8,963
)
 
 
5,208
 
Equity income from unconsolidated joint venture
 
 
154
 
 
 
59
 
 
 
263
 
 
 
59
 
Gain on sale of real property interests
 
 
473
 
 
 
100,039
 
 
 
18,008
 
 
 
100,039
 
Foreign currency transaction gain
 
 
1,113
 
 
 
 
 
 
1,045
 
 
 
 
Total other income and expenses
 
 
(4,509
)
 
 
94,400
 
 
 
(2,322
)
 
 
87,000
 
Income before income tax expense
 
 
4,214
 
 
 
105,607
 
 
 
24,096
 
 
 
118,656
 
Income tax expense
 
 
228
 
 
 
460
 
 
 
3,635
 
 
 
663
 
Net income
 
 
3,986
 
 
 
105,147
 
 
 
20,461
 
 
 
117,993
 
Less: Net income attributable to noncontrolling interests
 
 
7
 
 
 
8
 
 
 
23
 
 
 
20
 
Net income attributable to limited partners
 
 
3,979
 
 
 
105,139
 
 
 
20,438
 
 
 
117,973
 
Less: Distributions to preferred unitholders
 
 
(2,985
)
 
 
(2,868
)
 
 
(8,900
)
 
 
(7,742
)
Less: General Partner's incentive distribution rights
 
 
(197
)
 
 
(197
)
 
 
(591
)
 
 
(587
)
Less: Accretion of Series C preferred units
 
 
(96
)
 
 
 
 
 
(546
)
 
 
 
Net income attributable to common and subordinated unitholders
 
$
701
 
 
$
102,074
 
 
$
10,401
 
 
$
109,644
 
Net income (loss) per common and subordinated unit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common units – basic
 
$
0.03
 
 
$
4.06
 
 
$
0.41
 
 
$
4.51
 
Common units – diluted
 
$
0.03
 
 
$
3.71
 
 
$
0.41
 
 
$
4.18
 
Subordinated units – basic and diluted
 
$
 
 
$
 
 
$
 
 
$
(0.59
)
Weighted average common and subordinated units outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common units – basic
 
 
25,341
 
 
 
25,138
 
 
 
25,339
 
 
 
24,405
 
Common units – diluted
 
 
25,341
 
 
 
27,741
 
 
 
25,339
 
 
 
26,658
 
Subordinated units – basic and diluted
 
 
 
 
 
 
 
 
 
 
 
517
 
Other Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total leased tenant sites (end of period)
 
 
1,914
 
 
 
1,818
 
 
 
1,914
 
 
 
1,818
 
Total available tenant sites (end of period)
 
 
2,011
 
 
 
1,907
 
 
 
2,011
 
 
 
1,907
 

Landmark Infrastructure Partners LP
Consolidated Balance Sheets
In thousands, except per unit data
(Unaudited)

 
 
September 30, 2019
 
 
December 31, 2018
 
Assets
 
 
 
 
 
 
 
 
Land
 
$
136,221
 
 
$
128,302
 
Real property interests
 
 
523,303
 
 
 
517,423
 
Construction in progress
 
 
58,507
 
 
 
29,556
 
Total land and real property interests
 
 
718,031
 
 
 
675,281
 
Accumulated amortization of real property interests
 
 
(46,753
)
 
 
(39,069
)
Land and net real property interests
 
 
671,278
 
 
 
636,212
 
Investments in receivables, net
 
 
8,741
 
 
 
18,348
 
Investment in unconsolidated joint venture
 
 
62,524
 
 
 
65,670
 
Cash and cash equivalents
 
 
4,920
 
 
 
4,108
 
Restricted cash
 
 
5,417
 
 
 
3,672
 
Rent receivables, net
 
 
5,098
 
 
 
4,292
 
Due from Landmark and affiliates
 
 
1,876
 
 
 
1,390
 
Deferred loan costs, net
 
 
4,854
 
 
 
5,552
 
Deferred rent receivable
 
 
5,970
 
 
 
5,251
 
Derivative asset
 
 
 
 
 
4,590
 
Other intangible assets, net
 
 
19,469
 
 
 
20,839
 
Assets held for sale (AHFS)
 
 
392
 
 
 
7,846
 
Other assets
 
 
13,467
 
 
 
8,843
 
Total assets
 
$
804,006
 
 
$
786,613
 
Liabilities and equity
 
 
 
 
 
 
 
 
Revolving credit facility
 
$
175,313
 
 
$
155,000
 
Secured notes, net
 
 
219,535
 
 
 
223,685
 
Accounts payable and accrued liabilities
 
 
8,922
 
 
 
7,435
 
Other intangible liabilities, net
 
 
7,923
 
 
 
9,291
 
Liabilities associated with AHFS
 
 
 
 
 
397
 
Lease liability
 
 
10,076
 
 
 
 
Prepaid rent
 
 
5,549
 
 
 
5,418
 
Derivative liabilities
 
 
4,765
 
 
 
402
 
Total liabilities
 
 
432,083
 
 
 
401,628
 
Commitments and contingencies
 
 
 
 
 
 
 
 
Mezzanine equity
 
 
 
 
 
 
 
 
Series C cumulative redeemable convertible preferred units, 1,988,700 and 2,000,000
  units issued and outstanding at September 30, 2019 and December 31, 2018, respectively
 
 
47,571
 
 
 
47,308
 
Equity
 
 
 
 
 
 
 
 
Series A cumulative redeemable preferred units, 1,674,156 and 1,593,149 units
  issued and outstanding at September 30, 2019 and December 31, 2018, respectively
 
 
39,018
 
 
 
37,207
 
Series B cumulative redeemable preferred units, 2,544,793 and 2,463,015 units
  issued and outstanding at September 30, 2019 and December 31, 2018, respectively
 
 
60,926
 
 
 
58,936
 
Common units, 25,353,140 and 25,327,801 units issued and outstanding at
  September 30, 2019 and December 31, 2018, respectively
 
 
394,036
 
 
 
411,158
 
General Partner
 
 
(163,370
)
 
 
(167,019
)
Accumulated other comprehensive loss
 
 
(6,459
)
 
 
(2,806
)
Total limited partners' equity
 
 
324,151
 
 
 
337,476
 
Noncontrolling interests
 
 
201
 
 
 
201
 
Total equity
 
 
324,352
 
 
 
337,677
 
Total liabilities, mezzanine equity and equity
 
$
804,006
 
 
$
786,613
 

Landmark Infrastructure Partners LP
Real Property Interest Table

 
 
 
 
 
 
Available Tenant Sites (1)
 
 
Leased Tenant Sites
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real Property Interest
 
Number of
Infrastructure
Locations (1)
 
 
Number
 
 
Average
Remaining
Property
Interest
(Years)
 
 
Number
 
 
Average
Remaining
Lease
Term
(Years) (2)
 
 
Tenant Site
Occupancy
Rate (3)
 
 
Average
Monthly
Effective Rent
Per Tenant
Site (4)(5)
 
 
Quarterly
Rental
Revenue (6)
(In thousands)
 
 
Percentage
of Quarterly
Rental
Revenue (6)
 
Tenant Lease Assignment with Underlying Easement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wireless Communication
 
 
718
 
 
 
907
 
 
 
77.4
 
(7)
 
850
 
 
 
27.0
 
 
 
 
 
 
 
 
 
 
$
5,164
 
 
 
36
%
Outdoor Advertising
 
 
593
 
 
 
705
 
 
 
79.8
 
(7)
 
686
 
 
 
15.4
 
 
 
 
 
 
 
 
 
 
 
3,969
 
 
 
28
%
Renewable Power Generation
 
 
16
 
 
 
47
 
 
 
48.4
 
(7)
 
47
 
 
 
30.7
 
 
 
 
 
 
 
 
 
 
 
329
 
 
 
2
%
Subtotal
 
 
1,327
 
 
 
1,659
 
 
 
76.7
 
(7)
 
1,583
 
 
 
22.0
 
 
 
 
 
 
 
 
 
 
$
9,462
 
 
 
66
%
Tenant Lease Assignment only (8)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wireless Communication
 
 
116
 
 
 
166
 
 
 
50.5
 
 
 
147
 
 
 
16.1
 
 
 
 
 
 
 
 
 
 
$
1,024
 
 
 
7
%
Outdoor Advertising
 
 
33
 
 
 
36
 
 
 
62.3
 
 
 
35
 
 
 
13.2
 
 
 
 
 
 
 
 
 
 
 
234
 
 
 
1
%
Renewable Power Generation
 
 
6
 
 
 
6
 
 
 
68.0
 
 
 
6
 
 
 
26.9
 
 
 
 
 
 
 
 
 
 
 
57
 
 
 
1
%
Subtotal
 
 
155
 
 
 
208
 
 
 
53.1
 
 
 
188
 
 
 
15.9
 
 
 
 
 
 
 
 
 
 
$
1,315
 
 
 
9
%
Tenant Lease on Fee Simple
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wireless Communication
 
 
19
 
 
 
28
 
 
 
99.0
 
(7)
 
27
 
 
 
18.9
 
 
 
 
 
 
 
 
 
 
$
997
 
 
 
7
%
Outdoor Advertising
 
 
76
 
 
 
99
 
 
 
99.0
 
(7)
 
99
 
 
 
5.1
 
 
 
 
 
 
 
 
 
 
 
1,018
 
 
 
7
%
Renewable Power Generation
 
 
15
 
 
 
17
 
 
 
99.0
 
(7)
 
17
 
 
 
29.8
 
 
 
 
 
 
 
 
 
 
 
1,610
 
 
 
11
%
Subtotal
 
 
110
 
 
 
144
 
 
 
99.0
 
(7)
 
143
 
 
 
10.5
 
 
 
 
 
 
 
 
 
 
$
3,625
 
 
 
25
%
Total
 
 
1,592
 
 
 
2,011
 
 
 
72.2
 
(9)
 
1,914
 
 
 
20.5
 
 
 
 
 
 
 
 
 
 
$
14,402
 
 
 
100
%
Aggregate Portfolio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wireless Communication
 
 
853
 
 
 
1,101
 
 
 
67.8
 
 
 
1,024
 
 
 
25.2
 
 
 
93
%
 
$
1,952
 
 
$
7,185
 
 
 
50
%
Outdoor Advertising
 
 
702
 
 
 
840
 
 
 
78.9
 
 
 
820
 
 
 
14.1
 
 
 
98
%
 
 
2,367
 
 
 
5,221
 
 
 
36
%
Renewable Power Generation
 
 
37
 
 
 
70
 
 
 
36.5
 
 
 
70
 
 
 
29.7
 
 
 
100
%
 
 
8,985
 
 
 
1,996
 
 
 
14
%
Total
 
 
1,592
 
 
 
2,011
 
 
 
72.2
 
(9)
 
1,914
 
 
 
20.5
 
 
 
95
%
 
$
2,398
 
 
$
14,402
 
 
 
100
%

 (1)   “Available Tenant Sites” means the number of individual sites that could be leased. For example, if we have an easement on a single rooftop, on which three different tenants can lease space from us, this would be counted as three “tenant sites,” and all three tenant sites would be at a single infrastructure location with the same address.

(2)   Assumes the exercise of all remaining renewal options of tenant leases. Assuming no exercise of renewal options, the average remaining lease terms for our wireless communication, outdoor advertising, renewable power generation and aggregate portfolios as of September 30, 2019 were 3.3, 7.2, 17.4 and 5.2 years, respectively.
(3)   Represents the number of leased tenant sites divided by the number of available tenant sites.
(4)   Occupancy and average monthly effective rent per tenant site are shown only on an aggregate portfolio basis by industry.
(5)   Represents total monthly revenue excluding the impact of amortization of above and below market lease intangibles divided by the number of leased tenant sites.
(6)   Represents GAAP rental revenue recognized under existing tenant leases for the three months ended September 30, 2019.  Excludes interest income on receivables.
(7)   Fee simple ownership and perpetual easements are shown as having a term of 99 years for purposes of calculating the average remaining term.
(8)   Reflects “springing lease agreements” whereby the cancellation or nonrenewal of a tenant lease entitles us to enter into a new ground lease with the property owner (up to the full property interest term) and a replacement tenant lease. The remaining lease assignment term is, therefore, equal to or longer than the remaining lease term. Also represents properties for which the “springing lease” feature has been exercised and has been replaced by a lease for the remaining lease term.
(9)   Excluding perpetual ownership rights, the average remaining property interest term on our tenant sites is approximately 63 years.


Landmark Infrastructure Partners LP
Reconciliation of Funds from Operations (FFO) and Adjusted Funds from Operations (AFFO)
In thousands, except per unit data
(Unaudited)

 
 
Three Months Ended September 30,
 
 
Nine Months Ended September 30,
 
 
 
2019
 
 
2018
 
 
2019
 
 
2018
 
Net income
 
$
3,986
 
 
$
105,147
 
 
$
20,461
 
 
$
117,993
 
Adjustments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization expense
 
 
3,395
 
 
 
4,293
 
 
 
10,368
 
 
 
12,548
 
Impairments
 
 
442
 
 
 
877
 
 
 
646
 
 
 
980
 
Gain on sale of real property interests, net of income taxes
 
 
(500
)
 
 
(100,039
)
 
 
(14,982
)
 
 
(100,039
)
Adjustments for investment in unconsolidated joint venture
 
 
792
 
 
 
 
 
 
2,568
 
 
 
 
Distributions to preferred unitholders
 
 
(2,985
)
 
 
(2,868
)
 
 
(8,900
)
 
 
(7,742
)
Distributions to noncontrolling interests
 
 
(7
)
 
 
(8
)
 
 
(23
)
 
 
(20
)
FFO
 
$
5,123
 
 
$
7,402
 
 
$
10,138
 
 
$
23,720
 
Adjustments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative expense reimbursement (1)
 
 
930
 
 
 
289
 
 
 
3,058
 
 
 
2,069
 
Acquisition-related expenses
 
 
119
 
 
 
88
 
 
 
614
 
 
 
469
 
Unrealized (gain) loss on derivatives
 
 
2,188
 
 
 
(774
)
 
 
8,963
 
 
 
(5,208
)
Straight line rent adjustments
 
 
145
 
 
 
33
 
 
 
414
 
 
 
177
 
Unit-based compensation
 
 
 
 
 
 
 
 
130
 
 
 
70
 
Amortization of deferred loan costs and discount on secured notes
 
 
780
 
 
 
1,123
 
 
 
2,308
 
 
 
3,004
 
Amortization of above- and below-market rents, net
 
 
(216
)
 
 
(333
)
 
 
(654
)
 
 
(1,008
)
Deferred income tax expense
 
 
56
 
 
 
369
 
 
 
109
 
 
 
420
 
Repayments of receivables
 
 
156
 
 
 
307
 
 
 
430
 
 
 
915
 
Adjustments for investment in unconsolidated joint venture
 
 
38
 
 
 
6
 
 
 
63
 
 
 
6
 
Foreign currency transaction gain
 
 
(1,113
)
 
 
 
 
 
(1,045
)
 
 
 
AFFO
 
$
8,206
 
 
$
8,510
 
 
$
24,528
 
 
$
24,634
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO per common and subordinated unit - diluted
 
$
0.20
 
 
$
0.29
 
 
$
0.40
 
 
$
0.95
 
AFFO per common and subordinated unit - diluted
 
$
0.32
 
 
$
0.34
 
 
$
0.97
 
 
$
0.99
 
Weighted average common and subordinated units outstanding - diluted
 
 
25,341
 
 
 
25,138
 
 
 
25,339
 
 
 
24,922
 

 

(1)   Under the omnibus agreement with Landmark, we agreed to reimburse Landmark for expenses related to certain general and administrative services that Landmark will provide to us in support of our business, subject to a quarterly cap equal to 3% of our revenue during the current calendar quarter. This cap on expenses will last until the earlier to occur of: (i) the date on which our revenue for the immediately preceding four consecutive fiscal quarters exceeded $120 million and (ii) November 19, 2021. The full amount of general and administrative expenses incurred will be reflected in our income statements, and to the extent such general and administrative expenses exceed the cap amount, the amount of such excess will be reimbursed by Landmark and reflected in our financial statements as a capital contribution from Landmark rather than as a reduction of our general and administrative expenses, except for expenses that would otherwise be allocated to us, which are not included in our general and administrative expenses.

Landmark Infrastructure Partners LP
Reconciliation of EBITDA and Adjusted EBITDA
In thousands
(Unaudited)

 
 
Three Months Ended September 30,
 
 
Nine Months Ended September 30,
 
 
 
2019
 
 
2018
 
 
2019
 
 
2018
 
Reconciliation of EBITDA and Adjusted EBITDA to Net Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
3,986
 
 
$
105,147
 
 
$
20,461
 
 
$
117,993
 
Interest expense
 
 
4,259
 
 
 
6,906
 
 
 
13,439
 
 
 
19,586
 
Amortization expense
 
 
3,395
 
 
 
4,293
 
 
 
10,368
 
 
 
12,548
 
Income tax expense
 
 
228
 
 
 
460
 
 
 
3,635
 
 
 
663
 
EBITDA
 
$
11,868
 
 
$
116,806
 
 
$
47,903
 
 
$
150,790
 
Impairments
 
 
442
 
 
 
877
 
 
 
646
 
 
 
980
 
Acquisition-related
 
 
119
 
 
 
88
 
 
 
614
 
 
 
469
 
Unrealized (gain) loss on derivatives
 
 
2,188
 
 
 
(774
)
 
 
8,963
 
 
 
(5,208
)
Gain on sale of real property interests
 
 
(473
)
 
 
(100,039
)
 
 
(18,008
)
 
 
(100,039
)
Unit-based compensation
 
 
 
 
 
 
 
 
130
 
 
 
70
 
Straight line rent adjustments
 
 
145
 
 
 
33
 
 
 
414
 
 
 
177
 
Amortization of above- and below-market rents, net
 
 
(216
)
 
 
(333
)
 
 
(654
)
 
 
(1,008
)
Repayments of investments in receivables
 
 
156
 
 
 
307
 
 
 
430
 
 
 
915
 
Adjustments for investment in unconsolidated joint venture
 
 
1,526
 
 
 
52
 
 
 
4,670
 
 
 
52
 
Foreign currency transaction gain
 
 
(1,113
)
 
 
 
 
 
(1,045
)
 
 
 
Deemed capital contribution to fund general and administrative expense reimbursement(1)
 
 
930
 
 
 
289
 
 
 
3,058
 
 
 
2,069
 
Adjusted EBITDA
 
$
15,572
 
 
$
17,306
 
 
$
47,121
 
 
$
49,267
 
Reconciliation of EBITDA and Adjusted EBITDA to Net Cash Provided by Operating Activities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
5,071
 
 
$
9,503
 
 
$
21,954
 
 
$
31,069
 
Unit-based compensation
 
 
 
 
 
 
 
 
(130
)
 
 
(70
)
Unrealized gain (loss) on derivatives
 
 
(2,188
)
 
 
774
 
 
 
(8,963
)
 
 
5,208
 
Amortization expense
 
 
(3,395
)
 
 
(4,293
)
 
 
(10,368
)
 
 
(12,548
)
Amortization of above- and below-market rents, net
 
 
216
 
 
 
333
 
 
 
654
 
 
 
1,008
 
Amortization of deferred loan costs and discount on secured notes
 
 
(780
)
 
 
(1,123
)
 
 
(2,308
)
 
 
(3,004
)
Receivables interest accretion
 
 
3
 
 
 
 
 
 
9
 
 
 
 
Impairments
 
 
(442
)
 
 
(877
)
 
 
(646
)
 
 
(980
)
Gain on sale of real property interests
 
 
473
 
 
 
100,039
 
 
 
18,008
 
 
 
100,039
 
Allowance for doubtful accounts
 
 
(102
)
 
 
52
 
 
 
(107
)
 
 
23
 
Equity loss from unconsolidated joint venture
 
 
154
 
 
 
59
 
 
 
263
 
 
 
59
 
Distributions of earnings from unconsolidated joint venture
 
 
(300
)
 
 
 
 
 
(2,883
)
 
 
 
Foreign currency transaction gain
 
 
1,113
 
 
 
 
 
 
1,045
 
 
 
 
Working capital changes
 
 
4,163
 
 
 
680
 
 
 
3,933
 
 
 
(2,811
)
Net income
 
$
3,986
 
 
$
105,147
 
 
$
20,461
 
 
$
117,993
 
Interest expense
 
 
4,259
 
 
 
6,906
 
 
 
13,439
 
 
 
19,586
 
Amortization expense
 
 
3,395
 
 
 
4,293
 
 
 
10,368
 
 
 
12,548
 
Income tax expense
 
 
228
 
 
 
460
 
 
 
3,635
 
 
 
663
 
EBITDA
 
$
11,868
 
 
$
116,806
 
 
$
47,903
 
 
$
150,790
 
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gain on sale of real property interests
 
 
(473
)
 
 
(100,039
)
 
 
(18,008
)
 
 
(100,039
)
Unrealized gain on derivatives
 
 
 
 
 
(774
)
 
 
 
 
 
(5,208
)
Amortization of above- and below-market rents, net
 
 
(216
)
 
 
(333
)
 
 
(654
)
 
 
(1,008
)
Foreign currency transaction gain
 
 
(1,113
)
 
 
 
 
 
(1,045
)
 
 
 
Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impairments
 
 
442
 
 
 
877
 
 
 
646
 
 
 
980
 
Acquisition-related
 
 
119
 
 
 
88
 
 
 
614
 
 
 
469
 
Unrealized loss on derivatives
 
 
2,188
 
 
 
 
 
 
8,963
 
 
 
 
Unit-based compensation
 
 
 
 
 
 
 
 
130
 
 
 
70
 
Straight line rent adjustment
 
 
145
 
 
 
33
 
 
 
414
 
 
 
177
 
Repayments of investments in receivables
 
 
156
 
 
 
307
 
 
 
430
 
 
 
915
 
Adjustments for investment in unconsolidated joint venture
 
 
1,526
 
 
 
52
 
 
 
4,670
 
 
 
52
 
Deemed capital contribution to fund general and administrative expense reimbursement (1)
 
 
930
 
 
 
289
 
 
 
3,058
 
 
 
2,069
 
Adjusted EBITDA
 
$
15,572
 
 
$
17,306
 
 
$
47,121
 
 
$
49,267
 

(1)   Under the omnibus agreement with Landmark, we agreed to reimburse Landmark for expenses related to certain general and administrative services that Landmark will provide to us in support of our business, subject to a quarterly cap equal to 3% of our revenue during the current calendar quarter. This cap on expenses will last until the earlier to occur of: (i) the date on which our revenue for the immediately preceding four consecutive fiscal quarters exceeded $120 million and (ii) November 19, 2021. The full amount of general and administrative expenses incurred will be reflected in our income statements, and to the extent such general and administrative expenses exceed the cap amount, the amount of such excess will be reimbursed by Landmark and reflected in our financial statements as a capital contribution from Landmark rather than as a reduction of our general and administrative expenses, except for expenses that would otherwise be allocated to us, which are not included in our general and administrative expenses.

Stock Information

Company Name: Landmark Infrastructure Partners LP
Stock Symbol: LMRK
Market: NASDAQ
Website: landmarkmlp.com

Menu

LMRK LMRK Quote LMRK Short LMRK News LMRK Articles LMRK Message Board
Get LMRK Alerts

News, Short Squeeze, Breakout and More Instantly...