share_log

Landmark Infrastructure Partners LP Reports Third Quarter Results

GlobeNewswire ·  2021/11/05 08:16

EL SEGUNDO, Calif., Nov. 05, 2021 (GLOBE NEWSWIRE) -- Landmark Infrastructure Partners LP ("Landmark," the "Partnership," "we," "us" or "our") (Nasdaq: LMRK) today announced its third quarter financial results.

加利福尼亞州埃爾塞貢多,2021年11月5日(GLOBE NEWSWIRE)——Landmark Infrastructure Partners LP(“Landmark”、“合夥企業”、“我們” 或 “我們的”)(納斯達克股票代碼:LMRK)今天公佈了其第三季度財務業績。

Highlights

亮點

  • Rental revenue of $17.4 million, a 22% increase year-over-year;
  • Net loss attributable to common unitholders of $0.04 and Funds From Operations (FFO) of $0.19 per diluted unit;
  • Adjusted Funds From Operations (AFFO) of $0.37 per diluted unit, a 19% increase year-over-year;
  • On August 21st, the Partnership entered into a definitive agreement under which it will be acquired by its sponsor, Landmark Dividend LLC, with public unitholders receiving $16.50 in cash for each common unit owned;
  • On October 13th, the Partnership issued $172.5 million of secured notes at a rate of 3.722%;
  • As of September 30th, 269 digital kiosks deployed within the Dallas Area Rapid Transit ("DART") network; and
  • A quarterly distribution of $0.20 per common unit.
  • 租金收入爲1740萬美元,同比增長22%;
  • 歸屬於普通單位持有人的淨虧損爲0.04美元,攤薄後每單位的運營資金(FFO)爲0.19美元;
  • 調整後的運營資金(AFFO)爲攤薄後每單位0.37美元,同比增長19%;
  • 8 月 21 日st,該合夥企業簽訂了一項最終協議,根據該協議,其發起人Landmark Dividence LLC將收購,公共單位持有人每擁有一個普通單位將獲得16.50美元的現金;
  • 10 月 13 日第四,該合夥企業發行了1.725億美元的有擔保票據,利率爲3.722%;
  • 截至9月30日第四,在達拉斯地區快速交通(“DART”)網絡中部署了269個數字自助服務亭;以及
  • 每個普通單位的季度分配額爲0.20美元。

Third Quarter 2021 Results
Rental revenue for the quarter ended September 30, 2021 was $17.4 million, an increase of 22% compared to the third quarter of 2020. Net loss attributable to common unitholders per diluted unit in the third quarter of 2021 was $0.04, compared to net income attributable to common unitholders per diluted unit of $0.10 in the third quarter of 2020. FFO for the third quarter of 2021 was $0.19 per diluted unit, compared to $0.29 in the third quarter of 2020. The decline in FFO in the third quarter of 2021 compared to the third quarter of 2020 was primarily driven by costs associated with the LMRK take-private transaction, which are included in transaction-related expenses. AFFO per diluted unit, which excludes certain items including unrealized gains and losses on our interest rate hedges, foreign currency transaction gains and losses and transaction-related expenses, was $0.37 in the third quarter of 2021 compared to $0.31 in the third quarter of 2020.

2021 年第三季度業績
截至2021年9月30日的季度租金收入爲1,740萬美元,與2020年第三季度相比增長了22%。2021年第三季度攤薄後每單位歸屬於普通單位持有人的淨虧損爲0.04美元,而2020年第三季度攤薄後每單位歸屬於普通單位持有人的淨收益爲0.10美元。2021年第三季度的FFO爲攤薄後每單位0.19美元,而2020年第三季度爲0.29美元。與2020年第三季度相比,2021年第三季度的FFO下降主要是由與LMRK私有化交易相關的成本推動的,這些成本包含在交易相關費用中。2021年第三季度,每攤薄單位的AFFO爲0.37美元,而2020年第三季度爲0.31美元,其中不包括某些項目,包括我們的利率套期保值的未實現損益、外幣交易損益和交易相關支出。

For the nine months ended September 30, 2021, the Partnership reported rental revenue of $52.3 million compared to $41.9 million during the nine months ended September 30, 2020. For the nine months ended September 30, 2021, we generated net income of $13.6 million compared to $22.9 million during the nine months ended September 30, 2020. Net income attributable to common unitholders for the nine months ended September 30, 2021 was $0.16 per diluted unit compared to $0.53 per diluted unit for the nine months ended September 30, 2020. For the nine months ended September 30, 2021, we generated FFO of $0.90 per diluted unit and AFFO of $1.11 per diluted unit, compared to FFO of $0.49 per diluted unit and AFFO of $0.98 per diluted unit during the nine months ended September 30, 2020.

在截至2021年9月30日的九個月中,該合作伙伴關係報告的租金收入爲5,230萬美元,而截至2020年9月30日的九個月中,租金收入爲4190萬美元。在截至2021年9月30日的九個月中,我們創造了1,360萬美元的淨收入,而截至2020年9月30日的九個月中,淨收入爲2,290萬美元。截至2021年9月30日的九個月中,歸屬於普通單位持有人的淨收益爲攤薄後每單位0.16美元,而截至2020年9月30日的九個月中,攤薄後每單位的淨收益爲0.53美元。在截至2021年9月30日的九個月中,我們每攤薄單位的FFO爲0.90美元,攤薄後每個單位的AFFO爲1.11美元,而在截至2020年9月30日的九個月中,每攤薄單位的FFO爲0.49美元,攤薄後每個單位的AFFO爲0.98美元。

"Our operating and financial results were solid again in the third quarter," said Tim Brazy, Chief Executive Officer of the Partnership's general partner. "Strong year-over-year growth in AFFO was driven by organic growth within our portfolio and the opportunistic acquisitions we completed in the second half of 2020."

合夥企業普通合夥人首席執行官蒂姆·布拉齊說:“我們的運營和財務業績在第三季度再次表現穩定。”“AFFO的強勁同比增長是由我們投資組合的有機增長以及我們在2020年下半年完成的機會主義收購推動的。”

Quarterly Distributions
On October 22, 2021, the Board of Directors of the Partnership's general partner declared a distribution of $0.20 per common unit, or $0.80 per common unit on an annualized basis, for the quarter ended September 30, 2021. The distribution is payable on November 12, 2021 to common unitholders of record as of November 2, 2021.

季度分配
2021年10月22日,合夥企業普通合夥人董事會宣佈,截至2021年9月30日的季度,每個普通單位的分配額爲0.20美元,按年計算爲每個普通單位0.80美元。該分配將於2021年11月12日支付給截至2021年11月2日的登記在冊的普通單位持有人。

On October 21, 2021, 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, 2021 to Series C preferred unitholders of record as of November 1, 2021.

2021年10月21日,合夥企業普通合夥人董事會宣佈,每套C系列優先單位的季度現金分配爲0.4375美元,將於2021年11月15日支付給截至2021年11月1日登記在冊的C系列優先單位持有人。

On October 21, 2021, 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, 2021 to Series B preferred unitholders of record as of November 1, 2021.

2021年10月21日,合夥企業普通合夥人董事會宣佈,每股B系列優先單位的季度現金分配爲0.49375美元,將於2021年11月15日支付給截至2021年11月1日登記在冊的B系列優先單位持有人。

On September 20, 2021, 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, 2021 to Series A preferred unitholders of record as of October 1, 2021.

2021年9月20日,合夥企業普通合夥人董事會宣佈,每股A系列優先單位的季度現金分配爲0.5000美元,該現金已於2021年10月15日支付給截至2021年10月1日登記在冊的A系列優先單位持有人。

Capital and Liquidity
As of September 30, 2021, the Partnership had $223.2 million of outstanding borrowings under its revolving credit facility (the "Facility"), and approximately $226.8 million of undrawn borrowing capacity under the Facility, subject to compliance with certain covenants.

資本和流動性
截至2021年9月30日,該合夥企業的循環信貸額度(“貸款”)下有2.232億美元的未償借款,在遵守某些契約的前提下,該融資機制下的未動用借款能力約爲2.268億美元。

Recent Acquisitions
Year-to-date through September 30, 2021, the Partnership acquired a total of ten assets for total consideration of approximately $2.2 million.

最近的收購
截至2021年9月30日,該合夥企業共收購了十項資產,總對價約爲220萬美元。

General and Administrative Reimbursement Agreement Expiration
Under the second amendment to our Omnibus Agreement, dated as of January 30, 2019, among other things, the Partnership is required to reimburse our general partner and its affiliates for expenses related to certain general and administrative services that our sponsor provides to us in support of our business, subject to a quarterly cap of 3% of the Partnership's consolidated revenue during the current calendar quarter. The cap on expense reimbursement will last until the earlier of: (i) the date on which the Partnership's consolidated revenue for the immediately preceding four consecutive fiscal quarters (in the aggregate) exceeds $120,000,000 and (ii) November 19, 2021. Our sponsor has informed us that it intends to let the cap expire on November 19, 2021 and will seek reimbursement for costs and expenses it incurs for services provided to the Partnership.

一般和行政補償協議到期
根據截至2019年1月30日的綜合協議第二修正案,除其他外,合夥企業必須向我們的普通合夥人及其關聯公司償還與保薦人爲支持我們的業務而提供的某些一般和管理服務相關的費用,但季度上限爲合夥企業在本日曆季度合併收入的3%。費用報銷上限將持續到以下兩者中較早者:(i)合夥企業在前連續四個財政季度的合併收入(總計)超過1.2億美元的日期;(ii)2021年11月19日,以較早者爲準。我們的贊助商已通知我們,它打算讓上限在2021年11月19日到期,並將尋求補償向合作伙伴提供服務所產生的成本和開支。

Conference Call Information
The Partnership will hold a conference call on Friday, November 5, 2021, at 12:00 p.m. Eastern Time (9:00 a.m. Pacific Time) to discuss its third quarter 2021 financial and operating results. The conference call will be limited to management's prepared remarks, with no question-and-answer session following the remarks, and can be accessed via a live webcast at https://edge.media-server.com/mmc/p/onuxi68q, 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 1849998.

電話會議信息
合作伙伴關係將於美國東部時間2021年11月5日星期五中午12點(太平洋時間上午9點)舉行電話會議,討論其2021年第三季度的財務和經營業績。電話會議將僅限於管理層準備好的講話,講話後不設問答環節,可通過網絡直播 https://edge.media-server.com/mmc/p/onuxi68q 或撥打美國和加拿大877-930-8063進行觀看。美國和加拿大以外的投資者應撥打253-336-7764。這兩個號碼的密碼都是 1849998。

A webcast replay will be available approximately two hours after the completion of the conference call through November 5, 2022 at https://edge.media-server.com/mmc/p/onuxi68q. The replay is also available through November 14, 2021 by dialing 855-859-2056 or 404-537-3406 and entering the access code 1849998.

網絡直播重播將在電話會議結束大約兩小時後播出,直至2022年11月5日,網址爲 https://edge.media-server.com/mmc/p/onuxi68q。通過撥打 855-859-2056 或 404-537-3406 並輸入訪問碼 1849998,重播也將持續到 2021 年 11 月 14 日。

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, digital infrastructure, outdoor advertising and renewable power generation industries.

關於 Landmark 基礎設施合作伙伴 L
該合夥企業擁有並管理不動產權益和基礎設施資產組合,這些資產由合夥企業租賃給無線通信、數字基礎設施、戶外廣告和可再生能源發電行業的公司。

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.

非公認會計准則財務指標
FFO是衡量股票房地產投資信託基金經營業績的非公認會計准則財務指標,旨在確認創收房地產在公認會計原則確定的基礎上歷來沒有貶值。我們根據全國房地產投資信託協會(“NAREIT”)制定的標準計算FFO。FFO代表淨收益(虧損),其中不包括與房地產相關的折舊和攤銷費用、房地產相關的減值費用、房地產交易的收益(或虧損)、未合併合資企業的調整以及對優先股持有人和非控股權益的分配。

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.

行業分析師普遍認爲FFO是衡量房地產公司業績的最合適指標。根據公認會計原則,FFO不一定代表運營活動提供的現金,不應將其視爲衡量合夥企業業績的淨收益的替代方案,也不應被視爲衡量流動性或分配能力的現金流的替代方案。管理層認爲FFO是衡量股票房地產投資信託基金業績的適當指標,因爲它主要排除了房地產資產價值隨時間推移而可預見地下降的假設,也因爲行業分析師已將其視爲績效衡量標準。合夥企業對FFO的計算可能與其他股票房地產投資信託基金使用的計算FFO的方法不同,因此可能無法與其他此類房地產投資信託基金進行比較。

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, transaction-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.

調整後的運營資金(“AFFO”)是房地產投資信託基金行業中許多公司使用的非公認會計准則經營業績財務指標。AFFO根據公認會計原則調整某些非現金項目的FFO,這些項目會減少或增加淨收入。不應將AFFO視爲淨收益的替代品,以此來衡量合夥企業的業績,也不應將現金流視爲衡量流動性或分配能力的指標。管理層認爲AFFO是衡量合夥企業績效的有用補充指標。合夥企業對AFFO的計算可能與其他股票房地產投資信託基金使用的計算AFFO的方法不同,因此可能無法與其他此類房地產投資信託基金進行比較。AFFO的計算方法是從FFO開始,並對一般和管理費用報銷、交易相關費用、衍生品未實現收益(虧損)、直線租金調整、單位補償、遞延貸款成本攤銷和有擔保票據折扣、遞延所得稅支出、高於和低於市場租金的攤銷、提前償還債務的虧損、應收賬款的償還、對未合併合資企業的投資調整、下拉式資產和外國資產的調整貨幣交易收益(損失)。與FFO和AFFO最直接比較的GAAP指標是淨收入。

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, transaction-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.

我們將息稅折舊攤銷前利潤定義爲扣除利息支出、所得稅、折舊和攤銷前的淨收益,並將調整後的息稅折舊攤銷前利潤定義爲未實現和已實現衍生品損益前的息稅折舊攤銷前利潤、提前償還債務時的虧損、不動產權益出售損益、直線租金調整、減值、交易相關費用、單位薪酬、應收賬款投資還款、外幣交易收益(虧損),對未合併聯合投資的調整風險投資和爲我們的一般和管理費用報銷提供資金的出資。我們認爲,爲了進一步了解我們的業績,應將息稅折舊攤銷前利潤和調整後的息稅折舊攤銷前利潤與我們在合併財務報表中根據公認會計原則報告的淨收益(虧損)和經營活動提供的淨現金進行比較。

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:

息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤是非公認會計准則的補充財務指標,管理層和財務報表的外部用戶,例如行業分析師、投資者、貸款人和評級機構,可以用來評估:

  • 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.
  • 我們與其他上市有限合夥企業相比的經營業績,不考慮歷史成本基礎,如果是調整後的息稅折舊攤銷前利潤,則不考慮融資方法;
  • 我們的業務有能力產生足夠的現金來支持我們向單位持有人進行分配的決定;
  • 我們承擔和償還債務併爲資本支出提供資金的能力;以及
  • 收購的可行性以及各種投資機會的投資回報。

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.

我們認爲,息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤的列報爲投資者評估我們的財務狀況和經營業績提供了有用的信息。與息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤最直接比較的GAAP指標是運營活動提供的淨收益(虧損)和淨現金。息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤不應被視爲公認會計准則淨收益(虧損)、經營活動提供的淨現金或根據公認會計原則列報的任何其他財務業績或流動性指標的替代方案。息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤作爲分析工具都有重要的侷限性,因爲它們排除了影響運營活動提供的淨收益(虧損)和淨現金的部分(但不是全部),而且這些衡量標準可能與其他公司的衡量標準不同。您不應單獨考慮息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤,也不應將其作爲對根據公認會計原則報告的業績的分析的替代方案。因此,由於我們行業中的其他公司可能對息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤有不同的定義,因此如下所示的息稅折舊攤銷前利潤和調整後的息稅折舊攤銷前利潤可能無法與其他公司的同名指標相提並論,從而削弱了它們的效用。有關息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤與根據公認會計原則計算和列報的最具可比性的財務指標的對賬,請參閱下文 “息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤對賬” 表。

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. 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, 2020 and Current Report on Form 8-K filed with the Commission on February 24, 2021. These risks could cause the Partnership's actual results to differ materially from those contained in any forward-looking statement.

前瞻性陳述
本新聞稿包含聯邦證券法所指的前瞻性陳述。這些陳述討論了未來的預期,包含對經營業績或財務狀況的預測或陳述了其他前瞻性信息。您可以通過 “預期”、“相信”、“估計”、“期望”、“預測”、“預測”、“可能”、“可能”、“應該”、“會”、“將” 等詞語或其他傳達未來事件或結果不確定性的類似表達方式來識別前瞻性陳述。這些前瞻性陳述不能保證未來的表現,並受風險、不確定性和其他因素的影響,其中一些因素超出了合夥企業的控制範圍,難以預測。這些陳述通常基於各種假設,其中許多假設反過來又基於進一步的假設,包括對合夥企業管理層對歷史運營趨勢的審查。儘管夥伴關係認爲這些假設在做出時是合理的,因爲這些假設本質上會受到重大的不確定性和突發事件的影響,這些不確定性和突發事件難以或無法預測並且是其無法控制的,但夥伴關係無法保證其將實現或實現這些期望、信念或意圖。在考慮這些前瞻性陳述時,您應牢記合夥企業向美國證券交易委員會(“委員會”)提交的文件中包含的風險因素和其他警示性陳述,包括合夥企業截至2020年12月31日止年度的10-K表年度報告和2021年2月24日向委員會提交的8-K表最新報告。這些風險可能導致合夥企業的實際業績與任何前瞻性陳述中包含的業績存在重大差異。

CONTACT: Marcelo Choi
  Vice President, Investor Relations
  (213) 788-4528
  ir@landmarkmlp.com
聯繫人: Marcelo Choi
  投資者關係副總裁
  (213) 788-4528
  ir@landmarkmlp.com

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

Landamk 基礎設施合作伙伴 LP
合併運營報表
以千計,每單位數據除外
(未經審計)

    Three Months Ended September 30,     Nine Months Ended September 30,  
    2021     2020     2021     2020  
Revenue                                
Rental revenue   $ 17,405     $ 14,228     $ 52,259     $ 41,893  
Expenses                                
Property operating     1,188       360       2,966       1,223  
General and administrative     1,483       768       3,915       3,479  
Transaction-related     3,295             3,421       91  
Depreciation and amortization     5,079       3,808       14,871       11,711  
Impairments     8       16       35       200  
Total expenses     11,053       4,952       25,208       16,704  
Other income and expenses                                
Interest and other income     102       46       331       317  
Interest expense     (4,962 )     (4,068 )     (14,830 )     (12,759 )
Loss on early extinguishment of debt                       (2,231 )
Unrealized gain (loss) on derivatives     194       154       1,511       (6,530 )
Equity income (loss) from unconsolidated joint venture     329       248       (761 )     1,085  
Gain on sale of real property interests     79             189        
Total other income and expenses     (4,258 )     (3,620 )     (13,560 )     (20,118 )
Income from continuing operations before income tax benefit     2,094       5,656       13,491       5,071  
Income tax benefit     (80 )     (173 )     (80 )     (508 )
Income from continuing operations     2,174       5,829       13,571       5,579  
Income (loss) from discontinued operations, net of tax           (171 )           17,340  
Net income     2,174       5,658       13,571       22,919  
Less: Net income attributable to noncontrolling interests     8       8       24       24  
Net income attributable to limited partners     2,166       5,650       13,547       22,895  
Less: Distributions to preferred unitholders     (3,060 )     (3,055 )     (9,180 )     (9,152 )
Less: Accretion of Series C preferred units     (96 )     (96 )     (286 )     (289 )
Net (loss) income attributable to common unitholders   $ (990 )   $ 2,499     $ 4,081     $ 13,454  
Income (loss) from continuing operations per common unit                                
Common units – basic   $ (0.04 )   $ 0.10     $ 0.16     $ (0.15 )
Common units – diluted   $ (0.04 )   $ 0.10     $ 0.16     $ (0.15 )
Net income (loss) per common unit                                
Common units – basic   $ (0.04 )   $ 0.10     $ 0.16     $ 0.53  
Common units – diluted   $ (0.04 )   $ 0.10     $ 0.16     $ 0.53  
Weighted average common units outstanding                                
Common units – basic     25,489       25,478       25,489       25,472  
Common units – diluted     25,489       25,478       25,489       25,472  
Other Data                                
Total leased tenant sites (end of period)     2,028       1,841       2,028       1,841  
Total available tenant sites (end of period)     2,136       1,952       2,136       1,952  
    截至9月30日的三個月     截至9月30日的九個月  
    2021     2020     2021     2020  
收入                                
租金收入   $ 17,405     $ 14,228     $ 52,259     $ 41,893  
開支                                
物業運營     1,188       360       2,966       1,223  
一般和行政     1,483       768       3,915       3,479  
交易相關     3,295             3,421       91  
折舊和攤銷     5,079       3,808       14,871       11,711  
損傷     8       16       35       200  
支出總額     11,053       4,952       25,208       16,704  
其他收入和支出                                
利息和其他收入     102       46       331       317  
利息支出     (4,962) )     (4,068 )     (14,830) )     (12,759 )
提前償還債務造成的損失                       (2,231) )
衍生品的未實現收益(虧損)     194       154       1,511       (6,530) )
未合併合資企業的股權收益(虧損)     329       248       (761) )     1,085  
出售不動產權益的收益     79             189        
其他收入和支出總額     (4,258) )     (3,620 )     (13,560 )     (20,118 )
扣除所得稅優惠前的持續經營收入     2,094       5,656       13,491       5,071  
所得稅優惠     (80 )     (173 )     (80 )     (508) )
持續經營的收入     2,174       5,829       13,571       5,579  
已終止業務的收益(虧損),扣除稅款           (171 )           17,340  
淨收入     2,174       5,658       13,571       22,919  
減去:歸屬於非控股權益的淨收益     8       8       24       24  
歸屬於有限合夥人的淨收益     2,166       5,650       13,547       22,895  
減去:向優先單位持有人發放的款項     (3,060 )     (3,055) )     (9,180 )     (9,152 )
減去:C系列首選單位的增加     (96 )     (96 )     (286) )     (289) )
歸屬於普通單位持有人的淨(虧損)收益   $ (990 )   $ 2,499     $ 4,081     $ 13,454  
每個普通單位持續經營的收入(虧損)                                
常用單位-基本   $ (0.04 )   $ 0.10     $ 0.16     $ (0.15) )
普通單位——攤薄   $ (0.04 )   $ 0.10     $ 0.16     $ (0.15) )
每個普通單位的淨收益(虧損)                                
常用單位-基本   $ (0.04 )   $ 0.10     $ 0.16     $ 0.53  
普通單位——攤薄   $ (0.04 )   $ 0.10     $ 0.16     $ 0.53  
未償還普通單位的加權平均值                                
常用單位-基本     25,489       25,478       25,489       25,472  
普通單位——攤薄     25,489       25,478       25,489       25,472  
其他數據                                
租賃租戶場地總數(期末)     2,028       1,841       2,028       1,841  
可用租戶站點總數(期末)     2,136       1,952       2,136       1,952  

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

Landamk 基礎設施合作伙伴 LP
合併資產負債表
以千計,每單位數據除外
(未經審計)

    September 30, 2021     December 31, 2020  
Assets                
Land   $ 117,556     $ 117,421  
Real property interests     689,295       671,468  
Construction in progress     40,043       44,787  
Total land and real property interests     846,894       833,676  
Accumulated depreciation and amortization of real property interests     (76,744 )     (63,474 )
Land and net real property interests     770,150       770,202  
Investments in receivables, net     4,669       5,101  
Investment in unconsolidated joint venture     58,456       60,880  
Cash and cash equivalents     11,003       10,447  
Restricted cash     3,360       3,195  
Rent receivables     3,799       4,016  
Due from Landmark and affiliates     1,843       1,337  
Deferred loan costs, net     2,711       3,567  
Deferred rent receivable     2,691       1,818  
Derivative assets     345        
Other intangible assets, net     17,718       19,417  
Right-of-use asset, net     10,232       10,716  
Other assets     4,176       4,082  
Total assets   $ 891,153     $ 894,778  
Liabilities and equity                
Revolving credit facility   $ 223,200     $ 214,200  
Secured notes, net     275,845       279,677  
Accounts payable and accrued liabilities     7,984       6,732  
Other intangible liabilities, net     5,054       6,081  
Operating lease liability     8,563       8,818  
Finance lease liability     70        
Prepaid rent     6,266       4,446  
Derivative liabilities     2,269       3,435  
Total liabilities     529,251       523,389  
Commitments and contingencies                
Mezzanine equity                
Series C cumulative redeemable convertible preferred units, 1,982,700
units issued and outstanding at September 30, 2021 and December 31, 2020, respectively
    48,188       47,902  
Equity                
Series A cumulative redeemable preferred units, 1,788,843 units
issued and outstanding at September 30, 2021 and December 31, 2020, respectively
    41,850       41,850  
Series B cumulative redeemable preferred units 2,628,932 units
issued and outstanding at September 30, 2021 and December 31, 2020, respectively
    63,014       63,014  
Common units, 25,488,992 and 25,478,042 units issued and outstanding at
September 30, 2021 and December 31, 2020, respectively
    365,108       376,201  
General Partner     (156,573 )     (159,070 )
Accumulated other comprehensive income     114       1,291  
Total limited partners' equity     313,513       323,286  
Noncontrolling interests     201       201  
Total equity     313,714       323,487  
Total liabilities, mezzanine equity and equity   $ 891,153     $ 894,778  
    2021年9月30日     2020年12月31日  
資產                
土地   $ 117,556     $ 117,421  
不動產權益     689,295       671,468  
在建工程     40,043       44,787  
土地和不動產權益總額     846,894       833,676  
不動產權益的累計折舊和攤銷     (76,744) )     (63,474) )
土地和不動產淨權益     770,150       770,202  
應收賬款投資,淨額     4,669       5,101  
投資未合併的合資企業     58,456       60,880  
現金和現金等價物     11,003       10,447  
限制性現金     3,360       3,195  
應收租金     3,799       4,016  
應付自Landmark及其附屬     1,843       1,337  
遞延貸款成本,淨額     2,711       3,567  
遞延應收租金     2691       1,818  
衍生資產     345        
其他無形資產,淨額     17,718       19,417  
使用權資產,淨額     10,232       10,716  
其他資產     4,176       4,082  
總資產   $ 891,153     $ 894,778  
負債和權益                
循環信貸額度   $ 223,200     $ 214,200  
有擔保票據,網絡     275,845       279,677  
應付賬款和應計負債     7,984       6,732  
其他無形負債,淨額     5,054       6,081  
經營租賃責任     8,563       8,818  
融資租賃負債     70        
預付租金     6,266       4,446  
衍生負債     2,269       3,435  
負債總額     529,251       523,389  
承付款和意外開支                
夾層股權                
C 系列累計可兌換可轉換優先單位,1,982,700
分別截至2021年9月30日和2020年12月31日已發行和未償還的單位
    48,188       47,902  
公平                
A 系列累計可兌換優先單位,1,788,843 單位
分別於2021年9月30日和2020年12月31日發行和未償還債務
    41,850       41,850  
B 系列累計可兌換優先單位 2,628,932 單位
分別於2021年9月30日和2020年12月31日發行和未償還債務
    63,014       63,014  
普通單位,25,488,992和25,478,042套已發行和未償還的單位
分別爲2021年9月30日和2020年12月31日
    365,108       376,201  
普通合夥人     (156,573) )     (159,070) )
累計其他綜合收益     114       1,291  
有限合夥人的權益總額     313,513       323,286  
非控股權益     201       201  
權益總額     313,714       323,487  
負債、夾層權益和權益總額   $ 891,153     $ 894,778  

Landmark Infrastructure Partners LP
Real Property Interest Table

Landamk 基礎設施合作伙伴 LP
不動產利息表

            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     693       896       75.4   (7)   843       34.1                     $ 5,353       31 %
Digital Infrastructure     1       1       99.0   (7)   1       7.9                       450       3 %
Outdoor Advertising     567       887       79.9   (7)   860       15.0                       3,348       19 %
Renewable Power Generation     15       47       28.4   (7)   47       33.1                       372       2 %
Subtotal     1,276       1,831       72.6   (7)   1,751       26.0                     $ 9,523       55 %
Tenant Lease Assignment only (8)                                                                        
Wireless Communication     116       176       44.6       152       15.8                     $ 1,055       6 %
Outdoor Advertising     33       36       60.6       34       11.8                       229       1 %
Renewable Power Generation     6       6       45.8       6       23.7                       58       %
Subtotal     155       218       47.3       192       15.3                     $ 1,342       7 %
Tenant Lease on Fee Simple                                                                        
Wireless Communication     18       29       99.0   (7)   27       25.8                     $ 222       1 %
Digital Infrastructure     13       13       99.0   (7)   13       23.6                       4,454       25 %
Outdoor Advertising     26       28       99.0   (7)   28       5.9                       243       2 %
Renewable Power Generation     14       17       99.0   (7)   17       27.7                       1,621       10 %
Subtotal     71       87       99.0   (7)   85       19.6                     $ 6,540       38 %
Total     1,502       2,136       68.1   (9)   2,028       24.5                     $ 17,405       100 %
Aggregate Portfolio                                                                        
Wireless Communication     827       1,101       66.1       1,022       31.1       93 %   $ 2,080     $ 6,630       38 %
Digital Infrastructure     14       14       99.0       14       22.5       100 %     116,439       4,904       28 %
Outdoor Advertising     626       951       71.4       922       14.5       97 %     1,954       3,820       22 %
Renewable Power Generation     35       70       34.5       70       29.4       100 %     9,767       2,051       12 %
Total     1,502       2,136       68.1   (9)   2,028       24.5       95 %   $ 3,250     $ 17,405       100 %
            可用租戶網站(1)     租賃的租戶場地                                  
不動產利息   的數量
基礎架構
地點 (1)
    數字     平均值
剩餘的
財產
利息
(年份)
    數字     平均值
剩餘的
租賃
任期
(年份) (2)
    租戶網站
佔用率
費率 (3)
    平均值
每月
有效
租金
每位租戶
站點 (4) (5)
    每季度
租金
收入 (6)
(以千計)
    百分比
的每季度
租金
收入 (6)
 
帶有底層地役權的租戶租賃分配                                                                        
無線通信     693       896       75.4   (7)   843       34.1                     $ 5,353       31 %
數字基礎設施     1       1       99.0   (7)   1       7.9                       450       3 %
戶外廣告     567       887       79.9   (7)   860       15.0                       3,348       19 %
可再生髮電     15       47       28.4   (7)   47       33.1                       372       2 %
小計     1,276       1,831       72.6   (7)   1,751       26.0                     $ 9,523       55 %
僅限租戶租賃分配 (8)                                                                        
無線通信     116       176       44.6       152       15.8                     $ 1,055       6 %
戶外廣告     33       36       60.6       34       11.8                       229       1 %
可再生髮電     6       6       45.8       6       23.7                       58       %
小計     155       218       47.3       192       15.3                     $ 1,342       7 %
租客付費租賃 Simple                                                                        
無線通信     18       29       99.0   (7)   27       25.8                     $ 222       1 %
數字基礎設施     13       13       99.0   (7)   13       23.6                       4,454       25 %
戶外廣告     26       28       99.0   (7)   28       5.9                       243       2 %
可再生髮電     14       17       99.0   (7)   17       27.7                       1,621       10 %
小計     71       87       99.0   (7)   85       19.6                     $ 6,540       38 %
總計     1,502       2,136       68.1   (9)   2,028       24.5                     $ 17,405       100 %
彙總投資組合                                                                        
無線通信     827       1,101       66.1       1,022       31.1       93 %   $ 2,080     $ 6,630       38 %
數字基礎設施     14       14       99.0       14       22.5       100 %     116,439       4,904       28 %
戶外廣告     626       951       71.4       922       14.5       97 %     1,954       3,820       22 %
可再生髮電     35       70       34.5       70       29.4       100 %     9,767       2,051       12 %
總計     1,502       2,136       68.1   (9)   2,028       24.5       95 %   $ 3,250     $ 17,405       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, digital infrastructure, outdoor advertising, renewable power generation and total portfolio as of September 30, 2021 were 2.2, 8.6, 6.5, 16.1 and 4.2 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, 2021. 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 58 years.
(1) “可用租戶站點” 是指可以租賃的單個場地的數量。例如,如果我們在單個屋頂上有一個地役權,三個不同的租戶可以在該地役權上向我們租賃空間,則這將被算作三個 “租戶用地”,並且所有三個租戶場地都將位於具有相同地址的單一基礎設施位置。
(2) 假設租戶租賃的所有剩餘續訂選項均已行使。假設不行使續訂期權,截至2021年9月30日,我們的無線通信、數字基礎設施、戶外廣告、可再生能源發電和總投資組合的平均剩餘租賃期分別爲2.2年、8.6年、6.5年、16.1年和4.2年。
(3) 表示租用租戶站點的數量除以可用租戶站點的數量。
(4) 每個租戶場地的入住率和平均月有效租金僅按行業的總體投資組合顯示。
(5) 代表每月總收入,其中不包括高於和低於市場價格的租賃無形資產攤銷的影響,除以租賃租戶用地的數量。
(6) 代表截至2021年9月30日的三個月中,根據現有租戶租賃確認的GAAP租金收入。不包括應收賬款的利息收入。
(7) 爲了計算平均剩餘期限,收費簡單所有權和永久地役權被顯示爲99年期限。
(8) 反映了 “臨時租賃協議”,根據該協議,租戶租約的取消或不續簽使我們有權與業主簽訂新的地面租約(不超過整個財產利息期限)和替代租戶租約。因此,剩餘的租賃分配期等於或長於剩餘的租賃期限。還代表已使用 “春季租賃” 功能並在剩餘的租賃期限內被租賃所取代的房產。
(9) 不包括永久所有權,我們租戶用地的平均剩餘財產利息期限約爲58年。

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

Landamk 基礎設施合作伙伴 LP
運營資金(FFO)和調整後的運營資金(AFFO)的對賬
以千計,每單位數據除外
(未經審計)

    Three Months Ended September 30,     Nine Months Ended September 30,  
    2021     2020 (1)     2021     2020 (1)  
Net income   $ 2,174     $ 5,658     $ 13,571     $ 22,919  
Adjustments:                                
Depreciation and amortization expense     5,079       3,808       14,871       12,247  
Impairments     8       16       35       200  
(Gain) loss on sale of real property interests, net of income taxes     (79 )     215       (189 )     (15,508 )
Adjustments for investment in unconsolidated joint venture     705       742       3,730       1,825  
Distributions to preferred unitholders     (3,060 )     (3,055 )     (9,180 )     (9,152 )
Distributions to noncontrolling interests     (8 )     (8 )     (24 )     (24 )
FFO attributable to common unitholders   $ 4,819     $ 7,376     $ 22,814     $ 12,507  
Adjustments:                                
General and administrative expense reimbursement (2)     1,050       425       2,497       2,455  
Transaction-related expenses     3,295             3,421       432  
Unrealized (gain) loss on derivatives     (194 )     (154 )     (1,511 )     8,329  
Straight line rent adjustments     (192 )     7       (614 )     384  
Unit-based compensation                 120       120  
Amortization of deferred loan costs and discount on secured notes     659       640       1,907       1,845  
Amortization of above- and below-market rents, net     (238 )     (245 )     (708 )     (726 )
Deferred income tax benefit     (31 )     (152 )     (122 )     (460 )
Loss on early extinguishment of debt                       2,231  
Repayments of receivables     181       152       432       395  
Adjustments for investment in unconsolidated joint venture     47       26       127       103  
Foreign currency transaction gain           (86 )           (2,721 )
AFFO attributable to common unitholders   $ 9,396     $ 7,989     $ 28,363     $ 24,894  
FFO per common unit - diluted   $ 0.19     $ 0.29     $ 0.90     $ 0.49  
AFFO per common unit - diluted   $ 0.37     $ 0.31     $ 1.11     $ 0.98  
Weighted average common units outstanding - diluted     25,489       25,478       25,489       25,472  
    截至9月30日的三個月     截至9月30日的九個月  
    2021     2020 (1)     2021     2020 (1)  
淨收入   $ 2,174     $ 5,658     $ 13,571     $ 22,919  
調整:                                
折舊和攤銷費用     5,079       3,808       14,871       12,247  
損傷     8       16       35       200  
出售不動產權益(收益)虧損,扣除所得稅     (79) )     215       (189) )     (15,508) )
對未合併合資企業投資的調整     705       742       3,730       1,825  
向優先單位持有人分配     (3,060 )     (3,055) )     (9,180 )     (9,152 )
對非控股權益的分配     (8) )     (8) )     (24) )     (24) )
歸屬於普通單位持有人的FFO   $ 4,819     $ 7,376     $ 22,814     $ 12,507  
調整:                                
一般和管理費用報銷 (2)     1,050       425       2497       2,455  
與交易相關的費用     3,295             3,421       432  
衍生品未實現(收益)虧損     (194) )     (154) )     (1,511) )     8,329  
直線租金調整     (192 )     7       (614) )     384  
基於單位的薪酬                 120       120  
遞延貸款成本的攤銷和有擔保票據的折扣     659       640       1,907       1,845  
高於市場和低於市場的租金攤銷,淨額     (238) )     (245) )     (708) )     (726 )
遞延所得稅優惠     (31) )     (152) )     (122) )     (460) )
提前償還債務造成的損失                       2,231  
應收賬款的還款     181       152       432       395  
對未合併合資企業投資的調整     47       26       127       103  
外幣交易收益           (86) )           (2,721 )
歸屬於普通單位持有人的AFFO   $ 9,396     $ 7,989     $ 28,363     $ 24,894  
每個普通單位的 FFO-稀釋   $ 0.19     $ 0.29     $ 0.90     $ 0.49  
每個普通單位的 AFFO-已稀釋   $ 0.37     $ 0.31     $ 1.11     $ 0.98  
未償還的加權平均普通單位——攤薄     25,489       25,478       25,489       25,472  

____________________

__________________

(1) Amounts include the effects that are reported in discontinued operations.
(2) 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 exceeds $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.
(1) 金額包括已終止業務中報告的影響。
(2) 根據與Landmark達成的綜合協議,我們同意向Landmark償還與Landmark爲支持我們的業務而提供的某些一般和管理服務相關的費用,但季度上限爲本日曆季度收入的3%。該支出上限將持續到以下兩者中較早發生的日期:(i)我們在前連續四個財政季度的收入超過1.2億美元的日期;(ii)2021年11月19日。產生的一般和管理費用的全部金額將反映在我們的損益表中,如果此類一般和管理費用超過上限,則此類超出部分將由Landmark報銷,並作爲Landmark的資本出資而不是作爲一般和管理費用的扣減額反映在我們的財務報表中,否則將分配給我們,這些費用不包括在我們的一般和管理費用中。

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

Landamk 基礎設施合作伙伴 LP
息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤的核
以千計
(未經審計)

    Three Months Ended September 30,     Nine Months Ended September 30,  
    2021     2020 (1)     2021     2020 (1)  
Reconciliation of EBITDA and Adjusted EBITDA to Net Income                                
Net income   $ 2,174     $ 5,658     $ 13,571     $ 22,919  
Interest expense     4,962       4,068       14,830       13,400  
Depreciation and amortization expense     5,079       3,808       14,871       12,247  
Income tax expense     (80 )     (131 )     (80 )     (28 )
EBITDA   $ 12,135     $ 13,403     $ 43,192     $ 48,538  
Impairments     8       16       35       200  
Transaction-related     3,295             3,421       432  
Unrealized (gain) loss on derivatives     (194 )     (154 )     (1,511 )     8,329  
Loss on early extinguishment of debt                       2,231  
(Gain) loss on sale of real property interests     (79 )     215       (189 )     (15,508 )
Unit-based compensation                 120       120  
Straight line rent adjustments     (192 )     7       (614 )     384  
Amortization of above- and below-market rents, net     (238 )     (245 )     (708 )     (726 )
Repayments of investments in receivables     181       152       432       395  
Adjustments for investment in unconsolidated joint venture     1,397       1,430       5,801       3,920  
Foreign currency transaction gain           (86 )           (2,721 )
Deemed capital contribution to fund general and administrative expense reimbursement(2)     1,050       425       2,497       2,455  
Adjusted EBITDA   $ 17,363     $ 15,163     $ 52,476     $ 48,049  
Reconciliation of EBITDA and Adjusted EBITDA to Net Cash Provided by
Operating Activities
                               
Net cash provided by operating activities   $ 11,365     $ 11,886     $ 34,701     $ 31,982  
Unit-based compensation                 (120 )     (120 )
Unrealized gain (loss) on derivatives     194       154       1,511       (8,329 )
Loss on early extinguishment of debt                       (2,231 )
Depreciation and amortization expense     (5,079 )     (3,808 )     (14,871 )     (12,247 )
Amortization of above- and below-market rents, net     238       245       708       726  
Amortization of deferred loan costs and discount on secured notes     (659 )     (640 )     (1,907 )     (1,845 )
Impairments     (8 )     (16 )     (35 )     (200 )
Gain (loss) on sale of real property interests     79       (215 )     189       15,508  
Adjustment for uncollectible accounts           (45 )           (195 )
Equity income (loss) from unconsolidated joint venture     329       248       (761 )     1,085  
Distributions of earnings from unconsolidated joint venture     (1,184 )     (726 )     (1,663 )     (1,651 )
Foreign currency transaction gain           86             2,721  
Working capital changes     (3,101 )     (1,511 )     (4,181 )     (2,285 )
Net income   $ 2,174     $ 5,658     $ 13,571     $ 22,919  
Interest expense     4,962       4,068       14,830       13,400  
Depreciation and amortization expense     5,079       3,808       14,871       12,247  
Income tax benefit     (80 )     (131 )     (80 )     (28 )
EBITDA   $ 12,135     $ 13,403     $ 43,192     $ 48,538  
Less:                                
Gain on sale of real property interests     (79 )           (189 )     (15,508 )
Unrealized gain on derivatives     (194 )     (154 )     (1,511 )      
Straight line rent adjustment     (192 )           (614 )      
Amortization of above- and below-market rents, net     (238 )     (245 )     (708 )     (726 )
Foreign currency transaction gain           (86 )           (2,721 )
Add:                                
Impairments     8       16       35       200  
Transaction-related     3,295             3,421       432  
Unrealized loss on derivatives                       8,329  
Loss on early extinguishment of debt           215             2,231  
Unit-based compensation                 120       120  
Straight line rent adjustment           7             384  
Repayments of investments in receivables     181       152       432       395  
Adjustments for investment in unconsolidated joint venture     1,397       1,430       5,801       3,920  
Deemed capital contribution to fund general and administrative expense reimbursement (2)     1,050       425       2,497       2,455  
Adjusted EBITDA   $ 17,363     $ 15,163     $ 52,476     $ 48,049  
    截至9月30日的三個月     截至9月30日的九個月  
    2021     2020 (1)     2021     2020 (1)  
息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤與淨收益的對賬                                
淨收入   $ 2,174     $ 5,658     $ 13,571     $ 22,919  
利息支出     4,962       4,068       14,830       13,400  
折舊和攤銷費用     5,079       3,808       14,871       12,247  
所得稅支出     (80 )     (131) )     (80 )     (28) )
EBITDA   $ 12,135     $ 13,403     $ 43,192     $ 48,538  
損傷     8       16       35       200  
交易相關     3,295             3,421       432  
衍生品未實現(收益)虧損     (194) )     (154) )     (1,511) )     8,329  
提前償還債務造成的損失                       2,231  
出售不動產權益(收益)虧損     (79) )     215       (189) )     (15,508) )
基於單位的薪酬                 120       120  
直線租金調整     (192 )     7       (614) )     384  
高於市場和低於市場的租金攤銷,淨額     (238) )     (245) )     (708) )     (726 )
應收賬款投資的還款     181       152       432       395  
對未合併合資企業投資的調整     1,397       1,430       5,801       3,920  
外幣交易收益           (86) )           (2,721 )
被視爲資本出資,用於資助一般和管理費用報銷(2)     1,050       425       2497       2,455  
調整後 EBITDA   $ 17,363     $ 15,163     $ 52,476     $ 48,049  
息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤與由提供的淨現金的對賬
運營活動
                               
經營活動提供的淨現金   $ 11,365     $ 11,886     $ 34,701     $ 31,982  
基於單位的薪酬                 (120) )     (120) )
衍生品的未實現收益(虧損)     194       154       1,511       (8,329) )
提前償還債務造成的損失                       (2,231) )
折舊和攤銷費用     (5,079) )     (3,808) )     (14,871) )     (12,247) )
高於市場和低於市場的租金攤銷,淨額     238       245       708       726  
遞延貸款成本的攤銷和有擔保票據的折扣     (659) )     (640) )     (1,907) )     (1,845) )
損傷     (8) )     (16) )     (35) )     (200 )
出售不動產權益的收益(虧損)     79       (215 )     189       15,508  
無法收回賬戶的調整           (45) )           (195 )
未合併合資企業的股權收益(虧損)     329       248       (761) )     1,085  
未合併合資企業的收益分配     (1,184) )     (726 )     (1,663 )     (1,651) )
外幣交易收益           86             2,721  
營運資金變動     (3,101) )     (1,511) )     (4,181 )     (2,285) )
淨收入   $ 2,174     $ 5,658     $ 13,571     $ 22,919  
利息支出     4,962       4,068       14,830       13,400  
折舊和攤銷費用     5,079       3,808       14,871       12,247  
所得稅優惠     (80 )     (131) )     (80 )     (28) )
EBITDA   $ 12,135     $ 13,403     $ 43,192     $ 48,538  
減去:                                
出售不動產權益的收益     (79) )           (189) )     (15,508) )
衍生品的未實現收益     (194) )     (154) )     (1,511) )      
直線租金調整     (192 )           (614) )      
高於市場和低於市場的租金攤銷,淨額     (238) )     (245) )     (708) )     (726 )
外幣交易收益           (86) )           (2,721 )
添加:                                
損傷     8       16       35       200  
交易相關     3,295             3,421       432  
衍生品的未實現虧損                       8,329  
提前償還債務造成的損失           215             2,231  
基於單位的薪酬                 120       120  
直線租金調整           7             384  
應收賬款投資的還款     181       152       432       395  
對未合併合資企業投資的調整     1,397       1,430       5,801       3,920  
被視爲資本出資,用於資助一般和管理費用報銷 (2)     1,050       425       2497       2,455  
調整後 EBITDA   $ 17,363     $ 15,163     $ 52,476     $ 48,049  

____________________

__________________

(1) Amounts include the effects that are reported in discontinued operations.
(2) 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.
(1) 金額包括已終止業務中報告的影響。
(2) 根據與Landmark達成的綜合協議,我們同意向Landmark償還與Landmark爲支持我們的業務而提供的某些一般和管理服務相關的費用,但季度上限爲本日曆季度收入的3%。該支出上限將持續到以下兩者中較早發生的日期:(i)我們在前連續四個財政季度的收入超過1.2億美元的日期;(ii)2021年11月19日。產生的一般和管理費用的全部金額將反映在我們的損益表中,如果此類一般和管理費用超過上限,則此類超出部分將由Landmark報銷,並作爲Landmark的資本出資而不是作爲一般和管理費用的扣減額反映在我們的財務報表中,否則將分配給我們,這些費用不包括在我們的一般和管理費用中。

声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論