Quarterly
Annual
| Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flow from operating activities | ||||||||||||||||||||||||||||||||||||||
net income | -10,729,000 | 12,220,000 | 21,573,000 | 12,230,000 | 18,281,000 | 41,348,000 | -7,243,000 | -80,933,000 | 25,638,000 | -19,211,000 | 40,995,000 | -155,749,000 | 53,774,000 | 52,858,000 | 35,926,000 | 43,682,000 | 49,639,000 | -4,502,000 | -47,672,000 | 7,455,000 | -598,329,000 | -80,266,000 | -11,354,000 | -19,777,000 | 39,547,000 | 2,492,000 | 14,683,000 | 4,224,000 | -3,593,000 | 1,231,000 | 22,797,000 | 4,835,000 | -16,460,000 | -20,000,000 | -4,370,000 | -2,343,000 | -1,535,000 | 8,036,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 79,663,000 | 79,683,000 | 79,948,000 | 79,325,000 | 78,052,000 | 77,485,000 | 79,149,000 | 77,337,000 | 77,267,000 | 76,775,000 | 75,512,000 | 73,516,000 | 72,303,000 | 71,457,000 | 79,777,000 | 70,530,000 | 69,671,000 | 70,964,000 | 78,433,000 | 79,880,000 | 84,969,000 | 86,121,000 | 98,183,000 | 101,166,000 | 102,578,000 | 103,827,000 | 109,439,000 | 112,748,000 | 114,842,000 | 114,721,000 | 116,801,000 | 113,444,000 | 102,599,000 | 101,361,000 | 100,522,000 | 96,723,000 | 92,385,000 | 86,340,000 |
amortization of deferred financing costs and debt discount | 5,276,000 | 5,522,000 | 5,964,000 | 5,824,000 | 5,915,000 | 5,035,000 | 4,523,000 | 4,521,000 | 4,491,000 | 4,963,000 | 4,637,000 | 4,495,000 | 4,501,000 | 4,514,000 | 4,399,000 | 4,352,000 | 4,412,000 | 4,959,000 | 9,252,000 | 9,037,000 | 8,958,000 | 9,708,000 | 12,734,000 | 12,386,000 | 10,786,000 | 6,873,000 | 6,274,000 | 6,193,000 | 6,113,000 | 6,034,000 | ||||||||
loss on extinguishment of debt | 31,943,000 | 8,515,000 | 0 | 0 | 31,187,000 | |||||||||||||||||||||||||||||||||
interest rate cap amortization | 349,000 | 196,000 | 340,000 | 429,000 | 532,000 | 188,000 | ||||||||||||||||||||||||||||||||
deferred income taxes | -3,633,000 | -4,906,000 | -3,968,000 | -6,297,000 | -2,876,000 | -5,776,000 | -18,336,000 | -42,115,000 | -5,292,000 | -2,754,000 | -7,186,000 | -14,538,000 | -3,521,000 | -3,664,000 | -4,197,000 | -2,875,000 | 4,033,000 | -3,428,000 | -5,385,000 | 2,703,000 | -6,290,000 | -4,919,000 | -5,291,000 | -3,425,000 | -649,000 | -2,063,000 | -1,304,000 | -1,824,000 | -2,755,000 | -1,502,000 | -28,890,000 | -10,674,000 | -605,000 | -1,002,000 | -3,022,000 | 1,435,000 | -383,000 | -216,000 |
cash paid for interest rate cap | 0 | 0 | 0 | -2,200,000 | ||||||||||||||||||||||||||||||||||
straight-line revenues and amortization of below-market lease intangibles | -4,802,000 | -6,859,000 | -7,320,000 | -8,216,000 | -8,822,000 | -9,579,000 | -9,789,000 | -9,427,000 | -9,918,000 | -10,126,000 | -11,022,000 | |||||||||||||||||||||||||||
stock-based compensation | 3,584,000 | 3,761,000 | 3,388,000 | 3,375,000 | 3,397,000 | 3,348,000 | 3,083,000 | 3,148,000 | 3,130,000 | 3,130,000 | 3,087,000 | 3,151,000 | 3,201,000 | 3,312,000 | 2,884,000 | 4,166,000 | 3,462,000 | 3,335,000 | 3,275,000 | 3,341,000 | 4,110,000 | 2,995,000 | 2,878,000 | 2,845,000 | 3,197,000 | 1,888,000 | 2,006,000 | 1,963,000 | 1,885,000 | 2,210,000 | 2,092,000 | 1,968,000 | 2,021,000 | 1,632,000 | 1,368,000 | 1,331,000 | 1,217,000 | 930,000 |
(gain) loss on asset disposals | -95,000 | -313,000 | -331,000 | -70,000 | 19,000 | -14,000 | ||||||||||||||||||||||||||||||||
gain on sale of real estate | 46,000 | 0 | 0 | -18,999,000 | -740,000 | -89,000 | -94,000 | 0 | 0 | 459,000 | -22,908,000 | 0 | -205,000 | |||||||||||||||||||||||||
accretion of settlement obligation | 579,000 | 862,000 | 1,421,000 | 1,695,000 | 1,965,000 | 2,497,000 | 2,759,000 | 3,017,000 | 2,946,000 | 2,911,000 | 2,876,000 | 4,117,000 | 4,336,000 | 4,553,000 | ||||||||||||||||||||||||
other | 1,093,000 | 573,000 | 2,699,000 | 116,000 | -68,000 | 20,000 | 699,000 | 54,000 | 504,000 | -312,000 | -318,000 | 27,000 | -46,000 | -38,000 | 181,000 | 3,000 | -105,000 | -98,000 | -97,000 | -591,000 | -2,096,000 | 1,615,000 | 637,000 | 5,097,000 | 1,124,000 | 676,000 | 921,000 | 62,000 | 220,000 | 466,000 | 124,000 | 914,000 | 28,000 | 3,000 | -9,000 | |||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||
accounts receivable | 3,084,000 | 7,657,000 | 187,000 | 5,049,000 | -8,070,000 | -2,226,000 | 467,000 | -3,803,000 | 10,572,000 | -10,963,000 | -1,313,000 | 4,361,000 | -4,410,000 | -2,814,000 | 559,000 | 3,973,000 | 8,499,000 | 11,466,000 | -5,065,000 | 11,436,000 | 3,017,000 | 3,246,000 | 9,707,000 | -9,284,000 | -434,000 | 25,603,000 | -37,944,000 | 8,123,000 | -29,380,000 | 6,409,000 | -11,056,000 | -3,936,000 | 3,454,000 | 1,014,000 | 919,000 | -4,920,000 | -822,000 | 1,307,000 |
other assets | 2,823,000 | 6,182,000 | 3,858,000 | 4,839,000 | 6,125,000 | 1,139,000 | 5,265,000 | 9,563,000 | -5,586,000 | 6,553,000 | 7,392,000 | 7,197,000 | 402,000 | 157,000 | 14,311,000 | -39,169,000 | -8,611,000 | 47,630,000 | -28,472,000 | 12,616,000 | -202,000 | -8,083,000 | 5,737,000 | 17,409,000 | -11,875,000 | -974,000 | 6,654,000 | 611,000 | -889,000 | -4,621,000 | 2,747,000 | -1,636,000 | -1,045,000 | -1,626,000 | 3,586,000 | -2,847,000 | -1,852,000 | -252,000 |
accounts payable, accrued expenses and other liabilities | 65,793,000 | -104,526,000 | 77,827,000 | -92,247,000 | 73,315,000 | -86,543,000 | 54,249,000 | -121,720,000 | 81,499,000 | -68,605,000 | 44,787,000 | -81,414,000 | 60,778,000 | -54,920,000 | 26,436,000 | -45,628,000 | 87,101,000 | -40,110,000 | -5,685,000 | -8,004,000 | 6,848,000 | 44,691,000 | -59,811,000 | 33,498,000 | -31,545,000 | 54,598,000 | -24,872,000 | 39,531,000 | -13,360,000 | 39,919,000 | -40,424,000 | 38,563,000 | -26,441,000 | 34,153,000 | -24,759,000 | 27,883,000 | -26,441,000 | 26,123,000 |
net cash from operating activities | 174,928,000 | 8,567,000 | 185,615,000 | 6,742,000 | 168,148,000 | 6,190,000 | 162,554,000 | -9,256,000 | 185,269,000 | 14,562,000 | 175,008,000 | 50,499,000 | 171,387,000 | 63,221,000 | 145,804,000 | 34,876,000 | 191,813,000 | 126,664,000 | 44,418,000 | -113,466,000 | 94,009,000 | 132,272,000 | 55,186,000 | 311,432,000 | 61,462,000 | 188,902,000 | 72,883,000 | 168,962,000 | 74,107,000 | 156,866,000 | 67,506,000 | 141,352,000 | 68,200,000 | 128,202,000 | 75,437,000 | 116,740,000 | 62,110,000 | 121,701,000 |
cash flow from investing activities | ||||||||||||||||||||||||||||||||||||||
capital expenditures | -38,138,000 | -208,060,000 | -27,072,000 | -65,004,000 | -94,819,000 | -167,939,000 | -48,738,000 | -120,995,000 | -132,288,000 | -114,981,000 | -134,901,000 | -108,627,000 | -84,377,000 | -14,931,000 | -9,752,000 | -9,375,000 | -77,000 | |||||||||||||||||||||
free cash flows | 136,790,000 | -199,493,000 | 158,543,000 | -58,262,000 | 73,329,000 | -161,749,000 | 113,816,000 | -130,251,000 | 52,981,000 | -100,419,000 | 40,107,000 | -58,128,000 | 42,287,000 | 113,271,000 | 106,988,000 | 52,735,000 | 121,624,000 | |||||||||||||||||||||
proceeds from sale of other equipment | 205,000 | 406,000 | 93,000 | 94,000 | 341,000 | 1,565,000 | 412,000 | 562,000 | 607,000 | 1,477,000 | -93,000 | 52,000 | 379,000 | 344,000 | 744,000 | |||||||||||||||||||||||
proceeds from sale of real estate | 0 | 28,000 | 40,011,000 | |||||||||||||||||||||||||||||||||||
proceeds from sale of unconsolidated entity | 0 | 0 | 0 | 40,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||
net cash from investing activities | -37,933,000 | -207,654,000 | -25,001,000 | -64,911,000 | -94,697,000 | -87,587,000 | -119,053,000 | -131,726,000 | -114,374,000 | -133,334,000 | -107,929,000 | -56,407,000 | -94,349,000 | -109,501,000 | -97,332,000 | -30,011,000 | -84,377,000 | -103,340,000 | 13,620,000 | 166,207,000 | -75,093,000 | -93,547,000 | -394,070,000 | 26,504,000 | -83,668,000 | -180,136,000 | -135,786,000 | -112,516,000 | -52,105,000 | -62,216,000 | -833,927,000 | -36,769,000 | -86,496,000 | -26,489,000 | -183,157,000 | -324,272,000 | -1,313,000 | |
cash flow from financing activities | ||||||||||||||||||||||||||||||||||||||
repayment of debt | -500,000,000 | -400,000,000 | 0 | 0 | 0 | 0 | 0 | -2,263,662,000 | -600,000,000 | 0 | -608,819,000 | -1,051,181,000 | ||||||||||||||||||||||||||
proceeds from issuance of notes | 11,000,000 | 589,000,000 | 0 | 0 | 0 | 0 | 0 | 2,600,000,000 | 700,000,000 | 0 | 570,000,000 | 1,110,000,000 | 0 | 0 | 0 | 2,250,000,000 | 0 | 0 | 0 | 0 | 400,000,000 | 0 | ||||||||||||||||
dividends paid | -10,000 | 0 | -72,645,000 | -35,800,000 | -10,000 | -35,801,000 | -71,585,000 | -9,000 | -35,588,000 | -35,591,000 | -71,666,000 | -105,000 | -35,430,000 | -35,555,000 | -35,425,000 | -34,961,000 | -34,917,000 | -29,114,000 | -29,126,000 | -42,519,000 | -9,656,000 | -8,914,000 | -9,813,000 | -110,348,000 | -107,978,000 | -106,073,000 | -106,123,000 | -105,920,000 | -105,938,000 | -105,925,000 | -94,214,000 | -94,133,000 | -94,138,000 | -92,998,000 | -90,380,000 | -90,314,000 | ||
payments of settlement obligation | ||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility | 0 | 40,000,000 | 0 | 5,000,000 | 45,000,000 | 80,000,000 | 56,000,000 | 205,000,000 | 105,000,000 | 140,000,000 | 0 | 75,000,000 | 20,000,000 | 85,000,000 | 20,000,000 | 85,000,000 | 100,000,000 | 105,000,000 | 30,000,000 | 130,000,000 | 0 | 0 | 0 | 139,000,000 | 150,000,000 | 105,000,000 | 175,000,000 | 70,000,000 | 485,000,000 | 0 | 335,000,000 | 25,000,000 | 120,000,000 | 200,000,000 | ||||
payments under revolving credit facility | 0 | -40,000,000 | -5,000,000 | 0 | -118,000,000 | -215,000,000 | -119,000,000 | -20,000,000 | -94,000,000 | -253,000,000 | -87,000,000 | 0 | -45,000,000 | -60,000,000 | 0 | 0 | -165,000,000 | -55,000,000 | -50,000,000 | -128,319,000 | -260,000,000 | -196,700,000 | 0 | 0 | -173,981,000 | -30,000,000 | -50,000,000 | -40,000,000 | 0 | -50,000,000 | -365,000,000 | -75,000,000 | -100,000,000 | -25,000,000 | -320,000,000 | -42,064,000 | ||
proceeds from abs loan facility and notes | ||||||||||||||||||||||||||||||||||||||
finance lease payments | -1,288,000 | -648,000 | -632,000 | -755,000 | -569,000 | -696,000 | -661,000 | -802,000 | -347,000 | -452,000 | -306,000 | -286,000 | -321,000 | -280,000 | -274,000 | -352,000 | -683,000 | -710,000 | -812,000 | -911,000 | ||||||||||||||||||
payments for financing costs | -15,640,000 | -12,479,000 | 0 | 0 | -7,859,000 | -7,919,000 | 0 | 0 | -267,000 | -26,688,000 | -1,905,000 | -599,000 | -2,225,000 | -22,931,000 | -3,100,000 | 0 | 0 | -47,775,000 | 0 | -35,000 | -13,271,000 | -36,191,000 | ||||||||||||||||
costs related to the early repayment of debt | -27,232,000 | -3,750,000 | 0 | 0 | -44,303,000 | 0 | ||||||||||||||||||||||||||||||||
distributions paid to noncontrolling interests | 0 | -21,000 | -16,000 | |||||||||||||||||||||||||||||||||||
payment for noncontrolling interest | 1,000 | -80,000 | 0 | |||||||||||||||||||||||||||||||||||
employee stock purchase program | 0 | 278,000 | 330,000 | 0 | 326,000 | 416,000 | 0 | 314,000 | 325,000 | 0 | 264,000 | 353,000 | 31,000 | 288,000 | 0 | 0 | 306,000 | 400,000 | 1,000 | 446,000 | ||||||||||||||||||
payments related to tax withholding for stock-based compensation | -2,000 | -2,301,000 | -8,000 | -4,000 | -68,000 | -1,515,000 | -74,000 | -9,000 | -7,000 | -1,343,000 | -479,000 | 2,000 | -2,911,000 | -1,525,000 | -1,448,000 | -10,000 | ||||||||||||||||||||||
net cash from financing activities | 31,323,000 | 145,515,000 | -30,155,000 | -19,934,000 | 7,298,000 | 69,875,000 | -88,251,000 | 124,283,000 | -85,744,000 | 126,355,000 | -41,265,000 | 39,419,000 | -104,704,000 | 23,354,000 | -47,151,000 | 23,671,000 | -175,732,000 | 2,645,000 | -59,114,000 | 207,147,000 | -281,276,000 | -90,663,000 | -16,143,000 | -19,439,000 | 102,167,000 | -33,956,000 | 27,134,000 | 8,541,000 | 58,372,000 | -107,888,000 | 4,757,000 | -191,639,000 | 833,877,000 | -145,028,000 | 82,130,000 | 58,471,000 | 145,789,000 | -97,624,000 |
net increase in cash, restricted cash and cash equivalents | 80,749,000 | -11,522,000 | ||||||||||||||||||||||||||||||||||||
cash, restricted cash and cash equivalents at beginning of period | 0 | 183,847,000 | 0 | 0 | 0 | 62,264,000 | ||||||||||||||||||||||||||||||||
payments of settlement payable | -24,505,000 | -24,506,000 | -24,505,000 | -24,506,000 | -24,505,000 | -24,506,000 | -24,505,000 | -24,506,000 | -24,505,000 | |||||||||||||||||||||||||||||
proceeds from abs loan facility | 0 | 0 | 0 | 275,000,000 | ||||||||||||||||||||||||||||||||||
net decrease in cash, restricted cash and cash equivalents | -53,572,000 | |||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | ||||||||||||||||||||||||||||||||||||||
interest rate swap termination | 755,000 | 2,829,000 | 2,829,000 | 2,830,000 | 2,829,000 | 2,830,000 | 2,829,000 | 2,829,000 | 2,830,000 | 2,829,000 | 2,830,000 | 1,666,000 | ||||||||||||||||||||||||||
equity in earnings of unconsolidated entities | -672,000 | -670,000 | -659,000 | -661,000 | -675,000 | -672,000 | -480,000 | -544,000 | -553,000 | -604,000 | ||||||||||||||||||||||||||||
distributions of cumulative earnings from unconsolidated entities | 1,005,000 | 990,000 | 989,000 | 980,000 | 1,010,000 | 990,000 | 989,000 | 980,000 | 989,000 | 983,000 | 990,000 | 960,000 | 1,000,000 | |||||||||||||||||||||||||
cash paid for interest rate swap settlement | -822,000 | -3,245,000 | -3,202,000 | -3,144,000 | -3,192,000 | -3,181,000 | -3,121,000 | -2,989,000 | ||||||||||||||||||||||||||||||
straight-line rental revenues | -4,119,000 | -4,547,000 | -4,305,000 | -4,322,000 | ||||||||||||||||||||||||||||||||||
goodwill impairment | 50,998,000 | 24,500,000 | ||||||||||||||||||||||||||||||||||||
gain on sale of operations | 0 | 0 | ||||||||||||||||||||||||||||||||||||
gain on sale of unconsolidated entity | 0 | 0 | ||||||||||||||||||||||||||||||||||||
accretion of settlement payable | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of operations | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||
proceeds from sale of real estate, net of cash | 90,000 | 250,000 | 0 | 0 | -126,000 | 166,862,000 | 0 | 2,905,000 | ||||||||||||||||||||||||||||||
payments for capped call option | ||||||||||||||||||||||||||||||||||||||
payment for settlement of common stock warrant | 0 | 0 | 0 | -56,000 | ||||||||||||||||||||||||||||||||||
proceeds from termination of bond hedge option | ||||||||||||||||||||||||||||||||||||||
costs related to early repayment of debt | ||||||||||||||||||||||||||||||||||||||
distributions paid to noncontrolling interest | 0 | -16,000 | -16,000 | -31,000 | 0 | -661,000 | -519,000 | -520,000 | -520,000 | -520,000 | -520,000 | -762,000 | -173,000 | -187,000 | -207,000 | -2,479,000 | -2,479,000 | -2,480,000 | -2,479,000 | -2,479,000 | ||||||||||||||||||
payment for exchange of noncontrolling interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan | ||||||||||||||||||||||||||||||||||||||
cash, restricted cash and cash equivalents at end of period | 130,459,000 | -78,103,000 | 80,749,000 | 50,742,000 | ||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||
property and equipment acquired but not yet paid | 2,815,000 | 297,000 | -1,935,000 | 9,009,000 | -2,574,000 | -4,232,000 | 2,012,000 | -2,599,000 | 13,338,000 | -7,191,000 | 4,822,000 | -31,000 | 17,795,000 | -12,000 | -2,583,000 | 3,604,000 | 14,221,000 | 752,000 | 19,065,000 | 6,455,000 | -3,745,000 | -2,887,000 | 18,078,000 | 11,683,000 | 710,000 | -1,121,000 | 4,013,000 | 1,349,000 | 3,215,000 | |||||||||
tenant capital improvements | 99,495,000 | 69,543,000 | 27,967,000 | 66,082,000 | 15,849,000 | -554,000 | 34,850,000 | 46,720,000 | 38,669,000 | -1,984,000 | 34,207,000 | 43,901,000 | 62,888,000 | 519,000 | 36,444,000 | 51,486,000 | 29,651,000 | 29,579,000 | 31,846,000 | 44,838,000 | 47,352,000 | 61,671,000 | 52,513,000 | 79,961,000 | 33,824,000 | 44,772,000 | 41,597,000 | 38,244,000 | 32,359,000 | |||||||||
sale of unconsolidated entity | ||||||||||||||||||||||||||||||||||||||
gain on asset disposals | -2,000 | 66,000 | 228,000 | -422,000 | -4,000 | 316,000 | ||||||||||||||||||||||||||||||||
termination of bond hedge option | 0 | 0 | 59,000 | |||||||||||||||||||||||||||||||||||
gain on prepayment of settlement payable | ||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||
net cash from by investing activities | ||||||||||||||||||||||||||||||||||||||
payments of contingent consideration | 0 | 0 | 0 | -2,979,000 | 0 | -8,627,000 | 0 | -7,086,000 | 0 | -4,083,000 | -20,000,000 | -8,170,000 | 0 | -5,978,000 | 0 | -12,662,000 | 0 | -1,208,000 | 0 | -18,791,000 | ||||||||||||||||||
net increase in cash and cash equivalents | -32,201,000 | 26,543,000 | -18,011,000 | 10,276,000 | -7,774,000 | -10,848,000 | -38,785,000 | -13,930,000 | 44,932,000 | -118,036,000 | 107,301,000 | -21,060,000 | -33,484,000 | -54,504,000 | -102,077,000 | 194,710,000 | 66,658,000 | -80,467,000 | 865,370,000 | -103,028,000 | 130,992,000 | -8,051,000 | -116,527,000 | 22,842,000 | ||||||||||||||
proceeds from sale of real estate, net cash | ||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 19,599,000 | -2,864,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 43,803,000 | 0 | 0 | 0 | 58,903,000 | 0 | 0 | 0 | 77,534,000 | 0 | 0 | 0 | 142,813,000 | 0 | 0 | 0 | 38,026,000 | 0 | 0 | 0 | 59,765,000 | 0 | 0 | 0 | 171,754,000 | 0 | 0 | 0 | 142,498,000 | |||||||
cash and cash equivalents at end of period | -4,026,000 | -32,201,000 | 70,346,000 | 409,000 | -18,011,000 | 10,276,000 | 51,129,000 | -10,848,000 | -38,785,000 | -13,930,000 | 122,466,000 | -118,036,000 | 107,301,000 | -21,060,000 | 109,329,000 | -102,077,000 | 194,710,000 | 104,684,000 | -80,467,000 | 41,993,000 | 19,599,000 | 56,901,000 | 9,842,000 | -884,173,000 | 865,370,000 | 68,726,000 | 130,992,000 | -8,051,000 | -116,527,000 | 165,340,000 | ||||||||
(gain) loss on debt extinguishment | ||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | 0 | 0 | 0 | 21,000 | -923,000 | 1,946,000 | 4,645,000 | 1,495,000 | 67,000 | -2,999,000 | -22,275,000 | -3,256,000 | -3,034,000 | -199,000 | 3,376,000 | -3,864,000 | 1,645,000 | -3,933,000 | 2,114,000 | 10,910,000 | ||||||||||||||||||
settlement payable | -19,737,000 | -211,423,000 | ||||||||||||||||||||||||||||||||||||
asset acquisitions | ||||||||||||||||||||||||||||||||||||||
settlement common stock issuance | 0 | |||||||||||||||||||||||||||||||||||||
employee stock purchase plan | ||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash and cash equivalents | 0 | 0 | -197,000 | 154,000 | -348,000 | 276,000 | -364,000 | 263,000 | -205,000 | 41,000 | 62,000 | 294,000 | -86,000 | -105,000 | -154,000 | 78,000 | ||||||||||||||||||||||
receipt of equity method investment value in exchange for assets | ||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 5,911,000 | 0 | 5,404,000 | 37,965,000 | ||||||||||||||||||||||||||||||||||
payment of tender premium | -17,550,000 | |||||||||||||||||||||||||||||||||||||
loss on asset disposals | 663,000 | |||||||||||||||||||||||||||||||||||||
other capital expenditures | -94,728,000 | -109,845,000 | -98,076,000 | -80,115,000 | -58,942,000 | -75,093,000 | -84,384,000 | -101,020,000 | -79,458,000 | -133,641,000 | ||||||||||||||||||||||||||||
(gain) loss on sale of operations | ||||||||||||||||||||||||||||||||||||||
deferred revenue from prepaid rent - bluebird transaction | ||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -6,101,000 | -1,000 | 0 | -4,210,000 | 1,778,000 | -763,913,000 | 0 | 248,000 | 750,000 | -173,405,000 | ||||||||||||||||||||||||||||
principal payment on debt | -5,270,000 | -5,270,000 | -5,283,000 | -5,350,000 | -5,350,000 | -6,044,000 | ||||||||||||||||||||||||||||||||
common stock issuance, net of costs | 0 | 0 | 0 | 21,641,000 | 45,018,000 | 2,000 | -53,000 | 499,031,000 | -54,000 | 2,000 | -625,000 | |||||||||||||||||||||||||||
proceeds from sale of warrants | 0 | 0 | ||||||||||||||||||||||||||||||||||||
payment for bond hedge option | 0 | 0 | ||||||||||||||||||||||||||||||||||||
settlement of contingent consideration through non-cash consideration | 0 | 11,178,000 | ||||||||||||||||||||||||||||||||||||
straight-line revenues | -8,240,000 | -7,309,000 | -6,906,000 | -1,747,000 | 602,000 | 109,000 | -34,000 | -693,000 | -723,000 | -3,532,000 | -2,808,000 | -4,592,000 | -3,609,000 | -3,619,000 | -3,629,000 | |||||||||||||||||||||||
windstream asset acquisition | -280,000 | |||||||||||||||||||||||||||||||||||||
payment of settlement obligation | -24,505,000 | -24,506,000 | -24,505,000 | |||||||||||||||||||||||||||||||||||
equity in (earnings) loss of unconsolidated entities | -398,000 | -440,000 | ||||||||||||||||||||||||||||||||||||
loss on asset disposal | 134,000 | 313,000 | 811,000 | -1,251,000 | 1,923,000 | 1,685,000 | ||||||||||||||||||||||||||||||||
payments related to tax withholding for share-based compensation | -2,306,000 | |||||||||||||||||||||||||||||||||||||
write off of deferred financing costs and debt discount | 0 | 0 | 0 | 73,952,000 | ||||||||||||||||||||||||||||||||||
loss on sale of uniti fiber midwest operations | 0 | |||||||||||||||||||||||||||||||||||||
deferred revenue from prepaid rent - bluebird/uniti fiber midwest networks | ||||||||||||||||||||||||||||||||||||||
bluebird asset acquisition | -1,828,000 | |||||||||||||||||||||||||||||||||||||
proceeds from sale of uniti fiber midwest operations | 0 | |||||||||||||||||||||||||||||||||||||
nms asset acquisition | -64,622,000 | |||||||||||||||||||||||||||||||||||||
capital expenditures - other | -51,143,000 | -54,927,000 | -64,867,000 | |||||||||||||||||||||||||||||||||||
repayment of senior secured term loan b | 0 | 0 | 0 | -2,044,728,000 | ||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | ||||||||||||||||||||||||||||||||||||||
net share settlement | -135,000 | 88,000 | -677,000 | -373,000 | -2,000 | -67,000 | -186,000 | -1,579,000 | -30,000 | 0 | -917,000 | -658,000 | -84,000 | -58,000 | -4,000 | -1,690,000 | -236,000 | -68,000 | -789,000 | -1,266,000 | ||||||||||||||||||
settlement of convertible preferred stock, series a shares | ||||||||||||||||||||||||||||||||||||||
exchange of noncontrolling interest through non-cash consideration | ||||||||||||||||||||||||||||||||||||||
loss on derivative instruments | -2,635,000 | -1,982,000 | -269,000 | |||||||||||||||||||||||||||||||||||
principal payments on debt | -5,270,000 | -5,270,000 | -5,270,000 | -5,270,000 | -5,270,000 | -5,270,000 | ||||||||||||||||||||||||||||||||
capital lease payments | -1,026,000 | -1,283,000 | -890,000 | -1,006,000 | -2,127,000 | -1,081,000 | -1,839,000 | -899,000 | -889,000 | -1,003,000 | -673,000 | -672,000 | -604,000 | -476,000 | ||||||||||||||||||||||||
cash and cash equivalents, held for sale | -4,774,000 | |||||||||||||||||||||||||||||||||||||
acquisition of ground lease investments | -7,895,000 | -4,514,000 | -2,164,000 | -7,191,000 | ||||||||||||||||||||||||||||||||||
deferred revenue from prepaid rent - bluebird / uniti fiber midwest networks | ||||||||||||||||||||||||||||||||||||||
nms asset acquisitions | -2,145,000 | -192,000 | -962,000 | -633,000 | ||||||||||||||||||||||||||||||||||
deferred financing costs | -6,000 | -3,122,000 | -993,000 | -24,418,000 | -17,611,000 | 52,000 | ||||||||||||||||||||||||||||||||
acquisition of businesses through non-cash consideration | 0 | 0 | ||||||||||||||||||||||||||||||||||||
consideration paid to windstream services, llc | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of term loans | ||||||||||||||||||||||||||||||||||||||
cash in-lieu of fractional shares | ||||||||||||||||||||||||||||||||||||||
issuance of notes and other debt to windstream services, llc, net of deferred financing costs | ||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 2,889,000 | 2,588,000 | 2,487,000 | 2,183,000 | 1,959,000 | 1,863,000 | 1,818,000 | |||||||||||||||||||||||||||||||
amortization of debt discount | 3,221,000 | 3,128,000 | 2,778,000 | 2,215,000 | 2,038,000 | 1,980,000 | 1,946,000 | |||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||
cash paid for interest | 97,250,000 | 34,001,000 | 91,844,000 | 32,850,000 | ||||||||||||||||||||||||||||||||||
cash paid for income taxes | 481,000 | 695,000 | 1,684,000 | 143,000 | ||||||||||||||||||||||||||||||||||
acquisition of businesses through equity consideration | ||||||||||||||||||||||||||||||||||||||
changes in: | ||||||||||||||||||||||||||||||||||||||
acquisition of real estate | -1,347,000 | |||||||||||||||||||||||||||||||||||||
acquisition of business, to include cash acquired | 111,000 | |||||||||||||||||||||||||||||||||||||
accrual of dividends declared | 90,621,000 | |||||||||||||||||||||||||||||||||||||
acquisition of business through equity consideration | 974,000 | |||||||||||||||||||||||||||||||||||||
capital expenditures - real estate investments | ||||||||||||||||||||||||||||||||||||||
common stock issuance costs |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
