Free Trial

Uniti Group (UNIT) Financials

Uniti Group logo
$6.79 -0.22 (-3.14%)
As of 09:40 AM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Uniti Group

Annual Income Statements for Uniti Group

This table shows Uniti Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-5.50 -17 7.99 8.38 -707 123 -9.43 -83 91
Consolidated Net Income / (Loss)
-0.21 -8.83 17 11 -719 125 -8.12 -82 93
Net Income / (Loss) Continuing Operations
-0.21 -8.83 17 11 -719 125 -8.12 -82 93
Total Pre-Tax Income
0.31 -48 11 16 -734 118 -28 -153 76
Total Operating Income
276 258 331 406 -237 564 349 359 587
Total Gross Profit
770 916 1,018 1,058 1,067 1,101 1,129 1,150 1,167
Total Revenue
770 916 1,018 1,058 1,067 1,101 1,129 1,150 1,167
Operating Revenue
770 - - - 1,067 1,101 1,129 1,150 1,167
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
495 658 687 652 1,304 536 780 790 580
Selling, General & Admin Expense
35 72 85 103 105 101 101 103 105
Depreciation Expense
376 434 452 406 329 291 293 311 315
Other Operating Expenses / (Income)
83 151 150 172 149 173 146 173 160
Impairment Charge
- - 0.00 0.00 71 0.00 241 204 0.00
Other Special Charges / (Income)
- 0.00 0.00 -29 650 -29 -0.18 0.00 0.00
Total Other Income / (Expense), net
-275 -306 -320 -390 -497 -446 -377 -512 -511
Interest Expense
275 306 320 390 497 446 377 512 511
Income Tax Expense
0.52 -39 -5.42 4.66 -15 -4.92 -17 -68 -18
Other Gains / (Losses), net
- - - - 0.10 2.10 2.37 2.66 0.00
Preferred Stock Dividends Declared
3.73 5.60 5.60 1.65 0.01 0.01 0.02 0.02 0.02
Net Income / (Loss) Attributable to Noncontrolling Interest
1.56 2.12 2.95 0.88 -11 2.16 1.29 1.17 2.11
Basic Earnings per Share
($0.04) ($0.10) $0.05 $0.04 ($3.47) $0.53 ($0.04) ($0.35) $0.38
Weighted Average Basic Shares Outstanding
152.47M 168.69M 176.17M 187.36M 203.60M 232.89M 235.57M 236.40M 237.31M
Diluted Earnings per Share
($0.04) ($0.13) $0.04 $0.04 ($3.47) $0.51 ($0.04) ($0.35) $0.38
Weighted Average Diluted Shares Outstanding
152.47M 168.99M 177.07M 187.36M 203.60M 264.08M 235.57M 236.40M 237.31M
Weighted Average Basic & Diluted Shares Outstanding
155.79M 175.43M 183.10M 193.26M 232.90M 236.33M 237.25M 238.75M 244.23M
Cash Dividends to Common per Share
$2.40 $2.40 $2.40 $0.22 $0.60 $0.45 $0.75 $0.45 $0.45

Quarterly Income Statements for Uniti Group

This table shows Uniti Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
41 -19 25 -119 30 41 18 12 21 12 -11
Consolidated Net Income / (Loss)
41 -19 26 -119 31 41 18 12 22 12 -11
Net Income / (Loss) Continuing Operations
42 -19 26 -119 31 41 18 12 22 12 -11
Total Pre-Tax Income
33 -22 21 -176 24 36 16 6.30 18 7.70 -17
Total Operating Income
120 127 140 -55 148 159 143 137 148 146 144
Total Gross Profit
284 290 284 291 286 286 295 292 293 294 301
Total Revenue
284 290 284 291 286 286 295 292 293 294 301
Operating Revenue
- 290 284 291 286 286 295 292 293 294 301
Total Cost of Revenue
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
164 163 143 346 138 127 152 155 146 148 157
Selling, General & Admin Expense
25 28 23 25 25 28 26 27 24 28 28
Depreciation Expense
76 77 77 77 79 77 78 79 80 80 80
Other Operating Expenses / (Income)
39 58 43 39 34 22 48 49 22 40 49
Total Other Income / (Expense), net
-88 -149 -120 -121 -123 -123 -127 -131 -130 -138 -161
Interest Expense
87 149 120 121 123 123 127 131 130 138 161
Income Tax Expense
-7.18 -2.41 -4.36 -56 -5.58 -5.36 -2.57 -5.94 -3.69 -4.52 -6.18
Preferred Stock Dividends Declared
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Net Income / (Loss) Attributable to Noncontrolling Interest
0.26 0.24 0.33 0.27 0.33 0.46 0.73 0.34 0.59 0.34 0.00
Basic Earnings per Share
$0.17 ($0.08) $0.11 ($0.50) $0.12 $0.17 $0.07 $0.05 $0.09 $0.05 ($0.04)
Weighted Average Basic Shares Outstanding
235.57M 236.09M 236.43M 236.53M 236.40M 236.90M 237.35M 237.48M 237.31M 238.06M 238.57M
Diluted Earnings per Share
$0.20 ($0.08) $0.11 ($0.50) $0.12 $0.16 $0.07 $0.05 $0.10 $0.05 ($0.04)
Weighted Average Diluted Shares Outstanding
235.57M 236.09M 236.43M 236.53M 236.40M 292.41M 237.35M 237.48M 237.31M 238.06M 238.57M
Weighted Average Basic & Diluted Shares Outstanding
237.25M 238.58M 238.69M 238.67M 238.75M 240.26M 244.15M 244.11M 244.23M 245.45M 246.19M

Annual Cash Flow Statements for Uniti Group

This table details how cash moves in and out of Uniti Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
29 -112 -22 105 -65 -19 -15 18 122
Net Cash From Operating Activities
376 405 473 617 157 499 460 353 367
Net Cash From Continuing Operating Activities
376 405 473 617 157 499 460 353 367
Net Income / (Loss) Continuing Operations
-0.21 -8.83 17 11 -719 125 -8.12 -82 93
Consolidated Net Income / (Loss)
-0.21 -8.83 17 11 -719 125 -8.12 -82 93
Depreciation Expense
376 434 452 406 329 291 293 311 315
Amortization Expense
16 23 25 43 37 18 18 18 23
Non-Cash Adjustments To Reconcile Net Income
-12 -6.55 16 -9.70 71 5.36 206 217 -29
Changes in Operating Assets and Liabilities, net
-4.26 -37 -36 167 438 60 -49 -111 -36
Net Cash From Investing Activities
-535 -1,019 -481 -545 1.39 -321 -392 -411 -272
Net Cash From Continuing Investing Activities
-535 -1,019 -481 -545 1.39 -321 -392 -411 -272
Purchase of Property, Plant & Equipment
-35 -166 -424 -350 -317 -386 -428 -417 -355
Sale of Property, Plant & Equipment
- 0.00 0.00 130 0.00 2.52 1.82 3.15 2.40
Divestitures
- - - - 0.00 0.00 33 0.00 40
Other Investing Activities, net
-12 -22 0.00 6.40 392 62 1.21 2.55 40
Net Cash From Financing Activities
189 502 -14 33 -224 -197 -83 77 27
Net Cash From Continuing Financing Activities
189 502 -14 33 -224 -197 -83 77 27
Repayment of Debt
-685 -615 -161 -275 -2,731 -2,544 -396 -2,821 -477
Repurchase of Common Equity
- - - - 0.00 0.00 -0.52 -0.06 0.00
Payment of Dividends
-368 -403 -436 -142 -138 -143 -148 -107 -109
Issuance of Debt
1,190 1,046 500 484 2,420 2,690 487 3,106 714
Issuance of Common Equity
54 499 0.00 52 245 0.67 0.59 0.73 0.66
Other Financing Activities, net
-2.36 -25 83 -87 -21 -200 -26 -102 -102

Quarterly Cash Flow Statements for Uniti Group

This table details how cash moves in and out of Uniti Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
0.41 27 -32 -4.03 28 -12 81 -78 130 -54 168
Net Cash From Operating Activities
175 15 185 -9.26 163 6.19 168 6.74 186 8.57 175
Net Cash From Continuing Operating Activities
175 15 185 -9.26 163 6.19 168 6.74 186 8.57 175
Net Income / (Loss) Continuing Operations
41 -19 26 -119 31 41 18 12 22 12 -11
Consolidated Net Income / (Loss)
41 -19 26 -119 31 41 18 12 22 12 -11
Depreciation Expense
76 77 77 77 79 77 78 79 80 80 80
Amortization Expense
36 -4.46 -5.30 -5.06 33 -3.79 -2.30 -1.50 30 -1.34 1.02
Non-Cash Adjustments To Reconcile Net Income
-21 37 6.47 208 -35 -15 5.62 5.34 -24 14 37
Changes in Operating Assets and Liabilities, net
44 -76 81 -171 55 -93 68 -89 78 -96 68
Net Cash From Investing Activities
-133 -114 -132 -119 -46 -88 -95 -65 -25 -208 -38
Net Cash From Continuing Investing Activities
-133 -114 -132 -119 -46 -88 -95 -65 -25 -208 -38
Purchase of Property, Plant & Equipment
-135 -115 -132 -121 -49 -168 -95 -65 -27 -208 -38
Sale of Property, Plant & Equipment
1.48 0.61 0.56 0.41 1.57 0.34 0.09 0.09 1.87 0.41 0.21
Net Cash From Financing Activities
-41 126 -86 124 -88 70 7.30 -20 -30 146 31
Net Cash From Continuing Financing Activities
-41 126 -86 124 -88 70 7.30 -20 -30 146 31
Repayment of Debt
-291 -2,588 -94 -20 -119 -223 -249 - -5.00 -456 -543
Payment of Dividends
-36 -0.01 -72 -36 -0.01 -36 -73 - -0.01 -0.08 -0.01
Issuance of Debt
307 2,740 105 205 56 355 354 5.00 - 629 600
Other Financing Activities, net
-21 -26 -25 -25 -25 -27 -25 -25 -25 -27 -26

Annual Balance Sheets for Uniti Group

This table presents Uniti Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
2,572 2,543 3,319 4,330 4,593 5,017 4,732 4,809 4,851 5,025 5,282
Total Current Assets
0.00 156 216 157 235 223 140 97 86 137 235
Cash & Equivalents
- 142 172 60 38 143 78 59 44 62 156
Restricted Cash
- - - - - - - - - 0.00 28
Accounts Receivable
- 14 44 91 166 80 63 38 43 46 51
Plant, Property, & Equipment, net
2,572 2,375 2,670 3,054 3,209 3,410 3,273 0.00 0.00 3,982 4,210
Total Noncurrent Assets
0.00 12 433 1,119 1,149 1,384 1,318 4,712 4,765 906 837
Noncurrent Note & Lease Receivables
- - - - - - - - 89 125 127
Goodwill
- 0.00 262 674 692 691 602 602 361 157 157
Intangible Assets
- 11 161 429 433 532 391 365 335 305 275
Noncurrent Deferred & Refundable Income Taxes
- - - - - - 0.00 12 41 109 128
Other Noncurrent Operating Assets
- 0.97 9.67 16 24 162 259 3,669 3,901 209 150
Total Liabilities & Shareholders' Equity
2,572 2,543 3,319 4,330 4,593 5,017 4,732 4,809 4,851 5,025 5,282
Total Liabilities
0.00 3,710 4,641 5,454 6,000 6,500 6,804 6,923 7,122 7,509 7,734
Total Current Liabilities
0.00 199 431 859 1,046 1,394 1,296 1,332 1,434 1,563 1,635
Accounts Payable
- 10 41 78 94 227 146 87 122 119 90
Dividends Payable
- 91 95 110 114 43 37 1.26 0.00 36 0.67
Current Deferred Revenue
- 68 261 538 726 1,071 995 1,134 1,190 1,274 1,401
Other Current Nonoperating Liabilities
- 24 28 29 28 0.00 95 110 - 134 144
Total Noncurrent Liabilities
0.00 3,511 4,210 4,595 4,954 5,054 5,508 5,591 5,689 5,946 6,099
Long-Term Debt
- 3,505 4,028 4,483 4,846 5,018 4,817 5,091 5,189 5,524 5,784
Other Noncurrent Operating Liabilities
- 0.00 99 - - 12 625 500 434 422 315
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,572 -1,167 -1,402 -1,207 -1,493 -1,483 -2,072 -2,114 -2,271 -2,484 -2,452
Total Preferred & Common Equity
2,572 -1,167 -1,402 -1,309 -1,586 -1,567 -2,142 -2,128 -2,274 -2,486 -2,452
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.13 0.13 0.25 0.25 0.25
Total Common Equity
2,572 -1,167 -1,402 -1,309 -1,586 -1,567 -2,142 -2,128 -2,274 -2,486 -2,452
Common Stock
- 1.41 141 644 758 951 1,209 1,215 1,210 1,222 1,236
Accumulated Other Comprehensive Income / (Loss)
- -5.43 -6.37 7.82 30 -23 -20 -9.16 - 0.00 -0.63
Other Equity Adjustments
2,572 - - - - -2,495 -3,330 -3,333 -3,484 -3,708 -3,688
Noncontrolling Interest
- - 0.00 101 92 84 69 14 2.12 2.02 0.28

Quarterly Balance Sheets for Uniti Group

This table presents Uniti Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2022 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 6/30/2022 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
4,955 4,811 4,988 5,035 4,981 4,985 5,119 5,099 5,292 5,544
Total Current Assets
107 147 124 81 81 99 190 105 174 339
Cash & Equivalents
61 43 70 38 34 43 119 34 92 241
Restricted Cash
- - - - - 7.68 13 19 38 58
Accounts Receivable
46 103 54 43 47 49 57 52 44 41
Plant, Property, & Equipment, net
3,616 3,694 0.00 0.00 3,962 4,042 4,093 4,157 4,282 4,367
Total Noncurrent Assets
1,233 971 4,864 4,953 938 843 837 837 836 837
Noncurrent Note & Lease Receivables
82 86 - 124 - - - - 126 128
Goodwill
602 386 361 361 208 157 157 157 157 157
Intangible Assets
350 342 327 320 313 298 290 283 268 261
Noncurrent Deferred & Refundable Income Taxes
19 33 43 49 91 115 118 124 133 137
Other Noncurrent Operating Assets
141 84 4,094 4,061 289 273 271 273 151 155
Total Liabilities & Shareholders' Equity
4,955 4,811 4,988 5,035 4,981 4,985 5,119 5,099 5,292 5,544
Total Liabilities
7,030 7,071 7,312 7,366 7,426 7,462 7,612 7,575 7,730 7,988
Total Current Liabilities
1,433 1,393 1,461 1,506 1,399 1,547 1,473 1,452 1,471 1,652
Accounts Payable
131 137 126 135 134 90 87 96 80 88
Dividends Payable
0.75 0.66 36 0.07 0.07 37 1.13 0.00 0.28 0.00
Current Deferred Revenue
1,170 1,197 1,226 1,214 1,214 1,227 1,242 1,300 1,334 1,431
Other Current Nonoperating Liabilities
131 - 73 157 51 52 142 57 57 133
Total Noncurrent Liabilities
5,598 5,678 5,852 5,860 6,027 5,915 6,139 6,123 6,258 6,335
Long-Term Debt
5,100 5,179 5,377 5,393 5,582 5,661 5,772 5,783 5,970 6,065
Other Noncurrent Operating Liabilities
498 434 474 468 445 254 367 340 288 271
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-2,075 -2,260 -2,324 -2,331 -2,444 -2,477 -2,492 -2,476 -2,437 -2,444
Total Preferred & Common Equity
-2,078 -2,262 -2,327 -2,334 -2,447 -2,480 -2,493 -2,477 -2,438 -2,444
Preferred Stock
0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25
Total Common Equity
-2,078 -2,263 -2,327 -2,334 -2,447 -2,480 -2,493 -2,477 -2,438 -2,444
Common Stock
1,224 1,228 1,212 1,215 1,219 1,224 1,229 1,232 1,238 1,242
Accumulated Other Comprehensive Income / (Loss)
-3.52 -0.69 - - - -0.17 0.14 -0.82 -0.52 -0.17
Other Equity Adjustments
-3,298 -3,490 -3,539 -3,549 -3,666 -3,704 -3,722 -3,709 -3,675 -3,686
Noncontrolling Interest
- - 2.10 2.09 2.04 2.02 0.72 0.72 0.00 0.00

Annual Metrics And Ratios for Uniti Group

This table displays calculated financial ratios and metrics derived from Uniti Group's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 18.90% 11.09% 3.93% 0.89% 3.14% 2.57% 1.86% 1.49%
EBITDA Growth
0.00% 7.18% 12.78% 5.84% -84.85% 574.86% -24.42% 4.33% 34.32%
EBIT Growth
0.00% -6.30% 28.03% 22.67% -158.42% 338.00% -38.13% 3.01% 63.37%
NOPAT Growth
0.00% 194.36% 172.02% -42.22% -158.37% 454.20% -58.43% 3.01% 187.37%
Net Income Growth
0.00% -4,064.15% 287.42% -34.07% -6,689.77% 117.35% -106.51% -906.51% 214.29%
EPS Growth
0.00% -225.00% 130.77% 0.00% -8,775.00% 114.70% -107.84% -775.00% 208.57%
Operating Cash Flow Growth
0.00% 7.79% 16.67% 30.49% -74.52% 217.46% -7.82% -23.25% 3.84%
Free Cash Flow Firm Growth
0.00% 0.00% 164.36% 1.99% 35.17% -22.95% -25.22% -98.13% 9,929.84%
Invested Capital Growth
0.00% 28.85% 3.00% -3.08% -20.06% 6.32% -2.13% 8.47% 4.61%
Revenue Q/Q Growth
0.00% 4.50% 2.46% -0.21% 0.64% 1.64% -0.81% 0.17% 0.66%
EBITDA Q/Q Growth
0.00% 3.40% 2.27% -1.73% -30.44% 17.30% -5.49% 4.38% -0.24%
EBIT Q/Q Growth
0.00% 2.24% 8.17% -2.46% -16.40% 24.18% -10.95% 8.33% 0.00%
NOPAT Q/Q Growth
0.00% 2.24% 129.84% -13.29% -16.40% 5.35% -10.95% 8.33% -0.36%
Net Income Q/Q Growth
0.00% 75.47% -32.90% -70.48% -5.32% 203.17% 38.43% -14.38% -8.92%
EPS Q/Q Growth
0.00% 58.06% -63.64% -77.78% 0.86% 64.52% 50.00% -29.63% -5.00%
Operating Cash Flow Q/Q Growth
0.00% -1.92% 1.15% -2.79% -6.41% 25.49% 6.78% -3.41% 6.71%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 320.68% 9.61% -13.53% -20.17% 80.92% -67.49% 8.47%
Invested Capital Q/Q Growth
0.00% 2.00% 1.45% -0.76% 1.21% 5.97% -0.02% 0.99% -0.51%
Profitability Metrics
- - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
86.66% 78.12% 79.31% 80.77% 12.12% 79.33% 58.46% 59.88% 79.25%
Operating Margin
35.79% 28.20% 32.50% 38.36% -22.21% 51.25% 30.91% 31.26% 50.32%
EBIT Margin
35.79% 28.20% 32.50% 38.36% -22.21% 51.25% 30.91% 31.26% 50.32%
Profit (Net Income) Margin
-0.03% -0.96% 1.63% 1.03% -67.37% 11.34% -0.72% -7.11% 8.01%
Tax Burden Percent
-69.51% 18.52% 148.73% 70.05% 97.92% 105.96% 29.16% 53.47% 123.14%
Interest Burden Percent
0.11% -18.46% 3.36% 3.84% 309.77% 20.87% -7.98% -42.53% 12.92%
Effective Tax Rate
169.51% 0.00% -48.73% 29.95% 0.00% -4.18% 0.00% 0.00% -23.14%
Return on Invested Capital (ROIC)
-7.07% 5.83% 13.87% 8.02% -5.29% 20.43% 8.33% 8.32% 22.46%
ROIC Less NNEP Spread (ROIC-NNEP)
-2.32% 1.44% 3.99% 2.54% -16.53% 11.11% 3.40% 2.15% 11.39%
Return on Net Nonoperating Assets (RNNOA)
7.08% -5.11% -15.18% -8.78% 45.72% -26.39% -7.96% -4.88% -26.24%
Return on Equity (ROE)
0.02% 0.72% -1.31% -0.75% 40.43% -5.96% 0.37% 3.44% -3.79%
Cash Return on Invested Capital (CROIC)
0.00% -19.39% 10.92% 11.14% 17.01% 14.30% 10.48% 0.19% 17.95%
Operating Return on Assets (OROA)
9.41% 6.75% 7.41% 8.44% -4.86% 11.82% 7.22% 7.28% 11.39%
Return on Assets (ROA)
-0.01% -0.23% 0.37% 0.23% -14.75% 2.61% -0.17% -1.66% 1.81%
Return on Common Equity (ROCE)
0.02% 0.80% -1.50% -0.82% 42.17% -6.08% 0.37% 3.44% -3.79%
Return on Equity Simple (ROE_SIMPLE)
0.02% 0.67% -1.04% -0.70% 33.56% -5.86% 0.36% 3.29% -3.81%
Net Operating Profit after Tax (NOPAT)
-192 181 492 284 -166 588 244 252 723
NOPAT Margin
-24.87% 19.74% 48.34% 26.87% -15.55% 53.39% 21.64% 21.88% 61.97%
Net Nonoperating Expense Percent (NNEP)
-4.75% 4.38% 9.88% 5.48% 11.25% 9.31% 4.92% 6.17% 11.07%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 8.19% 8.28% 21.70%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
4.60% 7.86% 8.37% 9.73% 9.84% 9.19% 8.95% 8.93% 9.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
64.21% 71.80% 67.50% 61.64% 122.21% 48.75% 69.09% 68.74% 49.68%
Earnings before Interest and Taxes (EBIT)
276 258 331 406 -237 564 349 359 587
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
668 716 807 854 129 873 660 688 925
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.56 1.91 1.76 1.01 1.85 2.29 0.95 1.11 1.15
Price to Earnings (P/E)
0.00 0.00 224.38 127.12 0.00 20.53 0.00 0.00 14.70
Dividend Yield
18.98% 24.01% 23.96% 6.71% 9.67% 5.63% 13.33% 11.19% 10.91%
Earnings Yield
0.00% 0.00% 0.45% 0.79% 0.00% 4.87% 0.00% 0.00% 6.80%
Enterprise Value to Invested Capital (EV/IC)
2.20 1.84 1.90 1.73 2.41 2.53 2.15 2.14 2.11
Enterprise Value to Revenue (EV/Rev)
7.74 7.01 6.72 5.70 6.29 6.81 5.53 5.86 5.95
Enterprise Value to EBITDA (EV/EBITDA)
8.93 8.97 8.47 7.05 51.91 8.59 9.46 9.79 7.51
Enterprise Value to EBIT (EV/EBIT)
21.62 24.85 20.67 14.85 0.00 13.29 17.89 18.76 11.82
Enterprise Value to NOPAT (EV/NOPAT)
0.00 35.49 13.90 21.20 0.00 12.76 25.56 26.80 9.60
Enterprise Value to Operating Cash Flow (EV/OCF)
15.85 15.84 14.46 9.76 42.72 15.02 13.57 19.10 18.93
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 17.66 15.26 12.58 18.23 20.30 1,170.16 12.01
Leverage & Solvency
- - - - - - - - -
Debt to Equity
-3.09 -4.04 -3.48 -3.38 -2.32 -2.41 -2.31 -2.22 -2.36
Long-Term Debt to Equity
-3.09 -4.04 -3.48 -3.38 -2.32 -2.41 -2.31 -2.22 -2.36
Financial Leverage
-3.05 -3.54 -3.80 -3.45 -2.77 -2.37 -2.34 -2.27 -2.30
Leverage Ratio
-2.36 -3.13 -3.53 -3.33 -2.74 -2.28 -2.20 -2.08 -2.09
Compound Leverage Factor
0.00 0.58 -0.12 -0.13 -8.49 -0.48 0.18 0.88 -0.27
Debt to Total Capital
147.88% 132.90% 140.25% 141.96% 175.52% 171.01% 176.11% 181.73% 173.59%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
147.88% 132.90% 140.25% 141.96% 175.52% 171.01% 176.11% 181.73% 173.59%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.01% 0.01%
Noncontrolling Interests to Total Capital
2.92% 5.41% 5.12% 2.37% 2.52% 0.47% 0.07% 0.07% 0.01%
Common Equity to Total Capital
-50.80% -38.31% -45.37% -44.33% -78.04% -71.48% -76.19% -81.80% -73.61%
Debt to EBITDA
6.11 6.34 6.07 5.87 37.23 5.83 7.96 8.02 6.25
Net Debt to EBITDA
5.86 6.26 6.03 5.71 36.12 5.69 7.84 7.93 6.06
Long-Term Debt to EBITDA
6.11 6.34 6.07 5.87 37.23 5.83 7.96 8.02 6.25
Debt to NOPAT
-21.31 25.10 9.96 17.66 -29.03 8.66 21.51 21.95 8.00
Net Debt to NOPAT
-20.41 24.77 9.89 17.15 -28.17 8.45 21.18 21.70 7.74
Long-Term Debt to NOPAT
-21.31 25.10 9.96 17.66 -29.03 8.66 21.51 21.95 8.00
Altman Z-Score
0.03 -0.23 -0.30 0.30 -0.06 0.53 0.23 0.23 0.37
Noncontrolling Interest Sharing Ratio
-3.24% -10.86% -14.38% -9.09% -4.30% -1.99% -0.37% -0.10% -0.06%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.50 0.18 0.22 0.16 0.11 0.07 0.06 0.09 0.14
Quick Ratio
0.50 0.18 0.20 0.16 0.11 0.07 0.06 0.07 0.13
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -602 387 395 534 411 308 5.76 578
Operating Cash Flow to CapEx
1,077.33% 244.09% 111.63% 280.38% 49.59% 130.21% 108.07% 85.33% 104.05%
Free Cash Flow to Firm to Interest Expense
0.00 -1.97 1.21 1.01 1.07 0.92 0.82 0.01 1.13
Operating Cash Flow to Interest Expense
1.37 1.32 1.48 1.58 0.32 1.12 1.22 0.69 0.72
Operating Cash Flow Less CapEx to Interest Expense
1.24 0.78 0.15 1.02 -0.32 0.26 0.09 -0.12 0.03
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.26 0.24 0.23 0.22 0.22 0.23 0.23 0.23 0.23
Accounts Receivable Turnover
26.45 13.56 7.93 8.60 14.93 21.71 27.84 25.84 23.87
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.31 0.32 0.33 0.32 0.32 0.00 0.00 0.00 0.28
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
13.80 26.91 46.01 42.43 24.45 16.82 13.11 14.12 15.29
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
13.80 26.91 46.01 42.43 24.45 16.82 13.11 14.12 15.29
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
2,712 3,494 3,599 3,488 2,788 2,965 2,902 3,147 3,292
Invested Capital Turnover
0.28 0.30 0.29 0.30 0.34 0.38 0.38 0.38 0.36
Increase / (Decrease) in Invested Capital
0.00 782 105 -111 -700 176 -63 246 145
Enterprise Value (EV)
5,961 6,418 6,835 6,024 6,716 7,498 6,243 6,743 6,943
Market Capitalization
1,970 1,754 1,793 1,066 1,974 2,517 1,068 1,280 1,343
Book Value per Share
($9.00) ($7.46) ($8.86) ($8.11) ($9.20) ($9.01) ($9.59) ($10.42) ($10.05)
Tangible Book Value per Share
($11.72) ($13.74) ($15.15) ($14.43) ($13.47) ($13.11) ($12.52) ($12.36) ($11.82)
Total Capital
2,761 3,415 3,495 3,535 2,744 2,977 2,984 3,039 3,332
Total Debt
4,083 4,539 4,902 5,018 4,817 5,091 5,255 5,524 5,784
Total Long-Term Debt
4,083 4,539 4,902 5,018 4,817 5,091 5,255 5,524 5,784
Net Debt
3,911 4,479 4,863 4,875 4,673 4,967 5,173 5,461 5,600
Capital Expenditures (CapEx)
35 166 424 220 317 383 426 414 352
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-387 -762 -849 -1,314 -1,233 -1,294 -1,391 -1,488 -1,584
Debt-free Net Working Capital (DFNWC)
-215 -702 -811 -1,171 -1,156 -1,235 -1,347 -1,426 -1,400
Net Working Capital (NWC)
-215 -702 -811 -1,171 -1,156 -1,235 -1,347 -1,426 -1,400
Net Nonoperating Expense (NNE)
-191 190 475 273 553 463 252 333 630
Net Nonoperating Obligations (NNO)
4,033 4,618 5,005 4,971 4,861 5,079 5,173 5,631 5,744
Total Depreciation and Amortization (D&A)
392 457 476 449 366 309 311 329 338
Debt-free, Cash-free Net Working Capital to Revenue
-50.17% -83.15% -83.41% -124.20% -115.58% -117.56% -123.22% -129.40% -135.72%
Debt-free Net Working Capital to Revenue
-27.88% -76.63% -79.67% -110.69% -108.31% -112.21% -119.34% -123.99% -119.96%
Net Working Capital to Revenue
-27.88% -76.63% -79.67% -110.69% -108.31% -112.21% -119.34% -123.99% -119.96%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
($0.04) ($0.10) $0.05 $0.04 ($3.47) $0.53 ($0.04) ($0.35) $0.38
Adjusted Weighted Average Basic Shares Outstanding
152.47M 168.69M 176.17M 187.36M 203.60M 232.89M 235.57M 236.40M 237.31M
Adjusted Diluted Earnings per Share
($0.04) ($0.13) $0.04 $0.04 ($3.47) $0.51 ($0.04) ($0.35) $0.38
Adjusted Weighted Average Diluted Shares Outstanding
152.47M 168.99M 177.07M 187.36M 203.60M 264.08M 235.57M 236.40M 237.31M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
155.79M 175.43M 183.10M 193.26M 232.90M 236.33M 237.25M 238.75M 244.23M
Normalized Net Operating Profit after Tax (NOPAT)
193 181 232 264 339 375 413 394 411
Normalized NOPAT Margin
25.05% 19.74% 22.75% 24.95% 31.75% 34.06% 36.54% 34.30% 35.23%
Pre Tax Income Margin
0.04% -5.20% 1.09% 1.47% -68.80% 10.70% -2.47% -13.30% 6.50%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
1.00 0.84 1.03 1.04 -0.48 1.26 0.93 0.70 1.15
NOPAT to Interest Expense
-0.70 0.59 1.54 0.73 -0.33 1.32 0.65 0.49 1.41
EBIT Less CapEx to Interest Expense
0.87 0.30 -0.29 0.48 -1.11 0.40 -0.20 -0.11 0.46
NOPAT Less CapEx to Interest Expense
-0.82 0.05 0.21 0.16 -0.97 0.46 -0.48 -0.32 0.72
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
-173,504.72% -4,568.06% 2,635.30% 1,299.75% -19.20% 114.69% -1,819.79% -131.44% 116.22%
Augmented Payout Ratio
-173,504.72% -4,568.06% 2,635.30% 1,299.75% -19.20% 114.69% -1,826.21% -131.51% 116.22%

Quarterly Metrics And Ratios for Uniti Group

This table displays calculated financial ratios and metrics derived from Uniti Group's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-3.17% 4.24% -0.10% 2.67% 0.68% -1.17% 3.97% 0.55% 2.68% 2.62% 1.96%
EBITDA Growth
-14.22% -10.57% 0.96% 572.87% 12.50% 17.10% 3.14% 1,145.40% -0.85% -3.80% 2.23%
EBIT Growth
-26.35% -13.55% -9.25% 23.33% 23.04% 25.77% 2.05% 349.62% -0.01% -8.48% 0.48%
NOPAT Growth
-23.56% -41.88% 20.31% 23.33% 24.16% 106.45% -1.96% 792.80% -1.78% 26.37% -39.55%
Net Income Growth
14.11% -136.34% -52.32% 23.66% -25.06% 315.23% -28.70% 110.29% -29.78% -70.45% -158.69%
EPS Growth
25.00% -138.10% -47.62% 24.24% -40.00% 300.00% -36.36% 110.00% -16.67% -68.75% -157.14%
Operating Cash Flow Growth
20.03% -76.97% 8.10% -118.33% -7.12% -57.49% -9.24% 172.84% 14.19% 38.40% 4.03%
Free Cash Flow Firm Growth
1,335.57% 190.36% 146.53% -63.71% -130.92% -67.60% -79.59% 129.21% 150.82% -151.28% -470.42%
Invested Capital Growth
-2.13% 1.44% 2.82% 7.39% 8.47% 5.51% 4.76% 6.19% 4.61% 7.41% 4.99%
Revenue Q/Q Growth
0.22% 2.15% -2.11% 2.45% -1.72% 0.27% 2.98% -0.92% 0.37% 0.20% 2.32%
EBITDA Q/Q Growth
6,427.81% -13.96% 6.73% -91.86% 1,405.42% 11.41% -5.99% -1.74% 19.85% -13.11% 0.23%
EBIT Q/Q Growth
267.17% 5.54% 10.85% -139.20% 368.30% 64.83% -10.06% -4.11% 7.47% -1.27% -1.24%
NOPAT Q/Q Growth
390.58% -39.28% 91.81% -122.66% 570.60% 170.57% -8.91% 60.10% -33.28% 29.88% -56.43%
Net Income Q/Q Growth
126.32% -146.86% 233.45% -563.75% 125.84% 670.87% -55.79% -33.10% 76.39% -43.36% -187.80%
EPS Q/Q Growth
130.30% -140.00% 237.50% -554.55% 124.00% 500.00% -56.25% -28.57% 100.00% -50.00% -180.00%
Operating Cash Flow Q/Q Growth
246.56% -91.68% 1,172.28% -105.00% 1,856.20% -96.19% 2,616.45% -95.99% 2,653.11% -95.38% 1,941.88%
Free Cash Flow Firm Q/Q Growth
235.31% -78.39% 85.62% -401.68% 74.45% 108.21% 16.93% 331.69% -55.54% -122.85% -744.72%
Invested Capital Q/Q Growth
-0.02% 5.22% 2.91% -0.80% 0.99% 2.35% 2.17% 0.55% -0.51% 5.09% -0.13%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
81.47% 68.62% 74.83% 5.94% 91.03% 81.31% 74.23% 73.61% 87.90% 76.23% 74.67%
Operating Margin
42.27% 43.67% 49.46% -18.92% 51.66% 55.58% 48.55% 46.98% 50.31% 49.57% 47.84%
EBIT Margin
42.27% 43.67% 49.46% -18.92% 51.66% 55.58% 48.55% 46.98% 50.31% 49.57% 47.84%
Profit (Net Income) Margin
14.45% -6.63% 9.04% -40.91% 10.75% 14.44% 6.20% 4.18% 7.35% 4.16% -3.57%
Tax Burden Percent
123.71% 86.21% 124.32% 67.67% 125.53% 114.90% 116.37% 194.28% 120.61% 158.66% 63.46%
Interest Burden Percent
27.63% -17.60% 14.70% 319.42% 16.58% 22.60% 10.97% 4.58% 12.12% 5.29% -11.75%
Effective Tax Rate
-21.67% 0.00% -21.13% 0.00% -22.78% -14.90% -16.37% -94.28% -20.61% -58.66% 0.00%
Return on Invested Capital (ROIC)
19.79% 11.50% 22.05% -5.05% 24.12% 23.34% 20.33% 32.93% 21.99% 27.65% 11.72%
ROIC Less NNEP Spread (ROIC-NNEP)
17.75% 9.45% 19.32% -6.55% 21.33% 20.78% 17.70% 28.45% 19.24% 23.87% 9.81%
Return on Net Nonoperating Assets (RNNOA)
-41.49% -22.41% -46.50% 14.94% -48.46% -47.94% -41.30% -65.59% -44.34% -56.33% -23.22%
Return on Equity (ROE)
-21.70% -10.91% -24.46% 9.88% -24.35% -24.60% -20.97% -32.66% -22.35% -28.68% -11.50%
Cash Return on Invested Capital (CROIC)
10.48% 6.17% 4.34% 0.59% 0.19% 3.38% 3.95% 16.59% 17.95% 16.06% 35.26%
Operating Return on Assets (OROA)
9.88% 10.09% 11.29% -4.44% 12.03% 12.78% 11.07% 10.81% 11.39% 11.33% 10.59%
Return on Assets (ROA)
3.38% -1.53% 2.06% -9.59% 2.50% 3.32% 1.41% 0.96% 1.67% 0.95% -0.79%
Return on Common Equity (ROCE)
-21.78% -10.94% -24.48% 9.89% -24.37% -24.62% -20.98% -32.68% -22.36% -28.69% -11.50%
Return on Equity Simple (ROE_SIMPLE)
0.00% 3.45% 4.64% 2.92% 0.00% 0.85% 1.14% -4.14% 0.00% -2.64% 0.00%
Net Operating Profit after Tax (NOPAT)
146 89 170 -39 181 183 167 267 178 231 101
NOPAT Margin
51.43% 30.57% 59.91% -13.25% 63.43% 63.87% 56.49% 91.28% 60.67% 78.65% 33.49%
Net Nonoperating Expense Percent (NNEP)
2.05% 2.06% 2.72% 1.50% 2.79% 2.56% 2.64% 4.49% 2.75% 3.78% 1.91%
Return On Investment Capital (ROIC_SIMPLE)
4.89% - - - 5.96% - - - 5.34% 6.54% 2.78%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
8.87% 9.81% 8.25% 8.77% 8.89% 9.82% 8.72% 9.14% 8.34% 9.63% 9.26%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
57.73% 56.33% 50.54% 118.92% 48.34% 44.42% 51.45% 53.02% 49.69% 50.43% 52.16%
Earnings before Interest and Taxes (EBIT)
120 127 140 -55 148 159 143 137 148 146 144
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
231 199 212 17 260 233 219 215 258 224 225
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.95 0.63 0.85 0.89 1.11 0.00 0.61 1.19 1.15 1.05 0.90
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.67 14.70 19.76 31.17
Dividend Yield
13.33% 19.89% 14.78% 14.07% 11.19% 10.68% 20.55% 10.64% 10.91% 11.90% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.31% 6.80% 5.06% 3.21%
Enterprise Value to Invested Capital (EV/IC)
2.15 1.96 2.00 2.10 2.14 0.00 1.93 2.15 2.11 2.04 1.98
Enterprise Value to Revenue (EV/Rev)
5.53 5.25 5.51 5.69 5.86 0.00 5.48 6.13 5.95 6.02 5.78
Enterprise Value to EBITDA (EV/EBITDA)
9.46 9.41 9.84 9.90 9.79 0.00 8.70 7.67 7.51 7.72 7.41
Enterprise Value to EBIT (EV/EBIT)
17.89 18.19 19.96 19.68 18.76 0.00 16.06 12.10 11.82 12.33 11.88
Enterprise Value to NOPAT (EV/NOPAT)
25.56 25.98 28.51 28.12 26.80 0.00 22.94 9.79 9.60 9.12 5.04
Enterprise Value to Operating Cash Flow (EV/OCF)
13.57 14.55 14.78 17.86 19.10 0.00 19.36 20.68 18.93 19.16 18.16
Enterprise Value to Free Cash Flow (EV/FCFF)
20.30 32.02 46.75 368.42 1,170.16 0.00 49.95 13.34 12.01 13.18 5.74
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-2.31 -2.31 -2.31 -2.28 -2.22 -2.28 -2.32 -2.34 -2.36 -2.45 -2.48
Long-Term Debt to Equity
-2.31 -2.31 -2.31 -2.28 -2.22 -2.28 -2.32 -2.34 -2.36 -2.45 -2.48
Financial Leverage
-2.34 -2.37 -2.41 -2.28 -2.27 -2.31 -2.33 -2.31 -2.30 -2.36 -2.37
Leverage Ratio
-2.20 -2.24 -2.27 -2.08 -2.08 -2.08 -2.11 -2.05 -2.09 -2.09 -2.16
Compound Leverage Factor
-0.61 0.39 -0.33 -6.65 -0.34 -0.47 -0.23 -0.09 -0.25 -0.11 0.25
Debt to Total Capital
176.11% 176.12% 176.15% 177.91% 181.73% 177.83% 176.00% 174.90% 173.59% 168.99% 167.50%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
176.11% 176.12% 176.15% 177.91% 181.73% 177.83% 176.00% 174.90% 173.59% 168.99% 167.50%
Preferred Equity to Total Capital
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Noncontrolling Interests to Total Capital
0.07% 0.07% 0.07% 0.07% 0.07% 0.06% 0.02% 0.02% 0.01% 0.00% 0.00%
Common Equity to Total Capital
-76.19% -76.20% -76.23% -77.98% -81.80% -77.90% -76.03% -74.93% -73.61% -69.00% -67.51%
Debt to EBITDA
7.96 8.45 8.44 8.46 8.02 7.83 7.92 6.24 6.25 6.52 6.59
Net Debt to EBITDA
7.84 8.28 8.32 8.35 7.93 7.76 7.74 6.18 6.06 6.38 6.26
Long-Term Debt to EBITDA
7.96 8.45 8.44 8.46 8.02 7.83 7.92 6.24 6.25 6.52 6.59
Debt to NOPAT
21.51 23.34 24.45 24.03 21.95 20.63 20.88 7.97 8.00 7.70 4.48
Net Debt to NOPAT
21.18 22.87 24.10 23.72 21.70 20.44 20.40 7.89 7.74 7.53 4.26
Long-Term Debt to NOPAT
21.51 23.34 24.45 24.03 21.95 20.63 20.88 7.97 8.00 7.70 4.48
Altman Z-Score
0.07 0.05 0.06 -0.04 0.09 0.00 0.07 0.11 0.10 0.11 0.09
Noncontrolling Interest Sharing Ratio
-0.37% -0.30% -0.11% -0.10% -0.10% -0.10% -0.07% -0.07% -0.06% -0.05% -0.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.06 0.08 0.05 0.06 0.09 0.06 0.13 0.07 0.14 0.12 0.21
Quick Ratio
0.06 0.08 0.05 0.06 0.07 0.06 0.12 0.06 0.13 0.09 0.17
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
209 45 84 -253 -65 15 17 74 33 -7.51 -63
Operating Cash Flow to CapEx
131.17% 12.73% 140.65% -7.68% 344.59% 3.69% 177.51% 10.39% 736.48% 4.13% 461.15%
Free Cash Flow to Firm to Interest Expense
2.42 0.30 0.70 -2.10 -0.53 0.12 0.13 0.56 0.25 -0.05 -0.39
Operating Cash Flow to Interest Expense
2.02 0.10 1.55 -0.08 1.32 0.05 1.32 0.05 1.43 0.06 1.09
Operating Cash Flow Less CapEx to Interest Expense
0.48 -0.67 0.45 -1.08 0.94 -1.31 0.58 -0.44 1.24 -1.44 0.85
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.22
Accounts Receivable Turnover
27.84 15.87 25.71 15.28 25.84 22.44 23.23 23.56 23.87 25.44 24.25
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.30 0.00 0.00 0.00 0.29 0.28 0.28 0.28
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
13.11 23.00 14.20 23.89 14.12 16.27 15.71 15.50 15.29 14.35 15.05
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
13.11 23.00 14.20 23.89 14.12 16.27 15.71 15.50 15.29 14.35 15.05
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,902 3,053 3,142 3,117 3,147 3,221 3,291 3,310 3,292 3,460 3,455
Invested Capital Turnover
0.38 0.38 0.37 0.38 0.38 0.37 0.36 0.36 0.36 0.35 0.35
Increase / (Decrease) in Invested Capital
-63 43 86 215 246 168 149 193 145 239 164
Enterprise Value (EV)
6,243 5,987 6,288 6,530 6,743 0.00 6,343 7,107 6,943 7,071 6,827
Market Capitalization
1,068 716 969 1,018 1,280 0.00 702 1,377 1,343 1,231 1,060
Book Value per Share
($9.59) ($9.85) ($9.78) ($10.25) ($10.42) ($10.47) ($10.38) ($10.15) ($10.05) ($10.24) ($9.96)
Tangible Book Value per Share
($12.52) ($12.77) ($12.64) ($12.43) ($12.36) ($12.39) ($12.24) ($11.95) ($11.82) ($12.03) ($11.66)
Total Capital
2,984 3,053 3,061 3,138 3,039 3,183 3,279 3,306 3,332 3,533 3,621
Total Debt
5,255 5,377 5,393 5,582 5,524 5,661 5,772 5,783 5,784 5,970 6,065
Total Long-Term Debt
5,255 5,377 5,393 5,582 5,524 5,661 5,772 5,783 5,784 5,970 6,065
Net Debt
5,173 5,269 5,316 5,510 5,461 5,610 5,640 5,729 5,600 5,840 5,766
Capital Expenditures (CapEx)
133 114 132 121 47 168 95 65 25 208 38
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,391 -1,407 -1,463 -1,352 -1,488 -1,499 -1,414 -1,400 -1,584 -1,428 -1,612
Debt-free Net Working Capital (DFNWC)
-1,347 -1,337 -1,424 -1,318 -1,426 -1,448 -1,283 -1,347 -1,400 -1,297 -1,313
Net Working Capital (NWC)
-1,347 -1,337 -1,424 -1,318 -1,426 -1,448 -1,283 -1,347 -1,400 -1,297 -1,313
Net Nonoperating Expense (NNE)
105 108 144 80 150 142 148 255 156 219 111
Net Nonoperating Obligations (NNO)
5,173 5,377 5,473 5,561 5,631 5,699 5,784 5,786 5,744 5,897 5,899
Total Depreciation and Amortization (D&A)
111 72 72 72 112 74 76 78 110 78 81
Debt-free, Cash-free Net Working Capital to Revenue
-123.22% -123.37% -128.26% -117.80% -129.40% -130.74% -122.17% -120.79% -135.72% -121.57% -136.55%
Debt-free Net Working Capital to Revenue
-119.34% -117.20% -124.91% -114.83% -123.99% -126.31% -110.81% -116.19% -119.96% -110.47% -111.25%
Net Working Capital to Revenue
-119.34% -117.20% -124.91% -114.83% -123.99% -126.31% -110.81% -116.19% -119.96% -110.47% -111.25%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.17 ($0.08) $0.11 ($0.34) $0.12 $0.17 $0.07 $0.05 $0.09 $0.05 ($0.04)
Adjusted Weighted Average Basic Shares Outstanding
235.57M 236.09M 236.43M 236.53M 236.40M 236.90M 237.35M 237.48M 237.31M 238.06M 238.57M
Adjusted Diluted Earnings per Share
$0.20 ($0.08) $0.11 ($0.34) $0.12 $0.16 $0.07 $0.05 $0.10 $0.05 ($0.04)
Adjusted Weighted Average Diluted Shares Outstanding
235.57M 236.09M 236.43M 236.53M 236.40M 292.41M 237.35M 237.48M 237.31M 238.06M 238.57M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
237.25M 238.58M 238.69M 238.67M 238.75M 240.26M 244.15M 244.11M 244.23M 245.45M 246.19M
Normalized Net Operating Profit after Tax (NOPAT)
84 89 98 104 103 98 100 96 103 102 101
Normalized NOPAT Margin
29.59% 30.57% 34.62% 35.88% 36.16% 34.26% 33.98% 32.89% 35.21% 34.70% 33.49%
Pre Tax Income Margin
11.68% -7.69% 7.27% -60.45% 8.57% 12.56% 5.33% 2.15% 6.10% 2.62% -5.62%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.39 0.85 1.17 -0.46 1.20 1.29 1.12 1.05 1.14 1.06 0.89
NOPAT to Interest Expense
1.69 0.60 1.42 -0.32 1.47 1.48 1.31 2.04 1.37 1.68 0.63
EBIT Less CapEx to Interest Expense
-0.16 0.08 0.07 -1.45 0.82 -0.07 0.38 0.55 0.94 -0.45 0.66
NOPAT Less CapEx to Interest Expense
0.14 -0.17 0.32 -1.32 1.09 0.12 0.56 1.54 1.18 0.17 0.39
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-1,819.79% -184.19% -131.87% -200.14% -131.44% -676.07% -505.84% 105.85% 116.22% 113.29% 0.28%
Augmented Payout Ratio
-1,826.21% -184.91% -132.40% -200.95% -131.51% -676.07% -505.84% 105.85% 116.22% 113.29% 0.28%

Key Financial Trends

Uniti Group Inc. (NASDAQ: UNIT) has shown mixed financial performance and cash flow activity over the past several years through mid-2025. Here are key takeaways from the analysis of its quarterly income statements, cash flow statements, and balance sheets:

  • Operating revenue has been relatively stable with slight growth quarter-over-quarter, reaching $300.7 million in Q2 2025 compared to $286.4 million in Q1 2024 and $283.7 million in Q4 2022, showcasing steady top-line performance.
  • The company consistently generates positive gross profits equal to its operating revenue, indicating minimal cost of revenues recognized on these reports.
  • Net cash from continuing operating activities has generally increased, with a notable jump to $174.9 million in Q2 2025 from $85.7 million in Q1 2025, indicating improved operational cash generation despite recent net losses.
  • Significant investments in property, plant & equipment continue, reflecting ongoing capital expenditures to maintain or expand infrastructure: $38.1 million in Q2 2025 and substantial prior quarters’ investments as well.
  • The balance sheet shows a large asset base with plant, property & equipment net assets over $4.3 billion as of Q2 2025, providing a strong asset backing.
  • Despite solid operating cash flows, Uniti reported a net loss of $10.7 million in Q2 2025, reversing from net income in prior quarters (e.g., $41.3 million in Q1 2024), signaling profit volatility.
  • Interest expense remains high, approximately $160.8 million in Q2 2025, exceeding operating income and leading to pre-tax losses. This reflects a heavy debt burden impacting profitability.
  • The company maintains a substantial long-term debt load of about $6.06 billion as of Q2 2025, slightly higher than prior quarters, which can constrain financial flexibility.
  • Total equity remains significantly negative (around -$2.44 billion in Q2 2025), a sign of accumulated losses or other adjustments diminishing shareholders’ equity and potential concerns about balance sheet health.
  • Cash flow used in financing activities is volatile; recent quarters show net cash inflows primarily from new debt issuance ($600 million in Q2 2025) offset by debt repayments ($543 million), raising questions about sustainability of refinancing efforts.

Summary: Uniti Group’s business demonstrates stable and growing revenue streams with strong operational cash flows and continued capital investments in assets. However, profitability is challenged by very high interest expenses due to elevated leverage, resulting in recent net losses and negative equity levels. The company appears reliant on periodic debt issuance to manage liabilities and fund investments, which may pose financial risks if market conditions tighten or refinancing becomes difficult. Investors should monitor Uniti’s ability to improve operating income relative to interest costs and restore positive equity in the longer term.

08/08/25 08:40 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Uniti Group's Financials

When does Uniti Group's financial year end?

According to the most recent income statement we have on file, Uniti Group's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Uniti Group's net income changed over the last 8 years?

Uniti Group's net income appears to be on a downward trend, with a most recent value of $93.43 million in 2024, falling from -$212 thousand in 2016. The previous period was -$81.75 million in 2023. Find out what analysts predict for Uniti Group in the coming months.

What is Uniti Group's operating income?
Uniti Group's total operating income in 2024 was $587.24 million, based on the following breakdown:
  • Total Gross Profit: $1.17 billion
  • Total Operating Expenses: $579.69 million
How has Uniti Group's revenue changed over the last 8 years?

Over the last 8 years, Uniti Group's total revenue changed from $770.41 million in 2016 to $1.17 billion in 2024, a change of 51.5%.

How much debt does Uniti Group have?

Uniti Group's total liabilities were at $7.73 billion at the end of 2024, a 3.0% increase from 2023, and a 773,398,500,000.0% increase since 2014.

How much cash does Uniti Group have?

In the past 10 years, Uniti Group's cash and equivalents has ranged from $0.00 in 2014 to $171.75 million in 2016, and is currently $155.59 million as of their latest financial filing in 2024.

How has Uniti Group's book value per share changed over the last 8 years?

Over the last 8 years, Uniti Group's book value per share changed from -9.00 in 2016 to -10.05 in 2024, a change of 11.6%.



This page (NASDAQ:UNIT) was last updated on 8/8/2025 by MarketBeat.com Staff
From Our Partners