
Uniti (UNIT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
293.9M
Operating Income
153.5M
52.24%
Net Income
12.2M
4.16%
EPS (Diluted)
$0.05
Balance Sheet Metrics
Total Assets
5.3B
Total Liabilities
7.7B
Shareholders Equity
-2.4B
Cash Flow Metrics
Operating Cash Flow
104.7M
Free Cash Flow
-199.5M
Revenue & Profitability Trend
Uniti Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B |
Cost of Goods Sold | - | - | - | - | 159.3M |
Gross Profit | - | - | - | - | 907.7M |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 85.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 105.0M | 102.7M | 101.0M | 101.2M | 105.0M |
Other Operating Expenses | 140.4M | 144.3M | 143.1M | 146.9M | 159.3M |
Total Operating Expenses | 245.4M | 247.0M | 244.1M | 248.0M | 264.3M |
Operating Income | 606.7M | 592.3M | 591.9M | 561.5M | 473.3M |
Operating Margin % | 52.0% | 51.5% | 52.4% | 51.0% | 44.4% |
Non-Operating Items | |||||
Interest Income | - | - | 0 | 5.4M | - |
Interest Expense | 488.6M | 484.7M | 369.4M | 446.3M | 497.1M |
Other Non-Operating Income | -19.5M | -231.6M | -229.9M | 2.5M | -710.3M |
Pre-tax Income | 75.9M | -152.9M | -27.9M | 117.7M | -734.1M |
Income Tax | -17.6M | -68.5M | -17.4M | -4.9M | -15.2M |
Effective Tax Rate % | -23.1% | 0.0% | 0.0% | -4.2% | 0.0% |
Net Income | 93.4M | -81.7M | -8.1M | 124.7M | -718.8M |
Net Margin % | 8.0% | -7.1% | -0.7% | 11.3% | -67.4% |
Key Metrics | |||||
EBITDA | 899.1M | 855.5M | 871.5M | 833.9M | 791.0M |
EPS (Basic) | $0.38 | $-0.35 | $-0.04 | $0.53 | $-3.47 |
EPS (Diluted) | $0.38 | $-0.35 | $-0.04 | $0.51 | $-3.47 |
Basic Shares Outstanding | 237306000 | 236401000 | 235567000 | 232888000 | 203600000 |
Diluted Shares Outstanding | 237306000 | 236401000 | 235567000 | 232888000 | 203600000 |
Income Statement Trend
Uniti Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 155.6M | 62.3M | 43.8M | 58.9M | 77.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 160.3M | 137.3M | 111.2M | 79.8M | 76.1M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 344.1M | 228.2M | 155.0M | 138.7M | 246.9M |
Non-Current Assets | |||||
Property, Plant & Equipment | 10.4B | 9.9B | 9.4B | 9.3B | 8.8B |
Goodwill | 590.2M | 619.9M | 1.1B | 1.6B | 1.6B |
Intangible Assets | 275.4M | 305.1M | 334.8M | 364.6M | 390.7M |
Long-term Investments | 77.0K | - | - | - | - |
Other Non-Current Assets | 168.6M | 227.2M | 118.2M | 50.6M | 152.9M |
Total Non-Current Assets | 4.9B | 4.8B | 4.7B | 4.7B | 4.5B |
Total Assets | 5.3B | 5.0B | 4.9B | 4.8B | 4.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 89.7M | 119.3M | 122.2M | 86.9M | 146.1M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 331.0K | - | - | 55.8M |
Total Current Liabilities | 1.7B | 1.7B | 1.7B | 1.6B | 1.7B |
Non-Current Liabilities | |||||
Long-term Debt | 5.9B | 5.6B | 5.3B | 5.2B | 4.8B |
Deferred Tax Liabilities | - | - | - | 0 | 10.5M |
Other Non-Current Liabilities | 145.7M | 156.4M | 167.1M | 177.8M | 190.8M |
Total Non-Current Liabilities | 6.0B | 5.8B | 5.4B | 5.4B | 5.1B |
Total Liabilities | 7.7B | 7.5B | 7.1B | 6.9B | 6.8B |
Equity | |||||
Common Stock | 24.0K | 24.0K | 24.0K | 23.0K | 23.0K |
Retained Earnings | -3.7B | -3.7B | -3.5B | -3.3B | -3.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -2.5B | -2.5B | -2.3B | -2.1B | -2.1B |
Key Metrics | |||||
Total Debt | 5.9B | 5.6B | 5.3B | 5.2B | 4.8B |
Working Capital | -1.4B | -1.5B | -1.5B | -1.4B | -1.5B |
Balance Sheet Composition
Uniti Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 93.4M | -81.7M | -8.1M | 124.7M | -718.8M |
Depreciation & Amortization | 314.8M | 310.5M | 292.8M | 290.9M | 329.4M |
Stock-Based Compensation | 13.5M | 12.5M | 12.8M | 13.8M | 13.7M |
Working Capital Changes | -16.7M | 12.1M | -19.8M | 66.5M | 2.2M |
Operating Cash Flow | 385.0M | 176.6M | 227.2M | 465.5M | -358.2M |
Investing Activities | |||||
Capital Expenditures | 2.4M | 3.1M | 1.8M | 1.5M | 0 |
Acquisitions | 40.0M | 0 | 33.1M | 62.1M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 42.4M | 3.1M | 67.4M | 63.6M | -73.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | -1.1M |
Dividends Paid | -108.5M | -107.4M | -143.0M | -141.4M | -135.7M |
Debt Issuance | 714.0M | 2.6B | 306.5M | 2.4B | 2.2B |
Debt Repayment | -463.6M | -2.8B | -387.2M | -2.5B | -2.7B |
Financing Cash Flow | 42.2M | -410.1M | -276.5M | -417.2M | -860.7M |
Free Cash Flow | 11.9M | -63.9M | 32.5M | 113.3M | -159.9M |
Net Change in Cash | 469.6M | -230.3M | 18.1M | 111.9M | -1.3B |
Cash Flow Trend
Uniti Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
48.08
Forward P/E
15.63
Price to Sales
1.30
PEG Ratio
15.63
Profitability Ratios
Profit Margin
2.99%
Operating Margin
48.22%
Return on Equity
-3.72%
Return on Assets
6.73%
Financial Health
Current Ratio
1.95
Debt to Equity
-2.52
Beta
1.49
Per Share Data
EPS (TTM)
$0.13
Book Value per Share
$-16.99
Revenue per Share
$8.23
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
unit | 1.5B | 48.08 | - | -3.72% | 2.99% | -2.52 |
American Tower | 98.2B | 39.28 | 26.45 | 24.28% | 12.60% | 431.47 |
Equinix | 75.7B | 76.35 | 5.37 | 7.51% | 11.13% | 154.90 |
Farmland Partners | 486.0M | 8.39 | 1.02 | 12.04% | 127.60% | 33.69 |
Gladstone Land | 408.1M | - | 1.35 | 1.13% | 10.70% | 83.17 |
Gladstone Land | 321.3M | 281.20 | 0.48 | 1.13% | 10.70% | 83.17 |
Financial data is updated regularly. All figures are in the company's reporting currency.