Uniti Group Inc
NASDAQ:UNIT
Income Statement
Earnings Waterfall
Uniti Group Inc
Revenue
|
1.1B
USD
|
Operating Expenses
|
-575.9m
USD
|
Operating Income
|
573.9m
USD
|
Other Expenses
|
-656.8m
USD
|
Net Income
|
-82.9m
USD
|
Income Statement
Uniti Group Inc
Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
40
N/A
|
38
-6%
|
36
-4%
|
34
-5%
|
190
+456%
|
476
+150%
|
522
+10%
|
711
+36%
|
737
+4%
|
770
+4%
|
807
+5%
|
832
+3%
|
877
+5%
|
916
+4%
|
951
+4%
|
986
+4%
|
993
+1%
|
1 018
+2%
|
1 032
+1%
|
1 049
+2%
|
1 060
+1%
|
1 058
0%
|
1 063
+0%
|
1 065
+0%
|
1 060
0%
|
1 067
+1%
|
1 074
+1%
|
1 075
+0%
|
1 083
+1%
|
1 101
+2%
|
1 106
+0%
|
1 122
+1%
|
1 138
+1%
|
1 129
-1%
|
1 141
+1%
|
1 140
0%
|
1 148
+1%
|
1 150
+0%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(21)
|
(20)
|
(19)
|
(18)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
19
N/A
|
18
-6%
|
17
-4%
|
16
-6%
|
176
+1 008%
|
463
+163%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(5)
|
(4)
|
(94)
|
(250)
|
(289)
|
(399)
|
(425)
|
(461)
|
(514)
|
(543)
|
(583)
|
(620)
|
(634)
|
(664)
|
(670)
|
(670)
|
(670)
|
(640)
|
(639)
|
(637)
|
(631)
|
(648)
|
(630)
|
(605)
|
(584)
|
(561)
|
(544)
|
(558)
|
(552)
|
(543)
|
(549)
|
(530)
|
(560)
|
(572)
|
(577)
|
(576)
|
|
Selling, General & Administrative |
0
|
0
|
(0)
|
0
|
(4)
|
(11)
|
(13)
|
(21)
|
(27)
|
(35)
|
(44)
|
(50)
|
(61)
|
(72)
|
(81)
|
(88)
|
(86)
|
(85)
|
(87)
|
(93)
|
(97)
|
(103)
|
(106)
|
(107)
|
(109)
|
(105)
|
(104)
|
(101)
|
(99)
|
(101)
|
(99)
|
(100)
|
(101)
|
(101)
|
(106)
|
(104)
|
(103)
|
(103)
|
|
Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(4)
|
(89)
|
(239)
|
(261)
|
(353)
|
(362)
|
(376)
|
(391)
|
(401)
|
(418)
|
(434)
|
(448)
|
(460)
|
(459)
|
(452)
|
(441)
|
(429)
|
(417)
|
(406)
|
(388)
|
(371)
|
(349)
|
(329)
|
(314)
|
(299)
|
(290)
|
(291)
|
(292)
|
(294)
|
(297)
|
(293)
|
(298)
|
(303)
|
(307)
|
(311)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(25)
|
(35)
|
(50)
|
(78)
|
(93)
|
(103)
|
(114)
|
(106)
|
(117)
|
(124)
|
(133)
|
(142)
|
(119)
|
(124)
|
(129)
|
(137)
|
(171)
|
(173)
|
(171)
|
(166)
|
(161)
|
(155)
|
(165)
|
(162)
|
(149)
|
(151)
|
(136)
|
(157)
|
(165)
|
(167)
|
(163)
|
|
Operating Income |
14
N/A
|
13
-7%
|
12
-5%
|
11
-7%
|
83
+624%
|
213
+158%
|
234
+10%
|
312
+33%
|
312
+0%
|
309
-1%
|
294
-5%
|
288
-2%
|
294
+2%
|
296
+1%
|
317
+7%
|
321
+1%
|
324
+1%
|
348
+8%
|
362
+4%
|
409
+13%
|
421
+3%
|
420
0%
|
432
+3%
|
417
-4%
|
430
+3%
|
462
+7%
|
489
+6%
|
514
+5%
|
539
+5%
|
543
+1%
|
554
+2%
|
579
+5%
|
589
+2%
|
599
+2%
|
581
-3%
|
569
-2%
|
571
+0%
|
574
+0%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(67)
|
(182)
|
(199)
|
(267)
|
(271)
|
(275)
|
(283)
|
(290)
|
(298)
|
(306)
|
(310)
|
(315)
|
(316)
|
(320)
|
(327)
|
(345)
|
(369)
|
(390)
|
(484)
|
(494)
|
(492)
|
(497)
|
(459)
|
(459)
|
(451)
|
(446)
|
(402)
|
(392)
|
(395)
|
(377)
|
(429)
|
(452)
|
(475)
|
(511)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(9)
|
(20)
|
(29)
|
(34)
|
(39)
|
(42)
|
(41)
|
(38)
|
(34)
|
(24)
|
(18)
|
(17)
|
(18)
|
(21)
|
(34)
|
(44)
|
(53)
|
(715)
|
(720)
|
(785)
|
(773)
|
(105)
|
(85)
|
(8)
|
(5)
|
(8)
|
(225)
|
(251)
|
(253)
|
(255)
|
(191)
|
(218)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
29
|
0
|
64
|
87
|
86
|
0
|
51
|
28
|
29
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
14
N/A
|
13
-7%
|
12
-5%
|
11
-7%
|
15
+33%
|
26
+68%
|
26
N/A
|
24
-5%
|
13
-49%
|
0
-98%
|
(29)
N/A
|
(44)
-53%
|
(45)
-4%
|
(48)
-5%
|
(27)
+43%
|
(17)
+38%
|
(10)
+39%
|
11
N/A
|
18
+59%
|
71
+305%
|
47
-34%
|
16
-67%
|
(76)
N/A
|
(727)
-861%
|
(695)
+4%
|
(734)
-6%
|
(657)
+11%
|
2
N/A
|
32
+1 888%
|
118
+270%
|
175
+49%
|
179
+2%
|
(31)
N/A
|
(28)
+10%
|
(101)
-260%
|
(138)
-37%
|
(93)
+32%
|
(153)
-64%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
9
|
22
|
23
|
25
|
18
|
5
|
0
|
(10)
|
(10)
|
(5)
|
4
|
18
|
13
|
15
|
13
|
2
|
7
|
5
|
4
|
5
|
16
|
17
|
18
|
27
|
57
|
68
|
|
Income from Continuing Operations |
14
|
13
|
12
|
11
|
15
|
25
|
25
|
23
|
11
|
(0)
|
(28)
|
(43)
|
(36)
|
(26)
|
(5)
|
8
|
8
|
17
|
18
|
61
|
37
|
11
|
(72)
|
(710)
|
(682)
|
(719)
|
(644)
|
4
|
39
|
123
|
180
|
184
|
(15)
|
(11)
|
(83)
|
(111)
|
(36)
|
(84)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
13
|
12
|
13
|
11
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
|
Net Income (Common) |
14
N/A
|
13
-7%
|
12
-5%
|
11
-7%
|
15
+27%
|
24
+63%
|
24
-1%
|
21
-12%
|
8
-64%
|
(6)
N/A
|
(35)
-536%
|
(50)
-44%
|
(43)
+14%
|
(17)
+62%
|
4
N/A
|
17
+293%
|
16
-5%
|
8
-50%
|
10
+23%
|
54
+447%
|
32
-40%
|
8
-74%
|
(72)
N/A
|
(698)
-872%
|
(672)
+4%
|
(707)
-5%
|
(633)
+11%
|
4
N/A
|
40
+976%
|
123
+208%
|
180
+47%
|
185
+3%
|
(15)
N/A
|
(9)
+35%
|
(81)
-765%
|
(109)
-35%
|
(35)
+68%
|
(83)
-139%
|
|
EPS (Diluted) |
0.09
N/A
|
0.08
-11%
|
0.08
N/A
|
0.08
N/A
|
0.1
+25%
|
0.16
+60%
|
0.16
N/A
|
0.14
-13%
|
0.05
-64%
|
-0.04
N/A
|
-0.23
-475%
|
-0.29
-26%
|
-0.24
+17%
|
-0.09
+63%
|
0.02
N/A
|
0.09
+350%
|
0.09
N/A
|
0.05
-44%
|
0.06
+20%
|
0.29
+383%
|
0.18
-38%
|
0.04
-78%
|
-0.37
N/A
|
-3.63
-881%
|
-3.38
+7%
|
-3.47
-3%
|
-2.73
+21%
|
0.02
N/A
|
0.15
+650%
|
0.46
+207%
|
0.68
+48%
|
0.69
+1%
|
-0.06
N/A
|
-0.04
+33%
|
-0.36
-800%
|
-0.46
-28%
|
-0.14
+70%
|
-0.35
-150%
|