7Baggers
Quarterly
Annual
    Unit: USD2025-06-30 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      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
      -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 -18,999,000 -740,000    -89,000 -94,000     459,000 -22,908,000   -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
       28,000 40,011,000                                 
      proceeds from sale of unconsolidated entity
      40,000,000                               
      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   -2,263,662,000     -600,000,000 -608,819,000 -1,051,181,000                     
      proceeds from issuance of notes
    11,000,000 589,000,000   2,600,000,000     700,000,000 570,000,000 1,110,000,000 2,250,000,000         400,000,000   
      dividends paid
      -10,000 -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
    40,000,000 5,000,000 45,000,000 80,000,000 56,000,000 205,000,000 105,000,000 140,000,000 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   139,000,000 150,000,000 105,000,000 175,000,000 70,000,000 485,000,000 335,000,000 25,000,000 120,000,000 200,000,000   
      payments under revolving credit facility
    -40,000,000 -5,000,000 -118,000,000 -215,000,000 -119,000,000 -20,000,000 -94,000,000 -253,000,000 -87,000,000 -45,000,000 -60,000,000 -165,000,000 -55,000,000 -50,000,000 -128,319,000 -260,000,000 -196,700,000 -173,981,000 -30,000,000 -50,000,000 -40,000,000 -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 -7,859,000 -7,919,000 -267,000 -26,688,000     -1,905,000 -599,000 -2,225,000 -22,931,000 -3,100,000 -47,775,000 -35,000 -13,271,000 -36,191,000             
      costs related to the early repayment of debt
    -27,232,000 -3,750,000      -44,303,000                            
      distributions paid to noncontrolling interests
       -21,000 -16,000                                 
      payment for noncontrolling interest
    1,000 -80,000                                    
      employee stock purchase program
    278,000  330,000 326,000  416,000 314,000  325,000 264,000  353,000 31,000 288,000  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
    183,847,000 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
      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
                                        
      gain on sale of unconsolidated entity
                                        
      accretion of settlement payable
                                          
      proceeds from sale of equipment
                                          
      proceeds from sale of operations
                                       
      proceeds from sale of real estate, net of cash
              90,000 250,000     -126,000 166,862,000   2,905,000               
      payments for capped call option
                                          
      payment for settlement of common stock warrant
          -56,000                             
      proceeds from termination of bond hedge option
                                          
      costs related to early repayment of debt
                                          
      distributions paid to noncontrolling interest
          -16,000   -16,000 -31,000   -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
                                        
      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
           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
                  -2,979,000 -8,627,000 -7,086,000 -4,083,000 -20,000,000 -8,170,000 -5,978,000 -12,662,000 -1,208,000 -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
           43,803,000 58,903,000 77,534,000 142,813,000 38,026,000 59,765,000 171,754,000 142,498,000 
      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
                  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
                                         
      employee stock purchase plan
                                          
      effect of exchange rates on cash and cash equivalents
                          -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 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 -4,210,000     1,778,000 -763,913,000 248,000 750,000 -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
                          21,641,000 45,018,000    2,000 -53,000 499,031,000 -54,000 2,000 -625,000   
      proceeds from sale of warrants
                                        
      payment for bond hedge option
                                        
      settlement of contingent consideration through non-cash consideration
                            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
                      73,952,000                 
      loss on sale of uniti fiber midwest operations
                                         
      deferred revenue from prepaid rent - bluebird/uniti fiber midwest networks
                                          
      bluebird asset acquisition
                          -1,828,000                
      proceeds from sale of uniti fiber midwest operations
                                         
      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
                      -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 -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
                                        
      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.