Delaware | 001-16441 | 76-0470458 | |||||||||||||||||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
(Former name or former address, if changed since last report.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | CCI | New York Stock Exchange |
Exhibit No. | Description | |||||||
10.1 | ||||||||
99.1 | ||||||||
99.2 | ||||||||
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document |
CROWN CASTLE INC. | ||||||||||||||
By: | /s/ Kenneth J. Simon | |||||||||||||
Name: | Kenneth J. Simon | |||||||||||||
Title: | Executive Vice President and General Counsel |
![]() |
NEWS RELEASE October 19, 2022 |
Contacts: Dan Schlanger, CFO | |||||
Ben Lowe, SVP & Treasurer | |||||
FOR IMMEDIATE RELEASE | Crown Castle Inc. | ||||
713-570-3050 |
Full Year 2023 | Full Year 2022 | ||||||||||||||||
(dollars in millions, except per share amounts) | Current Outlook Midpoint(a) |
Midpoint Growth Rate Compared to Previous Year Outlook | Current Outlook Midpoint(a) |
Midpoint Growth Rate Compared to Previous Year Actual |
|||||||||||||
Site rental revenues | $6,511 | 4% | $6,265 | 10% | |||||||||||||
Income (loss) from continuing operations | $1,636 | (3)% | $1,694 | 46% | |||||||||||||
Income (loss) from continuing operations per share—diluted | $3.76 | (4)% | $3.90 | 46% | |||||||||||||
Adjusted EBITDA(b) |
$4,472 | 3% | $4,352 | 14% | |||||||||||||
AFFO(b) |
$3,319 | 4% | $3,201 | 6% | |||||||||||||
AFFO per share(b) |
$7.63 | 4% | $7.36 | 6% |
News Release continued: | Page 2 |
(dollars in millions, except per share amounts) | Q3 2022 | Q3 2021 | Change | Change % | ||||||||||
Site rental revenues | $1,568 | $1,451 | $117 | 8% | ||||||||||
Income (loss) from continuing operations | $419 | $351 | $68 | 19% | ||||||||||
Income (loss) from continuing operations per share—diluted | $0.97 | $0.81 | $0.16 | 20% | ||||||||||
Adjusted EBITDA(a) |
$1,077 | $976 | $101 | 10% | ||||||||||
AFFO(a) |
$804 | $767 | $37 | 5% | ||||||||||
AFFO per share(a) |
$1.85 | $1.77 | $0.08 | 5% |
News Release continued: | Page 3 |
(in millions, except per share amounts) | Full Year 2022 | Full Year 2023 | ||||||||||||||||||
Site rental revenues | $6,242 | to | $6,287 | $6,488 | to | $6,533 | ||||||||||||||
Site rental costs of operations(a) |
$1,548 | to | $1,593 | $1,643 | to | $1,688 | ||||||||||||||
Income (loss) from continuing operations | $1,654 | to | $1,734 | $1,596 | to | $1,676 | ||||||||||||||
Adjusted EBITDA(b) |
$4,329 | to | $4,374 | $4,449 | to | $4,494 | ||||||||||||||
Interest expense and amortization of deferred financing costs(c) |
$680 | to | $725 | $814 | to | $859 | ||||||||||||||
FFO(b) |
$3,343 | to | $3,388 | $3,350 | to | $3,395 | ||||||||||||||
AFFO(b) |
$3,178 | to | $3,223 | $3,296 | to | $3,341 | ||||||||||||||
AFFO per share(b) |
$7.31 | to | $7.41 | $7.58 | to | $7.68 |
News Release continued: | Page 4 |
Full Year 2023 | Full Year 2022 | Full Year 2021 | |||||||||
(dollars in millions, except per share amounts) | Current Outlook Midpoint(a) |
Current Outlook Midpoint(a) |
Actual | ||||||||
Site rental revenues | $6,511 | $6,265 | $5,719 | ||||||||
Income (loss) from continuing operations | $1,636 | $1,694 | $1,158(b) |
||||||||
Income (loss) from continuing operations per share—diluted | $3.76 | $3.90 | $2.67(b) |
||||||||
Adjusted EBITDA(c) |
$4,472 | $4,352 | $3,816 | ||||||||
AFFO(c) |
$3,319 | $3,201 | $3,013 | ||||||||
AFFO per share(c) |
$7.63 | $7.36 | $6.95 |
News Release continued: | Page 5 |
News Release continued: | Page 6 |
News Release continued: | Page 7 |
News Release continued: | Page 8 |
News Release continued: | Page 9 |
News Release continued: | Page 10 |
For the Three Months Ended | For the Nine Months Ended | For the Twelve Months Ended | ||||||||||||||||||||||||||||||
(in millions) | September 30, 2022 | September 30, 2021 | September 30, 2022 | September 30, 2021 | December 31, 2021 | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 419 | $ | 351 | $ | 1,261 | $ | 805 | (a) |
$ | 1,158 | (a) |
||||||||||||||||||||
Adjustments to increase (decrease) income (loss) from continuing operations: | ||||||||||||||||||||||||||||||||
Asset write-down charges | 3 | — | 26 | 9 | 21 | |||||||||||||||||||||||||||
Acquisition and integration costs | — | — | 1 | 1 | 1 | |||||||||||||||||||||||||||
Depreciation, amortization and accretion | 430 | 413 | 1,276 | 1,229 | 1,644 | |||||||||||||||||||||||||||
Amortization of prepaid lease purchase price adjustments | 4 | 4 | 12 | 14 | 18 | |||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs(b) |
177 | 163 | 506 | 493 | 657 | |||||||||||||||||||||||||||
(Gains) losses on retirement of long-term obligations | 2 | 1 | 28 | 145 | 145 | |||||||||||||||||||||||||||
Interest income | (1) | — | (1) | (1) | (1) | |||||||||||||||||||||||||||
Other (income) expense | 2 | 4 | 5 | 16 | 21 | |||||||||||||||||||||||||||
(Benefit) provision for income taxes | 3 | 7 | 14 | 20 | 21 | |||||||||||||||||||||||||||
Stock-based compensation expense | 38 | 33 | 121 | 100 | 131 | |||||||||||||||||||||||||||
Adjusted EBITDA(c)(d) |
$ | 1,077 | $ | 976 | $ | 3,249 | $ | 2,831 | $ | 3,816 |
Full Year 2022 | Full Year 2023 | ||||||||||||||||||||||
(in millions) | Outlook(f) |
Outlook(f) |
|||||||||||||||||||||
Income (loss) from continuing operations | $1,654 | to | $1,734 | $1,596 | to | $1,676 | |||||||||||||||||
Adjustments to increase (decrease) income (loss) from continuing operations: | |||||||||||||||||||||||
Asset write-down charges | $20 | to | $30 | $26 | to | $36 | |||||||||||||||||
Acquisition and integration costs | $1 | to | $9 | $0 | to | $8 | |||||||||||||||||
Depreciation, amortization and accretion | $1,650 | to | $1,745 | $1,712 | to | $1,807 | |||||||||||||||||
Amortization of prepaid lease purchase price adjustments | $16 | to | $18 | $15 | to | $17 | |||||||||||||||||
Interest expense and amortization of deferred financing costs(e) |
$680 | to | $725 | $814 | to | $859 | |||||||||||||||||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | $0 | to | $0 | |||||||||||||||||
Interest income | $(3) | to | $(2) | $(4) | to | $(3) | |||||||||||||||||
Other (income) expense | $0 | to | $5 | $2 | to | $7 | |||||||||||||||||
(Benefit) provision for income taxes | $20 | to | $28 | $16 | to | $24 | |||||||||||||||||
Stock-based compensation expense | $135 | to | $139 | $165 | to | $169 | |||||||||||||||||
Adjusted EBITDA(c)(d) |
$4,329 | to | $4,374 | $4,449 | to | $4,494 |
News Release continued: | Page 11 |
For the Three Months Ended | For the Nine Months Ended | For the Twelve Months Ended | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) | September 30, 2022 | September 30, 2021 | September 30, 2022 | September 30, 2021 | December 31, 2021 | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 419 | $ | 351 | $ | 1,261 | $ | 805 | (a) |
$ | 1,158 | (a) |
||||||||||||||||||||
Real estate related depreciation, amortization and accretion | 416 | 400 | 1,236 | 1,190 | 1,593 | |||||||||||||||||||||||||||
Asset write-down charges | 3 | — | 26 | 9 | 21 | |||||||||||||||||||||||||||
FFO(b)(c) |
$ | 838 | $ | 751 | $ | 2,523 | $ | 2,004 | $ | 2,772 | ||||||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | 434 | |||||||||||||||||||||||||||
FFO per share(b)(c) |
$ | 1.93 | $ | 1.73 | $ | 5.81 | $ | 4.62 | $ | 6.39 | ||||||||||||||||||||||
FFO (from above) | $ | 838 | $ | 751 | $ | 2,523 | $ | 2,004 | $ | 2,772 | ||||||||||||||||||||||
Adjustments to increase (decrease) FFO: | ||||||||||||||||||||||||||||||||
Straight-lined revenues | (90) | (38) | (325) | (73) | (111) | |||||||||||||||||||||||||||
Straight-lined expenses | 18 | 18 | 56 | 58 | 76 | |||||||||||||||||||||||||||
Stock-based compensation expense | 38 | 33 | 121 | 100 | 131 | |||||||||||||||||||||||||||
Non-cash portion of tax provision | 2 | 3 | 4 | 3 | 1 | |||||||||||||||||||||||||||
Non-real estate related depreciation, amortization and accretion | 14 | 13 | 40 | 39 | 51 | |||||||||||||||||||||||||||
Amortization of non-cash interest expense | 3 | 3 | 10 | 9 | 13 | |||||||||||||||||||||||||||
Other (income) expense | 2 | 4 | 5 | 16 | 21 | |||||||||||||||||||||||||||
(Gains) losses on retirement of long-term obligations | 2 | 1 | 28 | 145 | 145 | |||||||||||||||||||||||||||
Acquisition and integration costs | — | — | 1 | 1 | 1 | |||||||||||||||||||||||||||
Sustaining capital expenditures | (23) | (21) | (65) | (56) | (87) | |||||||||||||||||||||||||||
AFFO(b)(c) |
$ | 804 | $ | 767 | $ | 2,398 | $ | 2,246 | $ | 3,013 | ||||||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | 434 | |||||||||||||||||||||||||||
AFFO per share(b)(c) |
$ | 1.85 | $ | 1.77 | $ | 5.52 | $ | 5.18 | $ | 6.95 |
News Release continued: | Page 12 |
Full Year 2022 | Full Year 2023 | ||||||||||||||||||||||
(in millions, except per share amounts) | Outlook(a) |
Outlook(a) |
|||||||||||||||||||||
Income (loss) from continuing operations | $1,654 | to | $1,734 | $1,596 | to | $1,676 | |||||||||||||||||
Real estate related depreciation, amortization and accretion | $1,607 | to | $1,687 | $1,666 | to | $1,746 | |||||||||||||||||
Asset write-down charges | $20 | to | $30 | $26 | to | $36 | |||||||||||||||||
FFO(b)(c) |
$3,343 | to | $3,388 | $3,350 | to | $3,395 | |||||||||||||||||
Weighted-average common shares outstanding—diluted(d) |
435 | 435 | |||||||||||||||||||||
FFO per share(b)(c)(d) |
$7.69 | to | $7.79 | $7.70 | to | $7.80 | |||||||||||||||||
FFO (from above) | $3,343 | to | $3,388 | $3,350 | to | $3,395 | |||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||
Straight-lined revenues | $(419) | to | $(399) | $(284) | to | $(264) | |||||||||||||||||
Straight-lined expenses | $56 | to | $76 | $61 | to | $81 | |||||||||||||||||
Stock-based compensation expense | $135 | to | $139 | $165 | to | $169 | |||||||||||||||||
Non-cash portion of tax provision | $0 | to | $15 | $0 | to | $8 | |||||||||||||||||
Non-real estate related depreciation, amortization and accretion | $43 | to | $58 | $47 | to | $62 | |||||||||||||||||
Amortization of non-cash interest expense | $5 | to | $15 | $7 | to | $17 | |||||||||||||||||
Other (income) expense | $0 | to | $5 | $2 | to | $7 | |||||||||||||||||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | $0 | to | $0 | |||||||||||||||||
Acquisition and integration costs | $1 | to | $9 | $0 | to | $8 | |||||||||||||||||
Sustaining capital expenditures | $(98) | to | $(78) | $(103) | to | $(83) | |||||||||||||||||
AFFO(b)(c) |
$3,178 | to | $3,223 | $3,296 | to | $3,341 | |||||||||||||||||
Weighted-average common shares outstanding—diluted(d) |
435 | 435 | |||||||||||||||||||||
AFFO per share(b)(c)(d) |
$7.31 | to | $7.41 | $7.58 | to | $7.68 |
News Release continued: | Page 13 |
Three Months Ended September 30, | |||||||||||
(dollars in millions) | 2022 | 2021 | |||||||||
Components of changes in site rental revenues:(a) |
|||||||||||
Prior year site rental billings(b) |
$ | 1,270 | $ | 1,204 | |||||||
Core leasing activity(b) |
79 | 86 | |||||||||
Escalators | 30 | 23 | |||||||||
Non-renewals(b)(c) |
(42) | (44) | |||||||||
Organic Contribution to Site Rental Billings(b) |
67 | 65 | |||||||||
Impact from straight-lined revenues associated with fixed escalators | 90 | 38 | |||||||||
Impact from prepaid rent amortization | 140 | 143 | |||||||||
Acquisitions(c) |
1 | 1 | |||||||||
Other | — | — | |||||||||
Total GAAP site rental revenues | $ | 1,568 | $ | 1,451 | |||||||
Year-over-year changes in revenues: | |||||||||||
Reported GAAP site rental revenues | 8.1 | % | |||||||||
Contribution from core leasing activity and escalators(b)(d) |
8.6 | % | |||||||||
Organic Contribution to Site Rental Billings(b)(e) |
5.3 | % |
(dollars in millions) | Full Year 2022 Outlook(g) |
Full Year 2023 Outlook(g) |
|||||||||||||||||||||
Components of changes in site rental revenues:(a) |
|||||||||||||||||||||||
Prior year site rental billings(b) |
$5,048 | $5,291(f) |
|||||||||||||||||||||
Core leasing activity(b) |
$320 | to | $350 | $285 | to | $315 | |||||||||||||||||
Payments for Sprint Cancellations | — | $160 | to | $170 | |||||||||||||||||||
Escalators | $95 | to | $105 | $90 | to | $100 | |||||||||||||||||
Non-renewals(b) |
$(195) | to | $(175) | $(210) | to | $(190) | |||||||||||||||||
Organic Contribution to Site Rental Billings(b) |
$230 | to | $270 | $340 | to | $380 | |||||||||||||||||
Impact from straight-lined revenues associated with fixed escalators | $399 | to | $419 | $264 | to | $284 | |||||||||||||||||
Impact from prepaid rent amortization | $560 | to | $570 | $570 | to | $580 | |||||||||||||||||
Acquisitions(c) |
— | — | |||||||||||||||||||||
Other | — | — | |||||||||||||||||||||
Total GAAP site rental revenues | $6,242 | to | $6,287 | $6,488 | to | $6,533 | |||||||||||||||||
Year-over-year changes in revenues: | |||||||||||||||||||||||
Reported GAAP site rental revenues(f) |
9.5% | 3.9% | |||||||||||||||||||||
Contribution from core leasing activity and escalators(b)(d)(f) |
8.6% | 7.5% | |||||||||||||||||||||
Organic Contribution to Site Rental Billings(b)(e)(f) |
5.0% | 6.8% |
News Release continued: | Page 14 |
For the Three Months Ended | |||||||||||
(in millions) | September 30, 2022 | September 30, 2021 | |||||||||
Interest expense on debt obligations | $ | 174 | $ | 160 | |||||||
Amortization of deferred financing costs and adjustments on long-term debt, net | 6 | 6 | |||||||||
Capitalized interest | (3) | (3) | |||||||||
Interest expense and amortization of deferred financing costs | $ | 177 | $ | 163 |
(in millions) | Full Year 2022 Outlook(a) |
Full Year 2023 Outlook(a) |
|||||||||||||||||||||
Interest expense on debt obligations | $682 | to | $702 | $804 | to | $844 | |||||||||||||||||
Amortization of deferred financing costs and adjustments on long-term debt, net | $25 | to | $30 | $20 | to | $30 | |||||||||||||||||
Capitalized interest | $(20) | to | $(15) | $(18) | to | $(8) | |||||||||||||||||
Interest expense and amortization of deferred financing costs | $680 | to | $725 | $814 | to | $859 |
News Release continued: | Page 15 |
(in millions) | Face Value | Final Maturity | |||||||||
Cash, cash equivalents and restricted cash | $ | 347 | |||||||||
Senior Secured Notes, Series 2009-1, Class A-2(a) |
48 | Aug. 2029 | |||||||||
Senior Secured Tower Revenue Notes, Series 2015-2(b) |
700 | May 2045 | |||||||||
Senior Secured Tower Revenue Notes, Series 2018-2(b) |
750 | July 2048 | |||||||||
Finance leases and other obligations |
239 | Various | |||||||||
Total secured debt | $ | 1,737 | |||||||||
2016 Revolver(c) |
710 | July 2027 | |||||||||
2016 Term Loan A | 1,200 | July 2027 | |||||||||
Commercial Paper Notes(d) |
1,594 | Various | |||||||||
3.150% Senior Notes |
750 | July 2023 | |||||||||
3.200% Senior Notes |
750 | Sept. 2024 | |||||||||
1.350% Senior Notes |
500 | July 2025 | |||||||||
4.450% Senior Notes |
900 | Feb. 2026 | |||||||||
3.700% Senior Notes |
750 | June 2026 | |||||||||
1.050% Senior Notes | 1,000 | July 2026 | |||||||||
2.900% Senior Notes | 750 | Mar. 2027 | |||||||||
4.000% Senior Notes |
500 | Mar. 2027 | |||||||||
3.650% Senior Notes |
1,000 | Sept. 2027 | |||||||||
3.800% Senior Notes |
1,000 | Feb. 2028 | |||||||||
4.300% Senior Notes |
600 | Feb. 2029 | |||||||||
3.100% Senior Notes | 550 | Nov. 2029 | |||||||||
3.300% Senior Notes |
750 | July 2030 | |||||||||
2.250% Senior Notes |
1,100 | Jan. 2031 | |||||||||
2.100% Senior Notes | 1,000 | Apr. 2031 | |||||||||
2.500% Senior Notes | 750 | July 2031 | |||||||||
2.900% Senior Notes | 1,250 | Apr. 2041 | |||||||||
4.750% Senior Notes |
350 | May 2047 | |||||||||
5.200% Senior Notes |
400 | Feb. 2049 | |||||||||
4.000% Senior Notes | 350 | Nov. 2049 | |||||||||
4.150% Senior Notes | 500 | July 2050 | |||||||||
3.250% Senior Notes | 900 | Jan. 2051 | |||||||||
Total unsecured debt | $ | 19,904 | |||||||||
Total net debt | $ | 21,294 | |||||||||
News Release continued: | Page 16 |
(dollars in millions) | For the Three Months Ended September 30, 2022 | ||||
Total face value of debt | $ | 21,641 | |||
Less: Ending cash, cash equivalents and restricted cash | 347 | ||||
Total Net Debt | $ | 21,294 | |||
Adjusted EBITDA for the three months ended September 30, 2022 | $ | 1,077 | |||
Last quarter annualized Adjusted EBITDA | 4,308 | ||||
Net Debt to Last Quarter Annualized Adjusted EBITDA | 4.9 | x |
For the Three Months Ended | |||||||||||||||||||||||||||||
(in millions) | September 30, 2022 | September 30, 2021 | |||||||||||||||||||||||||||
Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | ||||||||||||||||||||||
Discretionary: | |||||||||||||||||||||||||||||
Purchases of land interests | $ | 12 | $ | — | $ | — | $ | 12 | $ | 11 | $ | — | $ | — | $ | 11 | |||||||||||||
Communications infrastructure improvements and other capital projects |
30 | 267 | 5 | 302 | 31 | 217 | 3 | 251 | |||||||||||||||||||||
Sustaining | 3 | 10 | 10 | 23 | 4 | 12 | 5 | 21 | |||||||||||||||||||||
Total | $ | 45 | $ | 277 | $ | 15 | $ | 337 | $ | 46 | $ | 229 | $ | 8 | $ | 283 | |||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||||||||
(in millions) | September 30, 2022 | September 30, 2021 | |||||||||||||||||||||||||||
Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | ||||||||||||||||||||||
Discretionary: | |||||||||||||||||||||||||||||
Purchases of land interests | $ | 37 | $ | — | $ | — | $ | 37 | $ | 46 | $ | — | $ | — | $ | 46 | |||||||||||||
Communications infrastructure improvements and other capital projects |
92 | 711 | 16 | 819 | 104 | 666 | 20 | 790 | |||||||||||||||||||||
Sustaining | 8 | 35 | 22 | 65 | 10 | 35 | 11 | 56 | |||||||||||||||||||||
Total | $ | 137 | $ | 746 | $ | 38 | $ | 921 | $ | 160 | $ | 701 | $ | 31 | $ | 892 |
News Release continued: | Page 17 |
News Release continued: | Page 18 |
News Release continued: | Page 19 |
![]() |
CROWN CASTLE INC.
CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
(Amounts in millions, except par values)
|
September 30, 2022 |
December 31, 2021 |
||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 174 | $ | 292 | |||||||
Restricted cash | 168 | 169 | |||||||||
Receivables, net | 535 | 543 | |||||||||
Prepaid expenses | 111 | 105 | |||||||||
Other current assets | 194 | 145 | |||||||||
Total current assets | 1,182 | 1,254 | |||||||||
Deferred site rental receivables | 1,880 | 1,588 | |||||||||
Property and equipment, net | 15,265 | 15,269 | |||||||||
Operating lease right-of-use assets | 6,613 | 6,682 | |||||||||
Goodwill | 10,087 | 10,078 | |||||||||
Other intangible assets, net | 3,699 | 4,046 | |||||||||
Other assets, net | 135 | 123 | |||||||||
Total assets | $ | 38,861 | $ | 39,040 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 229 | $ | 246 | |||||||
Accrued interest | 119 | 182 | |||||||||
Deferred revenues | 686 | 776 | |||||||||
Other accrued liabilities | 387 | 401 | |||||||||
Current maturities of debt and other obligations | 819 | 72 | |||||||||
Current portion of operating lease liabilities | 344 | 349 | |||||||||
Total current liabilities | 2,584 | 2,026 | |||||||||
Debt and other long-term obligations | 20,664 | 20,557 | |||||||||
Operating lease liabilities | 5,941 | 6,031 | |||||||||
Other long-term liabilities | 1,993 | 2,168 | |||||||||
Total liabilities | 31,182 | 30,782 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders' equity: | |||||||||||
Common stock, $0.01 par value; 1,200 shares authorized; shares issued and outstanding: September 30, 2022—433 and December 31, 2021—432 |
4 | 4 | |||||||||
Additional paid-in capital | 18,087 | 18,011 | |||||||||
Accumulated other comprehensive income (loss) | (7) | (4) | |||||||||
Dividends/distributions in excess of earnings | (10,405) | (9,753) | |||||||||
Total equity | 7,679 | 8,258 | |||||||||
Total liabilities and equity | $ | 38,861 | $ | 39,040 |
News Release continued: | Page 20 |
![]() |
CROWN CASTLE INC.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
(Amounts in millions, except per share amounts)
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net revenues: | |||||||||||||||||||||||
Site rental | $ | 1,568 | $ | 1,451 | $ | 4,711 | $ | 4,245 | |||||||||||||||
Services and other | 178 | 167 | 511 | 441 | |||||||||||||||||||
Net revenues | 1,746 | 1,618 | 5,222 | 4,686 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Costs of operations:(a) |
|||||||||||||||||||||||
Site rental | 405 | 397 | 1,204 | 1,168 | |||||||||||||||||||
Services and other | 119 | 115 | 344 | 301 | |||||||||||||||||||
Selling, general and administrative | 187 | 167 | 558 | 500 | |||||||||||||||||||
Asset write-down charges | 3 | — | 26 | 9 | |||||||||||||||||||
Acquisition and integration costs | — | — | 1 | 1 | |||||||||||||||||||
Depreciation, amortization and accretion | 430 | 413 | 1,276 | 1,229 | |||||||||||||||||||
Total operating expenses | 1,144 | 1,092 | 3,409 | 3,208 | |||||||||||||||||||
Operating income (loss) | 602 | 526 | 1,813 | 1,478 | |||||||||||||||||||
Interest expense and amortization of deferred financing costs | (177) | (163) | (506) | (493) | |||||||||||||||||||
Gains (losses) on retirement of long-term obligations | (2) | (1) | (28) | (145) | |||||||||||||||||||
Interest income | 1 | — | 1 | 1 | |||||||||||||||||||
Other income (expense) | (2) | (4) | (5) | (16) | |||||||||||||||||||
Income (loss) before income taxes | 422 | 358 | 1,275 | 825 | |||||||||||||||||||
Benefit (provision) for income taxes | (3) | (7) | (14) | (20) | |||||||||||||||||||
Income (loss) from continuing operations | 419 | 351 | 1,261 | 805 | |||||||||||||||||||
Discontinued operations: | |||||||||||||||||||||||
Net gain (loss) from disposal of discontinued operations, net of tax | — | — | — | (62) | |||||||||||||||||||
Income (loss) from discontinued operations, net of tax | — | — | — | (62) | |||||||||||||||||||
Net income (loss) | $ | 419 | $ | 351 | $ | 1,261 | $ | 743 | |||||||||||||||
Net income (loss), per common share: | |||||||||||||||||||||||
Income (loss) from continuing operations, basic | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.86 | |||||||||||||||
Income (loss) from discontinued operations, basic | — | — | — | (0.14) | |||||||||||||||||||
Net income (loss), basic | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.72 | |||||||||||||||
Income (loss) from continuing operations, diluted | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.85 | |||||||||||||||
Income (loss) from discontinued operations, diluted | — | — | — | (0.14) | |||||||||||||||||||
Net income (loss), diluted | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.71 | |||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||
Basic | 433 | 432 | 433 | 432 | |||||||||||||||||||
Diluted | 434 | 434 | 434 | 434 |
News Release continued: | Page 21 |
![]() |
CROWN CASTLE INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
(In millions of dollars)
|
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities: | |||||||||||
Income (loss) from continuing operations | $ | 1,261 | $ | 805 | |||||||
Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) operating activities: | |||||||||||
Depreciation, amortization and accretion | 1,276 | 1,229 | |||||||||
(Gains) losses on retirement of long-term obligations | 28 | 145 | |||||||||
Amortization of deferred financing costs and other non-cash interest, net | 10 | 9 | |||||||||
Stock-based compensation expense | 120 | 100 | |||||||||
Asset write-down charges | 26 | 9 | |||||||||
Deferred income tax (benefit) provision | 2 | 4 | |||||||||
Other non-cash adjustments, net | 6 | 18 | |||||||||
Changes in assets and liabilities, excluding the effects of acquisitions: | |||||||||||
Increase (decrease) in liabilities | (329) | (100) | |||||||||
Decrease (increase) in assets | (362) | (164) | |||||||||
Net cash provided by (used for) operating activities | 2,038 | 2,055 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (921) | (892) | |||||||||
Payments for acquisitions, net of cash acquired | (15) | (27) | |||||||||
Other investing activities, net | (10) | 8 | |||||||||
Net cash provided by (used for) investing activities | (946) | (911) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from issuance of long-term debt | 748 | 3,985 | |||||||||
Principal payments on debt and other long-term obligations | (55) | (1,057) | |||||||||
Purchases and redemptions of long-term debt | (1,274) | (2,089) | |||||||||
Borrowings under revolving credit facility | 2,625 | 580 | |||||||||
Payments under revolving credit facility | (2,580) | (870) | |||||||||
Net borrowings (repayments) under commercial paper program | 1,329 | 380 | |||||||||
Payments for financing costs | (14) | (43) | |||||||||
Purchases of common stock | (64) | (69) | |||||||||
Dividends/distributions paid on common stock | (1,924) | (1,738) | |||||||||
Net cash provided by (used for) financing activities | (1,209) | (921) | |||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash - continuing operations | (117) | 223 | |||||||||
Discontinued operations: | |||||||||||
Net cash provided by (used for) operating activities | — | (62) | |||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash - discontinued operations | — | (62) | |||||||||
Effect of exchange rate changes on cash | (2) | — | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 466 | 381 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 347 | $ | 542 | |||||||
Supplemental disclosure of cash flow information: | |||||||||||
Interest paid | 559 | 542 | |||||||||
Income taxes paid | 10 | 17 |
News Release continued: | Page 22 |
![]() |
CROWN CASTLE INC.
SEGMENT OPERATING RESULTS (UNAUDITED)
(In millions of dollars)
|
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
Towers | Fiber | Other | Consolidated Total | Towers | Fiber | Other | Consolidated Total | ||||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 1,084 | $ | 484 | $ | 1,568 | $ | 972 | $ | 479 | $ | 1,451 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 175 | 3 | 178 | 162 | 5 | 167 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 1,259 | 487 | 1,746 | 1,134 | 484 | 1,618 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 230 | 166 | 396 | 227 | 163 | 390 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 114 | 3 | 117 | 108 | 4 | 112 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
344 | 169 | 513 | 335 | 167 | 502 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
854 | 318 | 1,172 | 745 | 316 | 1,061 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
61 | — | 61 | 54 | 1 | 55 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
28 | 47 | 75 | 27 | 44 | 71 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
887 | 271 | 1,158 | 772 | 273 | 1,045 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 81 | 81 | $ | 69 | 69 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | 38 | 38 | 33 | 33 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion |
430 | 430 | 413 | 413 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs |
177 | 177 | 163 | 163 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(d) |
10 | 10 | 9 | 9 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 422 | $ | 358 |
FIBER SEGMENT SITE RENTAL REVENUES SUMMARY | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
Fiber Solutions | Small Cells | Total | Fiber Solutions | Small Cells | Total | ||||||||||||||||||||||||||||||
Site rental revenues | $ | 330 | $ | 154 | $ | 484 | $ | 327 | $ | 152 | $ | 479 |
News Release continued: | Page 23 |
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2022 | Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
Towers | Fiber | Other | Consolidated Total | Towers | Fiber | Other | Consolidated Total | ||||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 3,237 | $ | 1,474 | $ | 4,711 | $ | 2,819 | $ | 1,426 | $ | 4,245 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 502 | 9 | 511 | 427 | 14 | 441 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 3,739 | 1,483 | 5,222 | 3,246 | 1,440 | 4,686 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 689 | 490 | 1,179 | 659 | 485 | 1,144 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 329 | 7 | 336 | 285 | 10 | 295 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
1,018 | 497 | 1,515 | 944 | 495 | 1,439 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
2,548 | 984 | 3,532 | 2,160 | 941 | 3,101 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
173 | 2 | 175 | 142 | 4 | 146 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
84 | 140 | 224 | 78 | 133 | 211 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
2,637 | 846 | 3,483 | 2,224 | 812 | 3,036 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 234 | 234 | $ | 205 | 205 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | 121 | 121 | 100 | 100 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion |
1,276 | 1,276 | 1,229 | 1,229 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs |
506 | 506 | 493 | 493 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(d) |
71 | 71 | 184 | 184 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 1,275 | $ | 825 |
FIBER SEGMENT SITE RENTAL REVENUES SUMMARY | |||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
Fiber Solutions | Small Cells | Total | Fiber Solutions | Small Cells | Total | ||||||||||||||||||||||||||||||
Site rental revenues | $ | 1,009 | $ | 465 | $ | 1,474 | $ | 987 | $ | 439 | $ | 1,426 |
TABLE OF CONTENTS | |||||
Page | |||||
Company Overview | |||||
Company Profile | |||||
Strategy | |||||
AFFO per Share | |||||
Asset Portfolio Footprint | |||||
General Company Information, Executive Management Team and Board of Directors | |||||
Research Coverage | |||||
Historical Common Stock Data | |||||
Summary Portfolio and Financial Highlights | |||||
Outlook | |||||
Outlook for Components of Changes in Site Rental Revenues and Core Leasing Activity | |||||
Financials & Metrics | |||||
Condensed Consolidated Balance Sheet | |||||
Condensed Consolidated Statement of Operations | |||||
Segment Operating Results and Fiber Segment Site Rental Revenues Summary | |||||
FFO and AFFO Reconciliations | |||||
Condensed Consolidated Statement of Cash Flows | |||||
Components of Changes in Site Rental Revenues | |||||
Summary of Site Rental Straight-Lined Revenues and Expenses | |||||
Summary of Prepaid Rent Activity | |||||
Summary of Capital Expenditures | |||||
Projected Revenues from Tenant Contracts | |||||
Projected Expenses from Existing Ground Leases and Fiber Access Agreements | |||||
Annualized Rental Cash Payments at Time of Renewal | |||||
Consolidated Tenant Overview | |||||
Fiber Solutions Revenue Mix | |||||
Segment Cash Yields on Invested Capital | |||||
Consolidated Return on Invested Capital | |||||
Asset Portfolio Overview | |||||
Summary of Tower Portfolio by Vintage | |||||
Tower Portfolio Overview | |||||
Distribution of Tower Tenancy | |||||
Ground Interest Overview | |||||
Ground Interest Activity | |||||
Capitalization Overview | |||||
Capitalization Overview | |||||
Debt Maturity Overview | |||||
Liquidity Overview | |||||
Summary of Maintenance and Financial Covenants | |||||
Interest Rate Sensitivity | |||||
Appendix |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
COMPANY PROFILE |
STRATEGY |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
AFFO PER SHARE(a) |
ASSET PORTFOLIO FOOTPRINT | ||||||||
![]() |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
GENERAL COMPANY INFORMATION | |||||
Principal executive offices | 8020 Katy Freeway, Houston, TX 77024 | ||||
Common shares trading symbol | CCI | ||||
Stock exchange listing | New York Stock Exchange | ||||
Fiscal year ending date | December 31 | ||||
Fitch - Long-term Issuer Default Rating | BBB+ | ||||
Moody’s - Long-term Corporate Family Rating | Baa3 | ||||
Standard & Poor’s - Long-term Local Issuer Credit Rating | BBB- |
EXECUTIVE MANAGEMENT TEAM | |||||||||||
Name | Age | Years with Company | Position | ||||||||
Jay A. Brown | 49 | 23 | President and Chief Executive Officer | ||||||||
Daniel K. Schlanger | 48 | 6 | Executive Vice President and Chief Financial Officer | ||||||||
Catherine Piche | 51 | 11 | Executive Vice President and Chief Operating Officer - Towers | ||||||||
Christopher D. Levendos | 55 | 4 | Executive Vice President and Chief Operating Officer - Fiber | ||||||||
Kenneth J. Simon | 61 | 7 | Executive Vice President and General Counsel | ||||||||
Michael J. Kavanagh | 54 | 12 | Executive Vice President and Chief Commercial Officer | ||||||||
Philip M. Kelley | 49 | 25 | Executive Vice President - Corporate Development and Strategy | ||||||||
Laura B. Nichol | 62 | 8 | Executive Vice President - Business Support |
BOARD OF DIRECTORS | ||||||||||||||
Name | Position | Committees | Age | Years as Director | ||||||||||
P. Robert Bartolo | Chair | Audit, Compensation, Strategy | 50 | 8 | ||||||||||
Cindy Christy | Director | Compensation, NESG(a), Strategy |
56 | 15 | ||||||||||
Ari Q. Fitzgerald | Director | Compensation, NESG(a), Strategy |
59 | 20 | ||||||||||
Anthony J. Melone | Director | Audit, NESG(a), Strategy |
62 | 7 | ||||||||||
Jay A. Brown | Director | 49 | 6 | |||||||||||
Andrea J. Goldsmith | Director | NESG(a), Strategy |
58 | 4 | ||||||||||
Tammy K. Jones | Director | Audit, NESG(a), Strategy |
57 | 1 | ||||||||||
W. Benjamin Moreland | Director | Strategy | 59 | 16 | ||||||||||
Kevin A. Stephens | Director | Audit, Compensation, Strategy | 61 | 1 | ||||||||||
Matthew Thornton III | Director | Compensation, Strategy | 64 | 1 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
RESEARCH COVERAGE | ||||||||
Equity Research | ||||||||
Bank of America David Barden (646) 855-1320 |
Barclays Tim Long (212) 526-4043 |
Citigroup Michael Rollins (212) 816-1116 |
||||||
Cowen and Company Gregory Williams (646) 562-1367 |
Credit Suisse Sami Badri (212) 538-1727 |
Deutsche Bank Matthew Niknam (212) 250-4711 |
||||||
Goldman Sachs Brett Feldman (212) 902-8156 |
Green Street David Guarino (949) 640-8780 |
Jefferies Jonathan Petersen (212) 284-1705 |
||||||
JPMorgan Philip Cusick (212) 622-1444 |
KeyBanc Brandon Nispel (503) 821-3871 |
LightShed Partners Walter Piecyk (646) 450-9258 |
||||||
MoffettNathanson Nick Del Deo (212) 519-0025 |
Morgan Stanley Simon Flannery (212) 761-6432 |
New Street Research Jonathan Chaplin (212) 921-9876 |
||||||
Raymond James Ric Prentiss (727) 567-2567 |
RBC Capital Markets Jonathan Atkin (415) 633-8589 |
Truist Securities Greg Miller (212) 303-4169 |
||||||
UBS Batya Levi (212) 713-8824 |
Wells Fargo Securities, LLC Eric Luebchow (312) 630-2386 |
Wolfe Research Andrew Rosivach (646) 582-9350 |
||||||
Rating Agencies | ||||||||
Fitch John Culver (312) 368-3216 |
Moody’s Lori Marks (212) 553-1098 |
Standard & Poor’s Ryan Gilmore (212) 438-0602 |
HISTORICAL COMMON STOCK DATA | |||||||||||||||||
Three Months Ended | |||||||||||||||||
(in millions, except per share amounts) | 9/30/22 | 6/30/22 | 3/31/22 | 12/31/21 | 9/30/21 | ||||||||||||
High price(a) |
$ | 183.32 | $ | 196.54 | $ | 203.64 | $ | 204.49 | $ | 196.54 | |||||||
Low price(a) |
$ | 143.18 | $ | 152.35 | $ | 152.91 | $ | 160.71 | $ | 167.42 | |||||||
Period end closing price(b) |
$ | 144.55 | $ | 166.92 | $ | 181.38 | $ | 203.36 | $ | 167.60 | |||||||
Dividends paid per common share | $ | 1.47 | $ | 1.47 | $ | 1.47 | $ | 1.47 | $ | 1.33 | |||||||
Volume weighted average price for the period(a) |
$ | 168.22 | $ | 177.38 | $ | 172.95 | $ | 177.68 | $ | 185.12 | |||||||
Common shares outstanding, at period end | 433 | 433 | 433 | 432 | 432 | ||||||||||||
Market value of outstanding common shares, at period end(c) |
$ | 62,597 | $ | 72,281 | $ | 78,541 | $ | 87,894 | $ | 72,437 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
SUMMARY PORTFOLIO HIGHLIGHTS | |||||
(as of September 30, 2022) | |||||
Towers | |||||
Number of towers (in thousands)(a) |
40 | ||||
Average number of tenants per tower | 2.4 | ||||
Remaining contracted tenant receivables ($ in billions)(b) |
$ | 36 | |||
Weighted average remaining tenant contract term (years)(b)(c) |
7 | ||||
Percent of towers in the Top 50 / 100 Basic Trading Areas | 56% / 71% | ||||
Percent of ground leased / owned(d) |
58% / 42% | ||||
Weighted average maturity of ground leases (years)(d)(e) |
36 | ||||
Fiber | |||||
Number of route miles of fiber (in thousands) | 85 | ||||
Remaining contracted tenant receivables ($ in billions)(b) |
$ | 5 | |||
Weighted average remaining tenant contract term (years)(b)(c) |
4 |
SUMMARY FINANCIAL HIGHLIGHTS | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(in millions, except per share amounts) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Operating Data: | ||||||||||||||||||||||||||
Net revenues | ||||||||||||||||||||||||||
Site rental | $ | 1,568 | $ | 1,451 | $ | 4,711 | $ | 4,245 | ||||||||||||||||||
Services and other | 178 | 167 | 511 | 441 | ||||||||||||||||||||||
Net revenues | $ | 1,746 | $ | 1,618 | $ | 5,222 | $ | 4,686 | ||||||||||||||||||
Costs of operations (exclusive of depreciation, amortization and accretion) |
||||||||||||||||||||||||||
Site rental | $ | 405 | $ | 397 | $ | 1,204 | $ | 1,168 | ||||||||||||||||||
Services and other | 119 | 115 | 344 | 301 | ||||||||||||||||||||||
Total costs of operations | $ | 524 | $ | 512 | $ | 1,548 | $ | 1,469 | ||||||||||||||||||
Income (loss) from continuing operations | $ | 419 | $ | 351 | $ | 1,261 | $ | 805 | (h) |
|||||||||||||||||
Income (loss) from continuing operations per share—diluted(f) |
$ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.85 | (h) |
|||||||||||||||||
Non-GAAP Data:(g) |
||||||||||||||||||||||||||
Adjusted EBITDA | $ | 1,077 | $ | 976 | $ | 3,249 | $ | 2,831 | ||||||||||||||||||
FFO | 838 | 751 | 2,523 | 2,004 | ||||||||||||||||||||||
AFFO | 804 | 767 | 2,398 | 2,246 | ||||||||||||||||||||||
AFFO per share(f) |
$ | 1.85 | $ | 1.77 | $ | 5.52 | $ | 5.18 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
SUMMARY FINANCIAL HIGHLIGHTS (CONTINUED) | |||||||||||
Nine Months Ended September 30, | |||||||||||
(in millions) | 2022 | 2021 | |||||||||
Summary Cash Flow Data:(a) |
|||||||||||
Net cash provided by (used for) operating activities | $ | 2,038 | $ | 2,055 | |||||||
Net cash provided by (used for) investing activities(b) |
(946) | (911) | |||||||||
Net cash provided by (used for) financing activities | (1,209) | (921) |
(in millions) | September 30, 2022 | December 31, 2021 | |||||||||
Balance Sheet Data (at period end): | |||||||||||
Cash and cash equivalents | $ | 174 | $ | 292 | |||||||
Property and equipment, net | 15,265 | 15,269 | |||||||||
Total assets | 38,861 | 39,040 | |||||||||
Total debt and other obligations | 21,483 | 20,629 | |||||||||
Total stockholders' equity | 7,679 | 8,258 |
Three Months Ended September 30, 2022 | |||||
Other Data: | |||||
Net debt to last quarter annualized Adjusted EBITDA(c) |
4.9 | x | |||
Dividend per common share | $ | 1.47 |
CURRENT OUTLOOK FOR FULL YEAR 2022 AND FULL YEAR 2023 | |||||||||||||||||||||||
(in millions, except per share amounts) | Full Year 2022(d) |
Full Year 2023(d) |
|||||||||||||||||||||
Site rental revenues | $6,242 | to | $6,287 | $6,488 | to | $6,533 | |||||||||||||||||
Site rental costs of operations(e) |
$1,548 | to | $1,593 | $1,643 | to | $1,688 | |||||||||||||||||
Income (loss) from continuing operations | $1,654 | to | $1,734 | $1,596 | to | $1,676 | |||||||||||||||||
Income (loss) from continuing operations per share—diluted(f) |
$3.80 | to | $3.99 | $3.67 | to | $3.85 | |||||||||||||||||
Adjusted EBITDA(g) |
$4,329 | to | $4,374 | $4,449 | to | $4,494 | |||||||||||||||||
Interest expense and amortization of deferred financing costs(h) |
$680 | to | $725 | $814 | to | $859 | |||||||||||||||||
FFO(g) |
$3,343 | to | $3,388 | $3,350 | to | $3,395 | |||||||||||||||||
AFFO(g) |
$3,178 | to | $3,223 | $3,296 | to | $3,341 | |||||||||||||||||
AFFO per share(f)(g) |
$7.31 | to | $7.41 | $7.58 | to | $7.68 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
COMPONENTS OF CHANGES IN SITE RENTAL REVENUES FOR FULL YEAR 2021 ACTUAL RESULTS AND CURRENT FULL YEAR 2022 AND 2023 OUTLOOKS | |||||||||||||||||||||||||||||
(dollars in millions) | Full Year 2021 | Full Year 2022 Outlook(a) |
Full Year 2023 Outlook(a) |
||||||||||||||||||||||||||
Components of changes in site rental revenues: | |||||||||||||||||||||||||||||
Prior year site rental billings(b) |
$4,779 | $5,048 | $5,291(g) |
||||||||||||||||||||||||||
Core leasing activity(b) |
343 | $320 | to | $350 | $285 | to | $315 | ||||||||||||||||||||||
Payments for Sprint Cancellations(c) |
— | — | $160 | to | $170 | ||||||||||||||||||||||||
Escalators | 93 | $95 | to | $105 | $90 | to | $100 | ||||||||||||||||||||||
Non-renewals(b) |
(170) | $(195) | to | $(175) | $(210) | to | $(190) | ||||||||||||||||||||||
Organic Contribution to Site Rental Billings(b) |
266 | $230 | to | $270 | $340 | to | $380 | ||||||||||||||||||||||
Impact from straight-lined revenues associated with fixed escalators | 111 | $399 | to | $419 | $264 | to | $284 | ||||||||||||||||||||||
Impact from prepaid rent amortization | 560 | $560 | to | $570 | $570 | to | $580 | ||||||||||||||||||||||
Acquisitions(d) |
3 | — | — | ||||||||||||||||||||||||||
Other | — | — | — | ||||||||||||||||||||||||||
Total GAAP site rental revenues | $5,719 | $6,242 | to | $6,287 | $6,488 | to | $6,533 | ||||||||||||||||||||||
Year-over-year changes in revenues: | |||||||||||||||||||||||||||||
Reported GAAP site rental revenues | 7.5% | 9.5%(g) |
3.9%(g) |
||||||||||||||||||||||||||
Contribution from core leasing activity and escalators(b)(e) |
9.1% | 8.6%(g) |
7.5%(g) |
||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings(b)(f) |
5.6% | 5.0%(g) |
6.8%(g) |
CORE LEASING ACTIVITY BY SEGMENT FOR CURRENT FULL YEAR 2022 AND 2023 OUTLOOKS | |||||||||||||||||||||||
(in millions) | Full Year 2022 Outlook(a) |
Full Year 2023 Outlook(a) |
|||||||||||||||||||||
Towers | $150 | to | $160 | $135 | to | $145 | |||||||||||||||||
Fiber | |||||||||||||||||||||||
Small cells | $25 | to | $35 | $30 | to | $40 | |||||||||||||||||
Fiber solutions | $145 | to | $155 | $120 | to | $130 | |||||||||||||||||
Total core leasing activity(b) |
$320 | to | $350 | $285 | to | $315 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited) | |||||||||||
(in millions, except par values) | September 30, 2022 | December 31, 2021 | |||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 174 | $ | 292 | |||||||
Restricted cash | 168 | 169 | |||||||||
Receivables, net | 535 | 543 | |||||||||
Prepaid expenses | 111 | 105 | |||||||||
Other current assets | 194 | 145 | |||||||||
Total current assets | 1,182 | 1,254 | |||||||||
Deferred site rental receivables | 1,880 | 1,588 | |||||||||
Property and equipment, net | 15,265 | 15,269 | |||||||||
Operating lease right-of-use assets | 6,613 | 6,682 | |||||||||
Goodwill | 10,087 | 10,078 | |||||||||
Other intangible assets, net | 3,699 | 4,046 | |||||||||
Other assets, net | 135 | 123 | |||||||||
Total assets | $ | 38,861 | $ | 39,040 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 229 | $ | 246 | |||||||
Accrued interest | 119 | 182 | |||||||||
Deferred revenues | 686 | 776 | |||||||||
Other accrued liabilities | 387 | 401 | |||||||||
Current maturities of debt and other obligations | 819 | 72 | |||||||||
Current portion of operating lease liabilities | 344 | 349 | |||||||||
Total current liabilities | 2,584 | 2,026 | |||||||||
Debt and other long-term obligations | 20,664 | 20,557 | |||||||||
Operating lease liabilities | 5,941 | 6,031 | |||||||||
Other long-term liabilities | 1,993 | 2,168 | |||||||||
Total liabilities | 31,182 | 30,782 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders' equity: | |||||||||||
Common stock, $0.01 par value; 1,200 shares authorized; shares issued and outstanding: September 30, 2022—433 and December 31, 2021—432 |
4 | 4 | |||||||||
Additional paid-in capital | 18,087 | 18,011 | |||||||||
Accumulated other comprehensive income (loss) | (7) | (4) | |||||||||
Dividends/distributions in excess of earnings | (10,405) | (9,753) | |||||||||
Total equity | 7,679 | 8,258 | |||||||||
Total liabilities and equity | $ | 38,861 | $ | 39,040 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited) | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in millions, except per share amounts) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net revenues: | |||||||||||||||||||||||
Site rental | $ | 1,568 | $ | 1,451 | $ | 4,711 | $ | 4,245 | |||||||||||||||
Services and other | 178 | 167 | 511 | 441 | |||||||||||||||||||
Net revenues | 1,746 | 1,618 | 5,222 | 4,686 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Costs of operations:(a) |
|||||||||||||||||||||||
Site rental | 405 | 397 | 1,204 | 1,168 | |||||||||||||||||||
Services and other | 119 | 115 | 344 | 301 | |||||||||||||||||||
Selling, general and administrative | 187 | 167 | 558 | 500 | |||||||||||||||||||
Asset write-down charges | 3 | — | 26 | 9 | |||||||||||||||||||
Acquisition and integration costs | — | — | 1 | 1 | |||||||||||||||||||
Depreciation, amortization and accretion | 430 | 413 | 1,276 | 1,229 | |||||||||||||||||||
Total operating expenses | 1,144 | 1,092 | 3,409 | 3,208 | |||||||||||||||||||
Operating income (loss) | 602 | 526 | 1,813 | 1,478 | |||||||||||||||||||
Interest expense and amortization of deferred financing costs | (177) | (163) | (506) | (493) | |||||||||||||||||||
Gains (losses) on retirement of long-term obligations | (2) | (1) | (28) | (145) | |||||||||||||||||||
Interest income | 1 | — | 1 | 1 | |||||||||||||||||||
Other income (expense) | (2) | (4) | (5) | (16) | |||||||||||||||||||
Income (loss) before income taxes | 422 | 358 | 1,275 | 825 | |||||||||||||||||||
Benefit (provision) for income taxes | (3) | (7) | (14) | (20) | |||||||||||||||||||
Income (loss) from continuing operations | 419 | 351 | 1,261 | 805 | |||||||||||||||||||
Discontinued operations: | |||||||||||||||||||||||
Net gain (loss) from disposal of discontinued operations, net of tax | — | — | — | (62) | |||||||||||||||||||
Income (loss) from discontinued operations, net of tax | — | — | — | (62) | |||||||||||||||||||
Net income (loss) | $ | 419 | $ | 351 | $ | 1,261 | $ | 743 | |||||||||||||||
Net income (loss), per common share: | |||||||||||||||||||||||
Income (loss) from continuing operations, basic | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.86 | |||||||||||||||
Income (loss) from discontinued operations, basic | — | — | — | (0.14) | |||||||||||||||||||
Net income (loss), basic | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.72 | |||||||||||||||
Income (loss) from continuing operations, diluted | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.85 | |||||||||||||||
Income (loss) from discontinued operations, diluted | — | — | — | (0.14) | |||||||||||||||||||
Net income (loss), diluted | $ | 0.97 | $ | 0.81 | $ | 2.91 | $ | 1.71 | |||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||
Basic | 433 | 432 | 433 | 432 | |||||||||||||||||||
Diluted | 434 | 434 | 434 | 434 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Consolidated Total | Towers | Fiber | Other | Consolidated Total | |||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 1,084 | $ | 484 | $ | 1,568 | $ | 972 | $ | 479 | $ | 1,451 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 175 | 3 | 178 | 162 | 5 | 167 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 1,259 | 487 | 1,746 | 1,134 | 484 | 1,618 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 230 | 166 | 396 | 227 | 163 | 390 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 114 | 3 | 117 | 108 | 4 | 112 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
344 | 169 | 513 | 335 | 167 | 502 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
854 | 318 | 1,172 | 745 | 316 | 1,061 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
61 | — | 61 | 54 | 1 | 55 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
28 | 47 | 75 | 27 | 44 | 71 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
887 | 271 | 1,158 | 772 | 273 | 1,045 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 81 | 81 | $ | 69 | 69 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | 38 | 38 | 33 | 33 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion | 430 | 430 | 413 | 413 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs | 177 | 177 | 163 | 163 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(d) |
10 | 10 | 9 | 9 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 422 | $ | 358 |
FIBER SEGMENT SITE RENTAL REVENUES SUMMARY | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(in millions) | Fiber Solutions | Small Cells | Total | Fiber Solutions | Small Cells | Total | |||||||||||||||||||||||||||||
Site rental revenues | $ | 330 | $ | 154 | $ | 484 | $ | 327 | $ | 152 | $ | 479 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2022 | Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Consolidated Total | Towers | Fiber | Other | Consolidated Total | |||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 3,237 | $ | 1,474 | $ | 4,711 | $ | 2,819 | $ | 1,426 | $ | 4,245 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 502 | 9 | 511 | 427 | 14 | 441 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 3,739 | 1,483 | 5,222 | 3,246 | 1,440 | 4,686 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 689 | 490 | 1,179 | 659 | 485 | 1,144 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 329 | 7 | 336 | 285 | 10 | 295 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
1,018 | 497 | 1,515 | 944 | 495 | 1,439 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
2,548 | 984 | 3,532 | 2,160 | 941 | 3,101 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
173 | 2 | 175 | 142 | 4 | 146 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
84 | 140 | 224 | 78 | 133 | 211 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
2,637 | 846 | 3,483 | 2,224 | 812 | 3,036 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 234 | 234 | $ | 205 | 205 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | 121 | 121 | 100 | 100 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion |
1,276 | 1,276 | 1,229 | 1,229 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs |
506 | 506 | 493 | 493 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(d) |
71 | 71 | 184 | 184 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 1,275 | $ | 825 |
FIBER SEGMENT SITE RENTAL REVENUES SUMMARY | |||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(in millions) | Fiber Solutions | Small Cells | Total | Fiber Solutions | Small Cells | Total | |||||||||||||||||||||||||||||
Site rental revenues | $ | 1,009 | $ | 465 | $ | 1,474 | $ | 987 | $ | 439 | $ | 1,426 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
FFO AND AFFO RECONCILIATIONS | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(in millions, except per share amounts) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Income (loss) from continuing operations | $ | 419 | $ | 351 | $ | 1,261 | $ | 805 | (a) |
|||||||||||||||||
Real estate related depreciation, amortization and accretion | 416 | 400 | 1,236 | 1,190 | ||||||||||||||||||||||
Asset write-down charges | 3 | — | 26 | 9 | ||||||||||||||||||||||
FFO(b)(c) |
$ | 838 | $ | 751 | $ | 2,523 | $ | 2,004 | ||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | ||||||||||||||||||||||
FFO per share(b)(c) |
$ | 1.93 | $ | 1.73 | $ | 5.81 | $ | 4.62 | ||||||||||||||||||
FFO (from above) | $ | 838 | $ | 751 | $ | 2,523 | $ | 2,004 | ||||||||||||||||||
Adjustments to increase (decrease) FFO: | ||||||||||||||||||||||||||
Straight-lined revenues | (90) | (38) | (325) | (73) | ||||||||||||||||||||||
Straight-lined expenses | 18 | 18 | 56 | 58 | ||||||||||||||||||||||
Stock-based compensation expense | 38 | 33 | 121 | 100 | ||||||||||||||||||||||
Non-cash portion of tax provision | 2 | 3 | 4 | 3 | ||||||||||||||||||||||
Non-real estate related depreciation, amortization and accretion | 14 | 13 | 40 | 39 | ||||||||||||||||||||||
Amortization of non-cash interest expense | 3 | 3 | 10 | 9 | ||||||||||||||||||||||
Other (income) expense | 2 | 4 | 5 | 16 | ||||||||||||||||||||||
(Gains) losses on retirement of long-term obligations | 2 | 1 | 28 | 145 | ||||||||||||||||||||||
Acquisition and integration costs | — | — | 1 | 1 | ||||||||||||||||||||||
Sustaining capital expenditures | (23) | (21) | (65) | (56) | ||||||||||||||||||||||
AFFO(b)(c) |
$ | 804 | $ | 767 | $ | 2,398 | $ | 2,246 | ||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | ||||||||||||||||||||||
AFFO per share(b)(c) |
$ | 1.85 | $ | 1.77 | $ | 5.52 | $ | 5.18 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) | ||||||||||||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||||
(in millions) | 2022 | 2021 | ||||||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 1,261 | $ | 805 | ||||||||||||||||||||||
Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) operating activities: | ||||||||||||||||||||||||||
Depreciation, amortization and accretion | 1,276 | 1,229 | ||||||||||||||||||||||||
(Gains) losses on retirement of long-term obligations | 28 | 145 | ||||||||||||||||||||||||
Amortization of deferred financing costs and other non-cash interest, net | 10 | 9 | ||||||||||||||||||||||||
Stock-based compensation expense | 120 | 100 | ||||||||||||||||||||||||
Asset write-down charges | 26 | 9 | ||||||||||||||||||||||||
Deferred income tax (benefit) provision | 2 | 4 | ||||||||||||||||||||||||
Other non-cash adjustments, net | 6 | 18 | ||||||||||||||||||||||||
Changes in assets and liabilities, excluding the effects of acquisitions: | ||||||||||||||||||||||||||
Increase (decrease) in liabilities | (329) | (100) | ||||||||||||||||||||||||
Decrease (increase) in assets | (362) | (164) | ||||||||||||||||||||||||
Net cash provided by (used for) operating activities | 2,038 | 2,055 | ||||||||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||
Capital expenditures | (921) | (892) | ||||||||||||||||||||||||
Payments for acquisitions, net of cash acquired | (15) | (27) | ||||||||||||||||||||||||
Other investing activities, net | (10) | 8 | ||||||||||||||||||||||||
Net cash provided by (used for) investing activities | (946) | (911) | ||||||||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||||
Proceeds from issuance of long-term debt | 748 | 3,985 | ||||||||||||||||||||||||
Principal payments on debt and other long-term obligations | (55) | (1,057) | ||||||||||||||||||||||||
Purchases and redemptions of long-term debt | (1,274) | (2,089) | ||||||||||||||||||||||||
Borrowings under revolving credit facility | 2,625 | 580 | ||||||||||||||||||||||||
Payments under revolving credit facility | (2,580) | (870) | ||||||||||||||||||||||||
Net borrowings (repayments) under commercial paper program | 1,329 | 380 | ||||||||||||||||||||||||
Payments for financing costs | (14) | (43) | ||||||||||||||||||||||||
Purchases of common stock | (64) | (69) | ||||||||||||||||||||||||
Dividends/distributions paid on common stock | (1,924) | (1,738) | ||||||||||||||||||||||||
Net cash provided by (used for) financing activities | (1,209) | (921) | ||||||||||||||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash - continuing operations | (117) | 223 | ||||||||||||||||||||||||
Discontinued operations: | ||||||||||||||||||||||||||
Net cash provided by (used for) operating activities | — | (62) | ||||||||||||||||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash - discontinued operations | — | (62) | ||||||||||||||||||||||||
Effect of exchange rate changes on cash | (2) | — | ||||||||||||||||||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 466 | 381 | ||||||||||||||||||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 347 | $ | 542 | ||||||||||||||||||||||
Supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||
Interest paid | 559 | 542 | ||||||||||||||||||||||||
Income taxes paid | 10 | 17 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
COMPONENTS OF CHANGES IN SITE RENTAL REVENUES | |||||||||||
Three Months Ended September 30, | |||||||||||
(dollars in millions) | 2022 | 2021 | |||||||||
Components of changes in site rental revenues: | |||||||||||
Prior year site rental billings(a) |
$ | 1,270 | $ | 1,204 | |||||||
Core leasing activity(a) |
79 | 86 | |||||||||
Escalators | 30 | 23 | |||||||||
Non-renewals(a) |
(42) | (44) | |||||||||
Organic Contribution to Site Rental Billings(a) |
67 | 65 | |||||||||
Impact from straight-lined revenues associated with fixed escalators | 90 | 38 | |||||||||
Impact from prepaid rent amortization | 140 | 143 | |||||||||
Acquisitions(b) |
1 | 1 | |||||||||
Other | — | — | |||||||||
Total GAAP site rental revenues | $ | 1,568 | $ | 1,451 | |||||||
Year-over-year changes in revenues: | |||||||||||
Reported GAAP site rental revenues | 8.1 | % | |||||||||
Contribution from core leasing activity and escalators(a)(c) |
8.6 | % | |||||||||
Organic Contribution to Site Rental Billings(a)(d) |
5.3 | % |
SUMMARY OF SITE RENTAL STRAIGHT-LINED REVENUES AND EXPENSES ASSOCIATED WITH FIXED ESCALATORS(e) | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Total | Towers | Fiber | Total | |||||||||||||||||||||||||||||
Site rental straight-lined revenues | $ | 89 | $ | 1 | $ | 90 | $ | 38 | $ | — | $ | 38 | |||||||||||||||||||||||
Site rental straight-lined expenses | 18 | — | 18 | 18 | — | 18 | |||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Total | Towers | Fiber | Total | |||||||||||||||||||||||||||||
Site rental straight-lined revenues | $ | 325 | $ | — | $ | 325 | $ | 72 | $ | 1 | $ | 73 | |||||||||||||||||||||||
Site rental straight-lined expenses | 55 | 1 | 56 | 57 | 1 | 58 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
SUMMARY OF PREPAID RENT ACTIVITY(a) | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Total | Towers | Fiber | Total | |||||||||||||||||||||||||||||
Prepaid rent additions | $ | 20 | $ | 43 | $ | 63 | $ | 25 | $ | 87 | $ | 112 | |||||||||||||||||||||||
Amortization of prepaid rent | 80 | 60 | 140 | 81 | 62 | 143 | |||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Total | Towers | Fiber | Total | |||||||||||||||||||||||||||||
Prepaid rent additions | $ | 64 | $ | 132 | $ | 196 | $ | 80 | $ | 182 | $ | 262 | |||||||||||||||||||||||
Amortization of prepaid rent | 240 | 184 | 424 | 239 | 176 | 415 |
SUMMARY OF CAPITAL EXPENDITURES(b) | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | |||||||||||||||||||||||||||||||||||||||
Discretionary: | |||||||||||||||||||||||||||||||||||||||||||||||
Purchases of land interests | $ | 12 | $ | — | $ | — | $ | 12 | $ | 11 | $ | — | $ | — | $ | 11 | |||||||||||||||||||||||||||||||
Communications infrastructure improvements and other capital projects | 30 | 267 | 5 | 302 | 31 | 217 | 3 | 251 | |||||||||||||||||||||||||||||||||||||||
Sustaining | 3 | 10 | 10 | 23 | 4 | 12 | 5 | 21 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 45 | $ | 277 | $ | 15 | $ | 337 | $ | 46 | $ | 229 | $ | 8 | $ | 283 | |||||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | |||||||||||||||||||||||||||||||||||||||
Discretionary: | |||||||||||||||||||||||||||||||||||||||||||||||
Purchases of land interests | $ | 37 | $ | — | $ | — | $ | 37 | $ | 46 | $ | — | $ | — | $ | 46 | |||||||||||||||||||||||||||||||
Communications infrastructure improvements and other capital projects | 92 | 711 | 16 | 819 | 104 | 666 | 20 | 790 | |||||||||||||||||||||||||||||||||||||||
Sustaining | 8 | 35 | 22 | 65 | 10 | 35 | 11 | 56 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 137 | $ | 746 | $ | 38 | $ | 921 | $ | 160 | $ | 701 | $ | 31 | $ | 892 |
PROJECTED REVENUES FROM TENANT CONTRACTS(c) | ||||||||||||||
Years Ending December 31, | ||||||||||||||
(as of September 30, 2022; in millions) | 2023 | 2024 | 2025 | 2026 | ||||||||||
Components of site rental revenues: | ||||||||||||||
Site rental billings(d) |
$ | 5,447 | $ | 5,614 | $ | 5,557 | $ | 5,665 | ||||||
Amortization of prepaid rent | 464 | 336 | 260 | 218 | ||||||||||
Straight-lined site rental revenues associated with fixed escalators | 257 | 155 | 37 | (62) | ||||||||||
GAAP site rental revenues | $ | 6,168 | $ | 6,105 | $ | 5,854 | $ | 5,821 |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
PROJECTED EXPENSES FROM EXISTING GROUND LEASES AND FIBER ACCESS AGREEMENTS(a) | ||||||||||||||
Years Ending December 31, | ||||||||||||||
(as of September 30, 2022; in millions) | 2023 | 2024 | 2025 | 2026 | ||||||||||
Components of ground lease and fiber access agreement expenses: | ||||||||||||||
Ground lease and fiber access agreement expenses exclusive of straight-line associated with fixed escalators | $ | 979 | $ | 999 | $ | 1,019 | $ | 1,040 | ||||||
Straight-lined site rental lease expenses associated with fixed escalators | 58 | 46 | 35 | 23 | ||||||||||
GAAP ground lease and fiber access agreement expenses | $ | 1,037 | $ | 1,045 | $ | 1,054 | $ | 1,063 |
ANNUALIZED RENTAL CASH PAYMENTS AT TIME OF RENEWAL(b) | ||||||||||||||
Years Ending December 31, | ||||||||||||||
(as of September 30, 2022; in millions) | 2023 | 2024 | 2025 | 2026 | ||||||||||
T-Mobile | $ | 26 | $ | 37 | $ | 240 | $ | 52 | ||||||
AT&T | 329 | 17 | 19 | 30 | ||||||||||
Verizon | 19 | 19 | 32 | 35 | ||||||||||
All Others Combined | 236 | 179 | 152 | 102 | ||||||||||
Total | $ | 610 | $ | 252 | $ | 443 | $ | 219 |
CONSOLIDATED TENANT OVERVIEW | |||||||||||
(as of September 30, 2022) | Percentage of Q3 2022 LQA Site Rental Revenues |
Weighted Average Current Term Remaining(c) |
Long-Term Credit Rating (S&P / Moody’s) |
||||||||
T-Mobile | 36% | 9 | BBB- / Baa3 | ||||||||
AT&T | 19% | 5 | BBB / Baa2 | ||||||||
Verizon | 20% | 8 | BBB+ / Baa1 | ||||||||
All Others Combined | 25% | 3 | N/A | ||||||||
Total / Weighted Average | 100% | 7 |
FIBER SOLUTIONS REVENUE MIX | |||||
(as of September 30, 2022) | Percentage of Q3 2022 LQA Site Rental Revenues |
||||
Carrier(d) |
36% | ||||
Education | 13% | ||||
Healthcare | 11% | ||||
Financial Services | 9% | ||||
Other | 31% | ||||
Total | 100% |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
SEGMENT CASH YIELDS ON INVESTED CAPITAL(a) | |||||||||||
Q3 2022 LQA | |||||||||||
(as of September 30, 2022; dollars in millions) | Towers | Fiber | |||||||||
Segment site rental gross margin(b) |
$ | 3,416 | $ | 1,272 | |||||||
Less: Amortization of prepaid rent | (320) | (240) | |||||||||
Less: Site rental straight-lined revenues | (356) | (4) | |||||||||
Add: Site rental straight-lined expenses | 72 | — | |||||||||
Add: Indirect labor costs(c) |
— | 116 | |||||||||
Numerator | $ | 2,812 | $ | 1,144 | |||||||
Segment net investment in property and equipment(d) |
$ | 13,205 | $ | 8,537 | |||||||
Segment investment in site rental contracts and tenant relationships | 4,554 | 3,287 | |||||||||
Segment investment in goodwill(e) |
5,351 | 4,082 | |||||||||
Segment Net Invested Capital(a) |
$ | 23,110 | $ | 15,906 | |||||||
Segment Cash Yield on Invested Capital(a) |
12.2 | % | 7.2 | % |
CONSOLIDATED RETURN ON INVESTED CAPITAL(a) | |||||
(as of September 30, 2022; dollars in millions) | Q3 2022 LQA | ||||
Adjusted EBITDA(f) |
$ | 4,308 | |||
Cash taxes refunded (paid) | (6) | ||||
Numerator | $ | 4,302 | |||
Historical gross investment in property and equipment(g) |
$ | 27,187 | |||
Historical gross investment in site rental contracts and tenant relationships | 7,841 | ||||
Historical gross investment in goodwill | 10,087 | ||||
Consolidated Invested Capital(a) |
$ | 45,115 | |||
Consolidated Return on Invested Capital(a) |
9.5 | % |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
SUMMARY OF TOWER PORTFOLIO BY VINTAGE(a) | |||||
(as of September 30, 2022; dollars in thousands) | |||||
CASH YIELD(b) |
NUMBER OF TENANTS PER TOWER |
LQA CASH SITE RENTAL REVENUES PER TOWER(c) |
LQA TOWERS SEGMENT SITE RENTAL GROSS CASH MARGIN PER TOWER(d) |
NET INVESTED CAPITAL PER TOWER(e) |
NUMBER OF TOWERS |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
TOWER PORTFOLIO OVERVIEW(a) | ||||||||
(as of September 30, 2022; dollars in thousands) | ||||||||
NUMBER OF TOWERS | TENANTS PER TOWER | LQA CASH SITE RENTAL REVENUES PER TOWER(b) |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
DISTRIBUTION OF TOWER TENANCY (as of September 30, 2022)(a) | |||||||||||||||||
PERCENTAGE OF TOWERS BY TENANTS PER TOWER | |||||||||||||||||
SITES ACQUIRED AND BUILT 2006 AND PRIOR | SITES ACQUIRED AND BUILT 2007 TO PRESENT |
Average: 2.9 | Average: 2.2 | ||||
GEOGRAPHIC TOWER DISTRIBUTION (as of September 30, 2022)(a) | |||||
PERCENTAGE OF TOWERS BY GEOGRAPHIC LOCATION | PERCENTAGE OF LQA CASH SITE RENTAL REVENUES BY GEOGRAPHIC LOCATION(b) |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
GROUND INTEREST OVERVIEW | |||||||||||||||||||||||
(as of September 30, 2022; dollars in millions) | LQA Cash Site Rental Revenues(a) |
Percentage of LQA Cash Site Rental Revenues(a) |
LQA Towers Segment Site Rental Gross Cash Margin(b) |
Percentage of LQA Towers Segment Site Rental Gross Cash Margin(b) |
Number of Towers(c) |
Percentage of Towers | Weighted Average Term Remaining (by years)(d) |
||||||||||||||||
Less than 10 years | $ | 388 | 11 | % | $ | 201 | 7 | % | 5,435 | 14 | % | ||||||||||||
10 to 20 years | 482 | 14 | % | 294 | 11 | % | 5,864 | 15 | % | ||||||||||||||
Greater than 20 years | 1,518 | 42 | % | 1,100 | 40 | % | 17,461 | 43 | % | ||||||||||||||
Total leased | $ | 2,388 | 67 | % | $ | 1,595 | 58 | % | 28,760 | 72 | % | 36 | |||||||||||
Owned | $ | 1,194 | 33 | % | $ | 1,138 | 42 | % | 11,354 | 28 | % | ||||||||||||
Total / Average | $ | 3,582 | 100 | % | $ | 2,733 | 100 | % | 40,114 | 100 | % |
GROUND INTEREST ACTIVITY | |||||||||||
(dollars in millions) | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | |||||||||
Ground Extensions Under Crown Castle Towers: | |||||||||||
Number of ground leases extended | 142 | 418 | |||||||||
Average number of years extended | 30 | 28 | |||||||||
Percentage increase in consolidated cash ground lease expenses due to extension activities(e) |
0.1 | % | — | % | |||||||
Ground Purchases Under Crown Castle Towers: | |||||||||||
Number of ground leases purchased | 48 | 133 | |||||||||
Ground lease purchases (including capital expenditures, acquisitions and installment purchases) | $ | 24 | $ | 56 | |||||||
Percentage of Towers segment site rental gross margin from towers on purchased land | < 1 % | < 1 % |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
CAPITALIZATION OVERVIEW |
|||||||||||||||||
(as of September 30, 2022; dollars in millions) | Face Value | Fixed vs. Variable | Interest Rate(a) |
Net Debt to LQA Adjusted EBITDA(b) |
Maturity | ||||||||||||
Cash, cash equivalents and restricted cash | $ | 347 | |||||||||||||||
Senior Secured Notes, Series 2009-1, Class A-2(c) |
48 | Fixed | 9.0% | 2029 | |||||||||||||
Senior Secured Tower Revenue Notes, Series 2015-2(d) |
700 | Fixed | 3.7% | 2045 |
|||||||||||||
Senior Secured Tower Revenue Notes, Series 2018-2(d) |
750 | Fixed | 4.2% | 2048 |
|||||||||||||
Finance leases and other obligations | 239 | Fixed | Various | Various |
|||||||||||||
Total secured debt | $ | 1,737 | 4.1% | 0.4x | |||||||||||||
2016 Revolver(e) |
710 | Variable | 4.1% | 2027 | |||||||||||||
2016 Term Loan A | 1,200 | Variable | 3.8% | 2027 | |||||||||||||
Commercial Paper Notes(f) |
1,594 | Variable | 3.8% | 2022 | |||||||||||||
3.150% Senior Notes | 750 | Fixed | 3.2% | 2023 | |||||||||||||
3.200% Senior Notes | 750 | Fixed | 3.2% | 2024 | |||||||||||||
1.350% Senior Notes | 500 | Fixed | 1.4% | 2025 | |||||||||||||
4.450% Senior Notes | 900 | Fixed | 4.5% | 2026 | |||||||||||||
3.700% Senior Notes | 750 | Fixed | 3.7% | 2026 | |||||||||||||
1.050% Senior Notes | 1,000 | Fixed | 1.1% | 2026 | |||||||||||||
2.900% Senior Notes | 750 | Fixed | 2.9% | 2027 | |||||||||||||
4.000% Senior Notes | 500 | Fixed | 4.0% | 2027 | |||||||||||||
3.650% Senior Notes | 1,000 | Fixed | 3.7% | 2027 | |||||||||||||
3.800% Senior Notes | 1,000 | Fixed | 3.8% | 2028 | |||||||||||||
4.300% Senior Notes | 600 | Fixed | 4.3% | 2029 | |||||||||||||
3.100% Senior Notes | 550 | Fixed | 3.1% | 2029 | |||||||||||||
3.300% Senior Notes | 750 | Fixed | 3.3% | 2030 | |||||||||||||
2.250% Senior Notes | 1,100 | Fixed | 2.3% | 2031 | |||||||||||||
2.100% Senior Notes | 1,000 | Fixed | 2.1% | 2031 | |||||||||||||
2.500% Senior Notes | 750 | Fixed | 2.5% | 2031 | |||||||||||||
2.900% Senior Notes | 1,250 | Fixed | 2.9% | 2041 | |||||||||||||
4.750% Senior Notes | 350 | Fixed | 4.8% | 2047 | |||||||||||||
5.200% Senior Notes | 400 | Fixed | 5.2% | 2049 | |||||||||||||
4.000% Senior Notes | 350 | Fixed | 4.0% | 2049 | |||||||||||||
4.150% Senior Notes | 500 | Fixed | 4.2% | 2050 | |||||||||||||
3.250% Senior Notes | 900 | Fixed | 3.3% | 2051 | |||||||||||||
Total unsecured debt | $ | 19,904 | 3.3% | 4.6x | |||||||||||||
Total net debt | $ | 21,294 | 3.4% | 4.9x | |||||||||||||
Market Capitalization(g) |
62,597 | ||||||||||||||||
Firm Value(h) |
$ | 83,891 |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
DEBT MATURITY OVERVIEW(a)(b) |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
LIQUIDITY OVERVIEW(a) | |||||
(in millions) | September 30, 2022 | ||||
Cash, cash equivalents, and restricted cash(b) |
$ | 347 | |||
Undrawn 2016 Revolver availability(c) |
6,254 | ||||
Total debt and other obligations | 21,483 | ||||
Total equity | 7,679 |
SUMMARY OF MAINTENANCE AND FINANCIAL COVENANTS | |||||||||||||||||
Debt | Borrower / Issuer | Covenant(d) |
Covenant Level Requirement | As of September 30, 2022 | |||||||||||||
Maintenance Financial Covenants(e) | |||||||||||||||||
2016 Credit Facility | CCI | Total Net Leverage Ratio | ≤ 6.50x | 5.0x | |||||||||||||
2016 Credit Facility | CCI | Total Senior Secured Leverage Ratio | ≤ 3.50x | 0.4x | |||||||||||||
2016 Credit Facility | CCI | Consolidated Interest Coverage Ratio(f) |
N/A | N/A | |||||||||||||
Financial covenants requiring excess cash flows to be deposited in a cash trap reserve account and not released | |||||||||||||||||
2015 Tower Revenue Notes | Crown Castle Towers LLC and its Subsidiaries | Debt Service Coverage Ratio | > 1.75x | (g) |
17.8x | ||||||||||||
2018 Tower Revenue Notes | Crown Castle Towers LLC and its Subsidiaries | Debt Service Coverage Ratio | > 1.75x | (g) |
17.8x | ||||||||||||
2009 Securitized Notes | Pinnacle Towers Acquisition Holdings LLC and its Subsidiaries | Debt Service Coverage Ratio | > 1.30x | (g) |
20.0x | ||||||||||||
Financial covenants restricting ability of relevant issuer to issue additional notes under the applicable indenture | |||||||||||||||||
2015 Tower Revenue Notes | Crown Castle Towers LLC and its Subsidiaries | Debt Service Coverage Ratio | ≥ 2.00x | (h) |
17.8x | ||||||||||||
2018 Tower Revenue Notes | Crown Castle Towers LLC and its Subsidiaries | Debt Service Coverage Ratio | ≥ 2.00x | (h) |
17.8x | ||||||||||||
2009 Securitized Notes | Pinnacle Towers Acquisition Holdings LLC and its Subsidiaries | Debt Service Coverage Ratio | ≥ 2.34x | (h) |
20.0x |
COMPANY OVERVIEW |
FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
INTEREST RATE SENSITIVITY(a) | ||||||||
Years Ending December 31, | ||||||||
(as of September 30, 2022; in millions) | 2023 | 2024 | ||||||
Fixed Rate Debt: | ||||||||
Face Value of Principal Outstanding(b) |
$ | 17,890 | $ | 17,883 | ||||
Current Interest Payment Obligations(c) |
580 | 579 | ||||||
Effect of 0.125% Change in Interest Rates(d) |
— | — | ||||||
Floating Rate Debt:(e)(f) |
||||||||
Face Value of Principal Outstanding(b) |
$ | 3,467 | $ | 3,421 | ||||
Current Interest Payment Obligations(g) |
140 | 139 | ||||||
Effect of 0.125% Change in Interest Rates(h) |
4 | 4 |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
DEFINITIONS |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(in millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Income (loss) from continuing operations | $ | 419 | $ | 351 | $ | 1,261 | $ | 805 | (a) |
|||||||||||||||||
Adjustments to increase (decrease) income (loss) from continuing operations: | ||||||||||||||||||||||||||
Asset write-down charges | 3 | — | 26 | 9 | ||||||||||||||||||||||
Acquisition and integration costs | — | — | 1 | 1 | ||||||||||||||||||||||
Depreciation, amortization and accretion | 430 | 413 | 1,276 | 1,229 | ||||||||||||||||||||||
Amortization of prepaid lease purchase price adjustments | 4 | 4 | 12 | 14 | ||||||||||||||||||||||
Interest expense and amortization of deferred financing costs(b) |
177 | 163 | 506 | 493 | ||||||||||||||||||||||
(Gains) losses on retirement of long-term obligations | 2 | 1 | 28 | 145 | ||||||||||||||||||||||
Interest income | (1) | — | (1) | (1) | ||||||||||||||||||||||
Other (income) expense | 2 | 4 | 5 | 16 | ||||||||||||||||||||||
(Benefit) provision for income taxes | 3 | 7 | 14 | 20 | ||||||||||||||||||||||
Stock-based compensation expense | 38 | 33 | 121 | 100 | ||||||||||||||||||||||
Adjusted EBITDA(c)(d) |
$ | 1,077 | $ | 976 | $ | 3,249 | $ | 2,831 |
(in millions) | Full Year 2022 Outlook(f) |
Full Year 2023 Outlook(f) |
|||||||||||||||||||||
Income (loss) from continuing operations | $1,654 | to | $1,734 | $1,596 | to | $1,676 | |||||||||||||||||
Adjustments to increase (decrease) income (loss) from continuing operations: | |||||||||||||||||||||||
Asset write-down charges | $20 | to | $30 | $26 | to | $36 | |||||||||||||||||
Acquisition and integration costs | $1 | to | $9 | $0 | to | $8 | |||||||||||||||||
Depreciation, amortization and accretion | $1,650 | to | $1,745 | $1,712 | to | $1,807 | |||||||||||||||||
Amortization of prepaid lease purchase price adjustments | $16 | to | $18 | $15 | to | $17 | |||||||||||||||||
Interest expense and amortization of deferred financing costs(e) |
$680 | to | $725 | $814 | to | $859 | |||||||||||||||||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | $0 | to | $0 | |||||||||||||||||
Interest income | $(3) | to | $(2) | $(4) | to | $(3) | |||||||||||||||||
Other (income) expense | $0 | to | $5 | $2 | to | $7 | |||||||||||||||||
(Benefit) provision for income taxes | $20 | to | $28 | $16 | to | $24 | |||||||||||||||||
Stock-based compensation expense | $135 | to | $139 | $165 | to | $169 | |||||||||||||||||
Adjusted EBITDA(c)(d) |
$4,329 | to | $4,374 | $4,449 | to | $4,494 |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
Three Months Ended September 30, | |||||||||||
(in millions) | 2022 | 2021 | |||||||||
Interest expense on debt obligations | $ | 174 | $ | 160 | |||||||
Amortization of deferred financing costs and adjustments on long-term debt, net | 6 | 6 | |||||||||
Capitalized interest | (3) | (3) | |||||||||
Interest expense and amortization of deferred financing costs | $ | 177 | $ | 163 |
(in millions) | Full Year 2022 Outlook(a) |
Full Year 2023 Outlook(a) |
|||||||||||||||||||||
Interest expense on debt obligations | $682 | to | $702 | $804 | to | $844 | |||||||||||||||||
Amortization of deferred financing costs and adjustments on long-term debt, net | $25 | to | $30 | $20 | to | $30 | |||||||||||||||||
Capitalized interest | $(20) | to | $(15) | $(18) | to | $(8) | |||||||||||||||||
Interest expense and amortization of deferred financing costs | $680 | to | $725 | $814 | to | $859 |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(in millions, except per share amounts) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Income (loss) from continuing operations | $ | 419 | $ | 351 | $ | 1,261 | $ | 805 | (a) |
|||||||||||||||||
Real estate related depreciation, amortization and accretion | 416 | 400 | 1,236 | 1,190 | ||||||||||||||||||||||
Asset write-down charges | 3 | — | 26 | 9 | ||||||||||||||||||||||
FFO(b)(c) |
$ | 838 | $ | 751 | $ | 2,523 | $ | 2,004 | ||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | ||||||||||||||||||||||
FFO per share(b)(c) |
$ | 1.93 | $ | 1.73 | $ | 5.81 | $ | 4.62 | ||||||||||||||||||
FFO (from above) | $ | 838 | $ | 751 | $ | 2,523 | $ | 2,004 | ||||||||||||||||||
Adjustments to increase (decrease) FFO: | ||||||||||||||||||||||||||
Straight-lined revenues | (90) | (38) | (325) | (73) | ||||||||||||||||||||||
Straight-lined expenses | 18 | 18 | 56 | 58 | ||||||||||||||||||||||
Stock-based compensation expense | 38 | 33 | 121 | 100 | ||||||||||||||||||||||
Non-cash portion of tax provision | 2 | 3 | 4 | 3 | ||||||||||||||||||||||
Non-real estate related depreciation, amortization and accretion | 14 | 13 | 40 | 39 | ||||||||||||||||||||||
Amortization of non-cash interest expense | 3 | 3 | 10 | 9 | ||||||||||||||||||||||
Other (income) expense | 2 | 4 | 5 | 16 | ||||||||||||||||||||||
(Gains) losses on retirement of long-term obligations | 2 | 1 | 28 | 145 | ||||||||||||||||||||||
Acquisition and integration costs | — | — | 1 | 1 | ||||||||||||||||||||||
Sustaining capital expenditures | (23) | (21) | (65) | (56) | ||||||||||||||||||||||
AFFO(b)(c) |
$ | 804 | $ | 767 | $ | 2,398 | $ | 2,246 | ||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | ||||||||||||||||||||||
AFFO per share(b)(c) |
$ | 1.85 | $ | 1.77 | $ | 5.52 | $ | 5.18 |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
Year Ended December 31, | |||||||||||||||||||||||
(in millions, except per share amounts) | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||
Income (loss) from continuing operations | $ | 1,158 | (a) |
$ | 1,056 | $ | 860 | $ | 622 | ||||||||||||||
Real estate related depreciation, amortization and accretion | 1,593 | 1,555 | 1,517 | 1,471 | |||||||||||||||||||
Asset write-down charges | 21 | 74 | 19 | 26 | |||||||||||||||||||
Dividends/distributions on preferred stock | — | (85) | (113) | (113) | |||||||||||||||||||
FFO(b)(c)(d)(e) |
$ | 2,772 | $ | 2,600 | $ | 2,284 | $ | 2,005 | |||||||||||||||
Weighted-average common shares outstanding—diluted(f) |
434 | 425 | 418 | 415 | |||||||||||||||||||
FFO per share(b)(c)(d)(e)(f) |
$ | 6.39 | $ | 6.12 | $ | 5.47 | $ | 4.83 | |||||||||||||||
FFO (from above) | $ | 2,772 | $ | 2,600 | $ | 2,284 | $ | 2,005 | |||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||
Straight-lined revenues | (111) | (22) | (80) | (72) | |||||||||||||||||||
Straight-lined expenses | 76 | 83 | 93 | 90 | |||||||||||||||||||
Stock-based compensation expense | 131 | 133 | 116 | 108 | |||||||||||||||||||
Non-cash portion of tax provision | 1 | 1 | 5 | 2 | |||||||||||||||||||
Non-real estate related depreciation, amortization and accretion | 51 | 53 | 55 | 56 | |||||||||||||||||||
Amortization of non-cash interest expense | 13 | 6 | 1 | 7 | |||||||||||||||||||
Other (income) expense | 21 | 5 | (1) | (1) | |||||||||||||||||||
(Gains) losses on retirement of long-term obligations | 145 | 95 | 2 | 106 | |||||||||||||||||||
Acquisition and integration costs | 1 | 10 | 13 | 27 | |||||||||||||||||||
Sustaining capital expenditures | (87) | (86) | (117) | (105) | |||||||||||||||||||
AFFO(b)(c)(d)(e) |
$ | 3,013 | $ | 2,878 | $ | 2,371 | $ | 2,223 | |||||||||||||||
Weighted-average common shares outstanding—diluted(f) |
434 | 425 | 418 | 415 | |||||||||||||||||||
AFFO per share(b)(c)(d)(e)(f) |
$ | 6.95 | $ | 6.78 | $ | 5.68 | $ | 5.36 |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
(in millions, except per share amounts) | Full Year 2022 Outlook(d) |
Full Year 2023 Outlook(d) |
|||||||||||||||||||||
Income (loss) from continuing operations | $1,654 | to | $1,734 | $1,596 | to | $1,676 | |||||||||||||||||
Real estate related depreciation, amortization and accretion | $1,607 | to | $1,687 | $1,666 | to | $1,746 | |||||||||||||||||
Asset write-down charges | $20 | to | $30 | $26 | to | $36 | |||||||||||||||||
FFO(a)(b) |
$3,343 | to | $3,388 | $3,350 | to | $3,395 | |||||||||||||||||
Weighted-average common shares outstanding—diluted(c) |
435 | 435 | |||||||||||||||||||||
FFO per share(a)(b)(c) |
$7.69 | to | $7.79 | $7.70 | to | $7.80 | |||||||||||||||||
FFO (from above) | $3,343 | to | $3,388 | $3,350 | to | $3,395 | |||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||
Straight-lined revenues | $(419) | to | $(399) | $(284) | to | $(264) | |||||||||||||||||
Straight-lined expenses | $56 | to | $76 | $61 | to | $81 | |||||||||||||||||
Stock-based compensation expense | $135 | to | $139 | $165 | to | $169 | |||||||||||||||||
Non-cash portion of tax provision | $0 | to | $15 | $0 | to | $8 | |||||||||||||||||
Non-real estate related depreciation, amortization and accretion | $43 | to | $58 | $47 | to | $62 | |||||||||||||||||
Amortization of non-cash interest expense | $5 | to | $15 | $7 | to | $17 | |||||||||||||||||
Other (income) expense | $0 | to | $5 | $2 | to | $7 | |||||||||||||||||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | $0 | to | $0 | |||||||||||||||||
Acquisition and integration costs | $1 | to | $9 | $0 | to | $8 | |||||||||||||||||
Sustaining capital expenditures | $(98) | to | $(78) | $(103) | to | $(83) | |||||||||||||||||
AFFO(a)(b) |
$3,178 | to | $3,223 | $3,296 | to | $3,341 | |||||||||||||||||
Weighted-average common shares outstanding—diluted(c) |
435 | 435 | |||||||||||||||||||||
AFFO per share(a)(b)(c) |
$7.31 | to | $7.41 | $7.58 | to | $7.68 |
COMPANY OVERVIEW | FINANCIALS & METRICS | ASSET PORTFOLIO OVERVIEW | CAPITALIZATION OVERVIEW | APPENDIX |
Full Year 2020 | ||||||||||||||||||||
(dollars in millions, except per share amounts) | As Reported | Less: Impact from Nontypical Items | Exclusive of Impact from Nontypical Items | |||||||||||||||||
Income (loss) from continuing operations | $ | 1,056 | $ | (223) | (b) |
$ | 833 | |||||||||||||
AFFO(a) |
2,878 | (286) | (c) |
2,592 | ||||||||||||||||
AFFO per share(a) |
6.78 | (0.68) | (c) |
6.10 |
Three Months Ended September 30, | |||||||||||
(dollars in millions) | 2022 | 2021 | |||||||||
Total face value of debt | $ | 21,641 | $ | 20,541 | |||||||
Less: Ending cash, cash equivalents and restricted cash | 347 | 542 | |||||||||
Total net debt | $ | 21,294 | $ | 19,999 | |||||||
Adjusted EBITDA | $ | 1,077 | $ | 976 | |||||||
Last quarter annualized Adjusted EBITDA | 4,308 | 3,904 | |||||||||
Net debt to Last Quarter Annualized Adjusted EBITDA | 4.9 | x | 5.1 | x |
Three Months Ended September 30, | |||||||||||
(dollars in millions) | 2022 | 2021 | |||||||||
Adjusted EBITDA | $ | 1,077 | $ | 976 | |||||||
Interest expense on debt obligations | 174 | 160 | |||||||||
6.2 | x | 6.1 | x |