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 | |||||||
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/ Edward B. Adams, Jr. | |||||||||||||
Name: | Edward B. Adams, Jr. | |||||||||||||
Title: | Executive Vice President and General Counsel |
NEWS RELEASE
October 16, 2024
|
Contacts: Dan Schlanger, CFO | |||||
Kris Hinson, VP Corp Finance & Treasurer | |||||
FOR IMMEDIATE RELEASE |
Crown Castle Inc. | ||||
713-570-3050 |
(dollars in millions, except per share amounts) | Current Full Year 2024 Outlook(a) |
Full Year 2023 Actual |
% Change |
Previous Full Year 2024 Outlook(b) |
Current Compared to Previous Outlook | |||||||||||||||
Site rental revenues | $6,340 | $6,532 | (3)% | $6,340 | —% | |||||||||||||||
Net income (loss) | $1,020 | $1,502 | (32)% | $1,158 | (12)% | |||||||||||||||
Net income (loss) per share—diluted | $2.35 | $3.46 | (32)% | $2.67 | (12)% | |||||||||||||||
Adjusted EBITDA(c) |
$4,168 | $4,415 | (6)% | $4,168 | —% | |||||||||||||||
AFFO(c) |
$3,030 | $3,277 | (8)% | $3,030 | —% | |||||||||||||||
AFFO per share(c) |
$6.97 | $7.55 | (8)% | $6.97 | —% |
News Release continued: | Page 2 |
(dollars in millions, except per share amounts) | Q3 2024 |
Q3 2023 |
Change | % Change | |||||||||||||
Site rental revenues | $1,593 | $1,577 | $16 | 1% | |||||||||||||
Net income (loss) | $303 | $265 | $38 | 14% | |||||||||||||
Net income (loss) per share—diluted | $0.70 | $0.61 | $0.09 | 15% | |||||||||||||
Adjusted EBITDA(a) |
$1,075 | $1,047 | $28 | 3% | |||||||||||||
AFFO(a) |
$801 | $767 | $34 | 4% | |||||||||||||
AFFO per share(a) |
$1.84 | $1.77 | $0.07 | 4% |
News Release continued: | Page 3 |
(in millions, except per share amounts) | Full Year 2024(a) |
Changes to Midpoint from Previous Outlook(b) |
|||||||||||||||
Site rental billings(c) |
$5,740 | to | $5,780 | $0 | |||||||||||||
Amortization of prepaid rent | $392 | to | $417 | $0 | |||||||||||||
Straight-lined revenues | $162 | to | $187 | $0 | |||||||||||||
Site rental revenues | $6,317 | to | $6,362 | $0 | |||||||||||||
Site rental costs of operations(d) |
$1,686 | to | $1,731 | $0 | |||||||||||||
Services and other gross margin | $65 | to | $95 | $0 | |||||||||||||
Net income (loss) | $975 | to | $1,065 | ($138) | |||||||||||||
Net income (loss) per share—diluted | $2.24 | to | $2.45 | ($0.32) | |||||||||||||
Adjusted EBITDA(e) |
$4,143 | to | $4,193 | $0 | |||||||||||||
Depreciation, amortization and accretion | $1,680 | to | $1,775 | $0 | |||||||||||||
Interest expense and amortization of deferred financing costs, net(f) |
$926 | to | $971 | $0 | |||||||||||||
FFO(e) |
$2,863 | to | $2,893 | $0 | |||||||||||||
AFFO(e) |
$3,005 | to | $3,055 | $0 | |||||||||||||
AFFO per share(e) |
$6.91 | to | $7.02 | $0.00 | |||||||||||||
Towers Segment discretionary capital expenditures(e) |
$180 | to | $180 | $0 | |||||||||||||
Fiber Segment discretionary capital expenditures(e) |
$1,050 | to | $1,150 | $0 |
News Release continued: | Page 4 |
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 |
For the Three Months Ended |
For the Nine Months Ended |
For the Twelve Months Ended | |||||||||||||||||||||||||||
(in millions; totals may not sum due to rounding) |
September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | December 31, 2023 | ||||||||||||||||||||||||
Net income (loss) | $ | 303 | $ | 265 | $ | 865 | $ | 1,139 | $ | 1,502 | |||||||||||||||||||
Adjustments to increase (decrease) net income (loss): | |||||||||||||||||||||||||||||
Asset write-down charges | 15 | 8 | 24 | 30 | 33 | ||||||||||||||||||||||||
Acquisition and integration costs | — | — | — | 1 | 1 | ||||||||||||||||||||||||
Depreciation, amortization and accretion | 432 | 439 | 1,301 | 1,315 | 1,754 | ||||||||||||||||||||||||
Restructuring charges(a) |
48 | 72 | 104 | 72 | 85 | ||||||||||||||||||||||||
Amortization of prepaid lease purchase price adjustments | 4 | 4 | 12 | 12 | 16 | ||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net(b) |
236 | 217 | 692 | 627 | 850 | ||||||||||||||||||||||||
Interest income | (6) | (3) | (14) | (10) | (15) | ||||||||||||||||||||||||
Other (income) expense | 6 | — | 5 | 4 | 6 | ||||||||||||||||||||||||
(Benefit) provision for income taxes | 5 | 7 | 19 | 21 | 26 | ||||||||||||||||||||||||
Stock-based compensation expense, net | 30 | 36 | 108 | 126 | 157 | ||||||||||||||||||||||||
Adjusted EBITDA(c)(d) |
$ | 1,075 | $ | 1,047 | $ | 3,117 | $ | 3,339 | $ | 4,415 |
Full Year 2024 | |||||||||||
(in millions; totals may not sum due to rounding) |
Outlook(f) |
||||||||||
Net income (loss) | $975 | to | $1,065 | ||||||||
Adjustments to increase (decrease) net income (loss): | |||||||||||
Asset write-down charges(g) |
$167 | to | $202 | ||||||||
Acquisition and integration costs | $0 | to | $6 | ||||||||
Depreciation, amortization and accretion | $1,680 | to | $1,775 | ||||||||
Restructuring charges(a) |
$100 | to | $130 | ||||||||
Amortization of prepaid lease purchase price adjustments | $15 | to | $17 | ||||||||
Interest expense and amortization of deferred financing costs, net(e) |
$926 | to | $971 | ||||||||
(Gains) losses on retirement of long-term obligations | — | to | — | ||||||||
Interest income | $(12) | to | $(11) | ||||||||
Other (income) expense | $0 | to | $9 | ||||||||
(Benefit) provision for income taxes | $20 | to | $28 | ||||||||
Stock-based compensation expense, net | $142 | to | $146 | ||||||||
Adjusted EBITDA(c)(d) |
$4,143 | to | $4,193 |
News Release continued: | Page 10 |
For the Three Months Ended |
For the Nine Months Ended |
For the Twelve Months Ended | |||||||||||||||||||||||||||
(in millions; totals may not sum due to rounding) |
September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | December 31, 2023 | ||||||||||||||||||||||||
Net income (loss) | $ | 303 | $ | 265 | $ | 865 | $ | 1,139 | $ | 1,502 | |||||||||||||||||||
Real estate related depreciation, amortization and accretion | 419 | 425 | 1,259 | 1,266 | 1,692 | ||||||||||||||||||||||||
Asset write-down charges | 15 | 8 | 24 | 30 | 33 | ||||||||||||||||||||||||
FFO(a)(b) |
$ | 737 | $ | 698 | $ | 2,148 | $ | 2,435 | $ | 3,227 | |||||||||||||||||||
Weighted-average common shares outstanding—diluted | 436 | 434 | 435 | 434 | 434 | ||||||||||||||||||||||||
FFO (from above) | $ | 737 | $ | 698 | $ | 2,148 | $ | 2,435 | $ | 3,227 | |||||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||||||||
Straight-lined revenues | (29) | (59) | (145) | (222) | (274) | ||||||||||||||||||||||||
Straight-lined expenses | 16 | 18 | 49 | 56 | 73 | ||||||||||||||||||||||||
Stock-based compensation expense, net | 30 | 36 | 108 | 126 | 157 | ||||||||||||||||||||||||
Non-cash portion of tax provision | 1 | 4 | 6 | 8 | 8 | ||||||||||||||||||||||||
Non-real estate related depreciation, amortization and accretion | 13 | 14 | 42 | 49 | 62 | ||||||||||||||||||||||||
Amortization of non-cash interest expense | 2 | 3 | 9 | 11 | 14 | ||||||||||||||||||||||||
Other (income) expense | 6 | — | 5 | 4 | 6 | ||||||||||||||||||||||||
Acquisition and integration costs | — | — | — | 1 | 1 | ||||||||||||||||||||||||
Restructuring charges(c) |
48 | 72 | 104 | 72 | 85 | ||||||||||||||||||||||||
Sustaining capital expenditures | (23) | (21) | (72) | (54) | (83) | ||||||||||||||||||||||||
AFFO(a)(b) |
$ | 801 | $ | 767 | $ | 2,255 | $ | 2,487 | $ | 3,277 | |||||||||||||||||||
Weighted-average common shares outstanding—diluted | 436 | 434 | 435 | 434 | 434 | ||||||||||||||||||||||||
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; totals may not sum due to rounding) |
September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | December 31, 2023 | ||||||||||||||||||||||||
Net income (loss) | $ | 0.70 | $ | 0.61 | $ | 1.99 | $ | 2.62 | $ | 3.46 | |||||||||||||||||||
Real estate related depreciation, amortization and accretion | 0.96 | 0.98 | 2.89 | 2.92 | 3.90 | ||||||||||||||||||||||||
Asset write-down charges | 0.03 | 0.02 | 0.06 | 0.07 | 0.08 | ||||||||||||||||||||||||
FFO(a)(b) |
$ | 1.69 | $ | 1.61 | $ | 4.94 | $ | 5.61 | $ | 7.43 | |||||||||||||||||||
Weighted-average common shares outstanding—diluted | 436 | 434 | 435 | 434 | 434 | ||||||||||||||||||||||||
FFO (from above) | $ | 1.69 | $ | 1.61 | $ | 4.94 | $ | 5.61 | $ | 7.43 | |||||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||||||||
Straight-lined revenues | (0.07) | (0.14) | (0.33) | (0.51) | (0.63) | ||||||||||||||||||||||||
Straight-lined expenses | 0.04 | 0.04 | 0.11 | 0.13 | 0.17 | ||||||||||||||||||||||||
Stock-based compensation expense, net | 0.07 | 0.08 | 0.25 | 0.29 | 0.36 | ||||||||||||||||||||||||
Non-cash portion of tax provision | — | 0.01 | 0.01 | 0.02 | 0.02 | ||||||||||||||||||||||||
Non-real estate related depreciation, amortization and accretion | 0.03 | 0.03 | 0.10 | 0.11 | 0.14 | ||||||||||||||||||||||||
Amortization of non-cash interest expense | — | 0.01 | 0.02 | 0.03 | 0.03 | ||||||||||||||||||||||||
Other (income) expense | 0.01 | — | 0.01 | 0.01 | 0.01 | ||||||||||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | ||||||||||||||||||||||||
Restructuring charges(c) |
0.11 | 0.17 | 0.24 | 0.17 | 0.20 | ||||||||||||||||||||||||
Sustaining capital expenditures | (0.05) | (0.05) | (0.17) | (0.12) | (0.19) | ||||||||||||||||||||||||
AFFO(a)(b) |
$ | 1.84 | $ | 1.77 | $ | 5.18 | $ | 5.73 | $ | 7.55 | |||||||||||||||||||
Weighted-average common shares outstanding—diluted | 436 | 434 | 435 | 434 | 434 | ||||||||||||||||||||||||
News Release continued: | Page 12 |
Full Year 2024 | Full Year 2024 | ||||||||||||||||||||||
(in millions, except per share amounts; totals may not sum due to rounding) |
Outlook(a) |
Outlook per share(a) |
|||||||||||||||||||||
Net income (loss) | $975 | to | $1,065 | $2.24 | to | $2.45 | |||||||||||||||||
Real estate related depreciation, amortization and accretion | $1,634 | to | $1,714 | $3.76 | to | $3.94 | |||||||||||||||||
Asset write-down charges(e) |
$167 | to | $202 | $0.38 | to | $0.46 | |||||||||||||||||
FFO(b)(c) |
$2,863 | to | $2,893 | $6.58 | to | $6.65 | |||||||||||||||||
Weighted-average common shares outstanding—diluted | 435 | 435 | |||||||||||||||||||||
FFO (from above) | $2,863 | to | $2,893 | $6.58 | to | $6.65 | |||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||
Straight-lined revenues | $(187) | to | $(162) | $(0.43) | to | $(0.37) | |||||||||||||||||
Straight-lined expenses | $55 | to | $75 | $0.13 | to | $0.17 | |||||||||||||||||
Stock-based compensation expense, net | $142 | to | $146 | $0.33 | to | $0.34 | |||||||||||||||||
Non-cash portion of tax provision | $2 | to | $17 | $0.00 | to | $0.04 | |||||||||||||||||
Non-real estate related depreciation, amortization and accretion | $46 | to | $61 | $0.11 | to | $0.14 | |||||||||||||||||
Amortization of non-cash interest expense | $9 | to | $19 | $0.02 | to | $0.04 | |||||||||||||||||
Other (income) expense | $0 | to | $9 | $0.00 | to | $0.02 | |||||||||||||||||
(Gains) losses on retirement of long-term obligations | — | to | — | — | to | — | |||||||||||||||||
Acquisition and integration costs | $0 | to | $6 | $0.00 | to | $0.01 | |||||||||||||||||
Restructuring charges(d) |
$100 | to | $130 | $0.23 | to | $0.30 | |||||||||||||||||
Sustaining capital expenditures | $(85) | to | $(65) | $(0.20) | to | $(0.15) | |||||||||||||||||
AFFO(b)(c) |
$3,005 | to | $3,055 | $6.91 | to | $7.02 | |||||||||||||||||
Weighted-average common shares outstanding—diluted | 435 | 435 | |||||||||||||||||||||
News Release continued: | Page 13 |
Previously Issued | |||||||||||
(in millions; totals may not sum due to rounding) |
Full Year 2024 Outlook(a) |
||||||||||
Net income (loss) | $1,125 | to | $1,190 | ||||||||
Adjustments to increase (decrease) income (loss) from continuing operations: | |||||||||||
Asset write-down charges | $42 | to | $52 | ||||||||
Acquisition and integration costs | $0 | to | $6 | ||||||||
Depreciation, amortization and accretion | $1,680 | to | $1,775 | ||||||||
Restructuring charges(b) |
$100 | to | $130 | ||||||||
Amortization of prepaid lease purchase price adjustments | $15 | to | $17 | ||||||||
Interest expense and amortization of deferred financing costs, net(c) |
$926 | to | $971 | ||||||||
(Gains) losses on retirement of long-term obligations | — | to | — | ||||||||
Interest income | $(12) | to | $(11) | ||||||||
Other (income) expense | $0 | to | $9 | ||||||||
(Benefit) provision for income taxes | $20 | to | $28 | ||||||||
Stock-based compensation expense, net | $142 | to | $146 | ||||||||
Adjusted EBITDA(d)(e) |
$4,143 | to | $4,193 |
Previously Issued | Previously Issued | ||||||||||||||||||||||
(in millions, except per share amounts; totals may not sum due to rounding) |
Full Year 2024
Outlook(a)
|
Full Year 2024 Outlook
per share(a)
|
|||||||||||||||||||||
Net income (loss) | $1,125 | to | $1,190 | $2.59 | to | $2.74 | |||||||||||||||||
Real estate related depreciation, amortization and accretion | $1,634 | to | $1,714 | $3.76 | to | $3.94 | |||||||||||||||||
Asset write-down charges | $42 | to | $52 | $0.10 | to | $0.12 | |||||||||||||||||
FFO(d)(e) |
$2,863 | to | $2,893 | $6.58 | to | $6.65 | |||||||||||||||||
Weighted-average common shares outstanding—diluted | 435 | 435 | |||||||||||||||||||||
FFO (from above) | $2,863 | to | $2,893 | $6.58 | to | $6.65 | |||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||
Straight-lined revenues | $(187) | to | $(162) | $(0.43) | to | $(0.37) | |||||||||||||||||
Straight-lined expenses | $55 | to | $75 | $0.13 | to | $0.17 | |||||||||||||||||
Stock-based compensation expense, net | $142 | to | $146 | $0.33 | to | $0.34 | |||||||||||||||||
Non-cash portion of tax provision | $2 | to | $17 | $0.00 | to | $0.04 | |||||||||||||||||
Non-real estate related depreciation, amortization and accretion | $46 | to | $61 | $0.11 | to | $0.14 | |||||||||||||||||
Amortization of non-cash interest expense | $9 | to | $19 | $0.02 | to | $0.04 | |||||||||||||||||
Other (income) expense | $0 | to | $9 | $0.00 | to | $0.02 | |||||||||||||||||
(Gains) losses on retirement of long-term obligations | — | to | — | — | to | — | |||||||||||||||||
Acquisition and integration costs | $0 | to | $6 | $0.00 | to | $0.01 | |||||||||||||||||
Restructuring charges(b) |
$100 | to | $130 | $0.23 | to | $0.30 | |||||||||||||||||
Sustaining capital expenditures | $(85) | to | $(65) | $(0.20) | to | $(0.15) | |||||||||||||||||
AFFO(d)(e) |
$3,005 | to | $3,055 | $6.91 | to | $7.02 | |||||||||||||||||
Weighted-average common shares outstanding—diluted | 435 | 435 | |||||||||||||||||||||
News Release continued: | Page 14 |
Three Months Ended September 30, | |||||||||||
(dollars in millions; totals may not sum due to rounding) |
2024 | 2023 | |||||||||
Components of changes in site rental revenues: | |||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(a) |
$ | 1,386 | $ | 1,339 | |||||||
Prior year payments for Sprint Cancellations(a)(b) |
6 | — | |||||||||
Prior year site rental billings(a) |
1,392 | 1,339 | |||||||||
Core leasing activity(a) |
85 | 66 | |||||||||
Escalators | 25 | 24 | |||||||||
Non-renewals(a) |
(38) | (37) | |||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(a) |
72 | 53 | |||||||||
Payments for Sprint Cancellations(a)(b) |
(5) | 6 | |||||||||
Non-renewals associated with Sprint Cancellations(a)(b) |
(1) | (6) | |||||||||
Organic Contribution to Site Rental Billings(a) |
65 | 53 | |||||||||
Straight-lined revenues | 29 | 58 | |||||||||
Amortization of prepaid rent | 107 | 126 | |||||||||
Acquisitions(c) |
— | 1 | |||||||||
Total site rental revenues | $ | 1,593 | $ | 1,577 | |||||||
Year-over-year changes in revenues: | |||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
1.0 | % | 0.6 | % | |||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a) |
5.2 | % | 4.0 | % | |||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a) |
4.7 | % | 3.9 | % |
News Release continued: | Page 15 |
Three Months Ended September 30, | |||||||||||
(dollars in millions; totals may not sum due to rounding) |
2024 | 2023 | |||||||||
Components of changes in site rental revenues: | |||||||||||
Prior year site rental billings(a) |
$ | 956 | $ | 915 | |||||||
Core leasing activity(a) |
26 | 25 | |||||||||
Escalators | 23 | 22 | |||||||||
Non-renewals(a) |
(8) | (7) | |||||||||
Organic Contribution to Site Rental Billings(a) |
41 | 40 | |||||||||
Straight-lined revenues | 28 | 57 | |||||||||
Amortization of prepaid rent | 39 | 61 | |||||||||
Acquisitions(b) |
— | 1 | |||||||||
Other | — | — | |||||||||
Total site rental revenues | $ | 1,063 | $ | 1,074 | |||||||
Year-over-year changes in revenues: | |||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
(1.0) | % | (0.9) | % | |||||||
Changes in revenues as a percentage of prior year site rental billings: | |||||||||||
Organic Contribution to Site Rental Billings(a) |
4.3 | % | 4.4 | % | |||||||
News Release continued: | Page 16 |
Small Cells | Three Months Ended September 30, | ||||||||||
(dollars in millions; totals may not sum due to rounding) |
2024 | 2023 | |||||||||
Components of changes in site rental revenues: | |||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(a) |
$ | 113 | $ | 109 | |||||||
Prior year payments for Sprint Cancellations(a) |
— | — | |||||||||
Prior year site rental billings(a) |
113 | 109 | |||||||||
Core leasing activity(a) |
28 | 8 | |||||||||
Escalators | 2 | 2 | |||||||||
Non-renewals(a) |
(2) | (1) | |||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(a) |
28 | 8 | |||||||||
Payments for Sprint Cancellations(a) |
— | — | |||||||||
Non-renewals associated with Sprint Cancellations(a)(b) |
(1) | (5) | |||||||||
Organic Contribution to Site Rental Billings(a) |
28 | 3 | |||||||||
Straight-lined revenues | (2) | (1) | |||||||||
Amortization of prepaid rent | 51 | 45 | |||||||||
Acquisitions(c) |
— | — | |||||||||
Total site rental revenues | $ | 190 | $ | 157 | |||||||
Year-over-year changes in revenues: | |||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
21.0 | % | 1.9 | % | |||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a) |
25.0 | % | 7.3 | % | |||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a) |
24.5 | % | 3.1 | % |
News Release continued: | Page 17 |
Fiber Solutions | Three Months Ended September 30, | ||||||||||
(dollars in millions; totals may not sum due to rounding) |
2024 | 2023 | |||||||||
Components of changes in site rental revenues: | |||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(a) |
$ | 318 | $ | 315 | |||||||
Prior year payments for Sprint Cancellations(a)(b) |
6 | — | |||||||||
Prior year site rental billings(a) |
324 | 315 | |||||||||
Core leasing activity(a) |
31 | 34 | |||||||||
Escalators | — | — | |||||||||
Non-renewals(a) |
(29) | (29) | |||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(a) |
2 | 5 | |||||||||
Payments for Sprint Cancellations(a)(b) |
(5) | 6 | |||||||||
Non-renewals associated with Sprint Cancellations(a)(b) |
(1) | (2) | |||||||||
Organic Contribution to Site Rental Billings(a) |
(4) | 9 | |||||||||
Straight-lined revenues | 3 | 2 | |||||||||
Amortization of prepaid rent | 17 | 20 | |||||||||
Acquisitions(c) |
— | — | |||||||||
Total site rental revenues | $ | 340 | $ | 346 | |||||||
Year-over-year changes in revenues: | |||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
(1.7) | % | 4.8 | % | |||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a) |
0.7 | % | 1.5 | % | |||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a) |
(1.1) | % | 2.8 | % |
Full Year 2024 Outlook(d) |
|||||||||||||||||||||||||||||||||||
Towers |
Fiber Segment |
||||||||||||||||||||||||||||||||||
(in millions) | Small Cells |
Fiber Solutions |
|||||||||||||||||||||||||||||||||
Core leasing activity (a) |
$105 | to | $115 | $65 | to | $75 | $135 | to | $145 | ||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a)(e)(f) |
4.5% | 15% | 2% | ||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a)(e) |
4.5% | (8) | (4) |
News Release continued: | Page 18 |
(dollars in millions; totals may not sum due to rounding) |
Full Year 2024 Outlook(a) |
||||||||||
Components of changes in site rental revenues: | |||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(b) |
$5,505 | ||||||||||
Prior year payments for Sprint Cancellations(b)(c) |
$170 | ||||||||||
Prior year site rental billings(b) |
$5,675 | ||||||||||
Core leasing activity(b) |
$305 | to | $335 | ||||||||
Escalators | $95 | to | $105 | ||||||||
Non-renewals(b) |
$(165) | to | $(145) | ||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(b) |
$245 | to | $285 | ||||||||
Payments for Sprint Cancellations(b)(c) |
$(170) | to | $(160) | ||||||||
Non-renewals associated with Sprint Cancellations(b)(c) |
$(10) | to | $(10) | ||||||||
Organic Contribution to Site Rental Billings(b) |
$70 | to | $110 | ||||||||
Straight-lined revenues | $162 | to | $187 | ||||||||
Amortization of prepaid rent | $392 | to | $417 | ||||||||
Acquisitions(d) |
— | ||||||||||
Total site rental revenues | $6,317 | to | $6,362 | ||||||||
Year-over-year changes in revenues:(e) |
|||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
(3.0)% | ||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(b) |
4.8% | ||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(b) |
1.6% |
News Release continued: | Page 19 |
For the Three Months Ended |
|||||||||||||||||||||||||||||
September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | |||||||||||||||||||||
Discretionary capital expenditures: | |||||||||||||||||||||||||||||
Communications infrastructure improvements and other capital projects | $ | 16 | $ | 239 | $ | 5 | $ | 260 | $ | 34 | $ | 273 | $ | 5 | $ | 312 | |||||||||||||
Purchases of land interests | 14 | — | — | 14 | 13 | — | — | 13 | |||||||||||||||||||||
Sustaining capital expenditures | 2 | 18 | 3 | 23 | 2 | 14 | 6 | 22 | |||||||||||||||||||||
Total capital expenditures | $ | 32 | $ | 257 | $ | 8 | $ | 297 | $ | 49 | $ | 287 | $ | 11 | $ | 347 | |||||||||||||
For the Nine Months Ended |
|||||||||||||||||||||||||||||
September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | |||||||||||||||||||||
Discretionary capital expenditures: | |||||||||||||||||||||||||||||
Communications infrastructure improvements and other capital projects | $ | 51 | $ | 769 | $ | 16 | $ | 836 | $ | 101 | $ | 843 | $ | 17 | $ | 961 | |||||||||||||
Purchases of land interests | 38 | — | — | 38 | 51 | — | — | 51 | |||||||||||||||||||||
Sustaining capital expenditures | 7 | 50 | 15 | 72 | 8 | 29 | 18 | 55 | |||||||||||||||||||||
Total capital expenditures | $ | 96 | $ | 819 | $ | 31 | $ | 946 | $ | 160 | $ | 872 | $ | 35 | $ | 1,067 |
(in millions) | Full Year 2023 |
Full Year 2024 Outlook(b) |
|||||||||||||||||||||
Discretionary capital expenditures |
$1,341 | $1,230 | to | $1,330 | |||||||||||||||||||
Less: Prepaid rent additions(c) |
$348 | ~$355 | |||||||||||||||||||||
Discretionary capital expenditures less prepaid rent additions |
$993 | $875 | to | $975 |
For the Three Months Ended |
|||||||||||
(in millions) | September 30, 2024 | September 30, 2023 | |||||||||
Interest expense on debt obligations | $ | 234 | $ | 213 | |||||||
Amortization of deferred financing costs and adjustments on long-term debt | 8 | 8 | |||||||||
Capitalized interest | (6) | (4) | |||||||||
Interest expense and amortization of deferred financing costs, net | $ | 236 | $ | 217 |
(in millions) | Full Year 2024 Outlook(b) |
||||||||||
Interest expense on debt obligations | $915 | to | $955 | ||||||||
Amortization of deferred financing costs and adjustments on long-term debt | $20 | to | $30 | ||||||||
Capitalized interest | $(17) | to | $(7) | ||||||||
Interest expense and amortization of deferred financing costs, net | $926 | to | $971 |
News Release continued: | Page 20 |
(in millions) | Face Value(a) |
Final Maturity | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents |
$ | 371 | |||||||||
Senior Secured Notes, Series 2009-1, Class A-2(b) |
34 | Aug. 2029 | |||||||||
Senior Secured Tower Revenue Notes, Series 2015-2(c) |
700 | May 2045 | |||||||||
Senior Secured Tower Revenue Notes, Series 2018-2(c) |
750 | July 2048 | |||||||||
Installment purchase liabilities and finance leases(d) |
301 | Various | |||||||||
Total secured debt | $ | 1,785 | |||||||||
2016 Revolver(e) |
— | July 2027 | |||||||||
2016 Term Loan A(f) |
1,132 | July 2027 | |||||||||
Commercial Paper Notes(g) |
1,312 | Various |
|||||||||
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 | |||||||||
5.000% Senior Notes | 1,000 | Jan. 2028 | |||||||||
3.800% Senior Notes |
1,000 | Feb. 2028 | |||||||||
4.800% Senior Notes | 600 | Sept. 2028 | |||||||||
4.300% Senior Notes |
600 | Feb. 2029 | |||||||||
5.600% Senior Notes |
750 | June 2029 | |||||||||
4.900% Senior Notes |
550 | Sept. 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 | |||||||||
5.100% Senior Notes | 750 | May 2033 | |||||||||
5.800% Senior Notes |
750 | Mar. 2034 | |||||||||
5.200% Senior Notes |
700 | Sept. 2034 | |||||||||
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 | $ | 22,444 | |||||||||
Net Debt(h) |
$ | 23,858 | |||||||||
News Release continued: | Page 21 |
News Release continued: | Page 22 |
News Release continued: | Page 23 |
CROWN CASTLE INC.
CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
(Amounts in millions, except par values)
|
September 30, 2024 |
December 31, 2023 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 194 | $ | 105 | |||||||
Restricted cash and cash equivalents |
172 | 171 | |||||||||
Receivables, net | 413 | 481 | |||||||||
Prepaid expenses | 144 | 103 | |||||||||
Deferred site rental receivables | 158 | 116 | |||||||||
Other current assets | 43 | 56 | |||||||||
Total current assets | 1,124 | 1,032 | |||||||||
Deferred site rental receivables | 2,340 | 2,239 | |||||||||
Property and equipment, net | 15,643 | 15,666 | |||||||||
Operating lease right-of-use assets | 5,843 | 6,187 | |||||||||
Goodwill | 10,085 | 10,085 | |||||||||
Other intangible assets, net | 2,878 | 3,179 | |||||||||
Other assets, net | 130 | 139 | |||||||||
Total assets | $ | 38,043 | $ | 38,527 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 200 | $ | 252 | |||||||
Accrued interest | 164 | 219 | |||||||||
Deferred revenues | 483 | 605 | |||||||||
Other accrued liabilities | 338 | 342 | |||||||||
Current maturities of debt and other obligations | 611 | 835 | |||||||||
Current portion of operating lease liabilities | 301 | 332 | |||||||||
Total current liabilities | 2,097 | 2,585 | |||||||||
Debt and other long-term obligations | 23,452 | 22,086 | |||||||||
Operating lease liabilities | 5,272 | 5,561 | |||||||||
Other long-term liabilities | 1,926 | 1,914 | |||||||||
Total liabilities | 32,747 | 32,146 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders' equity: | |||||||||||
Common stock, 0.01 par value; 1,200 shares authorized; shares issued and outstanding: September 30, 2024—435 and December 31, 2023—434 |
4 | 4 | |||||||||
Additional paid-in capital | 18,371 | 18,270 | |||||||||
Accumulated other comprehensive income (loss) | (5) | (4) | |||||||||
Dividends/distributions in excess of earnings | (13,074) | (11,889) | |||||||||
Total equity | 5,296 | 6,381 | |||||||||
Total liabilities and equity | $ | 38,043 | $ | 38,527 |
News Release continued: | Page 24 |
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, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net revenues: | |||||||||||||||||||||||
Site rental | $ | 1,593 | $ | 1,577 | $ | 4,761 | $ | 4,929 | |||||||||||||||
Services and other | 59 | 90 | 158 | 378 | |||||||||||||||||||
Net revenues | 1,652 | 1,667 | 4,919 | 5,307 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Costs of operations:(a) |
|||||||||||||||||||||||
Site rental | 430 | 420 | 1,292 | 1,259 | |||||||||||||||||||
Services and other | 30 | 66 | 91 | 268 | |||||||||||||||||||
Selling, general and administrative | 153 | 176 | 540 | 581 | |||||||||||||||||||
Asset write-down charges | 15 | 8 | 24 | 30 | |||||||||||||||||||
Acquisition and integration costs | — | — | — | 1 | |||||||||||||||||||
Depreciation, amortization and accretion | 432 | 439 | 1,301 | 1,315 | |||||||||||||||||||
Restructuring charges |
48 | 72 | 104 | 72 | |||||||||||||||||||
Total operating expenses | 1,108 | 1,181 | 3,352 | 3,526 | |||||||||||||||||||
Operating income (loss) | 544 | 486 | 1,567 | 1,781 | |||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | (236) | (217) | (692) | (627) | |||||||||||||||||||
Interest income | 6 | 3 | 14 | 10 | |||||||||||||||||||
Other income (expense) | (6) | — | (5) | (4) | |||||||||||||||||||
Income (loss) before income taxes | 308 | 272 | 884 | 1,160 | |||||||||||||||||||
Benefit (provision) for income taxes | (5) | (7) | (19) | (21) | |||||||||||||||||||
Net income (loss) | $ | 303 | $ | 265 | $ | 865 | $ | 1,139 | |||||||||||||||
Net income (loss), per common share: | |||||||||||||||||||||||
Basic | $ | 0.70 | $ | 0.61 | $ | 1.99 | $ | 2.63 | |||||||||||||||
Diluted | $ | 0.70 | $ | 0.61 | $ | 1.99 | $ | 2.63 | |||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||
Basic | 435 | 434 | 434 | 434 | |||||||||||||||||||
Diluted | 436 | 434 | 435 | 434 |
News Release continued: | Page 25 |
CROWN CASTLE INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
(In millions of dollars)
|
Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | $ | 865 | $ | 1,139 | |||||||
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: | |||||||||||
Depreciation, amortization and accretion | 1,301 | 1,315 | |||||||||
Amortization of deferred financing costs and other non-cash interest | 24 | 22 | |||||||||
Stock-based compensation expense, net | 108 | 126 | |||||||||
Asset write-down charges | 24 | 30 | |||||||||
Deferred income tax (benefit) provision | 5 | 1 | |||||||||
Other non-cash adjustments, net | 20 | 10 | |||||||||
Changes in assets and liabilities, excluding the effects of acquisitions: | |||||||||||
Increase (decrease) in liabilities | (195) | (220) | |||||||||
Decrease (increase) in assets | (86) | (165) | |||||||||
Net cash provided by (used for) operating activities | 2,066 | 2,258 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (946) | (1,067) | |||||||||
Payments for acquisitions, net of cash acquired | (8) | (93) | |||||||||
Other investing activities, net | 7 | 5 | |||||||||
Net cash provided by (used for) investing activities | (947) | (1,155) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from issuance of long-term debt | 1,244 | 2,347 | |||||||||
Principal payments on debt and other long-term obligations | (71) | (58) | |||||||||
Purchases and redemptions of long-term debt | (750) | (750) | |||||||||
Borrowings under revolving credit facility | — | 2,943 | |||||||||
Payments under revolving credit facility | (670) | (4,088) | |||||||||
Net borrowings (repayments) under commercial paper program | 1,312 | 561 | |||||||||
Payments for financing costs | (12) | (23) | |||||||||
Purchases of common stock | (32) | (29) | |||||||||
Dividends/distributions paid on common stock | (2,049) | (2,044) | |||||||||
Net cash provided by (used for) financing activities | (1,028) | (1,141) | |||||||||
Net increase (decrease) in cash and cash equivalents and restricted cash |
91 | (38) | |||||||||
Effect of exchange rate changes on cash | (1) | — | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents at beginning of period |
281 | 327 | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents at end of period |
$ | 371 | $ | 289 | |||||||
Supplemental disclosure of cash flow information: | |||||||||||
Interest paid | 739 | 654 | |||||||||
Income taxes paid (refunded) | 13 | 13 |
News Release continued: | Page 26 |
CROWN CASTLE INC.
SEGMENT OPERATING RESULTS (UNAUDITED)
(In millions of dollars)
|
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
||||||||||||||||||||||||||||||||||||||||||||||
Towers | Fiber | Other | Total |
Towers | Fiber | Other | Total |
||||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 1,063 | $ | 530 | $ | 1,593 | $ | 1,074 | $ | 503 | $ | 1,577 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 54 | 5 | 59 | 86 | 4 | 90 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 1,117 | 535 | 1,652 | 1,160 | 507 | 1,667 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 240 | 182 | 422 | 236 | 175 | 411 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 25 | 3 | 28 | 61 | 3 | 64 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
265 | 185 | 450 | 297 | 178 | 475 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
823 | 348 | 1,171 | 838 | 328 | 1,166 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
29 | 2 | 31 | 25 | 1 | 26 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
19 | 40 | 59 | 24 | 48 | 72 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
833 | 310 | 1,143 | 839 | 281 | 1,120 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 70 | 70 | $ | 75 | 75 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net | 30 | 30 | 36 | 36 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion |
432 | 432 | 439 | 439 | |||||||||||||||||||||||||||||||||||||||||||
Restructuring charges(d) |
48 | 48 | 72 | 72 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | 236 | 236 | 217 | 217 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(e) |
19 | 19 | 9 | 9 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 308 | $ | 272 |
News Release continued: | Page 27 |
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2024 |
Nine Months Ended September 30, 2023 |
||||||||||||||||||||||||||||||||||||||||||||||
Towers | Fiber | Other | Total |
Towers | Fiber | Other | Total |
||||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 3,196 | $ | 1,565 | $ | 4,761 | $ | 3,234 | $ | 1,695 | $ | 4,929 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 143 | 15 | 158 | 356 | 22 | 378 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 3,339 | 1,580 | 4,919 | 3,590 | 1,717 | 5,307 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 723 | 542 | 1,265 | 714 | 518 | 1,232 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 76 | 10 | 86 | 252 | 8 | 260 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
799 | 552 | 1,351 | 966 | 526 | 1,492 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
2,473 | 1,023 | 3,496 | 2,520 | 1,177 | 3,697 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
67 | 5 | 72 | 104 | 14 | 118 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
56 | 137 | 193 | 84 | 148 | 232 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
2,484 | 891 | 3,375 | 2,540 | 1,043 | 3,583 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 259 | 259 | $ | 246 | 246 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net | 108 | 108 | 126 | 126 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion |
1,301 | 1,301 | 1,315 | 1,315 | |||||||||||||||||||||||||||||||||||||||||||
Restructuring charges(d) |
104 | 104 | 72 | 72 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | 692 | 692 | 627 | 627 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(e) |
27 | 27 | 37 | 37 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 884 | $ | 1,160 |
TABLE OF CONTENTS | |||||
Page | |||||
Company Overview | |||||
Company Profile | |||||
Strategy | |||||
General Company Information | |||||
Asset Portfolio Footprint | |||||
Historical Common Stock Data | |||||
Annualized Fourth Quarter Dividends Per Share | |||||
Executive Management Team | |||||
Board of Directors | |||||
Research Coverage | |||||
Outlook | |||||
Outlook | |||||
Outlook for Components of Changes in Site Rental Revenues | |||||
Outlook for Components of Changes in Site Rental Revenues by Line of Business | |||||
Outlook for Capital Expenditures | |||||
Outlook for Components of Interest Expense | |||||
Consolidated Financials | |||||
Consolidated Summary Financial Highlights | |||||
Consolidated Components of Changes in Site Rental Revenues | |||||
Consolidated Summary of Capital Expenditures | |||||
Consolidated Return on Invested Capital | |||||
Consolidated Tenant Overview | |||||
Consolidated Annualized Rental Cash Payments at Time of Renewal | |||||
Consolidated Projected Revenues from Tenant Contracts | |||||
Consolidated Projected Expenses from Existing Ground Leases and Fiber Access Agreements | |||||
Capitalization Overview | |||||
Capitalization Overview | |||||
Debt Maturity Overview | |||||
Liquidity Overview | |||||
Summary of Maintenance and Financial Covenants | |||||
Interest Rate Exposure | |||||
Components of Interest Expense | |||||
Towers Segment | |||||
Towers Segment Summary Financial Highlights | |||||
Towers Segment Components of Changes in Site Rental Revenues | |||||
Towers Segment Summary of Capital Expenditures | |||||
Towers Segment Portfolio Highlights | |||||
Towers Segment Cash Yield on Invested Capital | |||||
Summary of Tower Portfolio by Vintage | |||||
Ground Interest Overview | |||||
Fiber Segment | |||||
Fiber Segment Summary Financial Highlights | |||||
Fiber Segment Components of Changes in Site Rental Revenues | |||||
Fiber Segment Summary of Capital Expenditures | |||||
Fiber Segment Revenue Detail by Line of Business | |||||
Fiber Segment Portfolio Highlights | |||||
Fiber Segment Cash Yield on Invested Capital | |||||
Fiber Solutions Revenue Mix | |||||
Appendix of Condensed Consolidated Financial Statements and Non-GAAP Reconciliations |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
COMPANY PROFILE |
STRATEGY |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | 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 |
ASSET PORTFOLIO FOOTPRINT | ||
HISTORICAL COMMON STOCK DATA | |||||||||||||||||
Three Months Ended | |||||||||||||||||
(in millions, except per share amounts) | 9/30/23 | 12/31/23 | 3/31/24 | 6/30/24 | 9/30/24 | ||||||||||||
High price(b) |
$ | 110.10 | $ | 112.98 | $ | 112.08 | $ | 102.70 | $ | 120.92 | |||||||
Low price(b) |
$ | 83.81 | $ | 79.93 | $ | 98.94 | $ | 89.78 | $ | 93.77 | |||||||
Period end closing price(c) |
$ | 86.94 | $ | 110.30 | $ | 102.80 | $ | 96.42 | $ | 118.63 | |||||||
Dividends paid per common share | $ | 1.57 | $ | 1.57 | $ | 1.57 | $ | 1.57 | $ | 1.57 | |||||||
Volume weighted average price for the period(b) |
$ | 96.07 | $ | 97.77 | $ | 104.28 | $ | 95.55 | $ | 109.35 | |||||||
Common shares outstanding, at period end | 434 | 434 | 435 | 435 | 435 | ||||||||||||
Market value of outstanding common shares, at period end(d) |
$ | 37,707 | $ | 47,839 | $ | 44,669 | $ | 41,899 | $ | 51,556 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
ANNUALIZED FOURTH QUARTER DIVIDENDS PER SHARE(a) |
EXECUTIVE MANAGEMENT TEAM | |||||||||||
Age | Years with Company | Position | |||||||||
Steven J. Moskowitz |
61 | <1 | President and Chief Executive Officer |
||||||||
Daniel K. Schlanger | 50 | 8 | Executive Vice President and Chief Financial Officer | ||||||||
Michael J. Kavanagh | 56 | 14 | Executive Vice President and Chief Operating Officer - Towers |
||||||||
Christopher D. Levendos | 57 | 6 | Executive Vice President and Chief Operating Officer - Fiber |
||||||||
Edward B. Adams, Jr. | 55 | 7 | Executive Vice President and General Counsel | ||||||||
Edmond Chan |
54 | <1 | Executive Vice President and Chief Information Officer |
BOARD OF DIRECTORS | ||||||||||||||
Name | Position | Committees | Age | Years as Director | ||||||||||
P. Robert Bartolo | Chair | NESG(b), Fiber Review, Finance |
52 | 10 | ||||||||||
Cindy Christy | Director | Compensation and Human Capital, NESG(b) |
58 | 17 | ||||||||||
Ari Q. Fitzgerald | Director | Compensation and Human Capital, NESG(b) |
61 | 22 | ||||||||||
Jason Genrich | Director | Fiber Review, Finance |
37 | <1 |
||||||||||
Andrea J. Goldsmith | Director | Compensation and Human Capital |
60 | 6 | ||||||||||
Tammy K. Jones | Director | Audit, NESG(b), Finance |
59 | 3 | ||||||||||
Kevin T. Kabat | Director | Compensation and Human Capital, NESG(b) |
67 | 1 | ||||||||||
Anthony J. Melone | Director | Audit, Fiber Review |
64 | 9 | ||||||||||
Steven J. Moskowitz |
Director |
61 | <1 |
|||||||||||
Sunit S. Patel | Director | Audit, Fiber Review, Finance |
62 | <1 |
||||||||||
Bradley E. Singer | Director |
Audit, Finance |
58 | <1 |
||||||||||
Kevin A. Stephens | Director |
Audit, Compensation and Human Capital, Fiber Review |
62 | 3 | ||||||||||
Matthew Thornton III | Director |
Compensation and Human Capital |
66 | 3 | ||||||||||
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
RESEARCH COVERAGE | ||||||||
Equity Research | ||||||||
Bank of America David Barden (646) 855-1320 |
Barclays Brendan Lynch (212) 526-9428 |
BMO Capital Markets Ari Klein (212) 885-4103 |
||||||
Citigroup Michael Rollins (212) 816-1116 |
Deutsche Bank Matthew Niknam (212) 250-4711 |
Goldman Sachs
Jim Schneider
(212) 357-2929
|
||||||
Green Street David Guarino (949) 640-8780 |
HSBC
Luigi Minerva
(207) 991-6928
|
Jefferies Jonathan Petersen (212) 284-1705 |
||||||
JPMorgan
Richard Choe
(212) 622-6708
|
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 |
Scotiabank
Maher Yaghi
(437) 995-5548
|
||||||
TD Cowen
Michael Elias
(646) 562-1358
|
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
Salonie Sehgal
(312) 368-3137
|
Moody’s
Ranjini Venkatesan
(212) 553-3828
|
Standard & Poor’s Ryan Gilmore (212) 438-0602 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
OUTLOOK | |||||||||||
(in millions, except per share amounts) | Full Year 2024 Outlook(a) |
||||||||||
Site rental billings(b) |
$5,740 | to | $5,780 | ||||||||
Amortization of prepaid rent | $392 | to | $417 | ||||||||
Straight-lined revenues | $162 | to | $187 | ||||||||
Site rental revenues | $6,317 | to | $6,362 | ||||||||
Site rental costs of operations(c) |
$1,686 | to | $1,731 | ||||||||
Services and other gross margin | $65 | to | $95 | ||||||||
Net income (loss) | $975 | to | $1,065 | ||||||||
Net income (loss) per share—diluted | $2.24 | to | $2.45 | ||||||||
Adjusted EBITDA(d) |
$4,143 | to | $4,193 | ||||||||
Depreciation, amortization and accretion | $1,680 | to | $1,775 | ||||||||
Interest expense and amortization of deferred financing costs, net(e) |
$926 | to | $971 | ||||||||
FFO(d) |
$2,863 | to | $2,893 | ||||||||
AFFO(d) |
$3,005 | to | $3,055 | ||||||||
AFFO per share(d) |
$6.91 | to | $7.02 |
OUTLOOK FOR COMPONENTS OF CHANGES IN SITE RENTAL REVENUES | |||||||||||
(dollars in millions; totals may not sum due to rounding) |
Full Year 2024 Outlook(f) |
||||||||||
Components of changes in site rental revenues: | |||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(b) |
$5,505 | ||||||||||
Prior year payments for Sprint Cancellations(b)(g) |
$170 | ||||||||||
Prior year site rental billings(b) |
$5,675 | ||||||||||
Core leasing activity(b) |
$305 | to | $335 | ||||||||
Escalators | $95 | to | $105 | ||||||||
Non-renewals(b) |
$(165) | to | $(145) | ||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(b) |
$245 | to | $285 | ||||||||
Payments for Sprint Cancellations(b)(g) |
$(170) | to | $(160) | ||||||||
Non-renewals associated with Sprint Cancellations(b)(g) |
$(10) | to | $(10) | ||||||||
Organic Contribution to Site Rental Billings(b) |
$70 | to | $110 | ||||||||
Straight-lined revenues | $162 | to | $187 | ||||||||
Amortization of prepaid rent | $392 | to | $417 | ||||||||
Acquisitions(h) |
— | to | — | ||||||||
Total site rental revenues | $6,317 | to | $6,362 | ||||||||
Year-over-year changes in revenues:(i) |
|||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
(3.0)% | ||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(b) |
4.8% | ||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(b) |
1.6% |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
OUTLOOK FOR COMPONENTS OF CHANGES IN SITE RENTAL REVENUES BY LINE OF BUSINESS | |||||||||||||||||||||||||||||||||||
Full Year 2024 Outlook(a) |
|||||||||||||||||||||||||||||||||||
Towers Segment | Fiber Segment | ||||||||||||||||||||||||||||||||||
(dollars in millions) | Small Cells | Fiber Solutions | |||||||||||||||||||||||||||||||||
Core leasing activity(b) |
$105 | to | $115 | $65 | to | $75 | $135 | to | $145 | ||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(b)(c)(d) |
4.5% | 15% | 2% | ||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(b)(c) |
4.5% | (8) | (4) | ||||||||||||||||||||||||||||||||
OUTLOOK FOR CAPITAL EXPENDITURES | |||||||||||||||||||||||||||||||||||
Full Year 2024 Outlook(a)(e) |
|||||||||||||||||||||||||||||||||||
(in millions) | Towers Segment | Fiber Segment | Total | ||||||||||||||||||||||||||||||||
Capital expenditures | ~$180 | $1,050 | to |
$1,150 | $1,230 | to | $1,330 | ||||||||||||||||||||||||||||
Less: Prepaid rent additions(f) |
~$80 | ~$275 | ~$355 | ||||||||||||||||||||||||||||||||
Capital expenditures less prepaid rent additions | ~$100 | $775 | to |
$875 | $875 | to | $975 | ||||||||||||||||||||||||||||
OUTLOOK FOR COMPONENTS OF INTEREST EXPENSE | |||||||||||
(in millions) | Full Year 2024 Outlook(a) |
||||||||||
Interest expense on debt obligations | $915 | to | $955 | ||||||||
Amortization of deferred financing costs and adjustments on long-term debt | $20 | to | $30 | ||||||||
Capitalized interest | $(17) | to | $(7) | ||||||||
Interest expense and amortization of deferred financing costs, net | $926 | to | $971 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CONSOLIDATED SUMMARY FINANCIAL HIGHLIGHTS | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(in millions, except per share amounts; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Net revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental | |||||||||||||||||||||||||||||||||||||||||
Site rental billings(a) |
$ | 1,404 | $ | 1,460 | $ | 1,393 | $ | 1,418 | $ | 1,423 | $ | 1,417 | $ | 1,457 | |||||||||||||||||||||||||||
Amortization of prepaid rent | 137 | 188 | 126 | 134 | 106 | 107 | 107 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | 83 | 80 | 58 | 51 | 59 | 56 | 29 | ||||||||||||||||||||||||||||||||||
Total site rental | 1,624 | 1,728 | 1,577 | 1,603 | 1,588 | 1,580 | 1,593 | ||||||||||||||||||||||||||||||||||
Services and other | 149 | 139 | 90 | 71 | 53 | 46 | 59 | ||||||||||||||||||||||||||||||||||
Net revenues | $ | 1,773 | $ | 1,867 | $ | 1,667 | $ | 1,674 | $ | 1,641 | $ | 1,626 | $ | 1,652 | |||||||||||||||||||||||||||
Select operating expenses: | |||||||||||||||||||||||||||||||||||||||||
Costs of operations(b) |
|||||||||||||||||||||||||||||||||||||||||
Site rental exclusive of straight-lined expenses | $ | 398 | $ | 406 | $ | 403 | $ | 390 | $ | 414 | $ | 416 | $ | 415 | |||||||||||||||||||||||||||
Straight-lined expenses | 17 | 18 | 17 | 17 | 16 | 16 | 15 | ||||||||||||||||||||||||||||||||||
Total site rental | 415 | 424 | 420 | 407 | 430 | 432 | 430 | ||||||||||||||||||||||||||||||||||
Services and other | 104 | 98 | 66 | 48 | 34 | 27 | 30 | ||||||||||||||||||||||||||||||||||
Total costs of operations | 519 | 522 | 486 | 455 | 464 | 459 | 460 | ||||||||||||||||||||||||||||||||||
Selling, general and administrative | $ | 195 | $ | 210 | $ | 176 | $ | 178 | $ | 183 | $ | 204 | $ | 153 | |||||||||||||||||||||||||||
Net income (loss) | $ | 418 | $ | 455 | $ | 265 | $ | 361 | $ | 311 | $ | 251 | $ | 303 | |||||||||||||||||||||||||||
Adjusted EBITDA(c) |
1,104 | 1,188 | 1,047 | 1,076 | 1,036 | 1,006 | 1,075 | ||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion | 431 | 445 | 439 | 439 | 439 | 430 | 432 | ||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | 202 | 208 | 217 | 223 | 226 | 230 | 236 | ||||||||||||||||||||||||||||||||||
FFO(c) |
835 | 901 | 698 | 790 | 742 | 669 | 737 | ||||||||||||||||||||||||||||||||||
AFFO(c) |
$ | 828 | $ | 891 | $ | 767 | $ | 790 | $ | 749 | $ | 704 | $ | 801 | |||||||||||||||||||||||||||
Weighted-average common shares outstanding— diluted |
434 | 434 | 434 | 434 | 435 | 435 | 436 | ||||||||||||||||||||||||||||||||||
Net income (loss) per share—diluted | $ | 0.97 | $ | 1.05 | $ | 0.61 | $ | 0.83 | $ | 0.71 | $ | 0.58 | $ | 0.70 | |||||||||||||||||||||||||||
AFFO per share(c) |
$ | 1.91 | $ | 2.05 | $ | 1.77 | $ | 1.82 | $ | 1.72 | $ | 1.62 | $ | 1.84 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CONSOLIDATED COMPONENTS OF CHANGES IN SITE RENTAL REVENUES | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Components of changes in site rental revenues: | |||||||||||||||||||||||||||||||||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(a) |
$ | 1,318 | $ | 1,304 | $ | 1,339 | $ | 1,348 | $ | 1,357 | $ | 1,354 | $ | 1,386 | |||||||||||||||||||||||||||
Prior year payments for Sprint Cancellations(a)(b) |
— | — | — | — | 48 | 106 | 6 | ||||||||||||||||||||||||||||||||||
Prior year site rental billings(a) |
$ | 1,318 | $ | 1,304 | $ | 1,339 | $ | 1,348 | $ | 1,405 | $ | 1,460 | $ | 1,392 | |||||||||||||||||||||||||||
Core leasing activity(a) |
57 | 73 | 66 | 79 | 81 | 76 | 85 | ||||||||||||||||||||||||||||||||||
Escalators | 24 | 24 | 24 | 24 | 24 | 24 | 25 | ||||||||||||||||||||||||||||||||||
Non-renewals(a) |
(42) | (42) | (37) | (36) | (37) | (37) | (38) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(a) |
39 | 54 | 53 | 67 | 68 | 63 | 72 | ||||||||||||||||||||||||||||||||||
Payments for Sprint Cancellations(a)(c) |
48 | 106 | 6 | 10 | (44) | (105) | (5) | ||||||||||||||||||||||||||||||||||
Non-renewals associated with Sprint Cancellations(a)(c) |
(2) | (6) | (6) | (7) | (6) | (1) | (1) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings(a) |
85 | 155 | 53 | 70 | 17 | (44) | 65 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | 83 | 80 | 58 | 51 | 59 | 56 | 29 | ||||||||||||||||||||||||||||||||||
Amortization of prepaid rent | 137 | 188 | 126 | 134 | 106 | 107 | 107 | ||||||||||||||||||||||||||||||||||
Acquisitions(d) |
1 | 1 | 1 | 1 | — | — | — | ||||||||||||||||||||||||||||||||||
Total site rental revenues | $ | 1,624 | $ | 1,728 | $ | 1,577 | $ | 1,603 | $ | 1,588 | $ | 1,580 | $ | 1,593 | |||||||||||||||||||||||||||
Year-over-year changes in revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
3.0 | % | 10.3 | % | 0.6 | % | 1.6 | % | (2.2) | % | (8.6) | % | 1.0 | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a) |
2.9 | % | 4.2 | % | 4.0 | % | 4.9 | % | 5.0 | % | 4.7 | % | 5.2 | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a) |
6.4 | % | 11.9 | % | 3.9 | % | 5.2 | % | 1.2 | % | (3.0) | % | 4.7 | % |
CONSOLIDATED SUMMARY OF CAPITAL EXPENDITURES(a) | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Discretionary capital expenditures: | |||||||||||||||||||||||||||||||||||||||||
Communications infrastructure improvements and other capital projects | $ | 311 | $ | 338 | $ | 312 | $ | 316 | $ | 285 | $ | 291 | $ | 260 | |||||||||||||||||||||||||||
Purchases of land interests | 15 | 23 | 13 | 13 | 13 | 11 | 14 | ||||||||||||||||||||||||||||||||||
Total discretionary capital expenditures | 326 | 361 | 325 | 329 | 298 | 302 | 274 | ||||||||||||||||||||||||||||||||||
Sustaining capital expenditures | 15 | 18 | 22 | 28 | 22 | 27 | 23 | ||||||||||||||||||||||||||||||||||
Total capital expenditures | 341 | 379 | 347 | 357 | 320 | 329 | 297 | ||||||||||||||||||||||||||||||||||
Less: Prepaid rent additions(e) |
81 | 84 | 80 | 103 | 68 | 98 | 74 | ||||||||||||||||||||||||||||||||||
Capital expenditures less prepaid rent additions | $ | 260 | $ | 295 | $ | 267 | $ | 254 | $ | 252 | $ | 231 | $ | 223 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CONSOLIDATED RETURN ON INVESTED CAPITAL(a) | ||||||||
(as of September 30, 2024; dollars in millions) |
Q3 2024 LQA |
Q3 2023 LQA |
||||||
Adjusted EBITDA(b) |
$ | 4,300 | $ | 4,188 | ||||
Cash taxes (paid) refunded | (17) | (11) | ||||||
Adjusted EBITDA less cash taxes paid |
$ | 4,283 | $ | 4,177 | ||||
Historical gross investment in property and equipment(c) |
$ | 29,711 | $ | 28,463 | ||||
Historical gross investment in site rental contracts and tenant relationships | 7,880 | 7,866 | ||||||
Historical gross investment in goodwill | 10,085 | 10,085 | ||||||
Consolidated Invested Capital(a) |
$ | 47,676 | $ | 46,414 | ||||
Consolidated Return on Invested Capital(a) |
9.0 | % | 9.0 | % |
CONSOLIDATED TENANT OVERVIEW | |||||||||||
(as of September 30, 2024) |
Percentage of Q3 2024 LQA Site Rental Revenues |
Weighted Average Current Term Remaining(d) |
Long-Term Credit Rating (S&P / Moody’s) |
||||||||
T-Mobile | 35% | 7 | BBB / Baa2 |
||||||||
AT&T | 20% | 4 | BBB / Baa2 | ||||||||
Verizon | 19% | 6 | BBB+ / Baa1 | ||||||||
All Others Combined | 26% | 4 | N/A | ||||||||
Total / Weighted Average | 100% | 6 |
CONSOLIDATED ANNUALIZED RENTAL CASH PAYMENTS AT TIME OF RENEWAL(e) | ||||||||||||||||||||
Remaining Three Months |
Years Ending December 31, | |||||||||||||||||||
(as of September 30, 2024; in millions) |
2024 |
2025 |
2026 |
2027 |
2028 |
|||||||||||||||
T-Mobile | $ | 7 | $ | 240 | $ | 52 | $ | 57 | $ | 40 | ||||||||||
AT&T | 5 | 20 | 30 | 31 | 779 | |||||||||||||||
Verizon | 4 | 35 | 35 | 32 | 44 | |||||||||||||||
All Others Combined | 56 | 226 | 239 | 159 | 83 | |||||||||||||||
Total | $ | 72 | $ | 521 | $ | 356 | $ | 279 | $ | 946 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CONSOLIDATED PROJECTED REVENUES FROM TENANT CONTRACTS(a) | ||||||||||||||||||||
Remaining Three Months |
Years Ending December 31, | |||||||||||||||||||
(as of September 30, 2024; in millions) |
2024 |
2025 |
2026 |
2027 |
2028 |
|||||||||||||||
Components of site rental revenues: | ||||||||||||||||||||
Site rental billings(b) |
$ | 1,456 | $ | 5,695 | $ | 5,813 | $ | 5,940 | $ | 6,066 | ||||||||||
Amortization of prepaid rent | 97 | 320 | 276 | 233 | 188 | |||||||||||||||
Straight-lined revenues | 25 | 49 | (62) | (183) | (246) | |||||||||||||||
Site rental revenues | $ | 1,578 | $ | 6,064 | $ | 6,027 | $ | 5,990 | $ | 6,008 |
CONSOLIDATED PROJECTED EXPENSES FROM EXISTING GROUND LEASES AND FIBER ACCESS AGREEMENTS(c) | ||||||||||||||||||||
Remaining Three Months |
Years Ending December 31, | |||||||||||||||||||
(as of September 30, 2024; in millions) |
2024 |
2025 |
2026 |
2027 |
2028 |
|||||||||||||||
Components of ground lease and fiber access agreement expenses: | ||||||||||||||||||||
Ground lease and fiber access agreement expenses exclusive of straight-lined expenses | $ | 264 | $ | 1,068 | $ | 1,090 | $ | 1,112 | $ | 1,133 | ||||||||||
Straight-lined expenses | 14 | 49 | 36 | 24 | 14 | |||||||||||||||
Ground lease and fiber access agreement expenses | $ | 278 | $ | 1,117 | $ | 1,126 | $ | 1,136 | $ | 1,147 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CAPITALIZATION OVERVIEW | |||||||||||||||||
(as of September 30, 2024; dollars in millions) |
Face Value(a) |
Fixed vs. Variable | Interest Rate(b) |
Debt to LQA Adjusted EBITDA(c) |
Maturity | ||||||||||||
Cash and cash equivalents and restricted cash and cash equivalents |
$ | 371 | |||||||||||||||
Senior Secured Notes, Series 2009-1, Class A-2(d) |
34 | Fixed | 9.0% | 2029 | |||||||||||||
Senior Secured Tower Revenue Notes, Series 2015-2(e) |
700 | Fixed | 3.7% | 2045 |
|||||||||||||
Senior Secured Tower Revenue Notes, Series 2018-2(e) |
750 | Fixed | 4.2% | 2048 |
|||||||||||||
Installment purchase liabilities and finance leases(f) |
301 | Fixed | Various | Various |
|||||||||||||
Total secured debt | $ | 1,785 | 4.1% | 0.4x | |||||||||||||
2016 Revolver(g) |
— | Variable | 2027 | ||||||||||||||
2016 Term Loan A(h) |
1,132 | Variable | 6.4% | 2027 | |||||||||||||
Commercial Paper Notes(i) |
1,312 | Variable | 5.5% | Various |
|||||||||||||
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 | |||||||||||||
5.000% Senior Notes | 1,000 | Fixed | 5.0% | 2028 | |||||||||||||
3.800% Senior Notes | 1,000 | Fixed | 3.8% | 2028 | |||||||||||||
4.800% Senior Notes | 600 | Fixed | 4.8% | 2028 | |||||||||||||
4.300% Senior Notes | 600 | Fixed | 4.3% | 2029 | |||||||||||||
5.600% Senior Notes |
750 | Fixed | 5.6% | 2029 |
|||||||||||||
4.900% Senior Notes |
550 | Fixed | 4.9% | 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 | |||||||||||||
5.100% Senior Notes | 750 | Fixed | 5.1% | 2033 | |||||||||||||
5.800% Senior Notes |
750 | Fixed | 5.8% | 2034 |
|||||||||||||
5.200% Senior Notes |
700 | Fixed | 5.2% | 2034 |
|||||||||||||
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 | $ | 22,444 | 3.9% | 5.2x | |||||||||||||
Net Debt(j) |
$ | 23,858 | 3.9% | 5.5x | |||||||||||||
Market Capitalization(k) |
51,556 | ||||||||||||||||
Firm Value(l) |
$ | 75,414 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
DEBT MATURITY OVERVIEW(a)(b) |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
LIQUIDITY OVERVIEW(a) | |||||
(in millions) | September 30, 2024 |
||||
Cash and cash equivalents, and restricted cash and cash equivalents(b) |
$ | 371 | |||
Undrawn 2016 Revolver availability(c) |
6,960 | ||||
Total debt and other obligations (current and non-current)(d) |
24,063 | ||||
Total equity | 5,296 |
SUMMARY OF MAINTENANCE AND FINANCIAL COVENANTS | |||||||||||||||||
Debt | Borrower / Issuer | Covenant(e) |
Covenant Level Requirement | As of September 30, 2024 |
|||||||||||||
Maintenance Financial Covenants(f) | |||||||||||||||||
2016 Credit Facility | CCI | Total Net Leverage Ratio | ≤ 6.50x | 5.7x | |||||||||||||
2016 Credit Facility | CCI | Total Senior Secured Leverage Ratio | ≤ 3.50x | 0.4x | |||||||||||||
2016 Credit Facility | CCI | Consolidated Interest Coverage Ratio(g) |
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 | (h) |
17.9x | ||||||||||||
2018 Tower Revenue Notes | Crown Castle Towers LLC and its Subsidiaries | Debt Service Coverage Ratio | > 1.75x | (h) |
17.9x | ||||||||||||
2009 Securitized Notes | Pinnacle Towers Acquisition Holdings LLC and its Subsidiaries | Debt Service Coverage Ratio | > 1.30x | (h) |
31.1x | ||||||||||||
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 | (i) |
17.9x | ||||||||||||
2018 Tower Revenue Notes | Crown Castle Towers LLC and its Subsidiaries | Debt Service Coverage Ratio | ≥ 2.00x | (i) |
17.9x | ||||||||||||
2009 Securitized Notes | Pinnacle Towers Acquisition Holdings LLC and its Subsidiaries | Debt Service Coverage Ratio | ≥ 2.34x | (i) |
31.1x |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
INTEREST RATE EXPOSURE(a) | |||||||||||||||||
(as of September 30, 2024; dollars in millions) | |||||||||||||||||
Fixed Rate Debt | Floating Rate Debt | ||||||||||||||||
Face value of principal outstanding(b) |
$21,484 | Face value of principal outstanding(b) |
$2,444 | ||||||||||||||
% of total debt | 90% | % of total debt | 10% | ||||||||||||||
Weighted average interest rate | 3.7% | Weighted average interest rate(c) |
5.7% | ||||||||||||||
Upcoming maturities: | 2024(d) |
2025(e) |
Interest rate sensitivity of 25 bps increase in interest rates: | ||||||||||||||
Face value of principal outstanding(b) |
$— | $1,200 | Full year effect(f) |
$6.1 | |||||||||||||
Weighted average interest rate | —% | 2.7% |
COMPONENTS OF INTEREST EXPENSE | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(in millions) | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Interest expense on debt obligations | $ | 198 | $ | 205 | $ | 213 | $ | 220 | $ | 223 | $ | 227 | $ | 234 | |||||||||||||||||||||||||||
Amortization of deferred financing costs and adjustments on long-term debt | 7 | 7 | 8 | 7 | 8 | 8 | 8 | ||||||||||||||||||||||||||||||||||
Capitalized interest | (3) | (4) | (4) | (4) | (5) | (5) | (6) | ||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | $ | 202 | $ | 208 | $ | 217 | $ | 223 | $ | 226 | $ | 230 | $ | 236 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
TOWERS SEGMENT SUMMARY FINANCIAL HIGHLIGHTS | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Segment net revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental | |||||||||||||||||||||||||||||||||||||||||
Site rental billings(a) |
$ | 926 | $ | 929 | $ | 956 | $ | 970 | $ | 970 | $ | 970 | $ | 997 | |||||||||||||||||||||||||||
Amortization of prepaid rent | 72 | 67 | 61 | 59 | 41 | 39 | 39 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | 83 | 84 | 57 | 50 | 57 | 54 | 28 | ||||||||||||||||||||||||||||||||||
Total site rental | 1,081 | 1,080 | 1,074 | 1,079 | 1,068 | 1,064 | 1,063 | ||||||||||||||||||||||||||||||||||
Services and other | 146 | 124 | 86 | 65 | 46 | 43 | 54 | ||||||||||||||||||||||||||||||||||
Net revenues | $ | 1,227 | $ | 1,204 | $ | 1,160 | $ | 1,144 | $ | 1,114 | $ | 1,107 | $ | 1,117 | |||||||||||||||||||||||||||
Segment operating expenses: | |||||||||||||||||||||||||||||||||||||||||
Costs of operations(b) |
|||||||||||||||||||||||||||||||||||||||||
Site rental exclusive of straight-lined expenses(c) |
$ | 221 | $ | 230 | $ | 223 | $ | 218 | $ | 227 | $ | 233 | $ | 228 | |||||||||||||||||||||||||||
Straight-lined expenses(c) |
13 | 13 | 13 | 13 | 12 | 12 | 12 | ||||||||||||||||||||||||||||||||||
Total site rental | 234 | 243 | 236 | 231 | 239 | 245 | 240 | ||||||||||||||||||||||||||||||||||
Services and other | 99 | 92 | 61 | 42 | 28 | 23 | 25 | ||||||||||||||||||||||||||||||||||
Total costs of operations | 333 | 335 | 297 | 273 | 267 | 268 | 265 | ||||||||||||||||||||||||||||||||||
Selling, general and administrative(d) |
31 | 30 | 24 | 19 | 21 | 16 | 19 | ||||||||||||||||||||||||||||||||||
Segment operating profit(e) |
$ | 863 | $ | 839 | $ | 839 | $ | 852 | $ | 826 | $ | 823 | $ | 833 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
TOWERS SEGMENT COMPONENTS OF CHANGES IN SITE RENTAL REVENUES | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Components of changes in site rental revenues: | |||||||||||||||||||||||||||||||||||||||||
Prior year site rental billings(a) |
$ | 879 | $ | 877 | $ | 915 | $ | 921 | $ | 926 | $ | 929 | $ | 956 | |||||||||||||||||||||||||||
Core leasing activity(a) |
32 | 38 | 25 | 32 | 28 | 26 | 26 | ||||||||||||||||||||||||||||||||||
Escalators | 22 | 22 | 22 | 23 | 23 | 23 | 23 | ||||||||||||||||||||||||||||||||||
Non-renewals(a) |
(8) | (8) | (7) | (7) | (8) | (7) | (8) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings(a) |
46 | 51 | 40 | 48 | 43 | 42 | 41 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | 83 | 84 | 57 | 50 | 57 | 54 | 28 | ||||||||||||||||||||||||||||||||||
Amortization of prepaid rent | 72 | 67 | 61 | 59 | 41 | 39 | 39 | ||||||||||||||||||||||||||||||||||
Acquisitions(b) |
1 | 1 | 1 | 1 | — | — | — | ||||||||||||||||||||||||||||||||||
Total site rental revenues | $ | 1,081 | $ | 1,080 | $ | 1,074 | $ | 1,079 | $ | 1,068 | $ | 1,064 | $ | 1,063 | |||||||||||||||||||||||||||
Year-over-year changes in revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
0.6 | % | 0.2 | % | (0.9) | % | (0.6) | % | (1.2) | % | (1.5) | % | (1.0) | % | |||||||||||||||||||||||||||
Changes in revenues as a percentage of prior year site rental billings: | |||||||||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings(a) |
5.2 | % | 5.8 | % | 4.4 | % | 5.2 | % | 4.6 | % | 4.4 | % | 4.3 | % |
TOWERS SEGMENT SUMMARY OF CAPITAL EXPENDITURES(a) | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Discretionary capital expenditures: | |||||||||||||||||||||||||||||||||||||||||
Communications infrastructure improvements and other capital projects | $ | 33 | $ | 34 | $ | 34 | $ | 21 | $ | 20 | $ | 15 | $ | 16 | |||||||||||||||||||||||||||
Purchases of land interests | 15 | 23 | 13 | 13 | 13 | 11 | 14 | ||||||||||||||||||||||||||||||||||
Total discretionary capital expenditures | 48 | 57 | 47 | 34 | 33 | 26 | 30 | ||||||||||||||||||||||||||||||||||
Sustaining capital expenditures | 2 | 4 | 2 | — | 2 | 3 | 2 | ||||||||||||||||||||||||||||||||||
Total capital expenditures | 50 | 61 | 49 | 34 | 35 | 29 | 32 | ||||||||||||||||||||||||||||||||||
Less: Prepaid rent additions(c) |
22 | 25 | 25 | 20 | 12 | 8 | 13 | ||||||||||||||||||||||||||||||||||
Capital expenditures less prepaid rent additions | $ | 28 | $ | 36 | $ | 24 | $ | 14 | $ | 23 | $ | 21 | $ | 19 | |||||||||||||||||||||||||||
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
TOWERS SEGMENT PORTFOLIO HIGHLIGHTS | |||||
(as of September 30, 2024) |
|||||
Number of towers (in thousands)(a) |
40 | ||||
Average number of tenants per tower | 2.4 | ||||
Remaining contracted tenant receivables (in billions)(b) |
$ | 31 | |||
Weighted average remaining tenant contract term (years)(b)(c) |
6 | ||||
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 |
TOWERS SEGMENT CASH YIELD ON INVESTED CAPITAL(f) | |||||||||||
(as of September 30, 2024; dollars in millions) |
Q3 2024 LQA |
Q3 2023 LQA |
|||||||||
Segment site rental gross margin(g) |
$ | 3,292 | $ | 3,352 | |||||||
Less: Amortization of prepaid rent | (156) | (244) | |||||||||
Less: Straight-lined revenues | (112) | (228) | |||||||||
Add: Straight-lined expenses(h) |
48 | 52 | |||||||||
Numerator(h) |
$ | 3,072 | $ | 2,932 | |||||||
Segment net investment in property and equipment(i) |
$ | 13,526 | $ | 13,395 | |||||||
Segment investment in site rental contracts and tenant relationships | 4,590 | 4,576 | |||||||||
Segment investment in goodwill(j) |
5,351 | 5,351 | |||||||||
Segment Net Invested Capital(f) |
$ | 23,467 | $ | 23,322 | |||||||
Segment Cash Yield on Invested Capital(f) |
13.1 | % | 12.6 | % |
SUMMARY OF TOWER PORTFOLIO BY VINTAGE(k) | ||||||||||||||
(as of September 30, 2024; dollars in thousands) |
Acquired and Built 2006 and Prior | Acquired and Built 2007 to Present | ||||||||||||
Cash yield(l) |
21 | % | 10 | % | ||||||||||
Number of tenants per tower | 3.0 | 2.2 | ||||||||||||
Last quarter annualized average cash site rental revenue per tower(m) |
$ | 135 | $ | 85 | ||||||||||
Last quarter annualized average site rental gross cash margin per tower(n) |
$ | 116 | $ | 60 | ||||||||||
Net invested capital per tower(o) |
$ | 563 | $ | 588 | ||||||||||
Number of towers | 11,195 | 28,837 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
GROUND INTEREST OVERVIEW | |||||||||||||||||||||||
(as of September 30, 2024; 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 | $ | 437 | 11 | % | $ | 239 | 8 | % | 5,480 | 14 | % | ||||||||||||
10 to 20 years | 585 | 15 | % | 377 | 12 | % | 6,156 | 15 | % | ||||||||||||||
Greater than 20 years | 1,588 | 40 | % | 1,158 | 38 | % | 16,590 | 42 | % | ||||||||||||||
Total leased | $ | 2,611 | 66 | % | $ | 1,774 | 58 | % | 28,226 | 71 | % | 36 | |||||||||||
Owned | $ | 1,338 | 34 | % | $ | 1,263 | 42 | % | 11,806 | 29 | % | ||||||||||||
Total / Average | $ | 3,949 | 100 | % | $ | 3,037 | 100 | % | 40,032 | 100 | % |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
FIBER SEGMENT SUMMARY FINANCIAL HIGHLIGHTS | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Segment net revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental | |||||||||||||||||||||||||||||||||||||||||
Site rental billings(a) |
$ | 478 | $ | 531 | $ | 436 | $ | 447 | $ | 453 | $ | 446 | $ | 460 | |||||||||||||||||||||||||||
Amortization of prepaid rent | 65 | 121 | 66 | 75 | 65 | 67 | 68 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | — | (4) | 1 | 2 | 2 | 2 | 1 | ||||||||||||||||||||||||||||||||||
Total site rental | 543 | 648 | 503 | 524 | 520 | 516 | 530 | ||||||||||||||||||||||||||||||||||
Services and other | 3 | 15 | 4 | 6 | 7 | 3 | 5 | ||||||||||||||||||||||||||||||||||
Net revenues | $ | 546 | $ | 663 | $ | 507 | $ | 530 | $ | 527 | $ | 519 | $ | 535 | |||||||||||||||||||||||||||
Segment operating expenses | |||||||||||||||||||||||||||||||||||||||||
Costs of operations(b) |
|||||||||||||||||||||||||||||||||||||||||
Site rental exclusive of straight-lined expenses | $ | 172 | $ | 170 | $ | 175 | $ | 168 | $ | 182 | $ | 178 | $ | 182 | |||||||||||||||||||||||||||
Straight-lined expenses | — | 1 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Total site rental | 172 | 171 | 175 | 168 | 182 | 178 | 182 | ||||||||||||||||||||||||||||||||||
Services and other | 2 | 3 | 3 | 4 | 4 | 2 | 3 | ||||||||||||||||||||||||||||||||||
Total costs of operations | 174 | 174 | 178 | 172 | 186 | 180 | 185 | ||||||||||||||||||||||||||||||||||
Selling, general and administrative(c) |
49 | 51 | 48 | 47 | 47 | 50 | 40 | ||||||||||||||||||||||||||||||||||
Segment operating profit(d) |
$ | 323 | $ | 438 | $ | 281 | $ | 311 | $ | 294 | $ | 289 | $ | 310 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
FIBER SEGMENT COMPONENTS OF CHANGES IN SITE RENTAL REVENUES | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Components of changes in site rental revenues: | |||||||||||||||||||||||||||||||||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(a) |
$ | 439 | $ | 427 | $ | 424 | $ | 426 | $ | 431 | $ | 424 | $ | 431 | |||||||||||||||||||||||||||
Prior year payments for Sprint Cancellations(a)(b) |
— | — | — | — | 48 | 106 | 6 | ||||||||||||||||||||||||||||||||||
Prior year site rental billings(a) |
$ | 439 | $ | 427 | $ | 424 | $ | 426 | $ | 479 | $ | 530 | $ | 437 | |||||||||||||||||||||||||||
Core leasing activity(a) |
25 | 36 | 41 | 47 | 53 | 50 | 59 | ||||||||||||||||||||||||||||||||||
Escalators | 2 | 2 | 2 | 2 | 2 | 2 | 2 | ||||||||||||||||||||||||||||||||||
Non-renewals(a) |
(34) | (34) | (30) | (30) | (29) | (30) | (30) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(a) |
(7) | 3 | 13 | 19 | 25 | 22 | 30 | ||||||||||||||||||||||||||||||||||
Payments for Sprint Cancellations(a)(c) |
48 | 106 | 6 | 10 | (44) | (105) | (5) | ||||||||||||||||||||||||||||||||||
Non-renewals associated with Sprint Cancellations(a)(c) |
(2) | (6) | (6) | (7) | (6) | (1) | (1) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings(a) |
39 | 104 | 12 | 22 | (25) | (84) | 24 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | — | (4) | 1 | 2 | 2 | 2 | 1 | ||||||||||||||||||||||||||||||||||
Amortization of prepaid rent | 65 | 121 | 66 | 75 | 65 | 67 | 68 | ||||||||||||||||||||||||||||||||||
Acquisitions(d) |
— | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Total site rental revenues | $ | 543 | $ | 648 | $ | 503 | $ | 524 | $ | 520 | $ | 516 | $ | 530 | |||||||||||||||||||||||||||
Year-over-year changes in revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
8.4 | % | 32.5 | % | 3.9 | % | 6.5 | % | (4.2) | % | (20.4) | % | 5.4 | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a) |
(1.6) | % | 0.8 | % | 3.0 | % | 4.4 | % | 5.8 | % | 5.2 | % | 7.1 | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a) |
8.8 | % | 24.3 | % | 2.9 | % | 5.1 | % | (5.3) | % | (15.9) | % | 5.5 | % |
FIBER SEGMENT SUMMARY OF CAPITAL EXPENDITURES(a) | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Discretionary capital expenditures |
$ | 272 | $ | 298 | $ | 273 | $ | 288 | $ | 259 | $ | 271 | $ | 239 | |||||||||||||||||||||||||||
Sustaining capital expenditures | 7 | 8 | 14 | 15 | 14 | 18 | 18 | ||||||||||||||||||||||||||||||||||
Total capital expenditures | 279 | 306 | 287 | 303 | 273 | 289 | 257 | ||||||||||||||||||||||||||||||||||
Less: Prepaid rent additions(e) |
59 | 59 | 55 | 83 | 56 | 90 | 61 | ||||||||||||||||||||||||||||||||||
Capital expenditures less prepaid rent additions | $ | 220 | $ | 247 | $ | 232 | $ | 220 | $ | 217 | $ | 199 | $ | 196 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
FIBER SEGMENT REVENUE DETAIL BY LINE OF BUSINESS | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Small Cells | |||||||||||||||||||||||||||||||||||||||||
Site rental revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental billings(a) |
$ | 113 | $ | 211 | $ | 113 | $ | 118 | $ | 126 | $ | 122 | $ | 141 | |||||||||||||||||||||||||||
Amortization of prepaid rent | 48 | 102 | 45 | 53 | 45 | 50 | 51 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | (1) | (6) | (1) | (1) | (1) | (1) | (2) | ||||||||||||||||||||||||||||||||||
Total site rental revenues | 160 | 308 | 157 | 170 | 170 | 170 | 190 | ||||||||||||||||||||||||||||||||||
Services and other revenues | 3 | 15 | 3 | 6 | 7 | 3 | 5 | ||||||||||||||||||||||||||||||||||
Net revenues | $ | 163 | $ | 323 | $ | 160 | $ | 176 | $ | 177 | $ | 173 | $ | 195 | |||||||||||||||||||||||||||
Components of changes in site rental revenues: | |||||||||||||||||||||||||||||||||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(a) |
$ | 108 | $ | 109 | $ | 109 | $ | 111 | $ | 113 | $ | 110 | $ | 113 | |||||||||||||||||||||||||||
Prior year payments for Sprint Cancellations(a)(b) |
— | — | — | — | — | 101 | — | ||||||||||||||||||||||||||||||||||
Prior year site rental billings(a) |
$ | 108 | $ | 109 | $ | 109 | $ | 111 | $ | 113 | $ | 211 | $ | 113 | |||||||||||||||||||||||||||
Core leasing activity(a) |
6 | 6 | 8 | 9 | 17 | 11 | 28 | ||||||||||||||||||||||||||||||||||
Escalators | 2 | 2 | 2 | 2 | 2 | 2 | 2 | ||||||||||||||||||||||||||||||||||
Non-renewals(a) |
(3) | (2) | (1) | (1) | (1) | (1) | (2) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(a) |
5 | 5 | 8 | 10 | 18 | 12 | 28 | ||||||||||||||||||||||||||||||||||
Payments for Sprint Cancellations(a) |
— | 101 | — | 2 | — | (101) | — | ||||||||||||||||||||||||||||||||||
Non-renewals associated with Sprint Cancellations(a)(c) |
— | (4) | (5) | (5) | (5) | (1) | (1) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings(a) |
5 | 102 | 3 | 7 | 13 | (90) | 28 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | (1) | (6) | (1) | (1) | (1) | (1) | (2) | ||||||||||||||||||||||||||||||||||
Amortization of prepaid rent | 48 | 102 | 45 | 53 | 45 | 50 | 51 | ||||||||||||||||||||||||||||||||||
Acquisitions(d) |
— | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Total site rental revenues | $ | 160 | $ | 308 | $ | 157 | $ | 170 | $ | 170 | $ | 170 | $ | 190 | |||||||||||||||||||||||||||
Year-over-year changes in revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
3.2 | % | 97.4 | % | 1.9 | % | 5.6 | % | 6.3 | % | (44.8) | % | 21.0 | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a) |
4.5 | % | 5.0 | % | 7.3 | % | 9.1 | % | 16.3 | % | 10.9 | % | 25.0 | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a) |
4.5 | % | 93.6 | % | 3.1 | % | 6.7 | % | 11.8 | % | (42.5) | % | 24.5 | % |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
FIBER SEGMENT REVENUE DETAIL BY LINE OF BUSINESS CONTINUED | |||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Fiber Solutions | |||||||||||||||||||||||||||||||||||||||||
Site rental revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental billings(a) |
$ | 365 | $ | 320 | $ | 323 | $ | 330 | $ | 327 | $ | 325 | $ | 320 | |||||||||||||||||||||||||||
Amortization of prepaid rent | 17 | 19 | 20 | 22 | 20 | 18 | 17 | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | 1 | 2 | 2 | 3 | 3 | 3 | 3 | ||||||||||||||||||||||||||||||||||
Total site rental revenues | 383 | 340 | 346 | 354 | 350 | 346 | 340 | ||||||||||||||||||||||||||||||||||
Services and other revenues | — | — | 1 | — | — | — | — | ||||||||||||||||||||||||||||||||||
Net revenues | $ | 383 | $ | 340 | $ | 347 | $ | 354 | $ | 350 | $ | 346 | $ | 340 | |||||||||||||||||||||||||||
Components of changes in site rental revenues: | |||||||||||||||||||||||||||||||||||||||||
Prior year site rental billings excluding payments for Sprint Cancellations(a) |
$ | 331 | $ | 318 | $ | 315 | $ | 316 | $ | 318 | $ | 314 | $ | 318 | |||||||||||||||||||||||||||
Prior year payments for Sprint Cancellations(a)(b) |
— | — | — | — | 48 | 5 | 6 | ||||||||||||||||||||||||||||||||||
Prior year site rental billings(a) |
$ | 331 | $ | 318 | $ | 315 | $ | 316 | $ | 366 | $ | 319 | $ | 324 | |||||||||||||||||||||||||||
Core leasing activity(a) |
19 | 30 | 34 | 37 | 35 | 39 | 31 | ||||||||||||||||||||||||||||||||||
Escalators | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Non-renewals(a) |
(31) | (32) | (29) | (29) | (29) | (29) | (29) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations(a) |
(12) | (2) | 5 | 8 | 6 | 10 | 2 | ||||||||||||||||||||||||||||||||||
Payments for Sprint Cancellations(a)(c) |
48 | 5 | 6 | 8 | (44) | (4) | (5) | ||||||||||||||||||||||||||||||||||
Non-renewals associated with Sprint Cancellations(a)(c) |
(2) | (2) | (2) | (2) | (1) | (1) | (1) | ||||||||||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings(a) |
34 | 1 | 9 | 14 | (39) | 5 | (4) | ||||||||||||||||||||||||||||||||||
Straight-lined revenues | 1 | 2 | 2 | 3 | 3 | 3 | 3 | ||||||||||||||||||||||||||||||||||
Amortization of prepaid rent | 17 | 19 | 20 | 22 | 20 | 18 | 17 | ||||||||||||||||||||||||||||||||||
Acquisitions(d) |
— | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Total site rental revenues | $ | 383 | $ | 340 | $ | 346 | $ | 354 | $ | 350 | $ | 346 | $ | 340 | |||||||||||||||||||||||||||
Year-over-year changes in revenues: | |||||||||||||||||||||||||||||||||||||||||
Site rental revenues as a percentage of prior year site rental revenues |
10.7 | % | 2.1 | % | 4.8 | % | 6.9 | % | (8.6) | % | 1.8 | % | (1.7) | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations as a percentage of prior year site rental billings excluding payments for Sprint Cancellations(a) |
(3.6) | % | (0.7) | % | 1.5 | % | 2.7 | % | 2.1 | % | 3.2 | % | 0.7 | % | |||||||||||||||||||||||||||
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(a) |
10.2 | % | 0.4 | % | 2.8 | % | 4.5 | % | (10.6) | % | 1.7 | % | (1.1) | % |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
FIBER SEGMENT PORTFOLIO HIGHLIGHTS | |||||
(as of September 30, 2024) |
|||||
Number of route miles of fiber (in thousands) | 90 | ||||
Number of small cells on air or under contract (in thousands)(a) |
105 | ||||
Remaining contracted tenant receivables (in billions)(b) |
$ | 5 | |||
Weighted average remaining tenant contract term (years)(b)(c) |
4 |
FIBER SEGMENT CASH YIELD ON INVESTED CAPITAL(d) | |||||||||||
(as of September 30, 2024; dollars in millions) |
Q3 2024 LQA |
Q3 2023 LQA |
|||||||||
Segment site rental gross margin(e) |
$ | 1,392 | $ | 1,312 | |||||||
Less: Amortization of prepaid rent | (272) | (264) | |||||||||
Less: Straight-lined revenues | (4) | (4) | |||||||||
Add: Straight-lined expenses | — | — | |||||||||
Add: Indirect labor costs(f) |
101 | 104 | |||||||||
Numerator | $ | 1,217 | $ | 1,148 | |||||||
Segment net investment in property and equipment(g) |
$ | 10,045 | $ | 9,313 | |||||||
Segment investment in site rental contracts and tenant relationships | 3,290 | 3,290 | |||||||||
Segment investment in goodwill(h) |
4,080 | 4,080 | |||||||||
Segment Net Invested Capital(d) |
$ | 17,415 | $ | 16,683 | |||||||
Segment Cash Yield on Invested Capital(d) |
7.0 | % | 6.9 | % |
FIBER SOLUTIONS REVENUE MIX | |||||
(as of September 30, 2024) |
Percentage of Q3 2024 LQA Site Rental Revenues |
||||
Carrier(i) |
34% | ||||
Education | 15% | ||||
Healthcare | 11% | ||||
Financial Services | 7% | ||||
Other | 33% | ||||
Total | 100% |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited) | |||||||||||
(in millions, except par values) | September 30, 2024 | December 31, 2023 | |||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 194 | $ | 105 | |||||||
Restricted cash and cash equivalents |
172 | 171 | |||||||||
Receivables, net | 413 | 481 | |||||||||
Prepaid expenses | 144 | 103 | |||||||||
Deferred site rental receivables | 158 | 116 | |||||||||
Other current assets | 43 | 56 | |||||||||
Total current assets | 1,124 | 1,032 | |||||||||
Deferred site rental receivables | 2,340 | 2,239 | |||||||||
Property and equipment, net | 15,643 | 15,666 | |||||||||
Operating lease right-of-use assets | 5,843 | 6,187 | |||||||||
Goodwill | 10,085 | 10,085 | |||||||||
Other intangible assets, net | 2,878 | 3,179 | |||||||||
Other assets, net | 130 | 139 | |||||||||
Total assets | $ | 38,043 | $ | 38,527 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 200 | $ | 252 | |||||||
Accrued interest | 164 | 219 | |||||||||
Deferred revenues | 483 | 605 | |||||||||
Other accrued liabilities | 338 | 342 | |||||||||
Current maturities of debt and other obligations | 611 | 835 | |||||||||
Current portion of operating lease liabilities | 301 | 332 | |||||||||
Total current liabilities | 2,097 | 2,585 | |||||||||
Debt and other long-term obligations | 23,452 | 22,086 | |||||||||
Operating lease liabilities | 5,272 | 5,561 | |||||||||
Other long-term liabilities | 1,926 | 1,914 | |||||||||
Total liabilities | 32,747 | 32,146 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders' equity: | |||||||||||
Common stock, 0.01 par value; 1,200 shares authorized; shares issued and outstanding: September 30, 2024—435 and December 31, 2023—434 |
4 | 4 | |||||||||
Additional paid-in capital | 18,371 | 18,270 | |||||||||
Accumulated other comprehensive income (loss) | (5) | (4) | |||||||||
Dividends/distributions in excess of earnings | (13,074) | (11,889) | |||||||||
Total equity | 5,296 | 6,381 | |||||||||
Total liabilities and equity | $ | 38,043 | $ | 38,527 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited) | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in millions, except per share amounts) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net revenues: | |||||||||||||||||||||||
Site rental | $ | 1,593 | $ | 1,577 | $ | 4,761 | $ | 4,929 | |||||||||||||||
Services and other | 59 | 90 | 158 | 378 | |||||||||||||||||||
Net revenues | 1,652 | 1,667 | 4,919 | 5,307 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Costs of operations:(a) |
|||||||||||||||||||||||
Site rental | 430 | 420 | 1,292 | 1,259 | |||||||||||||||||||
Services and other | 30 | 66 | 91 | 268 | |||||||||||||||||||
Selling, general and administrative | 153 | 176 | 540 | 581 | |||||||||||||||||||
Asset write-down charges | 15 | 8 | 24 | 30 | |||||||||||||||||||
Acquisition and integration costs | — | — | — | 1 | |||||||||||||||||||
Depreciation, amortization and accretion | 432 | 439 | 1,301 | 1,315 | |||||||||||||||||||
Restructuring charges | 48 | 72 | 104 | 72 | |||||||||||||||||||
Total operating expenses | 1,108 | 1,181 | 3,352 | 3,526 | |||||||||||||||||||
Operating income (loss) | 544 | 486 | 1,567 | 1,781 | |||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | (236) | (217) | (692) | (627) | |||||||||||||||||||
Interest income | 6 | 3 | 14 | 10 | |||||||||||||||||||
Other income (expense) | (6) | — | (5) | (4) | |||||||||||||||||||
Income (loss) before income taxes | 308 | 272 | 884 | 1,160 | |||||||||||||||||||
Benefit (provision) for income taxes | (5) | (7) | (19) | (21) | |||||||||||||||||||
Net income (loss) | $ | 303 | $ | 265 | $ | 865 | $ | 1,139 | |||||||||||||||
Net income (loss), per common share: | |||||||||||||||||||||||
Basic | $ | 0.70 | $ | 0.61 | $ | 1.99 | $ | 2.63 | |||||||||||||||
Diluted | $ | 0.70 | $ | 0.61 | $ | 1.99 | $ | 2.63 | |||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||
Basic | 435 | 434 | 434 | 434 | |||||||||||||||||||
Diluted | 436 | 434 | 435 | 434 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) | |||||||||||
Nine Months Ended September 30, | |||||||||||
(in millions) | 2024 | 2023 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | $ | 865 | $ | 1,139 | |||||||
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: | |||||||||||
Depreciation, amortization and accretion | 1,301 | 1,315 | |||||||||
Amortization of deferred financing costs and other non-cash interest | 24 | 22 | |||||||||
Stock-based compensation expense, net | 108 | 126 | |||||||||
Asset write-down charges | 24 | 30 | |||||||||
Deferred income tax (benefit) provision | 5 | 1 | |||||||||
Other non-cash adjustments, net | 20 | 10 | |||||||||
Changes in assets and liabilities, excluding the effects of acquisitions: | |||||||||||
Increase (decrease) in liabilities | (195) | (220) | |||||||||
Decrease (increase) in assets | (86) | (165) | |||||||||
Net cash provided by (used for) operating activities | 2,066 | 2,258 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (946) | (1,067) | |||||||||
Payments for acquisitions, net of cash acquired | (8) | (93) | |||||||||
Other investing activities, net | 7 | 5 | |||||||||
Net cash provided by (used for) investing activities | (947) | (1,155) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from issuance of long-term debt | 1,244 | 2,347 | |||||||||
Principal payments on debt and other long-term obligations | (71) | (58) | |||||||||
Purchases and redemptions of long-term debt | (750) | (750) | |||||||||
Borrowings under revolving credit facility | — | 2,943 | |||||||||
Payments under revolving credit facility | (670) | (4,088) | |||||||||
Net borrowings (repayments) under commercial paper program | 1,312 | 561 | |||||||||
Payments for financing costs | (12) | (23) | |||||||||
Purchases of common stock | (32) | (29) | |||||||||
Dividends/distributions paid on common stock | (2,049) | (2,044) | |||||||||
Net cash provided by (used for) financing activities | (1,028) | (1,141) | |||||||||
Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents |
91 | (38) | |||||||||
Effect of exchange rate changes on cash | (1) | — | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents at beginning of period |
281 | 327 | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents at end of period |
$ | 371 | $ | 289 | |||||||
Supplemental disclosure of cash flow information: | |||||||||||
Interest paid | 739 | 654 | |||||||||
Income taxes paid (refunded) | 13 | 13 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Total |
Towers | Fiber | Other | Total |
|||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 1,063 | $ | 530 | $ | 1,593 | $ | 1,074 | $ | 503 | $ | 1,577 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 54 | 5 | 59 | 86 | 4 | 90 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 1,117 | 535 | 1,652 | 1,160 | 507 | 1,667 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 240 | 182 | 422 | 236 | 175 | 411 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 25 | 3 | 28 | 61 | 3 | 64 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
265 | 185 | 450 | 297 | 178 | 475 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
823 | 348 | 1,171 | 838 | 328 | 1,166 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
29 | 2 | 31 | 25 | 1 | 26 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
19 | 40 | 59 | 24 | 48 | 72 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
833 | 310 | 1,143 | 839 | 281 | 1,120 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 70 | 70 | $ | 75 | 75 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net | 30 | 30 | 36 | 36 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion | 432 | 432 | 439 | 439 | |||||||||||||||||||||||||||||||||||||||||||
Restructuring charges(d) |
48 | 48 | 72 | 72 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | 236 | 236 | 217 | 217 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(e) |
19 | 19 | 9 | 9 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 308 | $ | 272 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2024 |
Nine Months Ended September 30, 2023 |
||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Towers | Fiber | Other | Total |
Towers | Fiber | Other | Total |
|||||||||||||||||||||||||||||||||||||||
Segment site rental revenues | $ | 3,196 | $ | 1,565 | $ | 4,761 | $ | 3,234 | $ | 1,695 | $ | 4,929 | |||||||||||||||||||||||||||||||||||
Segment services and other revenues | 143 | 15 | 158 | 356 | 22 | 378 | |||||||||||||||||||||||||||||||||||||||||
Segment revenues | 3,339 | 1,580 | 4,919 | 3,590 | 1,717 | 5,307 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental costs of operations | 723 | 542 | 1,265 | 714 | 518 | 1,232 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other costs of operations | 76 | 10 | 86 | 252 | 8 | 260 | |||||||||||||||||||||||||||||||||||||||||
Segment costs of operations(a)(b) |
799 | 552 | 1,351 | 966 | 526 | 1,492 | |||||||||||||||||||||||||||||||||||||||||
Segment site rental gross margin(c) |
2,473 | 1,023 | 3,496 | 2,520 | 1,177 | 3,697 | |||||||||||||||||||||||||||||||||||||||||
Segment services and other gross margin(c) |
67 | 5 | 72 | 104 | 14 | 118 | |||||||||||||||||||||||||||||||||||||||||
Segment selling, general and administrative expenses(b) |
56 | 137 | 193 | 84 | 148 | 232 | |||||||||||||||||||||||||||||||||||||||||
Segment operating profit(c) |
2,484 | 891 | 3,375 | 2,540 | 1,043 | 3,583 | |||||||||||||||||||||||||||||||||||||||||
Other selling, general and administrative expenses(b) |
$ | 259 | 259 | $ | 246 | 246 | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net | 108 | 108 | 126 | 126 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion | 1,301 | 1,301 | 1,315 | 1,315 | |||||||||||||||||||||||||||||||||||||||||||
Restructuring charges(d) |
104 | 104 | 72 | 72 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net | 692 | 692 | 627 | 627 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(e) |
27 | 27 | 37 | 37 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 884 | $ | 1,160 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
NON-GAAP MEASURES AND OTHER INFORMATION |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
2023 | 2024 | ||||||||||||||||||||||||||||||||||||||||
(in millions; totals may not sum due to rounding) |
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 418 | $ | 445 | $ | 265 | $ | 361 | $ | 311 | $ | 251 | $ | 303 | |||||||||||||||||||||||||||
Adjustments to increase (decrease) net income (loss) | |||||||||||||||||||||||||||||||||||||||||
Asset write-down charges | — | 22 | 8 | 3 | 6 | 3 | 15 | ||||||||||||||||||||||||||||||||||
Acquisition and integration costs | — | 1 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion | 431 | 445 | 439 | 439 | 439 | 430 | 432 | ||||||||||||||||||||||||||||||||||
Restructuring charges(a) |
— | — | 72 | 13 | 11 | 45 | 48 | ||||||||||||||||||||||||||||||||||
Amortization of prepaid lease purchase price adjustments | 4 | 4 | 4 | 4 | 4 | 4 | 4 | ||||||||||||||||||||||||||||||||||
Interest expense and amortization of deferred financing costs, net(b) |
202 | 208 | 217 | 223 | 226 | 230 | 236 | ||||||||||||||||||||||||||||||||||
(Gains) losses on retirement of long-term obligations | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Interest income | (2) | (5) | (3) | (5) | (4) | (4) | (6) | ||||||||||||||||||||||||||||||||||
Other (income) expense | 3 | 2 | — | 2 | (2) | 1 | 6 | ||||||||||||||||||||||||||||||||||
(Benefit) provision for income taxes | 7 | 7 | 7 | 5 | 7 | 7 | 5 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net | 41 | 50 | 36 | 31 | 38 | 40 | 30 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA(c)(d) |
$ | 1,104 | $ | 1,188 | $ | 1,047 | $ | 1,076 | $ | 1,036 | $ | 1,006 | $ | 1,075 |
(in millions; totals may not sum due to rounding) |
Full Year 2024 Outlook(f) |
||||||||||
Net income (loss) | $975 | to | $1,065 | ||||||||
Adjustments to increase (decrease) net income (loss): | |||||||||||
Asset write-down charges(g) |
$167 | to | $202 | ||||||||
Acquisition and integration costs | $0 | to | $6 | ||||||||
Depreciation, amortization and accretion | $1,680 | to | $1,775 | ||||||||
Restructuring charges(a) |
$100 | to | $130 | ||||||||
Amortization of prepaid lease purchase price adjustments | $15 | to | $17 | ||||||||
Interest expense and amortization of deferred financing costs, net(e) |
$926 | to | $971 | ||||||||
(Gains) losses on retirement of long-term obligations | — | to | — | ||||||||
Interest income | $(12) | to | $(11) | ||||||||
Other (income) expense | $0 | to | $9 | ||||||||
(Benefit) provision for income taxes | $20 | to | $28 | ||||||||
Stock-based compensation expense, net | $142 | to | $146 | ||||||||
Adjusted EBITDA(c)(d) |
$4,143 | to | $4,193 |
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
(in millions; totals may not sum due to rounding) |
2023 | 2024 | |||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | |||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 418 | $ | 455 | $ | 265 | $ | 361 | $ | 311 | $ | 251 | $ | 303 | |||||||||||||||||||||||||||
Real estate related depreciation, amortization and accretion | 417 | 424 | 425 | 426 | 425 | 415 | 419 | ||||||||||||||||||||||||||||||||||
Asset write-down charges | — | 22 | 8 | 3 | 6 | 3 | 15 | ||||||||||||||||||||||||||||||||||
FFO(a)(b) |
$ | 835 | $ | 901 | $ | 698 | $ | 790 | $ | 742 | $ | 669 | $ | 737 | |||||||||||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | 434 | 435 | 436 | ||||||||||||||||||||||||||||||||||
FFO (from above) | $ | 835 | $ | 901 | $ | 698 | $ | 790 | $ | 742 | $ | 669 | $ | 737 | |||||||||||||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||||||||||||||||||||
Straight-lined revenues | (83) | (80) | (59) | (51) | (59) | (56) | (29) | ||||||||||||||||||||||||||||||||||
Straight-lined expenses | 20 | 18 | 18 | 17 | 17 | 17 | 16 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net | 41 | 50 | 36 | 31 | 38 | 40 | 30 | ||||||||||||||||||||||||||||||||||
Non-cash portion of tax provision | 9 | (6) | 4 | — | 7 | (2) | 1 | ||||||||||||||||||||||||||||||||||
Non-real estate related depreciation, amortization and accretion |
14 | 21 | 14 | 13 | 14 | 15 | 13 | ||||||||||||||||||||||||||||||||||
Amortization of non-cash interest expense | 4 | 4 | 3 | 3 | 3 | 3 | 2 | ||||||||||||||||||||||||||||||||||
Other (income) expense | 3 | 2 | — | 2 | (2) | 1 | 6 | ||||||||||||||||||||||||||||||||||
Acquisition and integration costs | — | 1 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Restructuring charges(c) |
— | — | 72 | 13 | 11 | 45 | 48 | ||||||||||||||||||||||||||||||||||
Sustaining capital expenditures | (15) | (18) | (21) | (28) | (22) | (27) | (23) | ||||||||||||||||||||||||||||||||||
AFFO(a)(b) |
$ | 828 | $ | 891 | $ | 767 | $ | 790 | $ | 749 | $ | 704 | $ | 801 | |||||||||||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | 434 | 435 | 436 | ||||||||||||||||||||||||||||||||||
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
(in millions, except per share amounts; totals may not sum due to rounding) |
2023 | 2024 | |||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | |||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 0.96 | $ | 1.05 | $ | 0.61 | $ | 0.83 | $ | 0.72 | $ | 0.58 | $ | 0.70 | |||||||||||||||||||||||||||
Real estate related depreciation, amortization and accretion | 0.96 | 0.98 | 0.98 | 0.98 | 0.98 | 0.95 | 0.96 | ||||||||||||||||||||||||||||||||||
Asset write-down charges | — | 0.05 | 0.02 | 0.01 | 0.01 | 0.01 | 0.03 | ||||||||||||||||||||||||||||||||||
FFO(a)(b) |
$ | 1.92 | $ | 2.08 | $ | 1.61 | $ | 1.82 | $ | 1.71 | $ | 1.54 | $ | 1.69 | |||||||||||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | 435 | 435 | 436 | ||||||||||||||||||||||||||||||||||
FFO (from above) | $ | 1.92 | $ | 2.08 | $ | 1.61 | $ | 1.82 | $ | 1.71 | $ | 1.54 | $ | 1.69 | |||||||||||||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||||||||||||||||||||
Straight-lined revenues | (0.19) | (0.18) | (0.14) | (0.12) | (0.14) | (0.13) | (0.07) | ||||||||||||||||||||||||||||||||||
Straight-lined expenses | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net | 0.09 | 0.12 | 0.08 | 0.07 | 0.09 | 0.09 | 0.07 | ||||||||||||||||||||||||||||||||||
Non-cash portion of tax provision | 0.02 | (0.01) | 0.01 | — | 0.02 | — | — | ||||||||||||||||||||||||||||||||||
Non-real estate related depreciation, amortization and accretion | 0.03 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | ||||||||||||||||||||||||||||||||||
Amortization of non-cash interest expense | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | — | ||||||||||||||||||||||||||||||||||
Other (income) expense | 0.01 | — | — | — | — | — | 0.01 | ||||||||||||||||||||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Restructuring charges(c) |
— | — | 0.17 | 0.03 | 0.03 | 0.10 | 0.11 | ||||||||||||||||||||||||||||||||||
Sustaining capital expenditures | (0.03) | (0.04) | (0.05) | (0.06) | (0.05) | (0.06) | (0.05) | ||||||||||||||||||||||||||||||||||
AFFO(a)(b) |
$ | 1.91 | $ | 2.05 | $ | 1.77 | $ | 1.82 | $ | 1.72 | $ | 1.62 | $ | 1.84 | |||||||||||||||||||||||||||
Weighted-average common shares outstanding—diluted | 434 | 434 | 434 | 434 | 435 | 435 | 436 | ||||||||||||||||||||||||||||||||||
COMPANY OVERVIEW |
OUTLOOK | CONSOLIDATED FINANCIALS | CAPITALIZATION OVERVIEW | TOWERS SEGMENT | FIBER SEGMENT | APPENDIX |
(in millions, except per share amounts; totals may not sum due to rounding) |
Full Year 2024 Outlook(a) |
Full Year 2024 Outlook Per Share(a) |
|||||||||||||||||||||
Net income (loss) | $975 | to | $1,065 | $2.24 | to | $2.45 | |||||||||||||||||
Real estate related depreciation, amortization and accretion | $1,634 | to | $1,714 | $3.76 | to | $3.94 | |||||||||||||||||
Asset write-down charges(f) |
$167 | to | $202 | $0.38 | to | $0.46 | |||||||||||||||||
FFO(b)(c) |
$2,863 | to | $2,893 | $6.58 | to | $6.65 | |||||||||||||||||
Weighted-average common shares outstanding—diluted | 435 | 435 | |||||||||||||||||||||
FFO (from above) | $2,863 | to | $2,893 | $6.58 | to | $6.65 | |||||||||||||||||
Adjustments to increase (decrease) FFO: | |||||||||||||||||||||||
Straight-lined revenues | $(187) | to | $(162) | $(0.43) | to | $(0.37) | |||||||||||||||||
Straight-lined expenses | $55 | to | $75 | $0.13 | to | $0.17 | |||||||||||||||||
Stock-based compensation expense, net | $142 | to | $146 | $0.33 | to | $0.34 | |||||||||||||||||
Non-cash portion of tax provision | $2 | to | $17 | $0.00 | to | $0.04 | |||||||||||||||||
Non-real estate related depreciation, amortization and accretion | $46 | to | $61 | $0.11 | to | $0.14 | |||||||||||||||||
Amortization of non-cash interest expense | $9 | to | $19 | $0.02 | to | $0.04 | |||||||||||||||||
Other (income) expense | $0 | to | $9 | $0.00 | to | $0.02 | |||||||||||||||||
(Gains) losses on retirement of long-term obligations | — | to | — | — | to | — | |||||||||||||||||
Acquisition and integration costs | $0 | to | $6 | $0.00 | to | $0.01 | |||||||||||||||||
Restructuring charges(d) |
$100 | to | $130 | $0.23 | to | $0.30 | |||||||||||||||||
Sustaining capital expenditures | $(85) | to | $(65) | $(0.20) | to | $(0.15) | |||||||||||||||||
AFFO(b)(c) |
$3,005 | to | $3,055 | $6.91 | to | $7.02 | |||||||||||||||||
Weighted-average common shares outstanding—diluted | 435 | 435 |
(as of September 30, 2024; dollars in millions) |
|||||
Total debt and other obligations (current and non-current) | $ | 24,063 | |||
Unamortized adjustments, net | 166 | ||||
Total face value of debt | 24,229 | ||||
Less: Ending cash and cash equivalents and restricted cash and cash equivalents |
371 | ||||
Net Debt(e) |
$ | 23,858 | |||
Adjusted EBITDA for the three months ended September 30, 2024(e) |
$ | 1,075 | |||
Last quarter annualized Adjusted EBITDA(e) |
4,300 | ||||
Net debt to Last Quarter Annualized Adjusted EBITDA(e) |
5.5 | x |