HOUSTON, April 20, 2022 (GLOBE NEWSWIRE) -- Crown Castle International Corp. (NYSE: CCI) ("Crown Castle") today reported results for the first quarter ended March 31, 2022 and increased its full year 2022 outlook, as reflected in the table below.
(dollars in millions, except per share amounts) | Current Full Year 2022 Outlook(a) | Full Year 2021 Actual | % Change | Previous Full Year 2022 Outlook(b) | Current Compared to Previous Outlook | |||
Site rental revenues | $6,265 | $5,719 | 10% | $6,225 | +$40 | |||
Income (loss) from continuing operations | $1,714 | $1,158(c) | 48% | $1,674 | +$40 | |||
Income (loss) from continuing operations per share—diluted | $3.94 | $2.67(c) | 48% | $3.85 | +$0.09 | |||
Adjusted EBITDA(d) | $4,332 | $3,816 | 14% | $4,272 | +$60 | |||
AFFO(d) | $3,201 | $3,013 | 6% | $3,201 | $— | |||
AFFO per share(d) | $7.36 | $6.95 | 6% | $7.36 | $— | |||
(a) Reflects midpoint of full year 2022 Outlook as issued on April 20, 2022.(b) Reflects midpoint of full year 2022 Outlook as issued on January 26, 2022.(c) Does not reflect the impact related to the ATO Settlement (as defined in the Form 8-K filed with the Securities and Exchange Commission on April 26, 2021 ("April 2021 8-K"), which is attributable to discontinued operations in the first quarter of 2021 as discussed in the April 2021 8-K.(d) See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further information and reconciliation of non-GAAP financial measures to income (loss) from continuing operations, as computed in accordance with GAAP.
"We are seeing the benefit of a robust 5G leasing environment that contributed to the 9% AFFO per share growth we delivered in the first quarter and led to an increase in our operating expectations for the full year 2022," stated Jay Brown, Crown Castle’s Chief Executive Officer. "Consistent with the last couple of decades, it is clear to us that the U.S. represents the highest growth and lowest risk market in the world for communications infrastructure ownership. We believe our comprehensive offering of 40,000 towers, 115,000 small cells on air or under contract and 80,000 route miles of fiber provides shareholders with the largest exposure to the development of next-generation wireless networks in the best market to own shared network infrastructure. We expect the deployment of 5G in the U.S. to extend our opportunity to create long-term value for our shareholders while delivering dividend per share growth of 7% to 8% per year."
"After experiencing the highest level of tower application activity in our history last year, we expect elevated levels of tower leasing to continue this year and believe we will once again lead the U.S. tower industry with 6% organic tower revenue growth. At the same time, I believe 2022 will be an important transition year for our small cells and fiber business. Our team is focused on scaling our small cell deployment capabilities so we can accelerate from what we expect to be approximately 5,000 small cell nodes installed this year to more than 10,000 per year starting in 2023 as we deliver on our record backlog of more than 60,000 small cell nodes."
RESULTS FOR THE QUARTER
The table below sets forth select financial results for the quarter ended March 31, 2022 and March 31, 2021.
(dollars in millions, except per share amounts) | Q1 2022 | Q1 2021 | Change | Change % | |||
Site rental revenues | $1,576 | $1,369 | $207 | 15% | |||
Income (loss) from continuing operations | $421 | $121(b) | $300 | 248% | |||
Income (loss) from continuing operations per share—diluted | $0.97 | $0.28(b) | $0.69 | 246% | |||
Adjusted EBITDA(a) | $1,095 | $897 | $198 | 22% | |||
AFFO(a) | $812 | $738 | $74 | 10% | |||
AFFO per share(a) | $1.87 | $1.71 | $0.16 | 9% | |||
(a) See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further information and reconciliation of non-GAAP financial measures to income (loss) from continuing operations, as computed in accordance with GAAP.(b) Does not reflect the impact related to the ATO Settlement (as defined in the April 2021 8-K), which is attributable to discontinued operations in the first quarter of 2021 as discussed in the April 2021 8-K.
HIGHLIGHTS FROM THE QUARTER
"We are experiencing strong leasing activity across our portfolio of towers as our customers upgrade and densify their networks as they roll out 5G, resulting in strong first quarter results and our increased expectations for the full year," stated Dan Schlanger, Crown Castle’s Chief Financial Officer. "We have also continued to strengthen our balance sheet to pursue investment opportunities consistent with our strategy that we believe will add to long-term dividend per share growth while navigating an increasing interest rate environment. We finished the quarter with a weighted average debt maturity of approximately 9 years, a weighted average interest rate of 3% and 85% of our outstanding debt being fixed rate. We believe our U.S. focused strategy offering towers, small cells and fiber, combined with our solid financial position, provide unique exposure to the most attractive wireless market fundamentals and support our ability to deliver attractive risk-adjusted returns through a compelling combination of dividends and growth."
OUTLOOKThis Outlook section contains forward-looking statements, and actual results may differ materially. Information regarding potential risks which could cause actual results to differ from the forward-looking statements herein is set forth below and in Crown Castle's filings with the SEC.
The following table sets forth Crown Castle's current outlook for full year 2022.
(in millions, except per share amounts) | Full Year 2022 | Change to Midpoint from Previous Outlook | |||||
Site rental revenues | $6,242 to $6,287 | +$40 | |||||
Site rental costs of operations(a) | $1,548 to $1,593 | $— | |||||
Income (loss) from continuing operations | $1,674 to $1,754 | +$40 | |||||
Adjusted EBITDA(b) | $4,309 to $4,354 | +$60 | |||||
Interest expense and amortization of deferred financing costs(c) | $635 to $680 | +$20 | |||||
FFO(b) | $3,358 to $3,403 | +$40 | |||||
AFFO(b) | $3,178 to $3,223 | $— | |||||
AFFO per share(b) | $7.31 to $7.41 | $— | |||||
(a) Exclusive of depreciation, amortization and accretion. (b) See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further information and reconciliation of non-GAAP financial measures to income (loss) from continuing operations, as computed in accordance with GAAP.(c) See reconciliation of "Components of Outlook for Interest Expense and Amortization of Deferred Financing Costs" for a discussion of non-cash interest expense.
A photo accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/52d89030-2250-47ca-8e9c-06b462efa247
A photo accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/2f3e8b97-eb62-4678-a718-c1ca72883341
Additional information is available in Crown Castle's quarterly Supplemental Information Package posted in the Investors section of our website.
CONFERENCE CALL DETAILS Crown Castle has scheduled a conference call for Thursday, April 21, 2022, at 10:30 a.m. Eastern time to discuss its first quarter 2022 results. The conference call may be accessed by dialing 800-458-4121 and asking for the Crown Castle call (access code 8859825) at least 30 minutes prior to the start time. The conference call may also be accessed live over the Internet at investor.crowncastle.com. Supplemental materials for the call have been posted on the Crown Castle website at investor.crowncastle.com.
A telephonic replay of the conference call will be available from 1:30 p.m. Eastern time on Thursday, April 21, 2022, through 1:30 p.m. Eastern time on Wednesday, July 20, 2022, and may be accessed by dialing 888-203-1112 and using access code 8859825. An audio archive will also be available on Crown Castle's website at investor.crowncastle.com shortly after the call and will be accessible for approximately 90 days.
ABOUT CROWN CASTLECrown Castle owns, operates and leases more than 40,000 cell towers and more than 80,000 route miles of fiber supporting small cells and fiber solutions across every major U.S. market. This nationwide portfolio of communications infrastructure connects cities and communities to essential data, technology and wireless service - bringing information, ideas and innovations to the people and businesses that need them. For more information on Crown Castle, please visit www.crowncastle.com.
Contacts: | Dan Schlanger, CFO Ben Lowe, SVP & Treasurer Crown Castle International Corp. 713-570-3050 | |
Non-GAAP Financial Measures, Segment Measures and Other Calculations
This press release includes presentations of Adjusted EBITDA, Adjusted Funds from Operations ("AFFO"), including per share amounts, Funds from Operations ("FFO"), including per share amounts, and Organic Contribution to Site Rental Billings, which are non-GAAP financial measures. These non-GAAP financial measures are not intended as alternative measures of operating results or cash flow from operations (as determined in accordance with Generally Accepted Accounting Principles ("GAAP")).
Our non-GAAP financial measures may not be comparable to similarly titled measures of other companies, including other companies in the communications infrastructure sector or other real estate investment trusts ("REITs").
In addition to the non-GAAP financial measures used herein, we also provide Segment Site Rental Gross Margin, Segment Services and Other Gross Margin and Segment Operating Profit, which are key measures used by management to evaluate our operating segments. These segment measures are provided pursuant to GAAP requirements related to segment reporting. In addition, we provide the components of certain GAAP measures, such as site rental revenues and capital expenditures.
Our non-GAAP financial measures are presented as additional information because management believes these measures are useful indicators of the financial performance of our business. Among other things, management believes that:
We define our non-GAAP financial measures, segment measures and other calculations as follows:
Non-GAAP Financial Measures
Adjusted EBITDA. We define Adjusted EBITDA as income (loss) from continuing operations plus restructuring charges (credits), asset write-down charges, acquisition and integration costs, depreciation, amortization and accretion, amortization of prepaid lease purchase price adjustments, interest expense and amortization of deferred financing costs, (gains) losses on retirement of long-term obligations, net (gain) loss on interest rate swaps, (gains) losses on foreign currency swaps, impairment of available-for-sale securities, interest income, other (income) expense, (benefit) provision for income taxes, cumulative effect of a change in accounting principle and stock-based compensation expense.
Adjusted Funds from Operations. We define Adjusted Funds from Operations as FFO before straight-lined revenues, straight-lined expenses, stock-based compensation expense, non-cash portion of tax provision, non-real estate related depreciation, amortization and accretion, amortization of non-cash interest expense, other (income) expense, (gains) losses on retirement of long-term obligations, net (gain) loss on interest rate swaps, (gains) losses on foreign currency swaps, impairment of available-for-sale securities, acquisition and integration costs, restructuring charges (credits), cumulative effect of a change in accounting principle and adjustments for noncontrolling interests, less sustaining capital expenditures.
AFFO per share. We define AFFO per share as AFFO divided by diluted weighted-average common shares outstanding.
Funds from Operations. We define Funds from Operations as income (loss) from continuing operations plus real estate related depreciation, amortization and accretion and asset write-down charges, less noncontrolling interest and cash paid for preferred stock dividends (in periods where applicable), and is a measure of funds from operations attributable to CCIC common stockholders.
FFO per share. We define FFO per share as FFO divided by diluted weighted-average common shares outstanding.
Organic Contribution to Site Rental Billings. We define Organic Contribution to Site Rental Billings as the sum of the change in GAAP site rental revenues related to core leasing activity and escalators, less non-renewals of tenant contracts.
Segment Measures
Segment Site Rental Gross Margin. We define Segment Site Rental Gross Margin as segment site rental revenues less segment site rental costs of operations, excluding stock-based compensation expense and amortization of prepaid lease purchase price adjustments recorded in consolidated site rental costs of operations.
Segment Services and Other Gross Margin. We define Segment Services and Other Gross Margin as segment services and other revenues less segment services and other costs of operations, excluding stock-based compensation expense recorded in consolidated services and other costs of operations.
Segment Operating Profit. We define Segment Operating Profit as segment site rental gross margin plus segment services and other gross margin, and segment other operating (income) expense, less selling, general and administrative expenses attributable to the respective segment.
All of these measurements of profit or loss are exclusive of depreciation, amortization and accretion, which are shown separately. Additionally, certain costs are shared across segments and are reflected in our segment measures through allocations that management believes to be reasonable.
Other Calculations
Site rental billings. We define site rental billings as site rental revenues exclusive of the impacts from (1) straight-lined revenues, (2) amortization of prepaid rent in accordance with GAAP and (3) contribution from recent acquisitions until the one-year anniversary of such acquisitions.
Core leasing activity. We define core leasing activity as site rental revenues growth from tenant additions across our entire portfolio and renewals or extensions of tenant contracts, exclusive of the impacts from both straight-lined revenues and amortization of prepaid rent in accordance with GAAP.
Non-renewals. We define non-renewals of tenant contracts as the reduction in site rental revenues as a result of tenant churn, terminations and, in limited circumstances, reductions of existing lease rates.
Discretionary capital expenditures. We define discretionary capital expenditures as those capital expenditures made with respect to activities which we believe exhibit sufficient potential to enhance long-term stockholder value. They primarily consist of expansion or development of communications infrastructure (including capital expenditures related to (1) enhancing communications infrastructure in order to add new tenants for the first time or support subsequent tenant equipment augmentations or (2) modifying the structure of a communications infrastructure asset to accommodate additional tenants) and construction of new communications infrastructure. Discretionary capital expenditures also include purchases of land interests (which primarily relates to land assets under towers as we seek to manage our interests in the land beneath our towers), certain technology-related investments necessary to support and scale future customer demand for our communications infrastructure, and other capital projects.
Sustaining capital expenditures. We define sustaining capital expenditures as those capital expenditures not otherwise categorized as discretionary capital expenditures, such as (1) maintenance capital expenditures on our communications infrastructure assets that enable our tenants' ongoing quiet enjoyment of the communications infrastructure and (2) ordinary corporate capital expenditures.
The tables set forth on the following pages reconcile the non-GAAP financial measures used herein to comparable GAAP financial measures.
Reconciliations of Non-GAAP Financial Measures, Segment Measures and Other Calculations to Comparable GAAP Financial Measures:
Reconciliation of Historical Adjusted EBITDA:
For the Three Months Ended | For the Twelve Months Ended | ||||||||||
(in millions) | March 31, 2022 | March 31, 2021 | December 31, 2021 | ||||||||
Income (loss) from continuing operations | $ | 421 | $ | 121 | (a) | $ | 1,158 | (a) | |||
Adjustments to increase (decrease) income (loss) from continuing operations: | |||||||||||
Asset write-down charges | 14 | 3 | 21 | ||||||||
Acquisition and integration costs | — | — | 1 | ||||||||
Depreciation, amortization and accretion | 420 | 408 | 1,644 | ||||||||
Amortization of prepaid lease purchase price adjustments | 4 | 5 | 18 | ||||||||
Interest expense and amortization of deferred financing costs(b) | 164 | 170 | 657 | ||||||||
(Gains) losses on retirement of long-term obligations | 26 | 143 | 145 | ||||||||
Interest income | — | (1 | ) | (1 | ) | ||||||
Other (income) expense | 1 | 8 | 21 | ||||||||
(Benefit) provision for income taxes | 6 | 7 | 21 | ||||||||
Stock-based compensation expense | 39 | 33 | 131 | ||||||||
Adjusted EBITDA(c)(d) | $ | 1,095 | $ | 897 | $ | 3,816 |
Reconciliation of Current Outlook for Adjusted EBITDA:
Full Year 2022 | ||||||
(in millions) | Outlook(f) | |||||
Income (loss) from continuing operations | $1,674 | to | $1,754 | |||
Adjustments to increase (decrease) income (loss) from continuing operations: | ||||||
Asset write-down charges | $15 | to | $25 | |||
Acquisition and integration costs | $0 | to | $8 | |||
Depreciation, amortization and accretion | $1,650 | to | $1,745 | |||
Amortization of prepaid lease purchase price adjustments | $16 | to | $18 | |||
Interest expense and amortization of deferred financing costs(e) | $635 | to | $680 | |||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | |||
Interest income | $(1 | ) | to | $0 | ||
Other (income) expense | $0 | to | $5 | |||
(Benefit) provision for income taxes | $25 | to | $33 | |||
Stock-based compensation expense | $135 | to | $139 | |||
Adjusted EBITDA(c)(d) | $4,309 | to | $4,354 |
(a) | Does not reflect the impact related to the ATO Settlement (as defined in the April 2021 8-K), which is attributable to discontinued operations in the first quarter of 2021 as discussed in the April 2021 8-K. |
(b) | See reconciliation of "Components of Historical Interest Expense and Amortization of Deferred Financing Costs" for a discussion of non-cash interest expense. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definition of Adjusted EBITDA. |
(d) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
(e) | See reconciliation of "Components of Outlook for Interest Expense and Amortization of Deferred Financing Costs" for a discussion of non-cash interest expense. |
(f) | As issued on April 20, 2022. |
Reconciliation of Historical FFO and AFFO:
For the Three Months Ended | For the Twelve Months Ended | |||||||||||
(in millions, except per share amounts) | March 31, 2022 | March 31, 2021 | December 31, 2021 | |||||||||
Income (loss) from continuing operations | $ | 421 | $ | 121 | (a) | $ | 1,158 | (a) | ||||
Real estate related depreciation, amortization and accretion | 408 | 395 | 1,593 | |||||||||
Asset write-down charges | 14 | 3 | 21 | |||||||||
FFO(b)(c) | $ | 843 | $ | 519 | $ | 2,772 | ||||||
Weighted-average common shares outstanding—diluted | 434 | 433 | 434 | |||||||||
FFO per share(b)(c) | $ | 1.94 | $ | 1.20 | $ | 6.39 | ||||||
FFO (from above) | $ | 843 | $ | 519 | $ | 2,772 | ||||||
Adjustments to increase (decrease) FFO: | ||||||||||||
Straight-lined revenues | (116 | ) | 10 | (111 | ) | |||||||
Straight-lined expenses | 19 | 19 | 76 | |||||||||
Stock-based compensation expense | 39 | 33 | 131 | |||||||||
Non-cash portion of tax provision | 5 | 7 | 1 | |||||||||
Non-real estate related depreciation, amortization and accretion | 12 | 13 | 51 | |||||||||
Amortization of non-cash interest expense | 4 | 3 | 13 | |||||||||
Other (income) expense | 1 | 8 | 21 | |||||||||
(Gains) losses on retirement of long-term obligations | 26 | 143 | 145 | |||||||||
Acquisition and integration costs | — | — | 1 | |||||||||
Sustaining capital expenditures | (21 | ) | (17 | ) | (87 | ) | ||||||
AFFO(b)(c) | $ | 812 | $ | 738 | $ | 3,013 | ||||||
Weighted-average common shares outstanding—diluted | 434 | 433 | 434 | |||||||||
AFFO per share(b)(c) | $ | 1.87 | $ | 1.71 | $ | 6.95 |
(a) | Does not reflect the impact related to the ATO Settlement (as defined in the April 2021 8-K), which is attributable to discontinued operations in the first quarter of 2021 as discussed in the April 2021 8-K. |
(b) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of FFO and AFFO, including per share amounts. |
(c) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
Reconciliation of Current Outlook for FFO and AFFO:
Full Year 2022 | |||||
(in millions, except per share amounts) | Outlook(a) | ||||
Income (loss) from continuing operations | $1,674 | to | $1,754 | ||
Real estate related depreciation, amortization and accretion | $1,607 | to | $1,687 | ||
Asset write-down charges | $15 | to | $25 | ||
FFO(b)(c) | $3,358 | to | $3,403 | ||
Weighted-average common shares outstanding—diluted(d) | 435 | ||||
FFO per share(b)(c)(d) | $7.72 | to | $7.82 | ||
FFO (from above) | $3,358 | to | $3,403 | ||
Adjustments to increase (decrease) FFO: | |||||
Straight-lined revenues | $(419 | ) | to | $(399) | |
Straight-lined expenses | $56 | to | $76 | ||
Stock-based compensation expense | $135 | to | $139 | ||
Non-cash portion of tax provision | $0 | to | $15 | ||
Non-real estate related depreciation, amortization and accretion | $43 | to | $58 | ||
Amortization of non-cash interest expense | $5 | to | $15 | ||
Other (income) expense | $0 | to | $5 | ||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | ||
Acquisition and integration costs | $0 | to | $8 | ||
Sustaining capital expenditures | $(113 | ) | to | $(93) | |
AFFO(b)(c) | $3,178 | to | $3,223 | ||
Weighted-average common shares outstanding—diluted(d) | 435 | ||||
AFFO per share(b)(c)(d) | $7.31 | to | $7.41 |
(a) | As issued on April 20, 2022. |
(b) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of FFO and AFFO, including per share amounts. |
(c) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
(d) | The assumption for diluted weighted-average common shares outstanding for full year 2022 Outlook is based on the diluted common shares outstanding as of March 31, 2022. |
For Comparative Purposes - Reconciliation of Previous Outlook for Adjusted EBITDA:
Previously Issued | ||||||
Full Year 2022 | ||||||
(in millions) | Outlook(a) | |||||
Income (loss) from continuing operations | $1,634 | to | $1,714 | |||
Adjustments to increase (decrease) income (loss) from continuing operations: | ||||||
Asset write-down charges | $15 | to | $25 | |||
Acquisition and integration costs | $0 | to | $8 | |||
Depreciation, amortization and accretion | $1,650 | to | $1,745 | |||
Amortization of prepaid lease purchase price adjustments | $16 | to | $18 | |||
Interest expense and amortization of deferred financing costs(b) | $615 | to | $660 | |||
(Gains) losses on retirement of long-term obligations | $0 | to | $100 | |||
Interest income | $(1 | ) | to | $0 | ||
Other (income) expense | $0 | to | $5 | |||
(Benefit) provision for income taxes | $25 | to | $33 | |||
Stock-based compensation expense | $135 | to | $139 | |||
Adjusted EBITDA(c)(d) | $4,249 | to | $4,294 |
For Comparative Purposes - Reconciliation of Previous Outlook for FFO and AFFO:
Previously Issued | |||||
Full Year 2022 | |||||
(in millions, except per share amounts) | Outlook(a) | ||||
Income (loss) from continuing operations | $1,634 | to | $1,714 | ||
Real estate related depreciation, amortization and accretion | $1,607 | to | $1,687 | ||
Asset write-down charges | $15 | to | $25 | ||
FFO(c)(d) | $3,318 | to | $3,363 | ||
Weighted-average common shares outstanding—diluted(e) | 435 | ||||
FFO per share(c)(d)(e) | $7.63 | to | $7.73 | ||
FFO (from above) | $3,318 | to | $3,363 | ||
Adjustments to increase (decrease) FFO: | |||||
Straight-lined revenues | $(379) | to | $(359) | ||
Straight-lined expenses | $56 | to | $76 | ||
Stock-based compensation expense | $135 | to | $139 | ||
Non-cash portion of tax provision | $0 | to | $15 | ||
Non-real estate related depreciation, amortization and accretion | $43 | to | $58 | ||
Amortization of non-cash interest expense | $5 | to | $15 | ||
Other (income) expense | $0 | to | $5 | ||
(Gains) losses on retirement of long-term obligations | $0 | to | $100 | ||
Acquisition and integration costs | $0 | to | $8 | ||
Sustaining capital expenditures | $(113) | to | $(93) | ||
AFFO(c)(d) | $3,178 | to | $3,223 | ||
Weighted-average common shares outstanding—diluted(e) | 435 | ||||
AFFO per share(c)(d)(e) | $7.31 | to | $7.41 |
(a) | As issued on January 26, 2022. |
(b) | See reconciliation of "Components of Outlook for Interest Expense and Amortization of Deferred Financing Costs" for a discussion of non-cash interest expense. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of Adjusted EBITDA as well as FFO and AFFO, including per share amounts |
(d) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
(e) | The assumption for diluted weighted-average common shares outstanding for full year 2022 Outlook is based on the diluted common shares outstanding as of March 31, 2022. |
Components of Changes in Site Rental Revenues for the Quarters Ended March 31, 2022 and 2021:(a)
Three Months Ended March 31, | |||||||
(dollars in millions) | 2022 | 2021 | |||||
Components of changes in site rental revenues:(b) | |||||||
Prior year site rental billings(c) | $ | 1,243 | $ | 1,170 | |||
Core leasing activity(c) | 92 | 89 | |||||
Escalators | 25 | 23 | |||||
Non-renewals(c) | (42 | ) | (40 | ) | |||
Organic Contribution to Site Rental Billings(c) | 75 | 72 | |||||
Impact from straight-lined revenues associated with fixed escalators | 116 | (10 | ) | ||||
Impact from prepaid rent amortization | 141 | 136 | |||||
Acquisitions(d) | 1 | 1 | |||||
Other | — | — | |||||
Total GAAP site rental revenues | $ | 1,576 | $ | 1,369 | |||
Year-over-year changes in revenues: | |||||||
Reported GAAP site rental revenues | 15.1 | % | |||||
Contribution from core leasing and escalators(c)(e) | 9.4 | % | |||||
Organic Contribution to Site Rental Billings(c)(f) | 6.0 | % |
Components of Changes in Site Rental Revenues for Full Year 2022 Outlook:(a)
(dollars in millions) | Current Full Year 2022 Outlook(g) | Previous Full Year 2022 Outlook(h) | |||||||||
Components of changes in site rental revenues:(b) | |||||||||||
Prior year site rental billings(c) | $5,048 | $5,048 | |||||||||
Core leasing activity(c) | $320 | to | $350 | $320 | to | $350 | |||||
Escalators | $95 | to | $105 | $95 | to | $105 | |||||
Non-renewals(c) | $(195) | to | $(175) | $(195) | to | $(175) | |||||
Organic Contribution to Site Rental Billings(c) | $230 | to | $270 | $230 | to | $270 | |||||
Impact from straight-lined revenues associated with fixed escalators | $399 | to | $419 | $359 | to | $379 | |||||
Impact from prepaid rent amortization | $560 | to | $570 | $560 | to | $570 | |||||
Acquisitions(d) | — | — | |||||||||
Other | — | — | |||||||||
Total GAAP site rental revenues | $6,242 | to | $6,287 | $6,202 | to | $6,247 | |||||
Year-over-year changes in revenues: | |||||||||||
Reported GAAP site rental revenues | 9.5%(i) | 8.8%(i) | |||||||||
Contribution from core leasing and escalators(c)(e) | 8.6%(i) | 8.6%(i) | |||||||||
Organic Contribution to Site Rental Billings(c)(f) | 5.0%(i) | 5.0%(i) |
(a) | Beginning in the first quarter of 2022, we have revised our presentation of "Components of Changes in Site Rental Revenues" (most notably, by removing the concept of the impact of prepaid amortization from Organic Contribution to Site Rental Billings) in order to increase the usefulness of the table for investors or other interested parties. See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further information. |
(b) | Additional information regarding our site rental revenues, including projected revenues from tenant contracts, straight-lined revenues and prepaid rent is available in our quarterly Supplemental Information Package posted in the Investors section of our website. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for our definitions of site rental billings, core leasing activity, non-renewals and Organic Contribution to Site Rental Billings. |
(d) | Represents the contribution from recent acquisitions. The financial impact of recent acquisitions is excluded from Organic Contribution to Site Rental Billings until the one-year anniversary of such acquisitions. |
(e) | Calculated as the percentage change from prior year site rental billings compared to the sum of core leasing and escalators for the current period. |
(f) | Calculated as the percentage change from prior year site rental billings compared to Organic Contribution to Site Rental Billings for the current period. |
(g) | As issued on April 20, 2022. |
(h) | As issued on January 26, 2022. |
(i) | Calculated based on midpoint of respective full year 2022 Outlook. |
Components of Historical Interest Expense and Amortization of Deferred Financing Costs:
For the Three Months Ended | |||||||
(in millions) | March 31, 2022 | March 31, 2021 | |||||
Interest expense on debt obligations | $ | 160 | $ | 167 | |||
Amortization of deferred financing costs and adjustments on long-term debt, net | 7 | 6 | |||||
Capitalized interest | (3 | ) | (3 | ) | |||
Interest expense and amortization of deferred financing costs | $ | 164 | $ | 170 |
Components of Outlook for Interest Expense and Amortization of Deferred Financing Costs:
(in millions) | Current Full Year 2022 Outlook(a) | Previous Full Year 2022 Outlook(b) | |||||||||
Interest expense on debt obligations | $637 | to | $657 | $617 | to | $637 | |||||
Amortization of deferred financing costs and adjustments on long-term debt, net | $25 | to | $30 | $25 | to | $30 | |||||
Capitalized interest | $(20) | to | $(15) | $(20) | to | $(15) | |||||
Interest expense and amortization of deferred financing costs | $635 | to | $680 | $615 | to | $660 |
(a) | As issued on April 20, 2022. |
(b) | As issued on January 26, 2022. |
Debt Balances and Maturity Dates as of March 31, 2022:
(in millions) | Face Value | Final Maturity | ||
Cash, cash equivalents and restricted cash | $ | 482 | ||
Secured Notes, Series 2009-1, Class A-2(a) | 52 | Aug. 2029 | ||
Tower Revenue Notes, Series 2015-2(b) | 700 | May 2045 | ||
Tower Revenue Notes, Series 2018-2(b) | 750 | July 2048 | ||
Finance leases and other obligations | 236 | Various | ||
Total secured debt | $ | 1,738 | ||
2016 Revolver(c) | 900 | June 2026 | ||
2016 Term Loan A | 1,215 | June 2026 | ||
Commercial Paper Notes(d) | 1,042 | Various | ||
3.150% Senior Notes | 750 | July 2023 | ||
3.200% Senior Notes | 750 | Sept. 2024 | ||
1.350% Senior Notes | 500 | July 2025 | ||
4.450% Senior Notes | 900 | Feb. 2026 | ||
3.700% Senior Notes | 750 | June 2026 | ||
1.050% Senior Notes | 1,000 | July 2026 | ||
2.900% Senior Notes | 750 | Mar. 2027 | ||
4.000% Senior Notes | 500 | Mar. 2027 | ||
3.650% Senior Notes | 1,000 | Sept. 2027 | ||
3.800% Senior Notes | 1,000 | Feb. 2028 | ||
4.300% Senior Notes | 600 | Feb. 2029 | ||
3.100% Senior Notes | 550 | Nov. 2029 | ||
3.300% Senior Notes | 750 | July 2030 | ||
2.250% Senior Notes | 1,100 | Jan. 2031 | ||
2.100% Senior Notes | 1,000 | Apr. 2031 | ||
2.500% Senior Notes | 750 | July 2031 | ||
2.900% Senior Notes | 1,250 | Apr. 2041 | ||
4.750% Senior Notes | 350 | May 2047 | ||
5.200% Senior Notes | 400 | Feb. 2049 | ||
4.000% Senior Notes | 350 | Nov. 2049 | ||
4.150% Senior Notes | 500 | July 2050 | ||
3.250% Senior Notes | 900 | Jan. 2051 | ||
Total unsecured debt | $ | 19,557 | ||
Total net debt | $ | 20,813 |
(a) | The Senior Secured Notes, 2009-1, Class A-2 principal amortizes over a period ending in August 2029. |
(b) | If the respective series of such debt is not paid in full on or prior to an applicable anticipated repayment date, then the Excess Cash Flow (as defined in the indenture) of the issuers of such notes will be used to repay principal of the applicable series, and additional interest (of an additional approximately 5% per annum) will accrue on the respective series. The Senior Secured Tower Revenue Notes, 2015-2 and 2018-2 have anticipated repayment dates in 2025 and 2028, respectively. Notes are prepayable at par if voluntarily repaid within eighteen months of maturity; earlier prepayment may require additional consideration. |
(c) | As of March 31, 2022, the undrawn availability under the $5.0 billion 2016 Revolver was $4.1 billion. |
(d) | As of March 31, 2022, the Company had $958 million available for issuance under the $2.0 billion unsecured commercial paper program ("CP Program"). The maturities of the Commercial Paper Notes, when outstanding, may vary but may not exceed 397 days from the date of issue. |
Net Debt to Last Quarter Annualized Adjusted EBITDA Calculation:
(dollars in millions) | For the Three Months Ended March 31, 2022 | ||
Total face value of debt | $ | 21,295 | |
Less: Ending cash, cash equivalents and restricted cash | 482 | ||
Total Net Debt | $ | 20,813 | |
Adjusted EBITDA for the three months ended March 31, 2022 | $ | 1,095 | |
Last quarter annualized Adjusted EBITDA | 4,380 | ||
Net Debt to Last Quarter Annualized Adjusted EBITDA | 4.8 | x |
Components of Capital Expenditures:(a)
For the Three Months Ended | |||||||||||||||||
(in millions) | March 31, 2022 | March 31, 2021 | |||||||||||||||
Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | ||||||||||
Discretionary: | |||||||||||||||||
Purchases of land interests | $ | 10 | $ | — | $ | — | $ | 10 | $ | 14 | $ | — | $ | — | $ | 14 | |
Communications infrastructure improvements and other capital projects | 35 | 209 | 6 | 250 | 35 | 225 | 11 | 271 | |||||||||
Sustaining | 2 | 13 | 6 | 21 | 2 | 12 | 3 | 17 | |||||||||
Total | $ | 47 | $ | 222 | $ | 12 | $ | 281 | $ | 51 | $ | 237 | $ | 14 | $ | 302 |
(a) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further discussion of our components of capital expenditures. |
Cautionary Language Regarding Forward-Looking Statements
This news release contains forward-looking statements and information that are based on our management's current expectations as of the date of this news release. Statements that are not historical facts are hereby identified as forward-looking statements. In addition, words such as "estimate," "see," "anticipate," "project," "plan," "intend," "believe," "expect," "likely," "predicted," "positioned," "continue," "target," "focus," and any variations of these words and similar expressions are intended to identify forward-looking statements. Such statements include our full year 2022 Outlook and plans, projections, and estimates regarding (1) potential benefits, growth, returns, capabilities, opportunities and shareholder value which may be derived from our business, strategy, risk profile, assets and customer solutions, investments, acquisitions and dividends, (2) our business, strategy, strategic position, business model and capabilities and the strength thereof, (3) 5G deployment in the United States and our customers' strategy and plans with respect thereto and demand for our assets and solutions created by such deployment and our customers' strategy and plans, (4) our long- and short-term prospects and the trends, events and industry activities impacting our business, (5) opportunities we see to deliver value to our shareholders, (6) our dividends (including timing of payment thereof), dividend targets, dividend payout ratio, and our long- and short-term dividend (including on a per share basis) growth rate, and its driving factors, (7) our debt and debt maturities, (8) cash flows, including growth thereof, (9) leasing environment (including with respect to tower application volumes) and the leasing activity we see in our business, and benefits and opportunities created thereby, (10) tenant non-renewals, including the impact and timing thereof, (11) capital expenditures, including sustaining and discretionary capital expenditures, the timing and funding thereof and any benefits that may result therefrom, (12) revenues and growth thereof (including with respect to our Towers business) and benefits derived therefrom, (13) Income (loss) from continuing operations (including on a per share basis), (14) Adjusted EBITDA, including components thereof and growth thereof, (15) costs and expenses, including interest expense and amortization of deferred financing costs, (16) FFO (including on a per share basis) and growth thereof, (17) AFFO (including on a per share basis) and its components and growth thereof and corresponding driving factors, (18) Organic Contribution to Site Rental Billings and its components, including growth thereof and contributions therefrom, (19) our weighted-average common shares outstanding (including on a diluted basis) and growth thereof, (20) site rental revenues, including as impacted by non-recurring items, and the growth thereof, (21) annual small cell deployment and the impacts therefrom, including its driving factors, (22) prepaid rent, including the additions and the amortization and growth thereof, (23) the strength of the U.S. market for communications infrastructure ownership, (24) the strength of our balance sheet, (25) the utility of certain financial measures, including non-GAAP financial measures and (26) investment opportunities and the benefits that may be derived therefrom. All future dividends are subject to declaration by our board of directors.
Such forward-looking statements are subject to certain risks, uncertainties and assumptions, including prevailing market conditions and the following:
Should one or more of these or other risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those expected. More information about potential risk factors which could affect our results is included in our filings with the SEC. Our filings with the SEC are available through the SEC website at www.sec.gov or through our investor relations website at investor.crowncastle.com. We use our investor relations website to disclose information about us that may be deemed to be material. We encourage investors, the media and others interested in us to visit our investor relations website from time to time to review up-to-date information or to sign up for e-mail alerts to be notified when new or updated information is posted on the site.
As used in this release, the term "including," and any variation thereof, means "including without limitation."
CROWN CASTLE INTERNATIONAL CORP.CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)(Amounts in millions, except par values)
March 31, 2022 | December 31, 2021 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 312 | $ | 292 | |||
Restricted cash | 165 | 169 | |||||
Receivables, net | 503 | 543 | |||||
Prepaid expenses | 119 | 105 | |||||
Other current assets | 162 | 145 | |||||
Total current assets | 1,261 | 1,254 | |||||
Deferred site rental receivables | 1,682 | 1,588 | |||||
Property and equipment, net | 15,226 | 15,269 | |||||
Operating lease right-of-use assets | 6,759 | 6,682 | |||||
Goodwill | 10,078 | 10,078 | |||||
Other intangible assets, net | 3,935 | 4,046 | |||||
Other assets, net | 130 | 123 | |||||
Total assets | $ | 39,071 | $ | 39,040 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 224 | $ | 246 | |||
Accrued interest | 117 | 182 | |||||
Deferred revenues | 721 | 776 | |||||
Other accrued liabilities | 288 | 401 | |||||
Current maturities of debt and other obligations | 71 | 72 | |||||
Current portion of operating lease liabilities | 355 | 349 | |||||
Total current liabilities | 1,776 | 2,026 | |||||
Debt and other long-term obligations | 21,055 | 20,557 | |||||
Operating lease liabilities | 6,098 | 6,031 | |||||
Other long-term liabilities | 2,106 | 2,168 | |||||
Total liabilities | 31,035 | 30,782 | |||||
Commitments and contingencies | |||||||
CCIC stockholders' equity: | |||||||
Common stock, $0.01 par value; 600 shares authorized; shares issued and outstanding: March 31, 2022—433 and December 31, 2021—432 | 4 | 4 | |||||
Additional paid-in capital | 18,006 | 18,011 | |||||
Accumulated other comprehensive income (loss) | (3 | ) | (4 | ) | |||
Dividends/distributions in excess of earnings | (9,971 | ) | (9,753 | ) | |||
Total equity | 8,036 | 8,258 | |||||
Total liabilities and equity | $ | 39,071 | $ | 39,040 |
CROWN CASTLE INTERNATIONAL CORP.CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)(Amounts in millions, except per share amounts)
Three Months Ended March 31, | |||||||
2022 | 2021 | ||||||
Net revenues: | |||||||
Site rental | $ | 1,576 | $ | 1,369 | |||
Services and other | 166 | 116 | |||||
Net revenues | 1,742 | 1,485 | |||||
Operating expenses: | |||||||
Costs of operations:(a) | |||||||
Site rental | 396 | 381 | |||||
Services and other | 113 | 81 | |||||
Selling, general and administrative | 181 | 164 | |||||
Asset write-down charges | 14 | 3 | |||||
Acquisition and integration costs | — | — | |||||
Depreciation, amortization and accretion | 420 | 408 | |||||
Total operating expenses | 1,124 | 1,037 | |||||
Operating income (loss) | 618 | 448 | |||||
Interest expense and amortization of deferred financing costs | (164 | ) | (170 | ) | |||
Gains (losses) on retirement of long-term obligations | (26 | ) | (143 | ) | |||
Interest income | — | 1 | |||||
Other income (expense) | (1 | ) | (8 | ) | |||
Income (loss) before income taxes | 427 | 128 | |||||
Benefit (provision) for income taxes | (6 | ) | (7 | ) | |||
Income (loss) from continuing operations | 421 | 121 | |||||
Discontinued operations: | |||||||
Net gain (loss) from disposal of discontinued operations, net of tax | — | (63 | ) | ||||
Income (loss) from discontinued operations, net of tax | — | (63 | ) | ||||
Net income (loss) | 421 | 58 | |||||
Net income (loss), per common share: | |||||||
Income (loss) from continuing operations, basic | $ | 0.97 | $ | 0.28 | |||
Income (loss) from discontinued operations, basic | — | (0.15 | ) | ||||
Net income (loss), basic | $ | 0.97 | $ | 0.13 | |||
Income (loss) from continuing operations, diluted | $ | 0.97 | $ | 0.28 | |||
Income (loss) from discontinued operations, diluted | — | (0.15 | ) | ||||
Net income (loss), diluted | $ | 0.97 | $ | 0.13 | |||
Weighted-average common shares outstanding: | |||||||
Basic | 433 | 432 | |||||
Diluted | 434 | 433 |
(a) | Exclusive of depreciation, amortization and accretion shown separately. |
CROWN CASTLE INTERNATIONAL CORP.CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)(In millions of dollars)
Three Months Ended March 31, | |||||||
2022 | 2021 | ||||||
Cash flows from operating activities: | |||||||
Income (loss) from continuing operations | $ | 421 | $ | 121 | |||
Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) operating activities: | |||||||
Depreciation, amortization and accretion | 420 | 408 | |||||
(Gains) losses on retirement of long-term obligations | 26 | 143 | |||||
Amortization of deferred financing costs and other non-cash interest, net | 4 | 3 | |||||
Stock-based compensation expense | 38 | 33 | |||||
Asset write-down charges | 14 | 3 | |||||
Deferred income tax (benefit) provision | 1 | 1 | |||||
Other non-cash adjustments, net | 1 | 10 | |||||
Changes in assets and liabilities, excluding the effects of acquisitions: | |||||||
Increase (decrease) in liabilities | (274 | ) | (146 | ) | |||
Decrease (increase) in assets | (93 | ) | 8 | ||||
Net cash provided by (used for) operating activities | 558 | 584 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures | (281 | ) | (302 | ) | |||
Payments for acquisitions, net of cash acquired | (3 | ) | (4 | ) | |||
Other investing activities, net | (5 | ) | (5 | ) | |||
Net cash provided by (used for) investing activities | (289 | ) | (311 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from issuance of long-term debt | 748 | 3,237 | |||||
Principal payments on debt and other long-term obligations | (18 | ) | (1,026 | ) | |||
Purchases and redemptions of long-term debt | (1,274 | ) | (1,789 | ) | |||
Borrowings under revolving credit facility | 900 | 580 | |||||
Payments under revolving credit facility | (665 | ) | (290 | ) | |||
Net borrowings (repayments) under commercial paper program | 777 | (245 | ) | ||||
Payments for financing costs | (8 | ) | (29 | ) | |||
Purchases of common stock | (63 | ) | (67 | ) | |||
Dividends/distributions paid on common stock | (650 | ) | (588 | ) | |||
Net cash provided by (used for) financing activities | (253 | ) | (217 | ) | |||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 16 | 56 | |||||
Effect of exchange rate changes on cash | — | 1 | |||||
Cash, cash equivalents, and restricted cash at beginning of period | 466 | 381 | |||||
Cash, cash equivalents, and restricted cash at end of period | $ | 482 | $ | 438 | |||
Supplemental disclosure of cash flow information: | |||||||
Interest paid | 225 | 259 | |||||
Income taxes paid | — | — |
CROWN CASTLE INTERNATIONAL CORP.SEGMENT OPERATING RESULTS (UNAUDITED)(In millions of dollars)
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||
Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | ||||||||||||||||||||||
Towers | Fiber | Other | Consolidated Total | Towers | Fiber | Other | Consolidated Total | ||||||||||||||||
Segment site rental revenues | $ | 1,075 | $ | 501 | $ | 1,576 | $ | 895 | $ | 474 | $ | 1,369 | |||||||||||
Segment services and other revenues | 163 | 3 | 166 | 111 | 5 | 116 | |||||||||||||||||
Segment revenues | 1,238 | 504 | 1,742 | 1,006 | 479 | 1,485 | |||||||||||||||||
Segment site rental costs of operations | 225 | 162 | 387 | 212 | 161 | 373 | |||||||||||||||||
Segment services and other costs of operations | 109 | 2 | 111 | 76 | 3 | 79 | |||||||||||||||||
Segment costs of operations(a)(b) | 334 | 164 | 498 | 288 | 164 | 452 | |||||||||||||||||
Segment site rental gross margin(c) | 850 | 339 | 1,189 | 683 | 313 | 996 | |||||||||||||||||
Segment services and other gross margin(c) | 54 | 1 | 55 | 35 | 2 | 37 | |||||||||||||||||
Segment selling, general and administrative expenses(b) | 28 | 47 | 75 | 25 | 45 | 70 | |||||||||||||||||
Segment operating profit(c) | 876 | 293 | 1,169 | 693 | 270 | 963 | |||||||||||||||||
Other selling, general and administrative expenses(b) | $ | 74 | 74 | $ | 66 | 66 | |||||||||||||||||
Stock-based compensation expense | 39 | 39 | 33 | 33 | |||||||||||||||||||
Depreciation, amortization and accretion | 420 | 420 | 408 | 408 | |||||||||||||||||||
Interest expense and amortization of deferred financing costs | 164 | 164 | 170 | 170 | |||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(d) | 45 | 45 | 158 | 158 | |||||||||||||||||||
Income (loss) before income taxes | $ | 427 | $ | 128 |
FIBER SEGMENT SITE RENTAL REVENUES SUMMARY | |||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||
2022 | 2021 | ||||||||||||||||
Fiber Solutions | Small Cells | Total | Fiber Solutions | Small Cells | Total | ||||||||||||
Site rental revenues | $ | 346 | $ | 155 | $ | 501 | $ | 331 | $ | 143 | $ | 474 |
(a) | Exclusive of depreciation, amortization and accretion shown separately. |
(b) | Segment costs of operations exclude (1) stock-based compensation expense of $7 million and $5 million for the three months ended March 31, 2022 and 2021, respectively, (2) prepaid lease purchase price adjustments of $4 million and $5 million for the three months ended March 31, 2022 and 2021, respectively. Selling, general and administrative expenses exclude stock-based compensation expense of $32 million and $28 million for the three months ended March 31, 2022 and 2021, respectively. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of segment site rental gross margin, segment services and other gross margin and segment operating profit. |
(d) | See condensed consolidated statement of operations for further information. |
ХЬЮСТОН, 20 апреля 2022 года (GLOBE NEWSWIRE) -- Crown Castle International Corp. (NYSE: CCI) ("Crown Castle") сегодня сообщила о результатах за первый квартал, закончившийся 31 марта 2022 года, и увеличила прогноз на весь 2022 год, как показано в таблице ниже.
(dollars in millions, except per share amounts) | Current Full Year 2022 Outlook(a) | Full Year 2021 Actual | % Change | Previous Full Year 2022 Outlook(b) | Current Compared to Previous Outlook | |||
Site rental revenues | $6,265 | $5,719 | 10% | $6,225 | +$40 | |||
Income (loss) from continuing operations | $1,714 | $1,158(c) | 48% | $1,674 | +$40 | |||
Income (loss) from continuing operations per share—diluted | $3.94 | $2.67(c) | 48% | $3.85 | +$0.09 | |||
Adjusted EBITDA(d) | $4,332 | $3,816 | 14% | $4,272 | +$60 | |||
AFFO(d) | $3,201 | $3,013 | 6% | $3,201 | $— | |||
AFFO per share(d) | $7.36 | $6.95 | 6% | $7.36 | $— | |||
(a) Отражает середину Прогноза на весь 2022 год, опубликованного 20 апреля 2022 года. (b) Отражает середину Прогноза на весь 2022 год, опубликованного 26 января 2022 года. (c) Не отражает влияние, связанное с Урегулированием АТО (как определено в Форме 8-K, поданной в Комиссией по ценным бумагам и биржам 26 апреля 2021 года ("8-K апреля 2021 года"), что связано с прекращением деятельности в первом квартале 2021 года, как описано в 8-K. за апрель 2021 года (d) Дополнительные сведения см. в разделе "Финансовые показатели, не относящиеся к GAAP, показатели сегмента и другие расчеты". информация и сверка финансовых показателей, не относящихся к ОПБУ, с доходами (убытками) от продолжающейся деятельности, рассчитанными в соответствии с ОПБУ.
"Мы видим преимущества надежной среды лизинга 5G, которая способствовала росту прибыли на акцию на 9% в первом квартале и привела к увеличению наших операционных ожиданий на весь 2022 год", - заявил Джей Браун, главный исполнительный директор Crown Castle. "В соответствии с последними двумя десятилетиями нам ясно, что США представляют собой самый быстрорастущий и наименее рискованный рынок в мире для владения коммуникационной инфраструктурой. Мы считаем, что наше комплексное предложение из 40 000 вышек, 115 000 небольших ячеек в эфире или по контракту и 80 000 миль оптоволокна обеспечивает акционерам наибольший доступ к разработке беспроводных сетей следующего поколения на лучшем рынке для владения общей сетевой инфраструктурой. Мы ожидаем, что внедрение 5G в США расширит наши возможности по созданию долгосрочной ценности для наших акционеров, обеспечивая при этом рост дивидендов на акцию на 7-8% в год".
"После того, как в прошлом году мы столкнулись с самым высоким уровнем активности в сфере применения башен в нашей истории, мы ожидаем, что в этом году продолжится рост объемов аренды башен, и считаем, что мы снова возглавим индустрию башен в США с 6%-ным органическим ростом выручки от продажи башен. В то же время я считаю, что 2022 год станет важным переходным годом для нашего бизнеса малых ячеек и оптоволокна. Наша команда сосредоточена на расширении наших возможностей развертывания малых ячеек, чтобы мы могли ускорить процесс с того, что, как мы ожидаем, составит примерно 5000 узлов малых ячеек, установленных в этом году, до более чем 10 000 в год, начиная с 2023 года, поскольку мы выполняем наше рекордное отставание в более чем 60 000 узлов малых ячеек ".
результаты за квартал
В таблице ниже представлены отдельные финансовые результаты за квартал, закончившийся 31 марта 2022 года и 31 марта 2021 года.
(dollars in millions, except per share amounts) | Q1 2022 | Q1 2021 | Change | Change % | |||
Site rental revenues | $1,576 | $1,369 | $207 | 15% | |||
Income (loss) from continuing operations | $421 | $121(b) | $300 | 248% | |||
Income (loss) from continuing operations per share—diluted | $0.97 | $0.28(b) | $0.69 | 246% | |||
Adjusted EBITDA(a) | $1,095 | $897 | $198 | 22% | |||
AFFO(a) | $812 | $738 | $74 | 10% | |||
AFFO per share(a) | $1.87 | $1.71 | $0.16 | 9% | |||
(a) Смотрите "Финансовые показатели, не относящиеся к GAAP, показатели сегмента и другие расчеты" для получения дополнительной информации и сверки финансовых показателей, не относящихся к GAAP, с доходом (убытком) от продолжающейся деятельности, рассчитанным в соответствии с GAAP.(b) Не отражает влияние, связанное с урегулированием ATO (как определено в апреле 2021 года 8-K), что связано с прекращением деятельности в первом квартале 2021 года, как обсуждалось в апреле 2021 года 8-K.
основные события квартала
"Мы наблюдаем активную лизинговую активность во всем нашем портфеле вышек, поскольку наши клиенты модернизируют и уплотняют свои сети по мере развертывания 5G, что приводит к хорошим результатам первого квартала и нашим возросшим ожиданиям на весь год", - заявил Дэн Шлангер, финансовый директор Crown Castle. "Мы также продолжили укреплять наш баланс, чтобы использовать инвестиционные возможности в соответствии с нашей стратегией, которая, по нашему мнению, будет способствовать долгосрочному росту дивидендов на акцию в условиях растущих процентных ставок. Мы завершили квартал со средневзвешенным сроком погашения долга около 9 лет, средневзвешенной процентной ставкой 3% и 85% нашего непогашенного долга с фиксированной ставкой. Мы считаем, что наша ориентированная на США стратегия, предлагающая вышки, небольшие ячейки и оптоволокно, в сочетании с нашим прочным финансовым положением, обеспечивает уникальную возможность ознакомиться с наиболее привлекательными фундаментальными показателями рынка беспроводной связи и поддерживает нашу способность обеспечивать привлекательную доходность с поправкой на риск за счет привлекательного сочетания дивидендов и роста ".
Перспективы В этом разделе содержатся прогнозные заявления, и фактические результаты могут существенно отличаться. Информация о потенциальных рисках, которые могут привести к тому, что фактические результаты будут отличаться от приведенных здесь прогнозных заявлений, изложена ниже и в заявках Crown Castle в SEC.
В следующей таблице представлены текущие перспективы Crown Castle на весь 2022 год.
(in millions, except per share amounts) | Full Year 2022 | Change to Midpoint from Previous Outlook | |||||
Site rental revenues | $6,242 to $6,287 | +$40 | |||||
Site rental costs of operations(a) | $1,548 to $1,593 | $— | |||||
Income (loss) from continuing operations | $1,674 to $1,754 | +$40 | |||||
Adjusted EBITDA(b) | $4,309 to $4,354 | +$60 | |||||
Interest expense and amortization of deferred financing costs(c) | $635 to $680 | +$20 | |||||
FFO(b) | $3,358 to $3,403 | +$40 | |||||
AFFO(b) | $3,178 to $3,223 | $— | |||||
AFFO per share(b) | $7.31 to $7.41 | $— | |||||
(a) Без учета износа, амортизации и накопления. (b) Смотрите "Финансовые показатели, не относящиеся к GAAP, показатели сегментов и другие расчеты" для получения дополнительной информации и сверки финансовых показателей, не относящихся к GAAP, с доходом (убытком) от продолжающейся деятельности, рассчитанным в соответствии с GAAP.(c) Смотрите сверку "Компонентов прогноза процентных расходов и амортизации Расходы на отсроченное финансирование" для обсуждения неденежных процентных расходов.
Фотография, сопровождающая это объявление, доступна по адресу https://www.globenewswire.com/NewsRoom/AttachmentNg/52d89030-2250-47ca-8e9c-06b462efa247
Фотография, сопровождающая это объявление, доступна по адресу https://www.globenewswire.com/NewsRoom/AttachmentNg/2f3e8b97-eb62-4678-a718-c1ca72883341
Дополнительная информация доступна в ежеквартальном Дополнительном информационном пакете Crown Castle, размещенном в разделе "Инвесторы" нашего веб-сайта.
ПОДРОБНОСТИ КОНФЕРЕНЦ-ЗВОНКА Crown Castle запланировал конференц-звонок на четверг, 21 апреля 2022 года, в 10:30 утра по восточному времени, чтобы обсудить результаты за первый квартал 2022 года. Доступ к конференц-звонку можно получить, набрав 800-458-4121 и запросив вызов Crown Castle (код доступа 8859825) по крайней мере за 30 минут до времени начала. Конференц-связь также может быть доступна в прямом эфире через Интернет по адресу investor.crowncastle.com . Дополнительные материалы к призыву были размещены на веб-сайте Crown Castle по адресу investor.crowncastle.com .
Телефонный повтор конференц-звонка будет доступен с 1:30 вечера по восточному времени в четверг, 21 апреля 2022 года, до 1:30 вечера по восточному времени в среду, 20 июля 2022 года, и к нему можно получить доступ, набрав 888-203-1112 и используя код доступа 8859825. Аудиоархив также будет доступен на веб-сайте Crown Castle по адресу investor.crowncastle.com вскоре после звонка и будет доступен примерно в течение 90 дней.
О КОМПАНИИ CROWN CASTLECrown Castle владеет, управляет и арендует более 40 000 вышек сотовой связи и более 80 000 миль оптоволокна, поддерживающих небольшие ячейки и оптоволоконные решения на всех основных рынках США. Этот общенациональный портфель коммуникационных инфраструктур соединяет города и сообщества с основными данными, технологиями и беспроводными услугами, предоставляя информацию, идеи и инновации людям и предприятиям, которые в них нуждаются. Для получения дополнительной информации об Crown Castle, пожалуйста, посетите www.crowncastle.com .
Contacts: | Dan Schlanger, CFO Ben Lowe, SVP & Treasurer Crown Castle International Corp. 713-570-3050 | |
Финансовые показатели, не относящиеся к GAAP, Сегментные показатели и Другие Расчеты
В этом пресс-релизе представлены скорректированные показатели EBITDA, Скорректированные средства от операционной деятельности ("AFFO"), включая суммы на акцию, Средства от операционной деятельности ("FFO"), включая суммы на акцию, и Органический вклад в Счета за аренду Площадки, которые не являются финансовыми показателями GAAP. Эти финансовые показатели, не относящиеся к GAAP, не предназначены в качестве альтернативных показателей операционных результатов или движения денежных средств от операций (как определено в соответствии с Общепринятыми принципами бухгалтерского учета ("GAAP")).
Наши финансовые показатели, не относящиеся к GAAP, могут быть несопоставимы с аналогичными показателями других компаний, включая другие компании в секторе инфраструктуры связи или другие инвестиционные фонды недвижимости ("REIT").
В дополнение к финансовым показателям, не относящимся к GAAP, используемым в настоящем документе, мы также предоставляем Валовую прибыль от аренды Участков по Сегментам, Сегментные Услуги и Прочую Валовую прибыль и Операционную прибыль по Сегментам, которые являются ключевыми показателями, используемыми руководством для оценки наших операционных сегментов. Эти сегментные показатели представлены в соответствии с требованиями GAAP, касающимися сегментной отчетности. Кроме того, мы предоставляем компоненты определенных показателей GAAP, таких как доходы от аренды площадки и капитальные затраты.
Наши финансовые показатели, не относящиеся к GAAP, представлены в качестве дополнительной информации, поскольку руководство считает, что эти показатели являются полезными показателями финансовых показателей нашего бизнеса. Среди прочего, руководство считает, что:
Мы определяем наши финансовые показатели, не относящиеся к GAAP, показатели сегментов и другие расчеты следующим образом:
Финансовые показатели, Не относящиеся к ОПБУ
Скорректированная EBITDA. Мы определяем скорректированный показатель EBITDA как доход (убыток) от продолжающейся деятельности плюс расходы на реструктуризацию (кредиты), расходы на списание активов, затраты на приобретение и интеграцию, износ, амортизацию и увеличение, амортизацию корректировок покупной цены предоплаченной аренды, процентные расходы и амортизацию расходов на отсроченное финансирование, (прибыль) убытки от выбытия долгосрочные обязательства, чистый (прибыль) убыток по процентным свопам, (прибыль) убыток по валютным свопам, обесценение ценных бумаг, имеющихся в наличии для продажи, процентный доход, прочие (доходные) расходы, (выгода) резерв по налогу на прибыль, совокупный эффект изменения принципа учета и запасов-расходы на компенсацию на основе.
Скорректированные средства от операций. Мы определяем Скорректированные средства от операций как FFO до вычета прямых доходов, прямых расходов, компенсационных расходов на основе акций, неденежной части налогового резерва, износа, амортизации и увеличения, не связанных с недвижимостью, амортизации неденежных процентных расходов, прочих (доходов) расходов, (прибылей) убытки от погашения долгосрочных обязательств, чистый (прибыль) убыток по процентным свопам, (прибыль) убытки по валютным свопам, обесценение ценных бумаг, имеющихся в наличии для продажи, затраты на приобретение и интеграцию, расходы на реструктуризацию (кредиты), совокупный эффект изменения принципа учета и корректировки для неконтролирующие интересы, меньшие капитальные затраты на поддержание.
АФФО на акцию. Мы определяем АФФО на акцию как АФФО, деленное на разводненную средневзвешенную стоимость обыкновенных акций, находящихся в обращении.
Средства от операций. Мы определяем Средства от операций как доход (убыток) от продолжающейся деятельности плюс расходы на амортизацию, амортизацию и прирост стоимости недвижимости, а также расходы на списание активов, за вычетом неконтролирующих процентов и денежных средств, выплаченных в качестве дивидендов по привилегированным акциям (в периоды, когда это применимо), и является показателем средств от операций, относящихся к держателям обыкновенных акций CCIC.
FFO на акцию. Мы определяем FFO на акцию как FFO, деленную на разводненную средневзвешенную стоимость обыкновенных акций, находящихся в обращении.
Органический вклад в Выставление счетов за аренду участка. Мы определяем Органический вклад в Счета за аренду Площадки как сумму изменений в доходах от аренды площадки по ОПБУ, связанных с основной арендной деятельностью и эскалаторами, за вычетом невозобновления договоров с арендаторами.
Сегментные показатели
Валовая прибыль От Аренды Участка в Сегменте. Мы определяем Валовую прибыль от аренды участка в сегменте как доходы от аренды участка в сегменте за вычетом операционных затрат на аренду участка в сегменте, исключая расходы на компенсацию на основе запасов и амортизацию корректировок покупной цены предоплаченной аренды, отраженных в консолидированных операционных затратах на аренду участка.
Сегментные услуги и Прочая Валовая прибыль. Мы определяем Сегментные услуги и прочую валовую прибыль как сегментные услуги и прочую выручку за вычетом сегментных услуг и прочих операционных расходов, исключая расходы на компенсацию на основе запасов, отраженные в консолидированных услугах и прочих операционных расходах.
Операционная прибыль Сегмента. Мы определяем Операционную прибыль Сегмента как валовую прибыль от аренды участка сегмента плюс услуги сегмента и прочую валовую прибыль, а также прочие операционные (доходные) расходы сегмента за вычетом продаж, общих и административных расходов, относящихся к соответствующему сегменту.
Все эти показатели прибыли или убытка не включают износ, амортизацию и прирост, которые показаны отдельно. Кроме того, определенные затраты распределяются между сегментами и отражаются в наших показателях по сегментам посредством распределения, которое руководство считает разумным.
Другие Расчеты
Счета за аренду участка. Мы определяем счета за аренду площадки как доходы от аренды площадки без учета влияния (1) прямых доходов, (2) амортизации предоплаченной арендной платы в соответствии с GAAP и (3) вклада от недавних приобретений до годичной годовщины таких приобретений.
Основная лизинговая деятельность. Мы определяем основную арендную деятельность как рост доходов от аренды объектов за счет добавления арендаторов по всему нашему портфелю и продления или продления контрактов с арендаторами, исключая влияние как прямых доходов, так и амортизации предоплаченной арендной платы в соответствии с GAAP.
Невозобновления. Мы определяем невозобновление договоров с арендаторами как сокращение доходов от аренды объекта в результате оттока арендаторов, расторжения и, в ограниченных обстоятельствах, снижения существующих арендных ставок.
Дискреционные капитальные затраты. Мы определяем дискреционные капитальные затраты как те капитальные затраты, которые осуществляются в отношении деятельности, которая, по нашему мнению, обладает достаточным потенциалом для повышения долгосрочной стоимости акционеров. Они в основном состоят из расширения или развития инфраструктуры связи (включая капитальные затраты, связанные с (1) улучшением инфраструктуры связи с целью добавления новых арендаторов в первый раз или поддержки последующего расширения оборудования арендаторов или (2) изменения структуры объекта инфраструктуры связи для размещения дополнительных арендаторов) и строительства новых коммуникаций инфраструктура. Дискреционные капитальные затраты также включают покупку земельных долей (что в первую очередь относится к земельным активам под башнями, поскольку мы стремимся управлять нашими долями в земле под нашими башнями), определенные инвестиции, связанные с технологиями, необходимые для поддержки и расширения будущего потребительского спроса на нашу инфраструктуру связи, и другие капитальные проекты.
Поддержание капитальных затрат. Мы определяем капитальные затраты на поддержание как те капитальные затраты, которые иначе не классифицируются как дискреционные капитальные затраты, такие как (1) капитальные затраты на техническое обслуживание наших активов инфраструктуры связи, которые позволяют нашим арендаторам постоянно спокойно пользоваться инфраструктурой связи, и (2) обычные корпоративные капитальные затраты.
Таблицы, приведенные на следующих страницах, приводят в соответствие финансовые показатели, не относящиеся к GAAP, используемые здесь, с сопоставимыми финансовыми показателями GAAP.
Сверка Финансовых показателей, не относящихся к GAAP, Показателей сегмента и Других Расчетов с Сопоставимыми финансовыми показателями GAAP:
Сверка исторической скорректированной EBITDA:
For the Three Months Ended | For the Twelve Months Ended | ||||||||||
(in millions) | March 31, 2022 | March 31, 2021 | December 31, 2021 | ||||||||
Income (loss) from continuing operations | $ | 421 | $ | 121 | (a) | $ | 1,158 | (a) | |||
Adjustments to increase (decrease) income (loss) from continuing operations: | |||||||||||
Asset write-down charges | 14 | 3 | 21 | ||||||||
Acquisition and integration costs | — | — | 1 | ||||||||
Depreciation, amortization and accretion | 420 | 408 | 1,644 | ||||||||
Amortization of prepaid lease purchase price adjustments | 4 | 5 | 18 | ||||||||
Interest expense and amortization of deferred financing costs(b) | 164 | 170 | 657 | ||||||||
(Gains) losses on retirement of long-term obligations | 26 | 143 | 145 | ||||||||
Interest income | — | (1 | ) | (1 | ) | ||||||
Other (income) expense | 1 | 8 | 21 | ||||||||
(Benefit) provision for income taxes | 6 | 7 | 21 | ||||||||
Stock-based compensation expense | 39 | 33 | 131 | ||||||||
Adjusted EBITDA(c)(d) | $ | 1,095 | $ | 897 | $ | 3,816 |
Сверка текущего прогноза скорректированной EBITDA:
Full Year 2022 | ||||||
(in millions) | Outlook(f) | |||||
Income (loss) from continuing operations | $1,674 | to | $1,754 | |||
Adjustments to increase (decrease) income (loss) from continuing operations: | ||||||
Asset write-down charges | $15 | to | $25 | |||
Acquisition and integration costs | $0 | to | $8 | |||
Depreciation, amortization and accretion | $1,650 | to | $1,745 | |||
Amortization of prepaid lease purchase price adjustments | $16 | to | $18 | |||
Interest expense and amortization of deferred financing costs(e) | $635 | to | $680 | |||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | |||
Interest income | $(1 | ) | to | $0 | ||
Other (income) expense | $0 | to | $5 | |||
(Benefit) provision for income taxes | $25 | to | $33 | |||
Stock-based compensation expense | $135 | to | $139 | |||
Adjusted EBITDA(c)(d) | $4,309 | to | $4,354 |
(a) | Does not reflect the impact related to the ATO Settlement (as defined in the April 2021 8-K), which is attributable to discontinued operations in the first quarter of 2021 as discussed in the April 2021 8-K. |
(b) | See reconciliation of "Components of Historical Interest Expense and Amortization of Deferred Financing Costs" for a discussion of non-cash interest expense. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definition of Adjusted EBITDA. |
(d) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
(e) | See reconciliation of "Components of Outlook for Interest Expense and Amortization of Deferred Financing Costs" for a discussion of non-cash interest expense. |
(f) | As issued on April 20, 2022. |
Сверка исторических FFO и AFFO:
For the Three Months Ended | For the Twelve Months Ended | |||||||||||
(in millions, except per share amounts) | March 31, 2022 | March 31, 2021 | December 31, 2021 | |||||||||
Income (loss) from continuing operations | $ | 421 | $ | 121 | (a) | $ | 1,158 | (a) | ||||
Real estate related depreciation, amortization and accretion | 408 | 395 | 1,593 | |||||||||
Asset write-down charges | 14 | 3 | 21 | |||||||||
FFO(b)(c) | $ | 843 | $ | 519 | $ | 2,772 | ||||||
Weighted-average common shares outstanding—diluted | 434 | 433 | 434 | |||||||||
FFO per share(b)(c) | $ | 1.94 | $ | 1.20 | $ | 6.39 | ||||||
FFO (from above) | $ | 843 | $ | 519 | $ | 2,772 | ||||||
Adjustments to increase (decrease) FFO: | ||||||||||||
Straight-lined revenues | (116 | ) | 10 | (111 | ) | |||||||
Straight-lined expenses | 19 | 19 | 76 | |||||||||
Stock-based compensation expense | 39 | 33 | 131 | |||||||||
Non-cash portion of tax provision | 5 | 7 | 1 | |||||||||
Non-real estate related depreciation, amortization and accretion | 12 | 13 | 51 | |||||||||
Amortization of non-cash interest expense | 4 | 3 | 13 | |||||||||
Other (income) expense | 1 | 8 | 21 | |||||||||
(Gains) losses on retirement of long-term obligations | 26 | 143 | 145 | |||||||||
Acquisition and integration costs | — | — | 1 | |||||||||
Sustaining capital expenditures | (21 | ) | (17 | ) | (87 | ) | ||||||
AFFO(b)(c) | $ | 812 | $ | 738 | $ | 3,013 | ||||||
Weighted-average common shares outstanding—diluted | 434 | 433 | 434 | |||||||||
AFFO per share(b)(c) | $ | 1.87 | $ | 1.71 | $ | 6.95 |
(a) | Does not reflect the impact related to the ATO Settlement (as defined in the April 2021 8-K), which is attributable to discontinued operations in the first quarter of 2021 as discussed in the April 2021 8-K. |
(b) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of FFO and AFFO, including per share amounts. |
(c) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
Сверка текущих прогнозов для FFO и AFFO:
Full Year 2022 | |||||
(in millions, except per share amounts) | Outlook(a) | ||||
Income (loss) from continuing operations | $1,674 | to | $1,754 | ||
Real estate related depreciation, amortization and accretion | $1,607 | to | $1,687 | ||
Asset write-down charges | $15 | to | $25 | ||
FFO(b)(c) | $3,358 | to | $3,403 | ||
Weighted-average common shares outstanding—diluted(d) | 435 | ||||
FFO per share(b)(c)(d) | $7.72 | to | $7.82 | ||
FFO (from above) | $3,358 | to | $3,403 | ||
Adjustments to increase (decrease) FFO: | |||||
Straight-lined revenues | $(419 | ) | to | $(399) | |
Straight-lined expenses | $56 | to | $76 | ||
Stock-based compensation expense | $135 | to | $139 | ||
Non-cash portion of tax provision | $0 | to | $15 | ||
Non-real estate related depreciation, amortization and accretion | $43 | to | $58 | ||
Amortization of non-cash interest expense | $5 | to | $15 | ||
Other (income) expense | $0 | to | $5 | ||
(Gains) losses on retirement of long-term obligations | $25 | to | $75 | ||
Acquisition and integration costs | $0 | to | $8 | ||
Sustaining capital expenditures | $(113 | ) | to | $(93) | |
AFFO(b)(c) | $3,178 | to | $3,223 | ||
Weighted-average common shares outstanding—diluted(d) | 435 | ||||
AFFO per share(b)(c)(d) | $7.31 | to | $7.41 |
(a) | As issued on April 20, 2022. |
(b) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of FFO and AFFO, including per share amounts. |
(c) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
(d) | The assumption for diluted weighted-average common shares outstanding for full year 2022 Outlook is based on the diluted common shares outstanding as of March 31, 2022. |
Для сравнительных целей - Сверка предыдущего прогноза скорректированной EBITDA:
Previously Issued | ||||||
Full Year 2022 | ||||||
(in millions) | Outlook(a) | |||||
Income (loss) from continuing operations | $1,634 | to | $1,714 | |||
Adjustments to increase (decrease) income (loss) from continuing operations: | ||||||
Asset write-down charges | $15 | to | $25 | |||
Acquisition and integration costs | $0 | to | $8 | |||
Depreciation, amortization and accretion | $1,650 | to | $1,745 | |||
Amortization of prepaid lease purchase price adjustments | $16 | to | $18 | |||
Interest expense and amortization of deferred financing costs(b) | $615 | to | $660 | |||
(Gains) losses on retirement of long-term obligations | $0 | to | $100 | |||
Interest income | $(1 | ) | to | $0 | ||
Other (income) expense | $0 | to | $5 | |||
(Benefit) provision for income taxes | $25 | to | $33 | |||
Stock-based compensation expense | $135 | to | $139 | |||
Adjusted EBITDA(c)(d) | $4,249 | to | $4,294 |
Для сравнительных целей - Сверка предыдущих прогнозов по FFO и AFFO:
Previously Issued | |||||
Full Year 2022 | |||||
(in millions, except per share amounts) | Outlook(a) | ||||
Income (loss) from continuing operations | $1,634 | to | $1,714 | ||
Real estate related depreciation, amortization and accretion | $1,607 | to | $1,687 | ||
Asset write-down charges | $15 | to | $25 | ||
FFO(c)(d) | $3,318 | to | $3,363 | ||
Weighted-average common shares outstanding—diluted(e) | 435 | ||||
FFO per share(c)(d)(e) | $7.63 | to | $7.73 | ||
FFO (from above) | $3,318 | to | $3,363 | ||
Adjustments to increase (decrease) FFO: | |||||
Straight-lined revenues | $(379) | to | $(359) | ||
Straight-lined expenses | $56 | to | $76 | ||
Stock-based compensation expense | $135 | to | $139 | ||
Non-cash portion of tax provision | $0 | to | $15 | ||
Non-real estate related depreciation, amortization and accretion | $43 | to | $58 | ||
Amortization of non-cash interest expense | $5 | to | $15 | ||
Other (income) expense | $0 | to | $5 | ||
(Gains) losses on retirement of long-term obligations | $0 | to | $100 | ||
Acquisition and integration costs | $0 | to | $8 | ||
Sustaining capital expenditures | $(113) | to | $(93) | ||
AFFO(c)(d) | $3,178 | to | $3,223 | ||
Weighted-average common shares outstanding—diluted(e) | 435 | ||||
AFFO per share(c)(d)(e) | $7.31 | to | $7.41 |
(a) | As issued on January 26, 2022. |
(b) | See reconciliation of "Components of Outlook for Interest Expense and Amortization of Deferred Financing Costs" for a discussion of non-cash interest expense. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of Adjusted EBITDA as well as FFO and AFFO, including per share amounts |
(d) | The above reconciliation excludes line items included in our definition which are not applicable for the periods shown. |
(e) | The assumption for diluted weighted-average common shares outstanding for full year 2022 Outlook is based on the diluted common shares outstanding as of March 31, 2022. |
Компоненты изменений в Доходах от аренды объектов за кварталы, закончившиеся 31 марта 2022 и 2021 годов:(a)
Three Months Ended March 31, | |||||||
(dollars in millions) | 2022 | 2021 | |||||
Components of changes in site rental revenues:(b) | |||||||
Prior year site rental billings(c) | $ | 1,243 | $ | 1,170 | |||
Core leasing activity(c) | 92 | 89 | |||||
Escalators | 25 | 23 | |||||
Non-renewals(c) | (42 | ) | (40 | ) | |||
Organic Contribution to Site Rental Billings(c) | 75 | 72 | |||||
Impact from straight-lined revenues associated with fixed escalators | 116 | (10 | ) | ||||
Impact from prepaid rent amortization | 141 | 136 | |||||
Acquisitions(d) | 1 | 1 | |||||
Other | — | — | |||||
Total GAAP site rental revenues | $ | 1,576 | $ | 1,369 | |||
Year-over-year changes in revenues: | |||||||
Reported GAAP site rental revenues | 15.1 | % | |||||
Contribution from core leasing and escalators(c)(e) | 9.4 | % | |||||
Organic Contribution to Site Rental Billings(c)(f) | 6.0 | % |
Компоненты изменений в Доходах от аренды объектов за весь прогноз на 2022 год:(a)
(dollars in millions) | Current Full Year 2022 Outlook(g) | Previous Full Year 2022 Outlook(h) | |||||||||
Components of changes in site rental revenues:(b) | |||||||||||
Prior year site rental billings(c) | $5,048 | $5,048 | |||||||||
Core leasing activity(c) | $320 | to | $350 | $320 | to | $350 | |||||
Escalators | $95 | to | $105 | $95 | to | $105 | |||||
Non-renewals(c) | $(195) | to | $(175) | $(195) | to | $(175) | |||||
Organic Contribution to Site Rental Billings(c) | $230 | to | $270 | $230 | to | $270 | |||||
Impact from straight-lined revenues associated with fixed escalators | $399 | to | $419 | $359 | to | $379 | |||||
Impact from prepaid rent amortization | $560 | to | $570 | $560 | to | $570 | |||||
Acquisitions(d) | — | — | |||||||||
Other | — | — | |||||||||
Total GAAP site rental revenues | $6,242 | to | $6,287 | $6,202 | to | $6,247 | |||||
Year-over-year changes in revenues: | |||||||||||
Reported GAAP site rental revenues | 9.5%(i) | 8.8%(i) | |||||||||
Contribution from core leasing and escalators(c)(e) | 8.6%(i) | 8.6%(i) | |||||||||
Organic Contribution to Site Rental Billings(c)(f) | 5.0%(i) | 5.0%(i) |
(a) | Beginning in the first quarter of 2022, we have revised our presentation of "Components of Changes in Site Rental Revenues" (most notably, by removing the concept of the impact of prepaid amortization from Organic Contribution to Site Rental Billings) in order to increase the usefulness of the table for investors or other interested parties. See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further information. |
(b) | Additional information regarding our site rental revenues, including projected revenues from tenant contracts, straight-lined revenues and prepaid rent is available in our quarterly Supplemental Information Package posted in the Investors section of our website. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for our definitions of site rental billings, core leasing activity, non-renewals and Organic Contribution to Site Rental Billings. |
(d) | Represents the contribution from recent acquisitions. The financial impact of recent acquisitions is excluded from Organic Contribution to Site Rental Billings until the one-year anniversary of such acquisitions. |
(e) | Calculated as the percentage change from prior year site rental billings compared to the sum of core leasing and escalators for the current period. |
(f) | Calculated as the percentage change from prior year site rental billings compared to Organic Contribution to Site Rental Billings for the current period. |
(g) | As issued on April 20, 2022. |
(h) | As issued on January 26, 2022. |
(i) | Calculated based on midpoint of respective full year 2022 Outlook. |
Компоненты Исторических Процентных расходов и Амортизация Отложенных финансовых затрат:
For the Three Months Ended | |||||||
(in millions) | March 31, 2022 | March 31, 2021 | |||||
Interest expense on debt obligations | $ | 160 | $ | 167 | |||
Amortization of deferred financing costs and adjustments on long-term debt, net | 7 | 6 | |||||
Capitalized interest | (3 | ) | (3 | ) | |||
Interest expense and amortization of deferred financing costs | $ | 164 | $ | 170 |
Компоненты прогноза процентных расходов и Амортизации Расходов по отсроченному финансированию:
(in millions) | Current Full Year 2022 Outlook(a) | Previous Full Year 2022 Outlook(b) | |||||||||
Interest expense on debt obligations | $637 | to | $657 | $617 | to | $637 | |||||
Amortization of deferred financing costs and adjustments on long-term debt, net | $25 | to | $30 | $25 | to | $30 | |||||
Capitalized interest | $(20) | to | $(15) | $(20) | to | $(15) | |||||
Interest expense and amortization of deferred financing costs | $635 | to | $680 | $615 | to | $660 |
(a) | As issued on April 20, 2022. |
(b) | As issued on January 26, 2022. |
Остатки задолженности и сроки погашения по состоянию на 31 марта 2022 года:
(in millions) | Face Value | Final Maturity | ||
Cash, cash equivalents and restricted cash | $ | 482 | ||
Secured Notes, Series 2009-1, Class A-2(a) | 52 | Aug. 2029 | ||
Tower Revenue Notes, Series 2015-2(b) | 700 | May 2045 | ||
Tower Revenue Notes, Series 2018-2(b) | 750 | July 2048 | ||
Finance leases and other obligations | 236 | Various | ||
Total secured debt | $ | 1,738 | ||
2016 Revolver(c) | 900 | June 2026 | ||
2016 Term Loan A | 1,215 | June 2026 | ||
Commercial Paper Notes(d) | 1,042 | Various | ||
3.150% Senior Notes | 750 | July 2023 | ||
3.200% Senior Notes | 750 | Sept. 2024 | ||
1.350% Senior Notes | 500 | July 2025 | ||
4.450% Senior Notes | 900 | Feb. 2026 | ||
3.700% Senior Notes | 750 | June 2026 | ||
1.050% Senior Notes | 1,000 | July 2026 | ||
2.900% Senior Notes | 750 | Mar. 2027 | ||
4.000% Senior Notes | 500 | Mar. 2027 | ||
3.650% Senior Notes | 1,000 | Sept. 2027 | ||
3.800% Senior Notes | 1,000 | Feb. 2028 | ||
4.300% Senior Notes | 600 | Feb. 2029 | ||
3.100% Senior Notes | 550 | Nov. 2029 | ||
3.300% Senior Notes | 750 | July 2030 | ||
2.250% Senior Notes | 1,100 | Jan. 2031 | ||
2.100% Senior Notes | 1,000 | Apr. 2031 | ||
2.500% Senior Notes | 750 | July 2031 | ||
2.900% Senior Notes | 1,250 | Apr. 2041 | ||
4.750% Senior Notes | 350 | May 2047 | ||
5.200% Senior Notes | 400 | Feb. 2049 | ||
4.000% Senior Notes | 350 | Nov. 2049 | ||
4.150% Senior Notes | 500 | July 2050 | ||
3.250% Senior Notes | 900 | Jan. 2051 | ||
Total unsecured debt | $ | 19,557 | ||
Total net debt | $ | 20,813 |
(a) | The Senior Secured Notes, 2009-1, Class A-2 principal amortizes over a period ending in August 2029. |
(b) | If the respective series of such debt is not paid in full on or prior to an applicable anticipated repayment date, then the Excess Cash Flow (as defined in the indenture) of the issuers of such notes will be used to repay principal of the applicable series, and additional interest (of an additional approximately 5% per annum) will accrue on the respective series. The Senior Secured Tower Revenue Notes, 2015-2 and 2018-2 have anticipated repayment dates in 2025 and 2028, respectively. Notes are prepayable at par if voluntarily repaid within eighteen months of maturity; earlier prepayment may require additional consideration. |
(c) | As of March 31, 2022, the undrawn availability under the $5.0 billion 2016 Revolver was $4.1 billion. |
(d) | As of March 31, 2022, the Company had $958 million available for issuance under the $2.0 billion unsecured commercial paper program ("CP Program"). The maturities of the Commercial Paper Notes, when outstanding, may vary but may not exceed 397 days from the date of issue. |
Чистый долг к Прошлому кварталу Скорректированный Расчет EBITDA в годовом исчислении:
(dollars in millions) | For the Three Months Ended March 31, 2022 | ||
Total face value of debt | $ | 21,295 | |
Less: Ending cash, cash equivalents and restricted cash | 482 | ||
Total Net Debt | $ | 20,813 | |
Adjusted EBITDA for the three months ended March 31, 2022 | $ | 1,095 | |
Last quarter annualized Adjusted EBITDA | 4,380 | ||
Net Debt to Last Quarter Annualized Adjusted EBITDA | 4.8 | x |
Компоненты капитальных затрат:(a)
For the Three Months Ended | |||||||||||||||||
(in millions) | March 31, 2022 | March 31, 2021 | |||||||||||||||
Towers | Fiber | Other | Total | Towers | Fiber | Other | Total | ||||||||||
Discretionary: | |||||||||||||||||
Purchases of land interests | $ | 10 | $ | — | $ | — | $ | 10 | $ | 14 | $ | — | $ | — | $ | 14 | |
Communications infrastructure improvements and other capital projects | 35 | 209 | 6 | 250 | 35 | 225 | 11 | 271 | |||||||||
Sustaining | 2 | 13 | 6 | 21 | 2 | 12 | 3 | 17 | |||||||||
Total | $ | 47 | $ | 222 | $ | 12 | $ | 281 | $ | 51 | $ | 237 | $ | 14 | $ | 302 |
(a) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further discussion of our components of capital expenditures. |
Предостерегающие Формулировки В Отношении Прогнозных Заявлений
Этот пресс-релиз содержит прогнозные заявления и информацию, которые основаны на текущих ожиданиях нашего руководства на дату этого пресс-релиза. Заявления, которые не являются историческими фактами, настоящим идентифицируются как заявления прогнозного характера. Кроме того, такие слова, как "оценивать", "видеть", "предвидеть", "проектировать", "планировать", "намереваться", "верить", "ожидать", "вероятно", "прогнозировать", "позиционировать", "продолжать", "цель", "сосредоточиться," и любые варианты этих слов и подобных выражений предназначены для идентификации прогнозных заявлений. Такие заявления включают в себя наш полный год 2022 перспективы и планы, прогнозы и оценки в отношении (1) потенциальные выгоды, роста, доходности, потенциала, возможностей и акционерной стоимости, которые могут быть получены из нашего бизнеса, стратегии, рисков, активов и поддержки решений, инвестиций, приобретений и дивиденды, (2) бизнес, стратегии, стратегического положения бизнес-модели и возможности, и силы его, (3) 5г развертывания в США и наших клиентов, стратегии и планов в отношении к ним, и спрос на наши активы и решений, созданных с такого развертывания и наших клиентов, стратегии и планы, (4) наши долгосрочные и краткосрочные перспективы и тренды, события и мероприятия влияют на наш бизнес, (5) мы видим возможности для создания ценности для наших акционеров, (6) Наш дивидендов (в том числе о сроках их уплаты), дивидендов целей, коэффициент выплаты дивидендов, и наши долгосрочные и краткосрочные дивидендов (в том числе на одну акцию основе) темпы роста, и его движущих факторов (7) наш долга и сроки погашения задолженности, (8) денежные потоки, в том числе их роста, (9) аренда среды (в том числе в отношении применения башня Тома) и лизинговой деятельности мы видим в нашем бизнесе, а также преимущества и возможности, создаваемые таким образом, (10) арендатор-то заканчивается, в том числе последствия и временные рамки, (11) капитальные затраты, в том числе сохранения и дискреционные капитальные затраты, сроки и финансирование, и любые блага, которые могут возникнуть в его результате, (12) доходов и их роста (в том числе в отношении наших башен бизнеса) и преимущества, вытекающие из нее, (13) доход (убыток) от продолжающейся деятельности (в том числе на отдельных ресурсов), (14) Скорректированный показатель EBITDA, включая его компоненты и его рост, (15) затраты и расходы, включая процентные расходы и амортизацию отложенных финансовых затрат, (16) FFO (в том числе на основе на акцию) и его рост, (17) AFFO (в том числе на основе на акцию) и его компоненты и рост этого и соответствующих движущих факторов, (18) Органический вклад в счета за аренду Площадки и его компоненты, включая их рост и вклад в них, (19) наши средневзвешенные обыкновенные акции в обращении (в том числе на разводненной основе) и их рост, (20) доходы от аренды площадки, в том числе под влиянием не-повторяющиеся статьи и их рост, (21) ежегодное развертывание малых сотовых сетей и последствия этого, включая его движущие факторы, (22) предоплаченная арендная плата, включая ее увеличение, амортизацию и рост, (23) сила американского рынка владения инфраструктурой связи, (24) сила нашего баланса, (25) полезность определенных финансовых показателей, включая финансовые показатели, не относящиеся к GAAP, и (26) инвестиционные возможности и выгоды, которые могут быть получены из них. Все будущие дивиденды подлежат объявлению нашим советом директоров.
Такие прогнозные заявления подвержены определенным рискам, неопределенностям и допущениям, включая преобладающие рыночные условия и следующее:
Если материализуется один или несколько из этих или других рисков или неопределенностей, или если лежащие в их основе допущения окажутся неверными, фактические результаты могут существенно отличаться от ожидаемых. Более подробная информация о потенциальных факторах риска, которые могут повлиять на наши результаты, включена в наши заявки в SEC. Наши заявки в SEC доступны на веб-сайте SEC по адресу www.sec.gov или через наш веб-сайт по связям с инвесторами по адресу investor.crowncastle.com . Мы используем наш веб-сайт по связям с инвесторами для раскрытия информации о нас, которая может быть сочтена существенной. Мы призываем инвесторов, средства массовой информации и других заинтересованных в нас лиц время от времени посещать наш веб-сайт по связям с инвесторами, чтобы просматривать актуальную информацию или подписываться на оповещения по электронной почте, чтобы получать уведомления о размещении новой или обновленной информации на сайте.
Используемый в этом выпуске термин "включая" и любые его варианты означают "включая без ограничений".
Crown Castle International Corp.СОКРАЩЕННЫЙ КОНСОЛИДИРОВАННЫЙ БАЛАНС (НЕАУДИРОВАННЫЙ) (Суммы в миллионах, кроме номинальной стоимости)
March 31, 2022 | December 31, 2021 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 312 | $ | 292 | |||
Restricted cash | 165 | 169 | |||||
Receivables, net | 503 | 543 | |||||
Prepaid expenses | 119 | 105 | |||||
Other current assets | 162 | 145 | |||||
Total current assets | 1,261 | 1,254 | |||||
Deferred site rental receivables | 1,682 | 1,588 | |||||
Property and equipment, net | 15,226 | 15,269 | |||||
Operating lease right-of-use assets | 6,759 | 6,682 | |||||
Goodwill | 10,078 | 10,078 | |||||
Other intangible assets, net | 3,935 | 4,046 | |||||
Other assets, net | 130 | 123 | |||||
Total assets | $ | 39,071 | $ | 39,040 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 224 | $ | 246 | |||
Accrued interest | 117 | 182 | |||||
Deferred revenues | 721 | 776 | |||||
Other accrued liabilities | 288 | 401 | |||||
Current maturities of debt and other obligations | 71 | 72 | |||||
Current portion of operating lease liabilities | 355 | 349 | |||||
Total current liabilities | 1,776 | 2,026 | |||||
Debt and other long-term obligations | 21,055 | 20,557 | |||||
Operating lease liabilities | 6,098 | 6,031 | |||||
Other long-term liabilities | 2,106 | 2,168 | |||||
Total liabilities | 31,035 | 30,782 | |||||
Commitments and contingencies | |||||||
CCIC stockholders' equity: | |||||||
Common stock, $0.01 par value; 600 shares authorized; shares issued and outstanding: March 31, 2022—433 and December 31, 2021—432 | 4 | 4 | |||||
Additional paid-in capital | 18,006 | 18,011 | |||||
Accumulated other comprehensive income (loss) | (3 | ) | (4 | ) | |||
Dividends/distributions in excess of earnings | (9,971 | ) | (9,753 | ) | |||
Total equity | 8,036 | 8,258 | |||||
Total liabilities and equity | $ | 39,071 | $ | 39,040 |
Crown Castle International Corp.СОКРАЩЕННЫЙ КОНСОЛИДИРОВАННЫЙ ОТЧЕТ О ПРИБЫЛЯХ И УБЫТКАХ (НЕАУДИРОВАННЫЙ) (Суммы в миллионах, за исключением сумм на акцию)
Three Months Ended March 31, | |||||||
2022 | 2021 | ||||||
Net revenues: | |||||||
Site rental | $ | 1,576 | $ | 1,369 | |||
Services and other | 166 | 116 | |||||
Net revenues | 1,742 | 1,485 | |||||
Operating expenses: | |||||||
Costs of operations:(a) | |||||||
Site rental | 396 | 381 | |||||
Services and other | 113 | 81 | |||||
Selling, general and administrative | 181 | 164 | |||||
Asset write-down charges | 14 | 3 | |||||
Acquisition and integration costs | — | — | |||||
Depreciation, amortization and accretion | 420 | 408 | |||||
Total operating expenses | 1,124 | 1,037 | |||||
Operating income (loss) | 618 | 448 | |||||
Interest expense and amortization of deferred financing costs | (164 | ) | (170 | ) | |||
Gains (losses) on retirement of long-term obligations | (26 | ) | (143 | ) | |||
Interest income | — | 1 | |||||
Other income (expense) | (1 | ) | (8 | ) | |||
Income (loss) before income taxes | 427 | 128 | |||||
Benefit (provision) for income taxes | (6 | ) | (7 | ) | |||
Income (loss) from continuing operations | 421 | 121 | |||||
Discontinued operations: | |||||||
Net gain (loss) from disposal of discontinued operations, net of tax | — | (63 | ) | ||||
Income (loss) from discontinued operations, net of tax | — | (63 | ) | ||||
Net income (loss) | 421 | 58 | |||||
Net income (loss), per common share: | |||||||
Income (loss) from continuing operations, basic | $ | 0.97 | $ | 0.28 | |||
Income (loss) from discontinued operations, basic | — | (0.15 | ) | ||||
Net income (loss), basic | $ | 0.97 | $ | 0.13 | |||
Income (loss) from continuing operations, diluted | $ | 0.97 | $ | 0.28 | |||
Income (loss) from discontinued operations, diluted | — | (0.15 | ) | ||||
Net income (loss), diluted | $ | 0.97 | $ | 0.13 | |||
Weighted-average common shares outstanding: | |||||||
Basic | 433 | 432 | |||||
Diluted | 434 | 433 |
(a) | Exclusive of depreciation, amortization and accretion shown separately. |
Crown Castle International Corp.СОКРАЩЕННЫЙ КОНСОЛИДИРОВАННЫЙ ОТЧЕТ О ДВИЖЕНИИ ДЕНЕЖНЫХ СРЕДСТВ (НЕАУДИРОВАННЫЙ) (В миллионах долларов США)
Three Months Ended March 31, | |||||||
2022 | 2021 | ||||||
Cash flows from operating activities: | |||||||
Income (loss) from continuing operations | $ | 421 | $ | 121 | |||
Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) operating activities: | |||||||
Depreciation, amortization and accretion | 420 | 408 | |||||
(Gains) losses on retirement of long-term obligations | 26 | 143 | |||||
Amortization of deferred financing costs and other non-cash interest, net | 4 | 3 | |||||
Stock-based compensation expense | 38 | 33 | |||||
Asset write-down charges | 14 | 3 | |||||
Deferred income tax (benefit) provision | 1 | 1 | |||||
Other non-cash adjustments, net | 1 | 10 | |||||
Changes in assets and liabilities, excluding the effects of acquisitions: | |||||||
Increase (decrease) in liabilities | (274 | ) | (146 | ) | |||
Decrease (increase) in assets | (93 | ) | 8 | ||||
Net cash provided by (used for) operating activities | 558 | 584 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures | (281 | ) | (302 | ) | |||
Payments for acquisitions, net of cash acquired | (3 | ) | (4 | ) | |||
Other investing activities, net | (5 | ) | (5 | ) | |||
Net cash provided by (used for) investing activities | (289 | ) | (311 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from issuance of long-term debt | 748 | 3,237 | |||||
Principal payments on debt and other long-term obligations | (18 | ) | (1,026 | ) | |||
Purchases and redemptions of long-term debt | (1,274 | ) | (1,789 | ) | |||
Borrowings under revolving credit facility | 900 | 580 | |||||
Payments under revolving credit facility | (665 | ) | (290 | ) | |||
Net borrowings (repayments) under commercial paper program | 777 | (245 | ) | ||||
Payments for financing costs | (8 | ) | (29 | ) | |||
Purchases of common stock | (63 | ) | (67 | ) | |||
Dividends/distributions paid on common stock | (650 | ) | (588 | ) | |||
Net cash provided by (used for) financing activities | (253 | ) | (217 | ) | |||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 16 | 56 | |||||
Effect of exchange rate changes on cash | — | 1 | |||||
Cash, cash equivalents, and restricted cash at beginning of period | 466 | 381 | |||||
Cash, cash equivalents, and restricted cash at end of period | $ | 482 | $ | 438 | |||
Supplemental disclosure of cash flow information: | |||||||
Interest paid | 225 | 259 | |||||
Income taxes paid | — | — |
Crown Castle International Corp.ОПЕРАЦИОННЫЕ РЕЗУЛЬТАТЫ СЕГМЕНТА (НЕАУДИРОВАННЫЕ) (В миллионах долларов США)
SEGMENT OPERATING RESULTS | |||||||||||||||||||||||
Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | ||||||||||||||||||||||
Towers | Fiber | Other | Consolidated Total | Towers | Fiber | Other | Consolidated Total | ||||||||||||||||
Segment site rental revenues | $ | 1,075 | $ | 501 | $ | 1,576 | $ | 895 | $ | 474 | $ | 1,369 | |||||||||||
Segment services and other revenues | 163 | 3 | 166 | 111 | 5 | 116 | |||||||||||||||||
Segment revenues | 1,238 | 504 | 1,742 | 1,006 | 479 | 1,485 | |||||||||||||||||
Segment site rental costs of operations | 225 | 162 | 387 | 212 | 161 | 373 | |||||||||||||||||
Segment services and other costs of operations | 109 | 2 | 111 | 76 | 3 | 79 | |||||||||||||||||
Segment costs of operations(a)(b) | 334 | 164 | 498 | 288 | 164 | 452 | |||||||||||||||||
Segment site rental gross margin(c) | 850 | 339 | 1,189 | 683 | 313 | 996 | |||||||||||||||||
Segment services and other gross margin(c) | 54 | 1 | 55 | 35 | 2 | 37 | |||||||||||||||||
Segment selling, general and administrative expenses(b) | 28 | 47 | 75 | 25 | 45 | 70 | |||||||||||||||||
Segment operating profit(c) | 876 | 293 | 1,169 | 693 | 270 | 963 | |||||||||||||||||
Other selling, general and administrative expenses(b) | $ | 74 | 74 | $ | 66 | 66 | |||||||||||||||||
Stock-based compensation expense | 39 | 39 | 33 | 33 | |||||||||||||||||||
Depreciation, amortization and accretion | 420 | 420 | 408 | 408 | |||||||||||||||||||
Interest expense and amortization of deferred financing costs | 164 | 164 | 170 | 170 | |||||||||||||||||||
Other (income) expenses to reconcile to income (loss) before income taxes(d) | 45 | 45 | 158 | 158 | |||||||||||||||||||
Income (loss) before income taxes | $ | 427 | $ | 128 |
FIBER SEGMENT SITE RENTAL REVENUES SUMMARY | |||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||
2022 | 2021 | ||||||||||||||||
Fiber Solutions | Small Cells | Total | Fiber Solutions | Small Cells | Total | ||||||||||||
Site rental revenues | $ | 346 | $ | 155 | $ | 501 | $ | 331 | $ | 143 | $ | 474 |
(a) | Exclusive of depreciation, amortization and accretion shown separately. |
(b) | Segment costs of operations exclude (1) stock-based compensation expense of $7 million and $5 million for the three months ended March 31, 2022 and 2021, respectively, (2) prepaid lease purchase price adjustments of $4 million and $5 million for the three months ended March 31, 2022 and 2021, respectively. Selling, general and administrative expenses exclude stock-based compensation expense of $32 million and $28 million for the three months ended March 31, 2022 and 2021, respectively. |
(c) | See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for a discussion of our definitions of segment site rental gross margin, segment services and other gross margin and segment operating profit. |
(d) | See condensed consolidated statement of operations for further information. |