UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to
Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 26, 2011
Crown Castle International
Corp.
(Exact name of registrant as
specified in its charter)
Delaware | 001-16441 | 76-0470458 | ||
(State or other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
1220 Augusta Drive Suite 500 Houston, TX |
77057 | |
(Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone number, including area code: (713) 570-3000
(Former name or former address if changed since last report.) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
o Soliciting material pursuant
to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule
14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule
13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
ITEM 2.02 — RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On January 26, 2011, the Company issued a press release disclosing its financial results for the fourth quarter and year ended 2010. The January 26 press release is furnished herewith as Exhibit 99.1 to this Form 8-K.
ITEM 9.01 — FINANCIAL STATEMENTS AND EXHIBITS
(c) Exhibits
As described in Item 2.02 of this Report, the following exhibit is furnished as part of this Current Report on Form 8-K:
Exhibit No.
|
Description | |
|
||
99.1
|
Press Release dated January 26, 2011 |
The information in this Form 8-K and Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
1
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CROWN CASTLE INTERNATIONAL CORP.
By: /s/ Jay A.
Brown
Name: Jay A. Brown
Title: Senior Vice President,
Chief
Financial Officer and Treasurer
Date: January 26, 2011
2
EXHIBIT INDEX
Exhibit No.
|
Description | |
|
||
99.1
|
Press Release dated January 26, 2011 |
3
FOR IMMEDIATE RELEASE
|
Contacts: | Jay Brown, CFO | ||
Fiona McKone, VP Finance | ||||
Crown Castle International Corp. | ||||
713-570-3050 |
News Release continued: | Page 2 of 13 |
News Release continued: | Page 3 of 13 |
News Release continued: | Page 4 of 13 |
(in millions, except per share amounts) | First Quarter 2011 | Full Year 2011 | ||
Site rental revenues |
$445 to $450 | $1,815 to $1,835 | ||
Site rental cost of operations |
$115 to $120 | $470 to $490 | ||
Site rental gross margin |
$328 to $333 | $1,335 to $1,355 | ||
Adjusted EBITDA |
$305 to $310 | $1,248 to $1,268 | ||
Interest expense and amortization of deferred
financing costs(a)(b) |
$125 to $130 | $499 to $509 | ||
Sustaining capital expenditures |
$4 to $6 | $20 to $25 | ||
Recurring cash flow |
$173 to $178 | $721 to $741 | ||
Net income (loss) after deduction of dividends on
preferred stock |
$7 to $33 | $63 to $151 | ||
Net income (loss) per share diluted(c) |
$0.02 to $0.12 | $0.22 to $0.53 |
(a) | Inclusive of approximately $26 million and $103 million, respectively, of non-cash expense. |
|
(b) | Approximately $18 million and $72 million, respectively, of the total non-cash expense
relates to the amortization of forward-starting interest rate swaps, all of which has been
cash settled in prior periods. |
|
(c) | Represents net income (loss) per common share, based on 288.1 million diluted shares
outstanding as of December 31, 2010. |
News Release continued: | Page 5 of 13 |
News Release continued: | Page 6 of 13 |
News Release continued: | Page 7 of 13 |
For the Three Months Ended | For Twelve Months Ended | |||||||||||||||
December 31, | December 31, | December 31, | December 31, | |||||||||||||
(in millions, except per share amounts) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Net income (loss) |
$ | 40.9 | $ | 18.7 | $ | (311.3 | ) | $ | (114.1 | ) | ||||||
Adjustments to increase (decrease) net income (loss): |
||||||||||||||||
Asset write-down charges |
5.1 | 4.8 | 13.7 | 19.2 | ||||||||||||
Acquisition and integration costs |
1.0 | | 2.1 | | ||||||||||||
Depreciation, amortization and accretion |
137.3 | 133.5 | 540.8 | 529.7 | ||||||||||||
Interest expense and amortization of deferred financing costs |
125.9 | 118.9 | 490.3 | 445.9 | ||||||||||||
Gains (losses) on purchases and redemption of debt |
| 0.9 | 138.4 | 91.1 | ||||||||||||
Net gain (loss) on interest rate swaps |
(5.9 | ) | (21.1 | ) | 286.4 | 93.0 | ||||||||||
Interest and other income (expense) |
(0.6 | ) | 0.2 | (1.6 | ) | (5.4 | ) | |||||||||
Benefit (provision) for income taxes |
(4.2 | ) | 1.9 | (26.8 | ) | (76.4 | ) | |||||||||
Stock-based compensation charges |
11.9 | 5.7 | 40.0 | 30.3 | ||||||||||||
Adjusted EBITDA |
$ | 311.4 | $ | 263.5 | $ | 1,171.9 | $ | 1,013.3 | ||||||||
Less: Interest expense and amortization of deferred
financing costs |
125.9 | 118.9 | 490.3 | 445.9 | ||||||||||||
Less: Sustaining capital expenditures |
9.8 | 12.4 | 24.3 | 28.1 | ||||||||||||
Recurring cash flow |
$ | 175.7 | $ | 132.2 | $ | 657.3 | $ | 539.3 | ||||||||
Weighted
average common shares outstanding diluted |
288.0 | 290.5 | 286.8 | 286.6 | ||||||||||||
Recurring cash flow per share |
$ | 0.61 | $ | 0.46 | $ | 2.29 | $ | 1.88 | ||||||||
Q1 2011 | Full Year 2011 | |||
(in millions) | Outlook | Outlook | ||
Net income (loss) |
$12 to $38 | $84 to $172 | ||
Adjustments to increase (decrease) net income (loss): |
||||
Asset write-down charges |
$3 to $6 | $13 to $23 | ||
Gains (losses) on purchases and redemptions of debt |
| | ||
Depreciation, amortization and accretion |
$135 to $140 | $542 to $562 | ||
Acquisition and integration costs |
$1 to $2 | $1 to $3 | ||
Interest and other income (expense) |
$(1) to $1 | $(4) to $4 | ||
Interest expense and amortization of deferred financing costs(a)(b) |
$125 to $130 | $499 to $509 | ||
Benefit (provision) for income taxes |
$0 to $3 | $15 to $25 | ||
Stock-based compensation charges |
$9 to $11 | $30 to $38 | ||
Adjusted EBITDA |
$305 to $310 | $1,248 to $1,268 | ||
Less: Interest expense and amortization of deferred financing costs(a)(b) |
$125 to $130 | $499 to $509 | ||
Less: Sustaining capital expenditures |
$4 to $6 | $20 to $25 | ||
Recurring cash flow |
$173 to $178 | $721 to $741 | ||
(a) | Inclusive of approximately $26 million and $103 million, respectively, of non-cash expense. |
|
(b) | Approximately $18 million and $72 million, respectively, of the total non-cash expense
relates to the amortization of forward-starting interest rate swaps, all of which has been
cash settled in prior periods. |
News Release continued: | Page 8 of 13 |
For the Three Months Ended | ||||||||
December 31, | December 31, | |||||||
(in millions) | 2010 | 2009 | ||||||
Interest expense on debt obligations |
$ | 100.2 | $ | 101.1 | ||||
Amortization of deferred financing costs |
3.7 | 7.1 | ||||||
Amortization of discounts on long-term debt |
3.8 | 3.6 | ||||||
Amortization of interest rate swaps |
17.9 | 6.5 | ||||||
Other |
0.3 | 0.5 | ||||||
$ | 125.9 | $ | 118.9 | |||||
Q1 2011 | Full Year 2011 | |||||||
(in millions) | Outlook | Outlook | ||||||
Interest expense on debt obligations |
$100 to $102 | $397 to $402 | ||||||
Amortization of deferred financing costs |
$3 to $4 | $14 to $16 | ||||||
Amortization of discounts on long-term debt |
$3 to $4 | $15 to $17 | ||||||
Amortization of interest rate swaps |
$17 to $20 | $69 to $74 | ||||||
Other |
$0 to $1 | $1 to $3 | ||||||
$125 to $130 | $499 to $509 | |||||||
(in millions) | Face Value | Final Maturity | ||||||
Revolver |
$ | 157.0 | September 2013 | |||||
2007 Crown Castle Operating Company Term Loan |
625.6 | March 2014 | ||||||
9% Senior Notes Due 2015 |
866.9 | January 2015 | ||||||
7.5% Senior Notes Due 2013 |
0.1 | December 2013 | ||||||
7.75% Senior Secured Notes Due 2017 |
1,000.4 | May 2017 | ||||||
7.125% Senior Notes Due 2019 |
500.0 | November 2019 | ||||||
Senior Secured Notes, Series 2009-1(a) |
233.1 | Various | ||||||
Senior Secured Tower Revenue Notes, Series 2010-1-2010-3(b) |
1,900.0 | Various | ||||||
Senior Secured Tower Revenue Notes, Series 2010-4-2010-6(c) |
1,550.0 | Various | ||||||
Capital Leases and Other Obligations |
34.5 | Various | ||||||
Total Debt |
$ | 6,867.6 | ||||||
Less: Cash and Cash Equivalents(d) |
112.5 | |||||||
Net Debt |
$ | 6,755.1 | ||||||
(a) | The 2009 Securitized Notes consist of $163.1 million of principal as of December 31, 2010
that amortizes during the period beginning January 2010 and ending in 2019, and $70.0 million
of principal that amortizes during the period beginning in 2019 and ending in 2029. |
|
(b) | The Senior Secured Tower Revenue Notes, Series 2010-1, 2010-2, and 2010-3 have principal
amounts of $300.0 million, $350.0 million, and $1,250.0 million with anticipated repayment
dates of 2015, 2017, and 2020, respectively. |
|
(c) | The Senior Secured Tower Revenue Notes, Series 2010-4, 2010-5, and 2010-6 have principal
amounts of $250.0 million, $300.0 million and $1,000.0 million with anticipated repayment
dates of 2015, 2017 and 2020, respectively. |
|
(d) | Excludes restricted cash. |
News Release continued: | Page 9 of 13 |
For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
December 31, | December 31, | December 31, | December 31, | |||||||||||||
(in millions) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Capital Expenditures |
$ | 79.8 | $ | 62.2 | $ | 228.1 | $ | 173.5 | ||||||||
Less: Revenue enhancing on existing sites |
26.4 | 27.3 | 73.9 | 101.3 | ||||||||||||
Less: Land purchases |
32.0 | 19.4 | 109.1 | 25.5 | ||||||||||||
Less: New site construction |
11.6 | 3.2 | 20.7 | 18.7 | ||||||||||||
Sustaining capital expenditures |
$ | 9.8 | $ | 12.4 | $ | 24.3 | $ | 28.1 | ||||||||
Q1 2011 | Full Year 2011 | |||||||
(in millions) | Outlook | Outlook | ||||||
Site rental revenue |
$445 to $450 | $1,815 to $1,835 | ||||||
Less: Site rental cost of operations |
$115 to $120 | $470 to $490 | ||||||
Site rental gross margin |
$328 to $333 | $1,335 to $1,355 | ||||||
| Our business depends on the demand for wireless communications and towers, and we
may be adversely affected by any slowdown in such demand. |
| A substantial portion of our revenues is derived from a small number of customers,
and the loss, consolidation or financial instability of, or network sharing among, any
of our limited number of customers may materially decrease revenues and reduce demand
for our towers and network services. |
| Consolidation among our customers may result in duplicate or overlapping parts of
networks, which may result in a reduction of sites and have a negative effect on
revenues and cash flows. |
| Our substantial level of indebtedness could adversely affect our ability to react
to changes in our business, and the terms of our debt instruments limit our ability to
take a number of actions that our management might otherwise believe to be in our best
interests. In addition, if we fail to comply with our covenants, our debt could be
accelerated. |
| We have a substantial amount of indebtedness. In the event we do not repay or
refinance such indebtedness, we could face substantial liquidity issues and might be
required to issue equity securities or securities convertible into equity securities,
or sell some of our assets to meet our debt payment obligations. |
| Sales or issuances of a substantial number of shares of our common stock may
adversely affect the market price of our common stock. |
News Release continued: | Page 10 of 13 |
| A wireless communications industry slowdown may materially and adversely affect our
business (including reducing demand for our towers and network services) and the
business of our customers. |
| As a result of competition in our industry, including from some competitors with
significantly more resources or less debt than we have, we may find it more difficult
to achieve favorable rental rates on our new or renewing customer leases. |
| New technologies may significantly reduce demand for our towers and negatively
impact our revenues. |
| New wireless technologies may not deploy or be adopted by customers as rapidly or
in the manner projected. |
| If we fail to retain rights to the land under our towers, our business may be
adversely affected. |
| Our network services business has historically experienced significant volatility
in demand, which reduces the predictability of our results. |
| If we fail to comply with laws and regulations which regulate our business and
which may change at any time, we may be fined or even lose our right to conduct some
of our business. |
| If radio frequency emissions from wireless handsets or equipment on our towers are
demonstrated to cause negative health effects, potential future claims could adversely
affect our operations, costs and revenues. |
| Certain provisions of our certificate of incorporation, bylaws and operative
agreements and domestic and international competition laws may make it more difficult
for a third party to acquire control of us or for us to acquire control of a third
party, even if such a change in control would be beneficial to our stockholders. |
| We may be adversely affected by our exposure to changes in foreign currency
exchange rates relating to our operations in Australia. |
News Release continued: | Page 11 of 13 |
CROWN CASTLE INTERNATIONAL CORP. CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED) (in thousands) |
December 31, | December 31, | |||||||
2010 | 2009 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
112,531 | $ | 766,146 | |||||
Restricted cash |
221,015 | 213,514 | ||||||
Receivables, net |
59,912 | 44,431 | ||||||
Deferred income tax assets |
59,098 | 76,089 | ||||||
Prepaid expenses, deferred site rental receivables and other current assets, net |
92,589 | 95,853 | ||||||
Total current assets |
545,145 | 1,196,033 | ||||||
Property and equipment, net |
4,893,651 | 4,895,983 | ||||||
Goodwill |
2,029,296 | 1,984,804 | ||||||
Other intangible assets, net |
2,313,929 | 2,405,422 | ||||||
Deferred site rental receivables, long-term prepaid rent, deferred financing costs
and other assets, net |
687,508 | 474,364 | ||||||
$ | 10,469,529 | $ | 10,956,606 | |||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable and other accrued liabilities |
$ | 204,877 | $ | 197,139 | ||||
Deferred revenues |
202,123 | 179,649 | ||||||
Interest rate swaps |
5,198 | 160,121 | ||||||
Short-term debt, current maturities of debt and other obligations |
28,687 | 217,196 | ||||||
Total current liabilities |
440,885 | 754,105 | ||||||
Debt and other long-term obligations |
6,750,207 | 6,361,954 | ||||||
Deferred income tax liabilities |
66,686 | 74,117 | ||||||
Deferred ground lease payable, interest rate swaps and other liabilities |
450,176 | 514,691 | ||||||
Total liabilities |
7,707,954 | 7,704,867 | ||||||
Redeemable preferred stock |
316,581 | 315,654 | ||||||
CCIC Stockholders equity |
2,445,373 | 2,936,241 | ||||||
Noncontrolling interest |
(379 | ) | (156 | ) | ||||
Total equity |
2,444,994 | 2,936,085 | ||||||
$ | 10,469,529 | $ | 10,956,606 | |||||
News Release continued: | Page 12 of 13 |
CROWN CASTLE INTERNATIONAL CORP. CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) AND OTHER FINANCIAL DATA (in thousands, except per share data) |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net revenues: |
||||||||||||||||
Site rental |
$ | 447,179 | $ | 402,615 | $ | 1,700,761 | $ | 1,543,192 | ||||||||
Network services and other |
49,135 | 40,929 | 177,897 | 142,215 | ||||||||||||
Total net revenues |
496,314 | 443,544 | 1,878,658 | 1,685,407 | ||||||||||||
Costs of operations (exclusive of depreciation, amortization and
accretion): |
||||||||||||||||
Site rental |
121,683 | 118,581 | 467,136 | 456,560 | ||||||||||||
Network services and other |
31,251 | 28,125 | 114,241 | 92,808 | ||||||||||||
Total costs of operations |
152,934 | 146,706 | 581,377 | 549,368 | ||||||||||||
General and administrative |
43,908 | 39,103 | 165,356 | 153,072 | ||||||||||||
Asset write-down charges |
5,099 | 4,778 | 13,687 | 19,237 | ||||||||||||
Acquisition and integration costs |
962 | | 2,102 | | ||||||||||||
Depreciation, amortization and accretion |
137,259 | 133,503 | 540,771 | 529,739 | ||||||||||||
Operating income (loss) |
156,152 | 119,454 | 575,365 | 433,991 | ||||||||||||
Interest expense and amortization of deferred financing costs |
(125,947 | ) | (118,876 | ) | (490,269 | ) | (445,882 | ) | ||||||||
Gains (losses) on purchases and redemptions of debt |
| (905 | ) | (138,367 | ) | (91,079 | ) | |||||||||
Net gain (loss) on interest rate swaps |
5,860 | 21,094 | (286,435 | ) | (92,966 | ) | ||||||||||
Interest and other income (expense) |
616 | (159 | ) | 1,601 | 5,413 | |||||||||||
Income (loss) before income taxes |
36,681 | 20,608 | (338,105 | ) | (190,523 | ) | ||||||||||
Benefit (provision) for income taxes |
4,224 | (1,876 | ) | 26,846 | 76,400 | |||||||||||
Net income (loss) |
40,905 | 18,732 | (311,259 | ) | (114,123 | ) | ||||||||||
Less: Net income (loss) attributable to the noncontrolling interest |
32 | 584 | (319 | ) | 209 | |||||||||||
Net income (loss) attributable to CCIC stockholders |
40,873 | 18,148 | (310,940 | ) | (114,332 | ) | ||||||||||
Dividends on preferred stock |
(5,202 | ) | (5,202 | ) | (20,806 | ) | (20,806 | ) | ||||||||
Net income (loss) attributable to CCIC stockholders after deduction
of dividends on preferred stock |
$ | 35,671 | $ | 12,946 | $ | (331,746 | ) | $ | (135,138 | ) | ||||||
Net income (loss) attributable to CCIC common stockholders, after
deduction of dividends on preferred stock, per common share: |
||||||||||||||||
Basic |
$ | 0.12 | $ | 0.04 | $ | (1.16 | ) | $ | (0.47 | ) | ||||||
Diluted |
$ | 0.12 | $ | 0.04 | $ | (1.16 | ) | $ | (0.47 | ) | ||||||
Weighted average common shares outstanding (in thousands): |
||||||||||||||||
Basic |
286,406 | 287,421 | 286,764 | 286,622 | ||||||||||||
Diluted |
288,000 | 290,470 | 286,764 | 286,622 | ||||||||||||
Adjusted EBITDA |
$ | 311,417 | $ | 263,465 | $ | 1,171,890 | $ | 1,013,272 | ||||||||
Stock-based compensation expenses: |
||||||||||||||||
Site rental cost of operations |
$ | 330 | $ | 267 | 1,131 | 967 | ||||||||||
Network services and other cost of operations |
472 | 314 | 1,568 | 1,207 | ||||||||||||
General and administrative |
11,143 | 5,149 | 37,266 | 28,131 | ||||||||||||
Total |
$ | 11,945 | $ | 5,730 | $ | 39,965 | $ | 30,305 | ||||||||
News Release continued: | Page 13 of 13 |
CROWN CASTLE INTERNATIONAL CORP. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) (in thousands) |
Twelve Months Ended | ||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | (311,259 | ) | $ | (114,123 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating
activities: |
||||||||
Depreciation, amortization and accretion |
540,771 | 529,739 | ||||||
Gains (losses) on purchases and redemptions of long-term debt |
138,367 | 91,079 | ||||||
Amortization of deferred financing costs and other non-cash interest |
85,454 | 61,357 | ||||||
Stock-based compensation expense |
36,540 | 29,225 | ||||||
Asset write-down charges |
13,687 | 19,237 | ||||||
Deferred income tax benefit (provision) |
(26,196 | ) | (74,410 | ) | ||||
Income (expense) from forward-starting interest rate swaps |
286,435 | 90,302 | ||||||
Other adjustments, net |
857 | 821 | ||||||
Changes in assets and liabilities, excluding the effects of acquisitions: |
||||||||
Increase (decrease) in liabilities |
36,429 | 60,319 | ||||||
Decrease (increase) in assets |
(197,655 | ) | (122,290 | ) | ||||
Net cash provided by (used for) operating activities |
603,430 | 571,256 | ||||||
Cash flows from investing activities: |
||||||||
Proceeds from disposition of property and equipment |
3,092 | 3,988 | ||||||
Payments for acquisitions (net of cash acquired) of businesses |
(139,158 | ) | (2,598 | ) | ||||
Capital expenditures |
(228,058 | ) | (173,535 | ) | ||||
Payments for investments and other |
(26,825 | ) | | |||||
Net cash provided by (used for) investing activities |
(390,949 | ) | (172,145 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of long-term debt |
3,450,000 | 2,726,348 | ||||||
Proceeds from issuance of capital stock |
18,731 | 45,049 | ||||||
Principal payments on long-term debt and other long-term obligations |
(26,397 | ) | (6,500 | ) | ||||
Purchases and redemptions of long-term debt |
(3,541,312 | ) | (2,191,719 | ) | ||||
Purchases of capital stock |
(159,640 | ) | (3,003 | ) | ||||
Borrowings under revolving credit agreements |
157,000 | 50,000 | ||||||
Payments under revolving credit agreements |
| (219,400 | ) | |||||
Payments for financing costs |
(59,259 | ) | (67,760 | ) | ||||
Payments for forward-starting interest rate swap settlements |
(697,821 | ) | (36,670 | ) | ||||
Net decrease (increase) in restricted cash |
11,953 | (62,071 | ) | |||||
Dividends on preferred stock |
(19,879 | ) | (19,878 | ) | ||||
Net cash provided by (used for) financing activities |
(866,624 | ) | 214,396 | |||||
Effect of exchange rate changes on cash |
528 | (2,580 | ) | |||||
Net increase (decrease) in cash and cash equivalents |
(653,615 | ) | 610,927 | |||||
Cash and cash equivalents at beginning of period |
766,146 | 155,219 | ||||||
Cash and cash equivalents at end of period |
$ | 112,531 | $ | 766,146 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Interest paid |
$ | 409,293 | $ | 331,681 | ||||
Income taxes paid (refund) |
(5,935 | ) | 5,597 |
Q4 09 | Q4 10 | % Change | ||||||||||
CCUSA |
||||||||||||
Site Rental Revenues |
$ | 381.1 | $ | 421.9 | 11 | % | ||||||
Ending Sites |
22,365 | 22,249 | -1 | % | ||||||||
CCAL |
||||||||||||
Site Rental Revenues |
$ | 21.5 | $ | 25.3 | 18 | % | ||||||
Ending Sites |
1,592 | 1,596 | 0 | % | ||||||||
TOTAL CCIC |
||||||||||||
Site Rental Revenues |
$ | 402.6 | $ | 447.2 | 11 | % | ||||||
Ending Sites |
23,957 | 23,845 | 0 | % | ||||||||
Ending Cash and Cash Equivalents |
$ | 766.1 | * | $ | 112.5 | * | ||||||
Total Face Value of Debt |
$ | 6,690.6 | $ | 6,867.6 | ||||||||
Net Leverage Ratios (1) |
||||||||||||
Net Debt / EBITDA |
5.6X | 5.4X | ||||||||||
Last Quarter Annualized Adjusted EBITDA |
$ | 1,053.9 | $ | 1,245.7 |
* | Excludes Restricted Cash |
|
(1) | Based on Face Values |
|
Note: | Components may not sum to total due to rounding. |
Quarter Ended 3/31/10 | Quarter Ended 6/30/10 | Quarter Ended 9/30/10 | Quarter Ended 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
CCUSA | CCAL | CCIC | CCUSA | CCAL | CCIC | CCUSA | CCAL | CCIC | CCUSA | CCAL | CCIC | |||||||||||||||||||||||||||||||||||||
Revenues |
||||||||||||||||||||||||||||||||||||||||||||||||
Site Rental |
$ | 384.0 | $ | 22.8 | $ | 406.9 | $ | 388.0 | $ | 21.7 | $ | 409.6 | $ | 414.3 | $ | 22.8 | $ | 437.1 | $ | 421.9 | $ | 25.3 | $ | 447.2 | ||||||||||||||||||||||||
Services |
34.8 | 2.6 | 37.5 | 44.3 | 2.2 | 46.5 | 42.5 | 2.3 | 44.8 | 46.4 | 2.7 | 49.1 | ||||||||||||||||||||||||||||||||||||
Total Revenues |
418.9 | 25.4 | 444.3 | 432.2 | 23.9 | 456.1 | 456.8 | 25.1 | 481.9 | 468.3 | 28.0 | 496.3 | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||||||
Site Rental |
107.0 | 6.7 | 118.6 | 108.7 | 6.8 | 115.5 | 109.0 | 7.3 | 116.2 | 113.2 | 8.5 | $ | 121.7 | |||||||||||||||||||||||||||||||||||
Services |
24.3 | 2.0 | 26.3 | 28.5 | 1.4 | 29.9 | 25.2 | 1.6 | 26.8 | 29.7 | 1.6 | 31.3 | ||||||||||||||||||||||||||||||||||||
Total Operating Expenses |
131.3 | 8.7 | 140.1 | 137.2 | 8.2 | 145.4 | 134.2 | 8.8 | 143.0 | 142.8 | 10.1 | 152.9 | ||||||||||||||||||||||||||||||||||||
General & Administrative |
35.0 | 4.5 | 39.5 | 36.9 | 3.7 | 40.6 | 37.5 | 3.9 | 41.4 | 39.0 | 4.9 | 43.9 | ||||||||||||||||||||||||||||||||||||
Add: Stock-Based Compensation |
8.3 | 1.2 | 9.4 | 9.9 | 0.0 | 9.9 | 8.0 | 0.6 | 8.7 | 10.4 | 1.6 | 11.9 | ||||||||||||||||||||||||||||||||||||
Adjusted EBITDA |
$ | 260.9 | $ | 13.4 | $ | 274.3 | $ | 268.1 | $ | 12.0 | $ | 280.1 | $ | 293.2 | $ | 12.9 | $ | 306.1 | $ | 296.8 | $ | 14.6 | $ | 311.4 | ||||||||||||||||||||||||
Quarter Ended 3/31/10 | Quarter Ended 6/30/10 | Quarter Ended 9/30/10 | Quarter Ended 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
CCUSA | CCAL | CCIC | CCUSA | CCAL | CCIC | CCUSA | CCAL | CCIC | CCUSA | CCAL | CCIC | |||||||||||||||||||||||||||||||||||||
Gross Margins: |
||||||||||||||||||||||||||||||||||||||||||||||||
Site Rental |
72 | % | 71 | % | 72 | % | 72 | % | 69 | % | 72 | % | 74 | % | 68 | % | 73 | % | 73 | % | 66 | % | 73 | % | ||||||||||||||||||||||||
Services |
30 | % | 23 | % | 30 | % | 36 | % | 36 | % | 36 | % | 41 | % | 31 | % | 40 | % | 36 | % | 42 | % | 36 | % | ||||||||||||||||||||||||
Adjusted EBITDA Margin |
62 | % | 53 | % | 62 | % | 62 | % | 50 | % | 61 | % | 64 | % | 52 | % | 64 | % | 63 | % | 52 | % | 63 | % | ||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||
3/31/2010 | 6/30/2010 | 9/30/2010 | 12/31/2010 | |||||||||||||
Net income (loss) |
$ | (119.4 | ) | $ | (97.6 | ) | $ | (135.2 | ) | $ | 40.9 | |||||
Adjustments to increase (decrease) net income (loss): |
||||||||||||||||
Asset write-down charges |
1.6 | 2.6 | 4.4 | 5.1 | ||||||||||||
Acquisition and integration costs |
0.0 | 0.3 | 0.9 | 1.0 | ||||||||||||
Depreciation, amortization and accretion |
132.9 | 134.4 | 136.2 | 137.3 | ||||||||||||
Gains (losses) on purchases and redemptions of debt |
66.4 | 0.0 | 71.9 | 0.0 | ||||||||||||
Interest and other income (expense) |
(0.4 | ) | 0.2 | (0.8 | ) | (0.6 | ) | |||||||||
Net gain (loss) on interest rate swaps |
73.3 | 114.6 | 104.4 | (5.9 | ) | |||||||||||
Interest expense, amortization of deferred financing costs |
120.8 | 120.3 | 123.2 | 125.9 | ||||||||||||
Benefit (provision) for income taxes |
(10.3 | ) | (4.7 | ) | (7.6 | ) | (4.2 | ) | ||||||||
Stock-based compensation |
9.4 | 9.9 | 8.7 | 11.9 | ||||||||||||
Adjusted EBITDA |
$ | 274.3 | $ | 280.1 | $ | 306.1 | $ | 311.4 | ||||||||
Note: | Components may not sum to total due to rounding. |