Crown Castle Reports Fourth Quarter and Full Year 2022 Results, Maintains Outlook for Full Year 2023
01/25/2023 - 04:15 PM
HOUSTON, Jan. 25, 2023 (GLOBE NEWSWIRE) -- Crown Castle Inc. (NYSE: CCI) ("Crown Castle") today reported results for the fourth quarter and full year ended December 31, 2022, and maintained its full year 2023 outlook, as reflected in the table below.
Full Year 2023 Full Year 2022 (dollars in millions, except per share amounts) Current Outlook(a) Midpoint Growth Actual Actual Growth Site rental revenues $6,511 4% $6,289 10% Income (loss) from continuing operations $1,636 (2)% $1,675 45% (c) Income (loss) from continuing operations per share—diluted $3.76 (3)% $3.86 45% (c) Adjusted EBITDA(b) $4,472 3% $4,340 14% AFFO(b) $3,319 4% $3,200 6% AFFO per share(b) $7.63 3% $7.38 6%
(a) As issued on January 25, 2023 and unchanged from the previous full year 2023 Outlook issued on October 19, 2022.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 generated significant growth in 2022, highlighted by nearly 6.5% organic revenue growth in our Towers segment and more than 9% dividend per share growth,” stated Jay Brown, Crown Castle’s Chief Executive Officer. “Our ability to deliver strong bottom-line growth in 2022 while navigating a challenging environment with increasing interest rates reflects solid operational performance by our team and the deliberate actions we have taken over the years to reduce the risk profile of our strategy. We have led the U.S. tower industry in growth during the initial phase of 5G development over the last two years, and I believe our comprehensive infrastructure offering of towers, small cells and fiber positions us to continue to drive substantial growth in the future. I am excited about the continued momentum we see across our business, which is driving another year of expected strong growth in 2023, including 5% organic revenue growth in our Towers segment and a doubling of small cell deployments to 10,000 nodes with more than half of those nodes to be collocated on existing fiber."
RESULTS FOR THE YEAR The table below sets forth select financial results for the year ended December 31, 2022 and December 31, 2021.
Actual Previous(b) Actual (dollars in millions, except per share amounts) 2022 2021 Change Change % Site rental revenues $6,289 $5,719 $570 10% $6,265 $24 Income (loss) from continuing operations $1,675 $1,158 (c) $517 45% $1,694 $(19) Income (loss) from continuing operations per share—diluted $3.86 $2.67 (c) $1.19 45% $3.90 $(0.04) Adjusted EBITDA(a) $4,340 $3,816 $524 14% $4,352 $(12) AFFO(a) $3,200 $3,013 $187 6% $3,201 $(1) AFFO per share(a) $7.38 $6.95 $0.43 6% $7.36 $0.02
(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.
HIGHLIGHTS FROM THE YEAR
Site rental revenues. Site rental revenues grew 10% , or $570 million , from full year 2021 to full year 2022, inclusive of approximately $258 million in Organic Contribution to Site Rental Billings and a $299 million increase in straight-lined revenues. The $258 million in Organic Contribution to Site Rental Billings represents 5.1% growth, comprised of 8.4% growth from core leasing activity and escalators, net of 3.3% from non-renewals.Income from continuing operations. Income from continuing operations for full year 2022 was $1.7 billion compared to $1.2 billion for full year 2021.Adjusted EBITDA. Full year 2022 Adjusted EBITDA was $4.3 billion compared to $3.8 billion for full year 2021, representing 14% growth, primarily as a result of the growth in site rental revenues and higher services contribution.AFFO and AFFO per share. Full year 2022 AFFO was $3.2 billion , or $7.38 per share, representing growth from the full year 2021 of 6% .Capital expenditures. Capital expenditures during the year were $1.3 billion , comprised of $95 million of sustaining capital expenditures and $1.2 billion of discretionary capital expenditures. Discretionary capital expenditures during the year primarily included approximately $1.0 billion attributable to Fiber and approximately $174 million attributable to Towers.Common stock dividend. During the year, Crown Castle paid common stock dividends of approximately $2.6 billion in the aggregate, or $5.98 per common share, an increase of more than 9% on a per share basis compared to full year 2021.Financing activity. In January 2023, Crown Castle issued $1.0 billion in aggregate principal amount of senior unsecured notes with a five-year maturity and a coupon of 5.000% . Net proceeds from the senior notes offering were used to repay a portion of the indebtedness under the existing revolving credit facility and pay related fees and expenses.“We believe the positive operating trends across our business will continue as we navigate higher interest rates and the previously disclosed rationalization of a portion of Sprint's legacy network that will impact our growth in the near-term," stated Dan Schlanger, Crown Castle’s Chief Financial Officer. "Looking beyond these near-term headwinds, we are excited to leverage our comprehensive portfolio of infrastructure offerings to generate long-term growth in line with our target of 7% to 8% annual growth in dividends per share. We have continued to focus on strengthening our balance sheet and liquidity position to pursue investment opportunities that are consistent with our strategy and support our ability to deliver attractive risk-adjusted returns through a combination of dividends and growth. Following our successful bond offering earlier this month, we have an investment grade balance sheet with more than 85% fixed rate debt, a weighted average maturity across our debt of over eight years, limited debt maturities through 2024 and approximately $5.5 billion in available liquidity under our revolving credit facility. We believe the combination of our balance sheet strength and attractive underlying business characteristics provides a solid foundation to support cash flow growth through various economic cycles."
OUTLOOK
The following table sets forth Crown Castle's current full year 2023 Outlook, which remains unchanged from the previous full year 2023 Outlook.
(in millions, except per share amounts) Full Year 2023 Site rental billings(a) $5,631 to $5,671 Amortization of prepaid rent $570 to $580 Straight-lined revenues $264 to $284 Site rental revenues $6,488 to $6,533 Site rental costs of operations(b) $1,643 to $1,688 Services and other gross margin $210 to $240 Income (loss) from continuing operations $1,596 to $1,676 Income (loss) from continuing operations per share—diluted(c) $3.67 to $3.85 Adjusted EBITDA(d) $4,449 to $4,494 Depreciation, amortization and accretion $1,712 to $1,807 Interest expense and amortization of deferred financing costs(e) $814 to $859 FFO(d) $3,350 to $3,395 AFFO(d) $3,296 to $3,341 AFFO per share(c)(d) $7.58 to $7.68
(a) See "Non-GAAP Financial Measures, Segment Measures and Other Calculations " for our definition of site rental billings.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.Outlook for Components of Interest Expense " for a discussion of non-cash interest expense.
The chart below reconciles the expected growth in site rental revenues from 2022 to 2023 of $215 million to $260 million , inclusive of expected Organic Contribution to Site Rental Billings during 2023 of $340 million to $380 million , or approximately 7% . The expected consolidated growth includes approximately 5% from towers, approximately 25% from small cells, and approximately 5% from fiber solutions. Adjusted for the expected impact from the previously reported small cell and fiber solutions lease cancellations related to the consolidation of the T-Mobile US, Inc. and Sprint network ("Sprint Cancellations"), our projected consolidated growth of approximately 4% includes approximately 5% from towers, approximately 8% from small cells and flat fiber solutions revenue.
The chart below reconciles the components of expected growth in AFFO from 2022 to 2023 of $100 million to $145 million .
Additional information is available in Crown Castle's quarterly Supplemental Information Package posted in the Investors section of our website.
CONFERENCE CALL DETAILS
A replay of the webcast will be available on the Investor page of Crown Castle's website until end of day, Thursday, January 25, 2024.
ABOUT CROWN CASTLE www.crowncastle.com
Contacts: Dan Schlanger, CFO Ben Lowe, SVP & Treasurer Crown Castle Inc. 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, Organic Contribution to Site Rental Billings and Net Debt, 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:
Adjusted EBITDA is useful to investors or other interested parties in evaluating our financial performance. Adjusted EBITDA is the primary measure used by management (1) to evaluate the economic productivity of our operations and (2) for purposes of making decisions about allocating resources to, and assessing the performance of, our operations. Management believes that Adjusted EBITDA helps investors or other interested parties meaningfully evaluate and compare the results of our operations (1) from period to period and (2) to our competitors, by removing the impact of our capital structure (primarily interest charges from our outstanding debt) and asset base (primarily depreciation, amortization and accretion) from our financial results. Management also believes Adjusted EBITDA is frequently used by investors or other interested parties in the evaluation of the communications infrastructure sector and other REITs to measure financial performance without regard to items such as depreciation, amortization and accretion, which can vary depending upon accounting methods and the book value of assets. In addition, Adjusted EBITDA is similar to the measure of current financial performance generally used in our debt covenant calculations. Adjusted EBITDA should be considered only as a supplement to income (loss) from continuing operations computed in accordance with GAAP as a measure of our performance. AFFO, including per share amounts, is useful to investors or other interested parties in evaluating our financial performance. Management believes that AFFO helps investors or other interested parties meaningfully evaluate our financial performance as it includes (1) the impact of our capital structure (primarily interest expense on our outstanding debt and dividends on our preferred stock (in periods where applicable)) and (2) sustaining capital expenditures, and excludes the impact of our (1) asset base (primarily depreciation, amortization and accretion) and (2) certain non-cash items, including straight-lined revenues and expenses related to fixed escalations and rent free periods. GAAP requires rental revenues and expenses related to leases that contain specified rental increases over the life of the lease to be recognized evenly over the life of the lease. In accordance with GAAP, if payment terms call for fixed escalations or rent free periods, the revenues or expenses are recognized on a straight-lined basis over the fixed, non-cancelable term of the contract. Management notes that Crown Castle uses AFFO only as a performance measure. AFFO should be considered only as a supplement to income (loss) from continuing operations computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flow from operations or as residual cash flow available for discretionary investment. FFO, including per share amounts, is useful to investors or other interested parties in evaluating our financial performance. Management believes that FFO may be used by investors or other interested parties as a basis to compare our financial performance with that of other REITs. FFO helps investors or other interested parties meaningfully evaluate financial performance by excluding the impact of our asset base (primarily real estate depreciation, amortization and accretion). FFO is not a key performance indicator used by Crown Castle. FFO should be considered only as a supplement to income (loss) from continuing operations computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flow from operations. Organic Contribution to Site Rental Billings is useful to investors or other interested parties in understanding the components of the year-over-year changes in our site rental revenues computed in accordance with GAAP. Management uses Organic Contribution to Site Rental Billings to assess year-over-year growth rates for our rental activities, to evaluate current performance, to capture trends in rental rates, core leasing activities and tenant non-renewals in our core business, as well as to forecast future results. Separately, we are also disclosing Organic Contribution to Site Rental Billings as adjusted for impact of Sprint Cancellations, which is outside of ordinary course, to provide further insight into our results of operations and underlying trends. Management believes that identifying the impact for Sprint Cancellations provides increased transparency and comparability across periods. Organic Contribution to Site Rental Billings (including as adjusted for impact of Sprint Cancellations) is not meant as an alternative measure of revenue and should be considered only as a supplement in understanding and assessing the performance of our site rental revenues computed in accordance with GAAP. Net Debt is useful to investors or other interested parties in evaluating our overall debt position and future debt capacity. Management uses Net Debt in assessing our leverage. Net Debt is not meant as an alternative measure of debt and should be considered only as a supplement in understanding and assessing our leverage. 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 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 site rental revenues related to core leasing activity, escalators and payments for Sprint Cancellations (for periods beginning in 2023), less non-renewals of tenant contracts and non-renewals associated with Sprint Cancellations (for periods beginning in 2023). Additionally, Organic Contribution to Site Rental Billings adjusted for impact of Sprint Cancellations reflects Organic Contribution to Site Rental Billings less payments for Sprint Cancellations, plus non-renewals associated with Sprint Cancellations.
Net Debt. We define Net Debt as (1) debt and other long-term obligations and (2) current maturities of debt and other obligations, excluding unamortized adjustments, net; less cash, cash equivalents and restricted cash.
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, 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 (1) the impacts from both straight-lined revenues and amortization of prepaid rent in accordance with GAAP and (2) payments for Sprint Cancellations, where applicable.
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, exclusive of non-renewals associated with Sprint Cancellations, where applicable.
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.
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) December 31, December 31, December 31, December 31, Income (loss) from continuing operations $ 413 $ 353 $ 1,675 $ 1,158 (a) Adjustments to increase (decrease) income (loss) from continuing operations: Asset write-down charges 8 12 34 21 Acquisition and integration costs 1 — 2 1 Depreciation, amortization and accretion 431 415 1,707 1,644 Amortization of prepaid lease purchase price adjustments 4 4 16 18 Interest expense and amortization of deferred financing costs(b) 192 164 699 657 (Gains) losses on retirement of long-term obligations — — 28 145 Interest income (2 ) — (3 ) (1 ) Other (income) expense 5 4 10 21 (Benefit) provision for income taxes 2 1 16 21 Stock-based compensation expense 36 31 156 131 Adjusted EBITDA (c)(d) $ 1,090 $ 984 $ 4,340 $ 3,816
Reconciliation of Current Outlook for Adjusted EBITDA:
Full Year 2023 (in millions) Outlook(f) Income (loss) from continuing operations $1,596 to $1,676 Adjustments to increase (decrease) income (loss) from continuing operations: Asset write-down charges $26 to $36 Acquisition and integration costs $0 to $8 Depreciation, amortization and accretion $1,712 to $1,807 Amortization of prepaid lease purchase price adjustments $15 to $17 Interest expense and amortization of deferred financing costs(e) $814 to $859 (Gains) losses on retirement of long-term obligations $0 to $0 Interest income $(4) to $(3) Other (income) expense $2 to $7 (Benefit) provision for income taxes $16 to $24 Stock-based compensation expense $165 to $169 Adjusted EBITDA (c)(d) $ 4,449 to $ 4,494
(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.Components of Interest Expense" for a discussion of non-cash interest expense.Non-GAAP Financial Measures, Segment Measures and Other Calculations " for a discussion of our definition of Adjusted EBITDA. Outlook for Components of Interest Expense " for a discussion of non-cash interest expense.
Reconciliation of Historical FFO and AFFO:
For the Three Months Ended For the Twelve Months Ended (in millions, except per share amounts) December 31, December 31, December 31, December 31, Income (loss) from continuing operations $ 413 $ 353 $ 1,675 $ 1,158 (a) Real estate related depreciation, amortization and accretion 417 402 1,653 1,593 Asset write-down charges 8 12 34 21 FFO (b)(c) $ 838 $ 767 $ 3,362 $ 2,772 Weighted-average common shares outstanding—diluted 434 434 434 434 FFO per share (b)(c) $ 1.93 $ 1.77 $ 7.75 $ 6.39 FFO (from above) $ 838 $ 767 $ 3,362 $ 2,772 Adjustments to increase (decrease) FFO: Straight-lined revenues (85 ) (38 ) (410 ) (111 ) Straight-lined expenses 18 18 73 76 Stock-based compensation expense 36 31 156 131 Non-cash portion of tax provision 2 (1 ) 6 1 Non-real estate related depreciation, amortization and accretion 14 13 54 51 Amortization of non-cash interest expense 3 4 14 13 Other (income) expense 5 4 10 21 (Gains) losses on retirement of long-term obligations — — 28 145 Acquisition and integration costs 1 — 2 1 Sustaining capital expenditures (30 ) (30 ) (95 ) (87 ) AFFO (b)(c) $ 802 $ 768 $ 3,200 $ 3,013 Weighted-average common shares outstanding—diluted 434 434 434 434 AFFO per share (b)(c) $ 1.85 $ 1.77 $ 7.38 $ 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.Non-GAAP Financial Measures, Segment Measures and Other Calculations " for a discussion of our definitions of FFO and AFFO, including per share amounts.
Reconciliation of Current Outlook for FFO and AFFO:
Full Year 2023 (in millions, except per share amounts) Outlook(a) Income (loss) from continuing operations $1,596 to $1,676 Real estate related depreciation, amortization and accretion $1,666 to $1,746 Asset write-down charges $26 to $36 FFO (b)(c) $ 3,350 to $ 3,395 Weighted-average common shares outstanding—diluted(d) 435 FFO per share (b)(c)(d) $ 7.70 to $ 7.80 FFO (from above) $3,350 to $3,395 Adjustments to increase (decrease) FFO: Straight-lined revenues $(284) to $(264) Straight-lined expenses $61 to $81 Stock-based compensation expense $165 to $169 Non-cash portion of tax provision $0 to $8 Non-real estate related depreciation, amortization and accretion $47 to $62 Amortization of non-cash interest expense $7 to $17 Other (income) expense $2 to $7 (Gains) losses on retirement of long-term obligations $0 to $0 Acquisition and integration costs $0 to $8 Sustaining capital expenditures $(103) to $(83) AFFO (b)(c) $ 3,296 to $ 3,341 Weighted-average common shares outstanding—diluted(d) 435 AFFO per share (b)(c)(d) $ 7.58 to $ 7.68
(a) As issued on January 25, 2023 and unchanged from the previous full year 2023 Outlook issued on October 19, 2022.Non-GAAP Financial Measures, Segment Measures and Other Calculations " for a discussion of our definitions of FFO and AFFO, including per share amounts.Components of Changes in Site Rental Revenues for the Quarters Ended December 31, 2022 and 2021:
Three Months Ended December 31, (dollars in millions) 2022 2021 Components of changes in site rental revenues: Prior year site rental billings(a) $ 1,290 $ 1,224 Core leasing activity(a) 73 85 Escalators 27 24 Non-renewals(a) (43 ) (43 ) Organic Contribution to Site Rental Billings(a) 57 66 Straight-lined revenues 85 38 Amortization of prepaid rent 145 146 Acquisitions(b) 1 — Other — — Total site rental revenues $ 1,578 $ 1,474 Year-over-year changes in revenues: Site rental revenues 7.1 % 9.0 % Changes in revenues as a percentage of prior year site rental billings: Organic Contribution to Site Rental Billings(a) 4.3 % 5.4 %
(a) 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.
Components of Changes in Site Rental Revenues for Full Year 2022 Actual and Current Outlook for Full Year 2023:
(dollars in millions) Full Year 2022 Current Full Year(a) Components of changes in site rental revenues: Prior year site rental billings(b) $5,048 $5,310 Core leasing activity(b) $321 $285 to $315 Escalators $103 $90 to $100 Non-renewals(b) $(166) $(180) to $(160) Organic Contribution to Site Rental Billings adjusted for impact of Sprint Cancellations(b)(c) $258 $210 to $240 Payments for Sprint Cancellations(c) — $160 to $170 Non-renewals associated with Sprint Cancellations(c) — $(30) to $(30) Organic Contribution to Site Rental Billings(b) $258 $340 to $380 Straight-lined revenues $410 $264 to $284 Amortization of prepaid rent $569 $570 to $580 Acquisitions(d) $4 — Other — — Total site rental revenues $6,289 $6,488 to $6,533 Year-over-year changes in revenues:(e) Site rental revenues 10.0% 3.5% Changes in revenues as a percentage of prior year site rental billings: Organic Contribution to Site Rental Billings adjusted for impact of Sprint Cancellations(b)(c) 5.1% 4.2% Organic Contribution to Site Rental Billings(b) 5.1% 6.8%
(a) As issued on January 25, 2023 and unchanged from the previous full year 2023 Outlook issued on October 19, 2022.Non-GAAP Financial Measures, Segment Measures and Other Calculations " for our definitions of site rental billings, core leasing activity, non-renewals, Organic Contribution to Site Rental Billings adjusted for impact of Sprint Cancellations and Organic Contribution to Site Rental Billings.$70 million and $95 million that relate to fiber solutions and small cells, respectively. For non-renewals associated with Sprint Cancellations, the full year 2023 Outlook reflects $10 million and $20 million that relate to the fiber solutions and small cells, respectively.
Components of Capital Expenditures: (a)
For the Three Months Ended (in millions) December 31, 2022 December 31, 2021 Towers Fiber Other Total Towers Fiber Other Total Discretionary capital expenditures: Communications infrastructure improvements and other capital projects $ 29 $ 307 $ 7 $ 343 $ 34 $ 239 $ 13 $ 286 Purchases of land interests 16 — — 16 19 2 — 21 Sustaining capital expenditures 3 6 21 30 8 14 8 30 Total capital expenditures $ 48 $ 313 $ 28 $ 389 $ 61 $ 255 $ 21 $ 337 For the Twelve Months Ended (in millions) December 31, 2022 December 31, 2021 Towers Fiber Other Total Towers Fiber Other Total Discretionary capital expenditures: Communications infrastructure improvements and other capital projects $ 121 $ 1,017 $ 24 $ 1,162 $ 138 $ 905 $ 33 $ 1,076 Purchases of land interests 53 — — 53 64 2 — 66 Sustaining capital expenditures 11 41 43 95 19 49 19 87 Total capital expenditures $ 185 $ 1,058 $ 67 $ 1,310 $ 221 $ 956 $ 52 $ 1,229
Components of Interest Expense:
For the Three Months Ended (in millions) December 31, 2022 December 31, 2021 Interest expense on debt obligations $ 189 $ 160 Amortization of deferred financing costs and adjustments on long-term debt 6 6 Capitalized interest (3 ) (2 ) Interest expense and amortization of deferred financing costs $ 192 $ 164
Outlook for Components of Interest Expense:
(in millions) Full Year 2023 (b) Interest expense on debt obligations $804 to $844 Amortization of deferred financing costs and adjustments on long-term debt $20 to $30 Capitalized interest $(18) to $(8) Interest expense and amortization of deferred financing costs $ 814 to $ 859
(a) See "Non-GAAP Financial Measures, Segment Measures and Other Calculations" for our definitions of discretionary capital expenditures and sustaining capital expenditures.
Debt Balances and Maturity Dates as of December 31, 2022 :
(in millions) Face Value Final Maturity Cash, cash equivalents and restricted cash $ 327 Senior Secured Notes, Series 2009-1, Class A-2(a) 47 Aug. 2029 Senior Secured Tower Revenue Notes, Series 2015-2(b) 700 May 2045 Senior Secured Tower Revenue Notes, Series 2018-2(b) 750 July 2048 Finance leases and other obligations 246 Various Total secured debt $ 1,743 2016 Revolver(c) 1,305 July 2027 2016 Term Loan A 1,192 July 2027 Commercial Paper Notes(d) 1,241 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 $ 20,138 Net Debt (e) $ 21,554
(a) The Senior Secured Notes, 2009-1, Class A-2 principal amortizes over a period ending in August 2029.5% 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.$7.0 billion 2016 Revolver was $5.7 billion .$0.8 billion available for issuance under the $2.0 billion unsecured commercial paper program. The maturities of the Commercial Paper Notes, when outstanding, may vary but may not exceed 397 days from the date of issue."Non-GAAP Financial Measures, Segment Measures and Other Calculations" for further information on, and our definition and calculation of, Net Debt.
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 2023 Outlook and plans, projections, and estimates regarding (1) potential benefits, growth, returns, capabilities, opportunities and shareholder value which may be derived from our business (including our Fiber 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 the demand for our assets and solutions created by such deployment, (4) our long- and near-term prospects and challenges, and the trends, events and industry activities affecting our business, including the impact on our business therefrom, (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 (including compound annual growth rate), and its driving factors, (7) our debt and debt maturities, (8) cash flows, including growth thereof, and its driving factors (9) the leasing activity, including core leasing activity, we see in our business, and the benefits and opportunities created thereby and the impacts therefrom, (10) tenant non-renewals and cancellations, 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 its components (including the increase thereof) 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 (including as adjusted for impact of Sprint Cancellations) 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 and its components, including the growth thereof, (21) annual small cell node deployment, including timing, driving factors and the impacts therefrom, (22) prepaid rent, including the additions and the amortization and growth thereof, (23) the growth in data demand in the United States, (24) investment opportunities and the benefits that may be derived therefrom, (25) interest rates, including the increase thereof, and the impacts therefrom, (26) services contribution, (27) the impact of Sprint Cancellations and the rationalization of Sprint's legacy network, (28) site rental costs of operations, (29) segment services and other gross margin, including components thereof, (30) the strength of our balance sheet, (31) our liquidity position and (32) the utility of certain financial measures, including non-GAAP financial measures. 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:
Our business depends on the demand for our communications infrastructure, driven primarily by demand for data, and we may be adversely affected by any slowdown in such demand. Additionally, a reduction in the amount or change in the mix of network investment by our tenants may materially and adversely affect our business (including reducing demand for our communications infrastructure or services). A substantial portion of our revenues is derived from a small number of tenants, and the loss, consolidation or financial instability of any of such tenants may materially decrease revenues or reduce demand for our communications infrastructure and services. The expansion or development of our business, including through acquisitions, increased product offerings or other strategic growth opportunities, may cause disruptions in our business, which may have an adverse effect on our business, operations or financial results. Our Fiber segment has expanded rapidly, and the Fiber business model contains certain differences from our Towers business model, resulting in different operational risks. If we do not successfully operate our Fiber business model or identify or manage the related operational risks, such operations may produce results that are lower than anticipated. Failure to timely, efficiently and safely execute on our construction projects could adversely affect our business. New technologies may reduce demand for our communications infrastructure or negatively impact our revenues. If we fail to retain rights to our communications infrastructure, including the rights to land under our towers and the right-of-way and other agreements related to our small cells and fiber, our business may be adversely affected. Our services business has historically experienced significant volatility in demand, which reduces the predictability of our results. If radio frequency emissions from wireless handsets or equipment on our communications infrastructure are demonstrated to cause negative health effects, potential future claims could adversely affect our operations, costs or revenues. Cybersecurity breaches or other information technology disruptions could adversely affect our operations, business and reputation. Our business may be adversely impacted by climate-related events, natural disasters, including wildfires, and other unforeseen events. The impact of COVID-19 and related risks could materially affect our financial position, results of operations and cash flows. As a result of competition in our industry, we may find it more difficult to negotiate favorable rates on our new or renewing tenant contracts. New wireless technologies may not deploy or be adopted by tenants as rapidly or in the manner projected. 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 or securities convertible into shares of our common stock may adversely affect the market price of our common stock. Certain provisions of our restated certificate of incorporation, amended and restated by-laws 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. If we fail to comply with laws or 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. Future dividend payments to our stockholders will reduce the availability of our cash on hand available to fund future discretionary investments, and may result in a need to incur indebtedness or issue equity securities to fund growth opportunities. In such event, the then current economic, credit market or equity market conditions will impact the availability or cost of such financing, which may hinder our ability to grow our per share results of operations. Remaining qualified to be taxed as a REIT involves highly technical and complex provisions of the U.S. Internal Revenue Code. Failure to remain qualified as a REIT would result in our inability to deduct dividends to stockholders when computing our taxable income, which would reduce our available cash. Complying with REIT requirements, including the 90% distribution requirement, may limit our flexibility or cause us to forgo otherwise attractive opportunities, including certain discretionary investments and potential financing alternatives. REIT related ownership limitations and transfer restrictions may prevent or restrict certain transfers of our capital stock. 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 INC. CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
December 31, 2022 December 31, 2021 ASSETS Current assets: Cash and cash equivalents $ 156 $ 292 Restricted cash 166 169 Receivables, net 593 543 Prepaid expenses 102 105 Deferred site rental receivables 127 92 Other current assets 73 53 Total current assets 1,217 1,254 Deferred site rental receivables 1,954 1,588 Property and equipment, net 15,407 15,269 Operating lease right-of-use assets 6,526 6,682 Goodwill 10,085 10,078 Site rental contracts and tenant relationships 3,535 3,982 Other intangible assets, net 61 64 Other assets, net 136 123 Total assets $ 38,921 $ 39,040 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 236 $ 246 Accrued interest 183 182 Deferred revenues 736 776 Other accrued liabilities 407 401 Current maturities of debt and other obligations 819 72 Current portion of operating lease liabilities 350 349 Total current liabilities 2,731 2,026 Debt and other long-term obligations 20,910 20,557 Operating lease liabilities 5,881 6,031 Other long-term liabilities 1,950 2,168 Total liabilities 31,472 30,782 Commitments and contingencies Stockholders' equity: Common stock, $0.01 par value; 1,200 shares authorized; shares issued and outstanding: December 31, 2022—433 and December 31, 2021—432 4 4 Additional paid-in capital 18,116 18,011 Accumulated other comprehensive income (loss) (5 ) (4 ) Dividends/distributions in excess of earnings (10,666 ) (9,753 ) Total equity 7,449 8,258 Total liabilities and equity $ 38,921 $ 39,040
CROWN CASTLE INC. CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
Three Months Ended December 31, Twelve Months Ended December 31, 2022 2021 2022 2021 Net revenues: Site rental $ 1,578 $ 1,474 $ 6,289 $ 5,719 Services and other 186 180 697 621 Net revenues 1,764 1,654 6,986 6,340 Operating expenses: Costs of operations:(a) Site rental 400 387 1,602 1,554 Services and other 122 138 466 439 Selling, general and administrative 192 180 750 680 Asset write-down charges 8 12 34 21 Acquisition and integration costs 1 — 2 1 Depreciation, amortization and accretion 431 415 1,707 1,644 Total operating expenses 1,154 1,132 4,561 4,339 Operating income (loss) 610 522 2,425 2,001 Interest expense and amortization of deferred financing costs (192 ) (164 ) (699 ) (657 ) Gains (losses) on retirement of long-term obligations — — (28 ) (145 ) Interest income 2 — 3 1 Other income (expense) (5 ) (4 ) (10 ) (21 ) Income (loss) before income taxes 415 354 1,691 1,179 Benefit (provision) for income taxes (2 ) (1 ) (16 ) (21 ) Income (loss) from continuing operations 413 353 1,675 1,158 Discontinued operations: Net gain (loss) from disposal of discontinued operations, net of tax — — — (62 ) Income (loss) from discontinued operations, net of tax — — — (62 ) Net income (loss) $ 413 $ 353 $ 1,675 $ 1,096 Net income (loss), per common share: Income (loss) from continuing operations, basic $ 0.95 $ 0.82 $ 3.87 $ 2.68 Income (loss) from discontinued operations, basic — — — (0.14 ) Net income (loss), basic $ 0.95 $ 0.82 $ 3.87 $ 2.54 Income (loss) from continuing operations, diluted $ 0.95 $ 0.81 $ 3.86 $ 2.67 Income (loss) from discontinued operations, diluted — — — (0.14 ) Net income (loss), diluted $ 0.95 $ 0.81 $ 3.86 $ 2.53 Weighted-average common shares outstanding: Basic 433 432 433 432 Diluted 434 434 434 434
(a) Exclusive of depreciation, amortization and accretion shown separately.
CROWN CASTLE INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
Twelve Months Ended December 31, 2022 2021 Cash flows from operating activities: Income (loss) from continuing operations $ 1,675 $ 1,158 Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) operating activities: Depreciation, amortization and accretion 1,707 1,644 (Gains) losses on retirement of long-term obligations 28 145 Amortization of deferred financing costs and other non-cash interest, net 17 13 Stock-based compensation expense 156 129 Asset write-down charges 34 21 Deferred income tax (benefit) provision 3 4 Other non-cash adjustments, net 5 21 Changes in assets and liabilities, excluding the effects of acquisitions: Increase (decrease) in liabilities (286 ) (120 ) Decrease (increase) in assets (461 ) (226 ) Net cash provided by (used for) operating activities 2,878 2,789 Cash flows from investing activities: Capital expenditures (1,310 ) (1,229 ) Payments for acquisitions, net of cash acquired (35 ) (111 ) Other investing activities, net (7 ) 8 Net cash provided by (used for) investing activities (1,352 ) (1,332 ) Cash flows from financing activities: Proceeds from issuance of long-term debt 748 3,985 Principal payments on debt and other long-term obligations (74 ) (1,076 ) Purchases and redemptions of long-term debt (1,274 ) (2,089 ) Borrowings under revolving credit facility 3,495 1,245 Payments under revolving credit facility (2,855 ) (870 ) Net borrowings (repayments) under commercial paper program 976 (20 ) Payments for financing costs (14 ) (42 ) Purchases of common stock (65 ) (70 ) Dividends/distributions paid on common stock (2,602 ) (2,373 ) Net cash provided by (used for) financing activities (1,665 ) (1,310 ) Net increase (decrease) in cash, cash equivalents, and restricted cash - continuing operations (139 ) 147 Discontinued operations: Net cash provided by (used for) operating activities — (62 ) Net increase (decrease) in cash, cash equivalents and restricted cash - discontinued operations — (62 ) Effect of exchange rate changes on cash — — Cash, cash equivalents, and restricted cash at beginning of period 466 381 Cash, cash equivalents, and restricted cash at end of period $ 327 $ 466 Supplemental disclosure of cash flow information: Interest paid 684 661 Income taxes paid 10 20
CROWN CASTLE INC. SEGMENT OPERATING RESULTS (UNAUDITED)
SEGMENT OPERATING RESULTS Three Months Ended December 31, 2022 Three Months Ended December 31, 2021 Towers Fiber Other Consolidated Towers Fiber Other Consolidated Segment site rental revenues $ 1,086 $ 492 $ 1,578 $ 985 $ 489 $ 1,474 Segment services and other revenues 183 3 186 174 6 180 Segment revenues 1,269 495 1,764 1,159 495 1,654 Segment site rental costs of operations 230 161 391 231 148 379 Segment services and other costs of operations 117 2 119 130 6 136 Segment costs of operations(a)(b) 347 163 510 361 154 515 Segment site rental gross margin(c) 856 331 1,187 754 341 1,095 Segment services and other gross margin(c) 66 1 67 44 — 44 Segment selling, general and administrative expenses(b) 30 50 80 29 41 70 Segment operating profit(c) 892 282 1,174 769 300 1,069 Other selling, general and administrative expenses(b) $ 84 84 $ 85 85 Stock-based compensation expense 36 36 31 31 Depreciation, amortization and accretion 431 431 415 415 Interest expense and amortization of deferred financing costs 192 192 164 164 Other (income) expenses to reconcile to income (loss) before income taxes(d) 16 16 20 20 Income (loss) before income taxes $ 415 $ 354
(a) Exclusive of depreciation, amortization and accretion shown separately.$8 million and $6 million for the three months ended December 31, 2022 and 2021, respectively, and (2) prepaid lease purchase price adjustments of $4 million for each of the three months ended December 31, 2022 and 2021. Segment selling, general and administrative expenses and other selling, general and administrative expenses exclude stock-based compensation expense of $28 million and $25 million for the three months ended December 31, 2022 and 2021, respectively.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.
SEGMENT OPERATING RESULTS Twelve Months Ended December 31, 2022 Twelve Months Ended December 31, 2021 Towers Fiber Other Consolidated Towers Fiber Other Consolidated Segment site rental revenues $ 4,322 $ 1,967 $ 6,289 $ 3,804 $ 1,915 $ 5,719 Segment services and other revenues 685 12 697 601 20 621 Segment revenues 5,007 1,979 6,986 4,405 1,935 6,340 Segment site rental costs of operations 918 650 1,568 889 633 1,522 Segment services and other costs of operations 447 9 456 414 17 431 Segment costs of operations(a)(b) 1,365 659 2,024 1,303 650 1,953 Segment site rental gross margin(c) 3,404 1,317 4,721 2,915 1,282 4,197 Segment services and other gross margin(c) 238 3 241 187 3 190 Segment selling, general and administrative expenses(b) 115 190 305 107 174 281 Segment operating profit(c) 3,527 1,130 4,657 2,995 1,111 4,106 Other selling, general and administrative expenses(b) $ 317 317 $ 290 290 Stock-based compensation expense 156 156 131 131 Depreciation, amortization and accretion 1,707 1,707 1,644 1,644 Interest expense and amortization of deferred financing costs 699 699 657 657 Other (income) expenses to reconcile to income (loss) before income taxes(d) 87 87 205 205 Income (loss) before income taxes $ 1,691 $ 1,179
(a) Exclusive of depreciation, amortization and accretion shown separately.$28 million and $22 million for the twelve months ended December 31, 2022 and 2021, respectively, and (2) prepaid lease purchase price adjustments of $16 million and $18 million for the twelve months ended December 31, 2022 and 2021, respectively. Segment selling, general and administrative expenses and other selling, general and administrative expenses exclude stock-based compensation expense of $128 million and $109 million for the twelve months ended December 31, 2022 and 2021, respectively.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.
