XML 15 R39.htm IDEA: XBRL DOCUMENT v2.4.1.9
Operating Segments and Concentrations of Credit Risk (Tables)
12 Months Ended
Dec. 31, 2014
Operating Segments and Concentrations of Credit Risk [Abstract]  
Financial Results of Operating Segments
The financial results for the Company's operating segments are as follows: 
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
Year Ended December 31, 2012
 
CCUSA
 
CCAL
 
Elim(a)
 
Consolidated
Total
 
CCUSA
 
CCAL
 
Elim(a)
 
Consolidated
Total
 
CCUSA
 
CCAL
 
Elim(a)
 
Consolidated
Total
Net revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Site rental
$
2,866,613

 
$
140,161

 
$

 
$
3,006,774

 
$
2,371,380

 
$
132,240

 
$

 
$
2,503,620

 
$
2,001,049

 
$
123,141

 
$

 
$
2,124,190

Network services and other
672,143

 
10,967

 

 
683,110

 
494,371

 
24,393

 

 
518,764

 
285,287

 
23,203

 

 
308,490

Net revenues
3,538,756

 
151,128

 

 
3,689,884

 
2,865,751

 
156,633

 

 
3,022,384

 
2,286,336

 
146,344

 

 
2,432,680

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs of operations(b):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Site rental
906,152

 
38,514

 

 
944,666

 
686,873

 
38,236

 

 
725,109

 
503,661

 
35,578

 

 
539,239

Network services and other
400,454

 
5,346

 

 
405,800

 
304,144

 
17,543

 

 
321,687

 
173,762

 
15,988

 

 
189,750

General and administrative
257,296

 
25,400

 

 
282,696

 
213,519

 
25,183

 

 
238,702

 
184,911

 
27,661

 

 
212,572

Asset write-down charges
14,246

 
794

 

 
15,040

 
13,595

 
1,268

 

 
14,863

 
15,226

 
322

 

 
15,548

Acquisition and integration costs
34,145

 
897

 

 
35,042

 
25,574

 
431

 

 
26,005

 
18,216

 
82

 

 
18,298

Depreciation, amortization and accretion
985,781

 
27,283

 

 
1,013,064

 
741,342

 
32,873

 

 
774,215

 
591,428

 
31,164

 

 
622,592

Total operating expenses
2,598,074

 
98,234

 

 
2,696,308

 
1,985,047

 
115,534

 

 
2,100,581

 
1,487,204

 
110,795

 

 
1,597,999

Operating income (loss)
940,682

 
52,894

 

 
993,576

 
880,704

 
41,099

 

 
921,803

 
799,132

 
35,549

 

 
834,681

Interest expense and amortization of deferred financing costs
(573,291
)
 
(15,020
)
 
15,020

 
(573,291
)
 
(589,630
)
 
(16,545
)
 
16,545

 
(589,630
)
 
(601,031
)
 
(19,330
)
 
19,317

 
(601,044
)
Gains (losses) on retirement of long-term obligations
(44,629
)
 

 

 
(44,629
)
 
(37,127
)
 

 

 
(37,127
)
 
(131,974
)
 

 

 
(131,974
)
Interest income
315

 
301

 

 
616

 
956

 
399

 

 
1,355

 
4,089

 
467

 

 
4,556

Other income (expense)
27,013

 
(131
)
 
(15,020
)
 
11,862

 
12,643

 
30

 
(16,545
)
 
(3,872
)
 
13,954

 
(29
)
 
(19,317
)
 
(5,392
)
Benefit (provision) for income taxes
11,244

 
(604
)
 

 
10,640

 
(191,000
)
 
(7,628
)
 

 
(198,628
)
 
60,144

 
39,917

 

 
100,061

Net income (loss)
361,334

 
37,440

 

 
398,774

 
76,546

 
17,355

 

 
93,901

 
144,314

 
56,574

 

 
200,888

Less: Net income (loss) attributable to the noncontrolling interest

 
8,261

 

 
8,261

 

 
3,790

 

 
3,790

 
(268
)
 
12,572

 

 
12,304

Net income (loss) attributable to CCIC stockholders
$
361,334

 
$
29,179

 
$

 
$
390,513

 
$
76,546

 
$
13,565

 
$

 
$
90,111

 
$
144,582

 
$
44,002

 
$

 
$
188,584

Capital expenditures
$
758,535

 
$
21,542

 
$

 
$
780,077

 
$
534,809

 
$
33,001

 
$

 
$
567,810

 
$
419,980

 
$
21,403

 
$

 
$
441,383

Total assets (at year end)
$
20,979,775

 
$
412,781

 
$
(249,280
)
 
$
21,143,276

 
$
20,466,369

 
$
411,679

 
$
(283,140
)
 
$
20,594,908

 
$
15,969,084

 
$
440,395

 
(320,770
)
 
$
16,088,709

Goodwill (at year end)
$
5,196,485

 
$
13,606

 
$

 
$
5,210,091

 
$
4,902,950

 
$
13,476

 
$

 
$
4,916,426

 
$
3,116,824

 
$
3,133

 
$

 
$
3,119,957

    
(a)
Elimination of inter-company borrowings and related interest expense.
(b)
Exclusive of depreciation, amortization and accretion shown separately.
Reconciliation of Net Income (Loss) to Adjusted EBITDA
The following are reconciliations of net income (loss) to Adjusted EBITDA for the years ended December 31, 2014, 2013 and 2012:

 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
Year Ended December 31, 2012
 
CCUSA
 
CCAL
 
Elim(a)
 
Consolidated
Total
 
CCUSA
 
CCAL
 
Elim(a)
 
Consolidated
Total
 
CCUSA
 
CCAL
 
Elim(a)
 
Consolidated
Total
Net income (loss)
361,334

 
$
37,440

 
$

 
$
398,774

 
$
76,546

 
$
17,355

 
$

 
$
93,901

 
$
144,314

 
$
56,574

 
$

 
$
200,888

Adjustments to increase (decrease) net income (loss):

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset write-down charges
14,246

 
794

 

 
15,040

 
13,595

 
1,268

 

 
14,863

 
15,226

 
322

 

 
15,548

Acquisition and integration costs
34,145

 
897

 

 
35,042

 
25,574

 
431

 

 
26,005

 
18,216

 
82

 

 
18,298

Depreciation, amortization and accretion
985,781

 
27,283

 

 
1,013,064

 
741,342

 
32,873

 

 
774,215

 
591,428

 
31,164

 

 
622,592

Amortization of prepaid lease purchase price adjustments
19,972

 

 

 
19,972

 
15,473

 

 

 
15,473

 
14,166

 

 

 
14,166

Interest expense and amortization of deferred financing costs
573,291

 
15,020

 
(15,020
)
 
573,291

 
589,630

 
16,545

 
(16,545
)
 
589,630

 
601,031

 
19,330

 
(19,317
)
 
601,044

Gains (losses) on retirement of long-term obligations
44,629

 

 

 
44,629

 
37,127

 

 

 
37,127

 
131,974

 

 

 
131,974

Interest income
(315
)
 
(301
)
 

 
(616
)
 
(956
)
 
(399
)
 

 
(1,355
)
 
(4,089
)
 
(467
)
 

 
(4,556
)
Other income (expense)
(27,013
)
 
131

 
15,020

 
(11,862
)
 
(12,643
)
 
(30
)
 
16,545

 
3,872

 
(13,954
)
 
29

 
19,317

 
5,392

Benefit (provision) for income taxes
(11,244
)
 
604

 

 
(10,640
)
 
191,000

 
7,628

 

 
198,628

 
(60,144
)
 
(39,917
)
 

 
(100,061
)
Stock-based compensation expense
56,431

 
3,733

 

 
60,164

 
39,030

 
2,758

 

 
41,788

 
41,785

 
5,597

 

 
47,382

Adjusted EBITDA(b)
$
2,051,257

 
$
85,601

 
$

 
$
2,136,858

 
$
1,715,718

 
$
78,429

 
$

 
$
1,794,147

 
$
1,479,953

 
$
72,714

 
$

 
$
1,552,667

    
(a)
Elimination of inter-company borrowings and related interest expense.
(b)
The above reconciliation excludes line items included in the Company's Adjusted EBITDA definition which are not applicable for the periods shown.
Summary of Net Revenue by Country
A summary of net revenues by country, based on the location of the Company's subsidiaries, is as follows: 
 
Years Ended December 31,
 
2014
 
2013
 
2012
United States
$
3,535,796

 
$
2,862,397

 
$
2,283,088

Australia
151,128

 
156,633

 
146,344

Other countries
2,960

 
3,354

 
3,248

Total net revenues
$
3,689,884

 
$
3,022,384

 
$
2,432,680

Summary of Long-Lived Assets by Country of Location
A summary of long-lived assets by country of location is as follows: 

 
December 31,
 
2014
 
2013
United States
$
8,971,916

 
$
8,752,151

Australia
165,528

 
183,646

Other countries
10,867

 
11,880

Total long-lived assets (property and equipment, net)
$
9,148,311

 
$
8,947,677

A Summary of the Percentage of the Consolidated Revenues for Those Customers Accounting for More than 10% of the Consolidated Revenues
The following table summarizes the percentage of the consolidated revenues for those customers accounting for more than 10% of the consolidated revenues (all of such customer revenues relate to the CCUSA segment).
 
Years Ended December 31,
 
2014

2013
 
2012
AT&T (a)
25
%
 
22
%
 
23
%
Sprint (a)
24
%
 
27
%
 
28
%
T-Mobile (a)
21
%
 
23
%
 
15
%
Verizon Wireless
17
%
 
16
%
 
17
%
Total
87
%
 
88
%
 
83
%

    
(a)
All periods presented are after giving effect to recent customer consolidation activity, including T-Mobile's acquisition of MetroPCS (completed in April 2013), Sprint's acquisition of Clearwire (completed in July 2013), and AT&T's acquisition of Leap Wireless (completed in March 2014).