XML 97 R88.htm IDEA: XBRL DOCUMENT v3.20.1
Operating Segments and Concentrations of Credit Risk Operating Segment Results (Details)
$ in Millions
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2019
USD ($)
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Jun. 30, 2019
USD ($)
Jun. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
Sep. 30, 2018
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Segment Reporting Information [Line Items]                              
Tower Count 40,000                       40,000    
Fiber Miles 80,000                       80,000    
Segment Site Rental Revenues   $ 1,287 $ 1,263 $ 1,242 $ 1,231 $ 1,205 $ 1,188 $ 1,171 $ 2,505 $ 2,360 $ 3,793 $ 3,565 $ 5,093 $ 4,796 $ 3,734
Segment services and other   195 184 166 175 156 131 113 350 244 544 399 670 574 521
Net Revenues $ 1,426 [1] 1,482 [1] 1,447 [1] 1,408 [1] 1,406 [1] 1,361 [1] 1,319 [1] 1,284 [1] 2,855 2,604 4,337 3,964 5,763 5,370 4,255
Segment site rental cost of operations [2]   369 365 361 353 355 355 347 726 702 1,095 1,057 1,462 1,410 1,144
Segment services and other cost of operations   146 137 124 135 [2] 118 [2] 98 [2] 85 [2] 261 183 [2] 407 301 [2] 524 [2] 434 [2] 399 [2]
Selling, general and administrative   150 155 152 145 145 138 134 307 273 457 418 614 563 426
Stock-based compensation expense       29       23 62 47 91 79 117 103 92
Depreciation, amortization and accretion   388 393 394 389 385 379 374 787 753 1,175 1,138 1,572 1,527 1,241
Interest Expense, Debt   (173) (169) (168) (164) (160) (158) (160) (337) (318) (510) (478) 683 642 591
Income (Loss) Attributable to Parent, before Tax   247 220 199 206 156 175 104 419 279 667 434 881 641 392
Capital expenditures       (480)       (370) (998) (762) (1,537) (1,239) (2,057) (1,739) (1,217)
Assets 38,457 38,321 $ 38,124 37,755 32,762 32,621 32,351 32,227 $ 38,124 32,351 38,321 32,621 38,457 32,762  
Goodwill 10,078 $ 10,078   $ 10,078 10,078 $ 10,074 $ 10,075 $ 10,075   $ 10,075 $ 10,078 $ 10,074 10,078 10,078 10,021
Amortization of prepaid lease purchase price adjustments                         20 20 20
Towers [Member]                              
Segment Reporting Information [Line Items]                              
Segment Site Rental Revenues                         3,389 3,196 2,965
Segment services and other                         653 558 471
Net Revenues                         4,042 3,754 3,436
Segment site rental cost of operations                         864 848 845
Segment services and other cost of operations                         506 415 353
Segment cost of operations                         1,370 [3],[4] 1,263 [5],[6] 1,198 [7],[8]
Segment site rental gross margin                         2,525 2,348 2,120
Segment services and other gross margin                         147 143 118
Selling, general and administrative                         96 [4] 110 [6] 94 [8]
Segment Operating Profit                         2,576 2,381 2,144
Capital expenditures                         543 440 407
Assets 22,357       17,644               22,357 17,644 17,918
Goodwill 5,127       5,127               5,127 5,127 5,127
Fiber [Member]                              
Segment Reporting Information [Line Items]                              
Segment Site Rental Revenues                         1,704 1,600 769
Segment services and other                         17 16 50
Net Revenues                         1,721 1,616 819
Segment site rental cost of operations                         559 525 264
Segment services and other cost of operations                         11 11 41
Segment cost of operations                         570 [3],[4] 536 [5],[6] 305 [7],[8]
Segment site rental gross margin                         1,145 1,075 505
Segment services and other gross margin                         6 5 9
Selling, general and administrative                         195 [4] 179 [6] 89 [8]
Segment Operating Profit                         956 901 425
Capital expenditures                         1,473 1,264 782
Assets 15,389       14,512               15,389 14,512 13,669
Goodwill 4,951       4,951               4,951 4,951 4,894
Corporate and Other [Member]                              
Segment Reporting Information [Line Items]                              
Selling, general and administrative                         233 [4] 191 [6] 167 [8]
Stock-based compensation expense                         116 108 96
Depreciation, amortization and accretion                         1,572 1,527 1,241
Interest Expense, Debt                         683 642 591
Other Expenses                         47 [9] 173 [10] 82 [11]
Capital expenditures                         41 35 28
Assets 711       606               711 606 619
Goodwill 0       0               0 0 0
Consolidated Entities [Member]                              
Segment Reporting Information [Line Items]                              
Segment Site Rental Revenues                         5,093 4,796 3,734
Segment services and other                         670 574 521
Net Revenues                         5,763 5,370 4,255
Segment site rental cost of operations                           1,373  
Segment Site Rental Cost of Operations                         1,423   1,109
Segment services and other cost of operations                           426 394
Segment Services and Other Cost of Operations                         517    
Segment cost of operations                         1,940 [3],[4] 1,799 [5],[6] 1,503 [7],[8]
Segment site rental gross margin                         3,670 3,423 2,625
Segment services and other gross margin                         153 148 127
Selling, general and administrative                           289 [6] 183 [8]
Segment General and Administrative Expenses [4]                         291    
Segment Operating Profit                         3,532 3,282 2,569
Stock-based compensation expense                         116 108 96
Depreciation, amortization and accretion                         1,572 1,527 1,241
Interest Expense, Debt                         683 642 591
Other Expenses                         47 [9] 173 [10] 82 [11]
Income (Loss) Attributable to Parent, before Tax                         881 641 392
Capital expenditures                         2,057 1,739 1,217
Assets 38,457       32,762               38,457 32,762 32,206
Goodwill $ 10,078       $ 10,078               10,078 10,078 10,021
Cost of Sales [Member]                              
Segment Reporting Information [Line Items]                              
Stock-based compensation expense                         26 $ 25 $ 20
Selling, General and Administrative Expenses [Member]                              
Segment Reporting Information [Line Items]                              
Stock-based compensation expense                         $ 90    
[1]
The sum of quarterly information may not agree to year-to-date information due to rounding.
[2]
Exclusive of depreciation, amortization and accretion shown separately.
[3]
Exclusive of depreciation, amortization and accretion shown separately
[4]
Segment cost of operations for the year ended December 31, 2019 excludes (1) stock-based compensation expense of $26 million and (2) prepaid lease purchase price adjustments of $20 million. For the year ended December 31, 2019, segment selling, general and administrative expenses exclude stock-based compensation expense of $90 million.
[5]
Exclusive of depreciation, amortization and accretion shown separately
[6]
Segment cost of operations for the year ended December 31, 2018 excludes (1) stock-based compensation expense of $25 million and (2) prepaid lease purchase price adjustments of $20 million. For the year ended December 31, 2018, segment selling, general and administrative expenses exclude stock-based compensation expense of $83 million.
[7]
Exclusive of depreciation, amortization and accretion shown separately
[8]
Segment cost of operations for the year ended December 31, 2017 excludes (1) stock-based compensation expense of $20 million and (2) prepaid lease purchase price adjustments of $20 million. For the year ended December 31, 2017, segment selling, general and administrative expenses exclude stock-based compensation expense of $76 million.
[9]
See consolidated statement of operations for further information.
[10]
See consolidated statement of operations for further information.
[11]
See consolidated statement of operations for further information.