EX-99.1 2 dex991.htm PRESS RELEASE Press Release

LOGO

Exhibit 99.1

 

Contacts:

  Jay Brown, CFO
  Fiona McKone, VP - Finance
  Crown Castle International Corp.
  713-570-3000

FOR IMMEDIATE RELEASE

CROWN CASTLE INTERNATIONAL

REPORTS THIRD QUARTER 2008 RESULTS;

PROVIDES 2009 OUTLOOK

November 5, 2008 – HOUSTON, TEXAS – Crown Castle International Corp. (NYSE:CCI) today reported results for the quarter ended September 30, 2008.

“We had another strong quarter of record results, exceeding the midpoint of our third quarter Outlook for site rental revenue, site rental gross margin, Adjusted EBITDA, and recurring cash flow,” stated Ben Moreland, President and Chief Executive Officer of Crown Castle. “We are experiencing solid growth in our business and remain excited about the strong fundamentals underlying our business, driven by the increasing demand for wireless communication services even in light of the global economic slowdown. Along with the third quarter results, we are announcing our full year 2009 Outlook which suggests annual site rental revenue and Adjusted EBITDA growth of 8% and 10%, respectively, on a currency neutral basis.”

CONSOLIDATED FINANCIAL RESULTS

Total revenue for the third quarter of 2008 increased 9% to $384.3 million from $351.7 million in the same period in 2007. Site rental revenue for the third quarter of 2008 increased $27.2 million, or 8%, to $354.0 million from $326.8 million for the same period in the prior year. Site rental gross margin, defined as site rental revenue less site rental cost of operations, increased $23.3 million, or 11%, to $238.2 million in the third quarter of 2008 from $214.9 million in the same period in 2007. Adjusted EBITDA for the third quarter of 2008 increased $21.9 million, or 11%, to $217.7 million from $195.8 million in the same period in 2007. Crown Castle’s previously issued Outlook for third quarter 2008 was based on a US dollar to Australian dollar exchange rate of 0.94 US dollars to 1.00 Australian dollar compared to an actual exchange rate of 0.89 US dollars to 1.00

LOGO


News Release continued:

  Page 2 of 12

 

Australian dollar, which negatively impacted site rental revenue and Adjusted EBITDA by $1.3 million and $0.9 million, respectively.

Recurring cash flow, defined as Adjusted EBITDA less interest expense and sustaining capital expenditures, increased 23% from $100.8 million in the third quarter of 2007 to $123.5 million for the third quarter of 2008. Weighted average common shares outstanding was 283.6 million for the third quarter of 2008, as compared to 282.6 million for the same period in the prior year. Recurring cash flow per share, defined as recurring cash flow divided by weighted average common shares outstanding, was $0.44 in the third quarter of 2008, up 22% compared to $0.36 in the third quarter of 2007.

Net loss was $32.2 million for the third quarter of 2008, inclusive of a $23.7 million impairment charge to write-down Crown Castle’s investment in FiberTower Corporation, compared to a net loss of $67.0 million for the same period in 2007, inclusive of a $37.5 million asset write-down charge, net of tax, related to the long-term spectrum lease previously held by Modeo. Net loss after deduction of dividends on preferred stock was $37.4 million in the third quarter of 2008, compared to a loss of $72.2 million for the same period last year. Third quarter 2008 net loss per common share (after deduction of dividends on preferred stock) was $0.13, compared to a net loss per common share of $0.26 in third quarter 2007.

In addition to the tables and information contained in this press release, Crown Castle will post supplemental information on its website at http://investor.crowncastle.com that will be discussed during its conference call tomorrow morning, Thursday November 6, 2008.

SEGMENT RESULTS

US site rental revenue for the third quarter of 2008 increased $22.9 million, or 7%, to $332.7 million, compared to third quarter 2007 US site rental revenue of $309.8 million. US site rental gross margin increased $19.2 million, or 9%, to $223.0 million from the same period in 2007.

Australia site rental revenue for the third quarter of 2008 increased $4.3 million, or 25%, to $21.3 million, compared to $17.0 million in the third quarter of 2007. Australia site rental gross margin for the third quarter of 2008 increased 37% to $15.3 million compared to $11.2 million in the third quarter of 2007.

 

LOGO


News Release continued:

  Page 3 of 12

 

INVESTMENTS

During the third quarter of 2008, Crown Castle invested approximately $140.3 million in capital expenditures. Capital expenditures was comprised of $6.1 million of sustaining capital expenditures and $134.2 million of revenue generating capital expenditures, of which $63.8 million was spent on land purchases, $21.7 million on existing sites and $48.7 million on the construction and acquisition of new sites.

“In light of the significant deterioration of the credit markets, we intend to reduce our discretionary capital expenditures and allocate the majority of our cash flow to eliminate our upcoming debt maturities,” stated Jay Brown, Chief Financial Officer of Crown Castle. “As noted in our Outlook section of this release, we expect to generate approximately $670 million of recurring cash flow during the fourth quarter of 2008 and full year 2009. Over the next 14 months, we have approximately $472 million of debt maturities, which we expect to repay, unless we are able to refinance all or a portion of this debt. Given the predictable level of cash flow that our business produces and that we have no other significant debt maturities until February 2011, I am comfortable that we will be able to navigate the difficult credit markets without impacting the core growth or execution of our business as we drive toward long-term value creation for our shareholders.”

In the third quarter, Crown Castle recorded an impairment charge of $23.7 million related to the decline in the market value of its FiberTower investment. The timing and nature of the charge was based primarily on the length of time and extent to which the market value has been less than the adjusted cost basis, and the impact of current broad-based economic and market conditions on the short-term prospects for recovery of the FiberTower stock price. As of September 30, 2008, Crown Castle’s FiberTower investment had a carrying value of $36.4 million.

OUTLOOK

This Outlook section contains forward-looking statements, and actual results may differ materially. Information regarding potential risks which could cause actual results to differ from the forward-looking statements herein is set forth below and in Crown Castle’s filings with the Securities and Exchange Commission (“SEC”).

In the third quarter 2008, approximately 6% of Crown Castle’s site rental revenue was derived from its tower operations in Australia. The 2008 Outlook issued on July 24, 2008 assumed a US dollar to Australian dollar exchange rate of 0.94 US dollars to 1.00 Australian dollar for the second half of 2008. Since its previously issued Outlook, the Australian dollar to US dollar

 

LOGO


News Release continued:

  Page 4 of 12

 

exchange rate has decreased by approximately 30%. Based on the current exchange rate, the exchange rate assumptions for the fourth quarter 2008 have been adjusted to 0.64 US dollars to 1.00 Australian dollar. The estimated impact to site rental revenue and site rental gross margin in the 2008 Outlook from the decrease in the forecasted Australian dollar exchange rate is expected to be approximately $7 million and $5 million, respectively, which Crown Castle has reflected in its revised full year 2008 Outlook.

Similar to the rate of growth forecasted for 2008, Crown Castle expects 2009 site rental revenue growth, on a currency neutral basis, of approximately 8%. The Outlook table below reflects site rental revenue and Adjusted EBITDA growth of approximately $93 million and $76 million, respectively, from 2008 to 2009, which includes approximately $16 million and $10 million, respectively, of negative impact from the movement in the Australian dollar to US dollar exchange rate. Further, the 2009 Outlook assumes no further borrowings, reduction in interest expense associated with debt repayment, or changes in interest rates.

The Outlook table is based on current expectations and assumptions. The Outlook table assumes a US dollar to Australian dollar exchange rate of 0.64 and 0.67 US dollars to 1.00 Australian dollar for the fourth quarter of 2008 and full year 2009 Outlook, respectively.

The following table sets forth Crown Castle’s current Outlook for the fourth quarter of 2008, full year 2008 and full year 2009:

 

(in millions, except per

share amounts)

  

Fourth Quarter 2008

   Full Year 2008    Full Year 2009

Site rental revenue

   $350 to $355    $1,397 to $1,402    $1,485 to $1,500

Site rental cost of operations

   $113 to $117    $455 to $459    $465 to $475

Site rental gross margin

   $235 to $240    $940 to $945    $1,015 to $1,030

Adjusted EBITDA

   $217 to $222    $857 to $862    $925 to $945

Interest expense and

amortization of deferred

financing costs(a)

   $87 to $90    $353 to $356    $355 to $360

Sustaining capital

expenditures

   $11 to $13    $26 to $28    $25 to $30

Recurring cash flow

   $118 to $123    $479 to $484    $540 to $560

Net income (loss) after

deduction of dividends on

preferred stock

   $(34) to $(6)    $(87) to $(53)    $(72) to $2

Net income (loss) per share(b)

   $(0.12) to $(0.02)    $(0.30) to $(0.20)    $(0.25) to $0.01

 

(a) Inclusive of approximately $6 million, $25 million, and $25 million, respectively, of non-cash expense.
(b) Represents net income (loss) per common share, based on 285.6 million shares outstanding as of September 30, 2008.

 

LOGO


News Release continued:

  Page 5 of 12

 

CONFERENCE CALL DETAILS

Crown Castle has scheduled a conference call for Thursday, November 6, 2008, at 10:30 a.m. eastern time to discuss third quarter 2008 results and Crown Castle’s Outlook. Supplemental materials for the call can be found on the Crown Castle website at http://investor.crowncastle.com. Please dial 303-262-2051 and ask for the Crown Castle call at least 10 minutes prior to the start time. The conference call may also be accessed live at the Internet address shown above. A telephonic replay of the conference call will be available from 12:30 p.m. eastern time on Thursday, November 6, 2008 through 11:59 p.m. eastern time on Thursday, November 13, 2008 and may be accessed by dialing 303-590-3000 using passcode 11121062#. An audio archive will also be available on Crown Castle’s website at http://investor.crowncastle.com shortly after the call and will be accessible for approximately 90 days.

Crown Castle engineers, deploys, owns and operates technologically advanced shared wireless infrastructure, including extensive networks of towers. Crown Castle offers significant wireless communications coverage to 91 of the top 100 US markets and to substantially all of the Australian population. Crown Castle owns, operates and manages over 22,000 and over 1,600 wireless communication sites in the US and Australia, respectively. For more information on Crown Castle, please visit http://www.crowncastle.com.

 

LOGO


News Release continued:

  Page 6 of 12

 

Summary of Non-Cash Amounts in Tower Gross Margin

In accordance with applicable accounting standards, Crown Castle recognizes site rental revenues and ground lease expenses monthly on a straight-line basis, regardless of whether the receipts and payments are in equal monthly amounts. If, and to the extent the payment terms call for fixed escalations (as in fixed dollar or fixed percentage increases), the effect of such increases is recognized on a straight-line basis over the appropriate lease term. As a result of this accounting method, a portion of the revenue and expense recognized in a given period represents cash collected or paid in other periods.

A summary of the non-cash portions of our site rental revenue, ground lease expense, stock-based compensation for those employees directly related to US tower operations, net amortization of below-market and above-market leases acquired, and resulting impact on site rental gross margins is as follows:

 

(in thousands)

   For the Three Months Ended
September 30, 2008
 

Non-cash portion of site rental revenue attributable to rent free periods and straight-line recognition of revenue

   $ 10,099  

Non-cash portion of ground lease expense attributable to straight-line recognition of expenses

     (10,002 )

Stock-based compensation charges

     (178 )

Net amortization of below-market and above-market leases

     150  
        

Non-cash impact on site rental gross margin

   $ 69  
        

Non-GAAP Financial Measures

This press release includes presentations of Adjusted EBITDA and recurring cash flow, which are non-GAAP financial measures.

Crown Castle defines Adjusted EBITDA as net income (loss) plus restructuring charges (credits), asset write-down charges, acquisition and integration costs, depreciation, amortization and accretion, losses on purchases and redemptions of debt, interest and other income (expense), interest expense and amortization of deferred financing costs, impairment of available-for-sale securities, benefit (provision) for income taxes, minority interests, cumulative effect of change in accounting principle, income (loss) from discontinued operations, and stock-based compensation expense. Adjusted EBITDA is not intended as an alternative measure of cash flow from operations or operating results (as determined in accordance with Generally Accepted Accounting Principles (“GAAP”)).

Crown Castle defines recurring cash flow to be Adjusted EBITDA, less interest expense and less sustaining capital expenditures. Each of the amounts included in the calculation of recurring cash flow are computed in accordance with GAAP, with the exception of sustaining capital expenditures, which is not defined under GAAP. We define sustaining capital expenditures as capital expenditures (determined in accordance with GAAP) which do not increase the capacity or life of our revenue generating assets and include capitalized costs related to (i) maintenance activities on our towers, (ii) vehicles, (iii) information technology equipment, and (iv) office equipment. Recurring cash flow is not intended as an alternative measure of cash flow from operations or operating results (as determined in accordance with GAAP).

Adjusted EBITDA and recurring cash flow are presented as additional information because management believes these measures are useful indicators of the financial performance of our core businesses. In addition, Adjusted EBITDA is a measure of current financial performance used in our debt covenant calculations. Our measures of Adjusted EBITDA and recurring cash flow may not be comparable to similarly titled measures of other companies, including companies in the tower industry and in the historical financial statements of Global Signal. The tables set forth below reconcile these non-GAAP financial measures to comparable GAAP financial measures.

 

LOGO


News Release continued:

  Page 7 of 12

 

Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Financial Measures:

Adjusted EBITDA, recurring cash flow and recurring cash flow per share for the quarters ended September 30, 2008 and 2007 are computed as follows:

 

     For the Three Months Ended  
     September 30,
2008
    September 30,
2007
 

(in thousands, except per share amounts)

    

Net income (loss)

   $ (32,207 )   $ (67,013 )

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

    

Restructuring charges

           3,191  

Asset write-down charges

     2,902       59,306  

Acquisition and integration costs(a)

           4,749  

Depreciation, amortization and accretion

     131,714       135,540  

Interest and other income (expense)

     (1,557 )     (2,965 )

Interest expense and amortization of deferred financing costs

     88,138       89,407  

Impairment of available-for-sale securities

     23,718        

Benefit (provision) for income taxes

     (2,096 )     (31,923 )

Minority interests

           (324 )

Stock-based compensation charges(c)

     7,100       5,812  
                

Adjusted EBITDA

   $ 217,712     $ 195,780  
                

Less: Interest expense and amortization of deferred financing costs

     88,138       89,407  

Less: Sustaining capital expenditures

     6,058       5,565  
                

Recurring cash flow

   $ 123,516     $ 100,808  
                

Weighted average common shares outstanding — basic and diluted

     283,573       282,577  

Recurring cash flow per share

   $ 0.44     $ 0.36  
                

Adjusted EBITDA and recurring cash flow for the quarter ending December 31, 2008 and for the years ending December 31, 2008 and December 31, 2009 is forecasted as follows:

 

(in millions)    Q4 2008
Outlook
   Full Year 2008
Outlook
   Full Year 2009
Outlook

Net income (loss)

   $ (29) to $(1)    $ (66) to $(32)    $ (51) to $23

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

        

Asset write-down charges

   $ 2 to $4    $ 11 to $13    $ 8 to $16

Acquisition and integration costs (a)

   $ 0 to $0    $ 0 to $3    $ 1 to $3

Depreciation, amortization and accretion

   $ 130 to 140    $ 526 to $536    $ 530 to $560

Interest and other income (expense)

   $ 0 to $20    $ (4) to $16    $ (10) to $30

Interest expense and amortization of deferred financing costs(b)

   $ 87 to $90    $ 353 to $356    $ 355 to $360

Benefit (provision) for income taxes

   $ (16) to $(1)    $ (35) to $(18)    $ (28) to $13

Stock-based compensation charges(c)

   $ 5 to $8    $ 26 to $34    $ 25 to $35
                    

Adjusted EBITDA

   $ 217 to $222    $ 857 to $862    $ 925 to $945
                    

Less: Interest expense and amortization of deferred financing costs(b)

   $ 87 to $90    $ 353 to $356    $ 355 to $360

Less: Sustaining capital expenditures

   $ 11 to $13    $ 26 to $28    $ 25 to $30
                    

Recurring cash flow

   $ 118 to $123    $ 479 to $484    $ 540 to $560
                    

 

(a) Inclusive of stock-based compensation charges.
(b) Inclusive of approximately $6 million, $25 million, and $25 million, respectively, from non-cash expense.
(c) Exclusive of expense included in integration costs and restructuring charges

 

LOGO


News Release continued:

  Page 8 of 12

 

Other Calculations:

Sustaining capital expenditures for the quarters ended September 30, 2008 and September 30, 2007 is computed as follows:

 

     For the Three Months Ended
     September 30,
2008
   September 30,
2007

(in thousands)

     

Capital Expenditures

   $ 140,303    $ 66,334

Less: Revenue enhancing on existing sites

     21,687      10,930

Less: Land purchases

     63,841      34,731

Less: New site acquisition and construction

     48,717      15,108
             

Sustaining capital expenditures

   $ 6,058    $ 5,565
             

Site rental gross margin for the quarter ending December 31, 2008 and for the years ending December 31, 2008 and December 31, 2009 is forecasted as follows:

 

(in millions)    Q4 2008
Outlook
   Full Year 2008
Outlook
   Full Year 2009
Outlook

Site rental revenue

   $350 to $355    $1,397 to $1,402    $1,485 to $1,500

Less: Site rental cost of operations

   $113 to $117    $455 to $459    $465 to $475
              

Site rental gross margin

   $235 to $240    $940 to $945    $1,015 to $1,030
              

Cautionary Language Regarding Forward-Looking Statements

This press release contains forward-looking statements and information that are based on our management’s current expectations. Such statements include, but are not limited to, plans, projections, Outlook and estimates regarding (i) the growth and execution of our business and demand for wireless communication services, (ii) the repayment or refinancing of our debt, (iii) predictability of our cash flows, (iv) the impact of the economic slowdown and difficult credit markets, (v) currency exchange rates, including the impact on our results, (vi) site rental revenues, (vii) site rental cost of operations, (viii) site rental gross margin, (ix) Adjusted EBITDA, (x) interest expense and amortization of deferred financing costs, (xi) capital expenditures, including sustaining capital expenditures, (xii) recurring cash flow, including on a per share basis, (xiii) net income (loss), including on a per share basis, and (xiv) the utility of certain financial measures in analyzing our results. Such forward-looking statements are subject to certain risks, uncertainties and assumptions, including but not limited to prevailing market conditions and the following:

 

  Ø  

Our business depends on the demand for wireless communications and towers, and we may be adversely affected by any slowdown in such demand.

  Ø  

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.

  Ø  

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.

  Ø  

Our substantial level of indebtedness may adversely affect our ability to react to changes in our business, and we may not be able to refinance on favorable terms our existing debt or use debt to fund future capital needs.

  Ø  

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.

  Ø  

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 towers.

  Ø  

New technologies may significantly reduce demand for our towers and negatively impact our revenues.

 

LOGO


News Release continued:

  Page 9 of 12

 

  Ø  

New wireless technologies may not deploy or be adopted by customers as rapidly or in the manner projected.

  Ø  

If we fail to retain rights to the land under our towers, our business may be adversely affected.

  Ø  

If we are unable to raise capital in the future when needed, we may not be able to fund future growth opportunities.

  Ø  

FiberTower’s business has certain risk factors different from our core tower business, including an unproven business model, and may produce results that are less than anticipated, resulting in a write off of all or part of our investment in FiberTower.

  Ø  

Our lease relating to our Spectrum has certain risk factors different from our core tower business, including that the Spectrum lease may not be renewed or continued, that the option to acquire the Spectrum may not be exercised, and that the Spectrum may not be deployed, which may result in the revenues derived from the Spectrum being less than those that may otherwise have been anticipated.

  Ø  

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.

  Ø  

Sales or issuances of a substantial number of shares of our common stock may adversely affect the market price of our common stock.

  Ø  

Our network services business has historically experienced significant volatility in demand, which reduces the predictability of our results.

  Ø  

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.

  Ø  

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.

  Ø  

We may suffer losses due to exposure to changes in foreign currency exchange rates relating to our operations outside the US.

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.

 

LOGO


News Release continued:

  Page 10 of 12

 

LOGO

  

CROWN CASTLE INTERNATIONAL CORP.

CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)

(in thousands)

 

 

     September 30,
2008
   December 31,
2007

ASSETS

     

Current assets:

     

Cash and cash equivalents

   $ 73,104    $ 75,245

Restricted cash

     169,975      165,556

Receivables, net of allowance for doubtful accounts

     29,147      33,842

Prepaid expenses

     82,170      72,518

Deferred income tax assets and other current assets

     152,878      150,094
             

Total current assets

     507,274      497,255

Restricted cash

     5,000      5,000

Deferred site rental receivables

     141,611      127,388

Available-for-sale securities, net

     36,367      60,085

Property and equipment, net

     5,059,917      5,051,055

Goodwill

     1,981,816      1,970,501

Other intangible assets, net

     2,593,619      2,676,288

Deferred financing costs and other assets, net of accumulated amortization

     124,261      100,561
             
   $ 10,449,865    $ 10,488,133
             

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current liabilities:

     

Accounts payable

   $ 37,593    $ 37,366

Deferred revenues and other accrued liabilities

     246,423      253,121

Short-term debt and current maturities of long-term debt

     166,500      81,500
             

Total current liabilities

     450,516      371,987

Long-term debt, less current maturities

     5,921,846      5,987,695

Deferred income tax liability

     184,150      281,259

Deferred ground lease payables and other liabilities

     424,113      366,483
             

Total liabilities

     6,980,625      7,007,424

Redeemable preferred stock

     314,494      313,798

Stockholders’ equity

     3,154,746      3,166,911
             
   $ 10,449,865    $ 10,488,133
             

 

LOGO


News Release continued:

  Page 11 of 12

 

LOGO

  

CROWN CASTLE INTERNATIONAL CORP.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)

AND OTHER FINANCIAL DATA

(in thousands, except per share data)

 

      Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
      2008     2007     2008     2007  

Net revenues:

        

Site rental

   $ 353,984     $ 326,797     $ 1,047,540     $ 948,925  

Network services and other

     30,364       24,947       86,942       61,398  
                                

Total net revenues

     384,348       351,744       1,134,482       1,010,323  
                                

Costs of operations (exclusive of depreciation, amortization and accretion):

        

Site rental

     115,758       111,863       341,884       330,624  

Network services and other

     20,541       17,032       60,772       43,484  
                                

Total costs of operations

     136,299       128,895       402,656       374,108  
                                

General and administrative

     37,437       32,881       110,915       104,210  

Restructuring charges

           3,191             3,191  

Asset write-down charges

     2,902       59,306       9,199       64,049  

Integration costs

           4,749       2,504       18,666  

Depreciation, amortization and accretion

     131,714       135,540       395,643       407,557  
                                

Operating income (loss)

     75,996       (12,818 )     213,565       38,542  

Interest and other income (expense)

     1,557       2,965       4,073       9,170  

Interest expense and amortization of deferred financing costs

     (88,138 )     (89,407 )     (266,040 )     (260,212 )

Impairment of available-for-sale securities

     (23,718 )           (23,718 )      
                                

Income (loss) from continuing operations before income taxes and minority interests

     (34,303 )     (99,260 )     (72,120 )     (212,500 )

Benefit (provision) for income taxes

     2,096       31,923       87,079       69,705  

Minority interests

           324             151  
                                

Net income (loss)

     (32,207 )     (67,013 )     14,959       (142,644 )

Dividends on preferred stock

     (5,201 )     (5,201 )     (15,604 )     (15,604 )
                                

Net income (loss) after deduction of dividends on preferred stock

   $ (37,408 )   $ (72,214 )     (645 )   $ (158,248 )
                                

Net income (loss) per common share – basic and diluted

   $ (0.13 )   $ (0.26 )   $     $ (0.57 )
                                

Weighted average common shares outstanding – basic and diluted (in thousands)

     283,573       282,577       280,780       279,353  
                                

Adjusted EBITDA

   $ 217,712     $ 195,780     $ 641,725     $ 549,418  
                                

Stock-based compensation expenses:

        

Site rental cost of operations

   $ 178     $ 94       686       288  

Network services and other cost of operations

     217       98       588       272  

General and administrative

     6,705       5,620       19,540       16,853  

Restructuring charges

           2,377             2,377  

Integration costs

                       790  
                                

Total

   $ 7,100     $ 8,189     $ 20,814     $ 20,580  
                                

 

LOGO


News Release continued:

  Page 12 of 12

 

LOGO

  

CROWN CASTLE INTERNATIONAL CORP.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)

(in thousands)

 

 

     Nine Months Ended
September 30,
 
     2008     2007  

Cash flows from operating activities:

    

Net income (loss)

   $ 14,959     $ (142,644 )

Adjustments to reconcile net income (loss) to net cash provided by (used for) operating

activities:

    

Depreciation, amortization and accretion

     395,643       407,557  

Asset write-down charges

     9,199       64,049  

Deferred income tax (benefit) provision

     (87,063 )     (72,447 )

Impairment of available-for-sale securities

     23,718        

Other adjustments, net

     35,712       34,970  

Changes in assets and liabilities, excluding the effects of acquisitions:

    

Increase (decrease) in liabilities

     17,619       (34,061 )

Decrease (increase) in assets

     (64,032 )     (37,009 )
                

Net cash provided by (used for) operating activities

     345,755       220,415  
                

Cash flows from investing activities:

    

Proceeds from investments and disposition of property and equipment

     1,117       3,664  

Payments for acquisitions (net of cash acquired) of businesses

     (27,736 )     (494,352 )

Capital expenditures

     (342,737 )     (191,258 )

Other

           (755 )
                

Net cash provided by (used for) investing activities

     (369,356 )     (682,701 )
                

Cash flows from financing activities:

    

Proceeds from issuance of long-term debt

           650,000  

Proceeds from issuance of capital stock

     7,775       24,777  

Principal payments on long-term debt

     (4,875 )     (1,625 )

Purchases of capital stock

     (44,383 )     (603,656 )

Borrowings under revolving credit agreements

     85,000        

Incurrence of financing costs

     (1,538 )     (9,107 )

Net decrease (increase) in restricted cash

     (4,378 )     (20,436 )

Dividends on preferred stock

     (14,908 )     (14,909 )

Capital distributions to minority interest holders of CCAL

           (37,196 )
                

Net cash provided by (used for) financing activities

     22,693       (12,152 )
                

Effect of exchange rate changes on cash

     (1,233 )     1,524  

Net increase (decrease) in cash and cash equivalents

     (2,141 )     (472,914 )

Cash and cash equivalents at beginning of period

     75,245       592,716  
                

Cash and cash equivalents at end of period

   $ 73,104     $ 119,802  
                

Supplemental disclosure of cash flow information:

    

Interest paid

   $ 247,300     $ 234,317  

Income taxes paid

     4,190       3,228  

 

LOGO


CROWN CASTLE INTERNATIONAL CORP.

Summary Fact Sheet

(dollars in thousands)

 

     Quarter Ended 12/31/07     Quarter Ended 3/31/08     Quarter Ended 6/30/08     Quarter Ended 9/30/08  
     CCUSA       CCAL       CCIC       CCUSA       CCAL       CCIC       CCUSA       CCAL       CCIC       CCUSA       CCAL       CCIC  

Revenues

                        

Site Rental

   $ 316,750     $ 20,793     $ 337,543     $ 323,748     $ 21,285     $ 345,033     $ 328,952     $ 19,571     $ 348,523     $ 332,715     $ 21,269     $ 353,984  

Services

     33,873       3,747       37,620       23,834       1,754       25,588       27,016       3,974       30,990       27,972       2,392       30,364  
                                                                                                

Total Revenues

     350,623       24,540       375,163       347,582       23,039       370,621       355,968       23,545       379,513       360,687       23,661       384,348  

Operating Expenses

                        

Site Rental

     106,636       6,082       112,718       106,432       5,948       112,380       107,474       6,272       113,746       109,757       6,001       115,758  

Services

     19,906       2,352       22,258       17,359       1,052       18,411       20,320       1,500       21,820       18,878       1,663       20,541  
                                                                                                

Total Operating Expenses

     126,542       8,434       134,976       123,791       7,000       130,791       127,794       7,772       135,566       128,635       7,664       136,299  

General & Administrative

     32,392       6,244       38,636       31,032       3,954       34,986       33,845       4,647       38,492       33,220       4,217       37,437  

Add: Stock-Based Compensation

     5,164       2,510       7,674       5,418       737       6,155       6,622       937       7,559       6,346       754       7,100  
                                                                                                

Adjusted EBITDA

   $ 196,853     $ 12,372     $ 209,225     $ 198,177     $ 12,822     $ 210,999     $ 200,951     $ 12,063     $ 213,014     $ 205,178     $ 12,534     $ 217,712  
                                                                                                
     Quarter Ended 12/31/07     Quarter Ended 3/31/08     Quarter Ended 6/30/08     Quarter Ended 9/30/08  
     CCUSA       CCAL       CCIC       CCUSA       CCAL       CCIC       CCUSA       CCAL       CCIC       CCUSA       CCAL       CCIC  

Gross Margins:

                        

Site Rental

     66 %     71 %     67 %     67 %     72 %     67 %     67 %     68 %     67 %     67 %     72 %     67 %

Services

     41 %     37 %     41 %     27 %     40 %     28 %     25 %     62 %     30 %     33 %     30 %     32 %

Adjusted EBITDA Margin

     56 %     50 %     56 %     57 %     56 %     57 %     56 %     51 %     56 %     57 %     53 %     57 %
                                                                                                

Reconciliation of Non-GAAP Financial Measure (Adjusted EBITDA) to GAAP Financial Measure:

(dollars in thousands)

 

     Quarter Ended  
     12/31/2007       3/31/2008       6/30/2008       9/30/2008  

Net income (loss)

   $ (80,169 )   $ (13,173 )   $ 60,339     $ (32,207 )

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

        

Asset write-down charges

     1,466       1,304       4,993       2,902  

Integration costs

     6,752       2,504       —         —    

Depreciation, amortization and accretion

     132,347       132,033       131,896       131,714  

Interest and other income (expense)

     (181 )     (2,310 )     (206 )     (1,557 )

Interest expense, amortization of deferred financing costs

     90,047       89,145       88,757       88,138  

Impairment of available-for-sale securities

     75,623       —         —         23,718  

Benefit (provision) for income taxes

     (24,334 )     (4,659 )     (80,324 )     (2,096 )

Stock-based compensation

     7,674       6,155       7,559       7,100  
                                

Adjusted EBITDA

   $ 209,225     $ 210,999     $ 213,014     $ 217,712  
                                


CCI FACT SHEET Q3 2007 to Q3 2008

dollars in thousands

 

     Q3 '07     Q3 '08     % Change  

CCUSA

      

Site Rental Revenues

   $ 309,798     $ 332,715     7 %

Ending Sites

     22,329       22,477     1 %

CCAL

      

Site Rental Revenues

   $ 16,999     $ 21,269     25 %

Ending Sites

     1,438       1,594     11 %

TOTAL CCIC

      

Site Rental Revenues

   $ 326,797     $ 353,984     8 %

Ending Sites

     23,767       24,071     1 %
                  

Ending Cash and Cash Equivalents

   $ 119,802 *   $ 73,104 *  
                  

Debt

      

Bank Debt

   $ 648,375     $ 800,250    

Securitized Debt & Other Notes

   $ 5,348,127     $ 5,288,096    
                  

Total Debt

   $ 5,996,502     $ 6,088,346    

6 1/4% Convertible Preferred Stock

   $ 313,566     $ 314,494    

Leverage Ratios

      

Net Debt/EBITDA

     7.5X       6.9X    

Net Debt + Preferreds/EBITDA

     7.9X       7.3X    

Last Quarter Annualized Adjusted EBITDA

   $ 783,120     $ 870,848    

 

*Excludes Restricted Cash