EX-99.1 2 c81613exv99w1.htm EXHIBIT 99.1 Filed by Bowne Pure Compliance
Exhibit 99.1
(CROWN CASTLE INTERNATIONAL LOGO)
         
 
  Contacts:   Jay Brown, CFO
 
      Fiona McKone, VP — Finance
 
      Crown Castle International Corp.
 
      713-570-3050
FOR IMMEDIATE RELEASE
CROWN CASTLE INTERNATIONAL
REPORTS FOURTH QUARTER AND FULL YEAR 2008 RESULTS
February 24, 2009 — HOUSTON, TEXAS — Crown Castle International Corp. (NYSE:CCI) today reported results for the quarter and year ended December 31, 2008.
“We had an excellent fourth quarter and full year 2008, exceeding our previously provided outlook for site rental gross margin, Adjusted EBITDA and recurring cash flow,” stated Ben Moreland, President and Chief Executive Officer of Crown Castle. “Despite current economic conditions, leasing demand for our towers remains strong and consistent with levels experienced in 2007 and 2008, fueled by the continued demand for voice and 3G data services and the continued migration from landlines to wireless. As reflected in recent announcements by some of our largest customers, wireless communications, and particularly the wireless data market, continue to resist underlying economic trends, as evidenced by year-over-year growth in data revenues. Data revenues continue to be of increasing importance to the carriers and our results indicate that we are well-positioned to take advantage of this trend in wireless communications.”
CONSOLIDATED FINANCIAL RESULTS
Site rental revenues for fourth quarter 2008 increased $17.5 million, or 5%, to $355.0 million from $337.5 million for the same period in the prior year. Adjusting for the impact of the 24% decrease in the Australian dollar to US dollar exchange rate from fourth quarter 2007 to fourth quarter 2008, site rental revenue grew 7%. Site rental gross margin, defined as site rental revenues less site rental cost of operations, increased 7% to $240.8 million, up $16.0 million in the fourth quarter of 2008 from $224.8 million in the same period in 2007. Adjusted EBITDA for fourth quarter 2008 increased $16.2 million, or 8%, to $225.4 million, up from $209.2 million for the same period in 2007. On a currency-adjusted basis, both site rental gross margin and Adjusted EBITDA grew 9% in the fourth quarter of 2008 compared to the same quarter in 2007.
(IMAGE)

 

 


 

News Release continued:   Page 2 of 12
Recurring cash flow, defined as Adjusted EBITDA less interest expense less sustaining capital expenditures, increased from $110.9 million in the fourth quarter of 2007 to $125.1 million for the fourth quarter of 2008, up 13%, or 15% on a currency-adjusted basis. Recurring cash flow per share, defined as recurring cash flow divided by weighted average common shares outstanding, was $0.44 in the fourth quarter of 2008 compared to $0.39 in the fourth quarter of 2007, an 11% increase, or 14% on a currency-adjusted basis.
Net loss was $63.8 million for the fourth quarter of 2008 compared to a net loss of $80.2 million for the same period in 2007. Net loss after deduction of dividends on preferred stock was $69.0 million in the fourth quarter of 2008, compared to a loss of $85.4 million for the same period in 2007. Fourth quarter 2008 net loss per share was $0.24, compared to a net loss per share of $0.30 in the fourth quarter of 2007.
Site rental revenues for full year 2008 increased 9% to $1.403 billion, up $116.1 million from $1.286 billion for full year 2007. The comparisons between full year 2008 and full year 2007 results were not materially impacted by the Australian dollar to US dollar exchange rate. Site rental gross margin for full year 2008 increased 12% to $946.4 million, up $103.3 million from $843.1 million for full year 2007. Adjusted EBITDA for full year 2008 increased $108.5 million, or 14%, to $867.1 million, up from $758.6 million for full year 2007.
Recurring cash flow increased $100.9 million, or 26%, from $385.1 million for full year 2007 to $485.9 million for full year 2008. Recurring cash flow per share was $1.72 in full year 2008 compared to $1.38 for full year 2007.
Net loss was $48.9 million for full year 2008 compared to a net loss of $222.8 million for full year 2007. Net loss after deduction of dividends on preferred stock was $69.7 million for full year 2008, compared to a net loss of $243.6 million for full year 2007. Full year 2008 net loss per share was $0.25 compared to a net loss per share of $0.87 for full year 2007.
(IMAGE)

 

 


 

News Release continued:   Page 3 of 12
SEGMENT RESULTS
US site rental revenues for the fourth quarter of 2008 increased $22.5 million, or 7%, to $339.3 million, compared to fourth quarter 2007 US site rental revenues of $316.8 million. US site rental gross margin increased 9%, or $19.9 million, in fourth quarter 2008 to $230.0 million from $210.1 million in the same period in 2007.
Crown Castle’s fourth quarter Australia operations were negatively impacted by the approximately 24% decline in the Australian dollar to US dollar exchange rate from the fourth quarter of 2007 to the fourth quarter of 2008. Revenues from Australia represented approximately 6% of total consolidated revenues in 2008. On a currency-adjusted basis and before a non-recurring payment of $1.8 million that was received in the fourth quarter of 2007, Australia site rental revenues and site rental gross margin for fourth quarter 2008 grew 10% over fourth quarter 2007.
INVESTMENTS AND LIQUIDITY
During the first quarter of 2009, Crown Castle issued $900.0 million of senior notes due in 2015 and extended its revolving credit facility for 364 days. The net proceeds from the notes offering will be used for general corporate purposes including the repayment or repurchase of certain outstanding indebtedness of Crown Castle’s subsidiaries. Also, during the first quarter of 2009, Crown Castle purchased $134.8 million of its Global Signal securitized notes for $125.5 million, which represents a 7% discount to the face amount of such notes. These purchases were comprised of $47.1 million face value of Global Signal securitized notes due in December 2009 (purchased for $46.5 million, including accrued interest), and $87.8 million face value of Global Signal securitized loans due in February 2011 (purchased for $79.0 million, including accrued interest). As of February 24, 2009, Crown Castle had approximately $860.0 million in cash and investments (excluding restricted cash) and $30.0 million of undrawn capacity under its revolving credit facility.
“We are very pleased to have successfully accessed the credit markets to both extend our revolving credit facility and issue the senior notes, particularly in this difficult credit environment,” stated Jay Brown, Chief Financial Officer of Crown Castle. “The proceeds of the notes offering, together with the significant cash flow generated by our business and the substantial reduction in our discretionary capital expenditures, allow us to both repay the $411.0 million of debt maturities due in the next twelve months and considerably reduce our future refinancing requirements. As anticipated, during the fourth quarter of 2008, we reduced capital expenditures on land and new tower construction by $50.0 million, or 44%, compared to third quarter 2008, completing the majority of our in-process projects. Further, based on our current expectations, we believe 2009 expenditures on land and new tower construction will be approximately 90% lower than 2008 levels.”
(IMAGE)

 

 


 

News Release continued:   Page 4 of 12
During the fourth quarter of 2008, Crown Castle invested $108.0 million in capital expenditures comprised of $12.2 million of sustaining capital expenditures and $95.8 million of revenue generating capital expenditures, of which $36.8 million was spent on land purchases, $33.2 million on existing sites, and $25.8 million on the construction and acquisition of new sites.
In the fourth quarter of 2008, Crown Castle recorded an impairment charge of $32.2 million related to the decline in the market value of its FiberTower investment. As of December 31, 2008, Crown Castle’s FiberTower investment had a carrying value of $4.2 million.
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, Wednesday February 25, 2009.
OUTLOOK
The following Outlook tables are based on current expectations and assumptions. The Outlook tables include the increased interest expense associated with the $900 million of 9% senior notes issued in January 2009, and assume a US dollar to Australian dollar exchange rate of 0.65 US dollars to 1.00 Australian dollar for first quarter and full year 2009 Outlook. For the purposes of this Outlook, interest expense is based on run-rate interest charges, and does not assume early debt retirement prior to the maturity date, with the exception of the purchases to-date.
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”).
(IMAGE)

 

 


 

News Release continued:   Page 5 of 12
The following table sets forth Crown Castle’s current Outlook for the first quarter of 2009 and full year 2009:
         
(in millions, except per share amounts)   First Quarter 2009   Full Year 2009
Site rental revenues
  $363 to $368   $1,485 to $1,500
Site rental cost of operations
  $111 to $116   $465 to $475
Site rental gross margin
  $250 to $255   $1,015 to $1,030
Adjusted EBITDA
  $232 to $237   $925 to $945
Interest expense and amortization of deferred financing costs(a)
  $103 to $108   $440 to $445
Sustaining capital expenditures
  $8 to $10   $25 to $30
Recurring cash flow
  $119 to $124   $455 to $475
Net income (loss) after deduction of dividends on preferred stock
  $(41) to $17   $(146) to $(1)
Net income (loss) per share(b)
  $(0.14) to 0.06   $(0.51) to $0.00
     
(a)  
Inclusive of $10.8 million and $46.1 million, respectively, of non-cash expense.
 
(b)  
Represents net income (loss) per common share, based on 285.7 million shares outstanding as of December 31, 2008.
CONFERENCE CALL DETAILS
Crown Castle has scheduled a conference call for Wednesday, February 25, 2009, at 10:30 a.m. eastern time to discuss fourth quarter and full year 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 303-262-2004 and ask for the Crown Castle call at least 10 minutes prior to the start time. The conference call may also be accessed at the Internet address shown above. A telephonic replay of the conference call will be available from 12:30 p.m. eastern time on Wednesday, February 25, 2009 through 11:59 p.m. eastern time on Wednesday, March 4, 2009 and may be accessed by dialing 303-590-3000 using passcode 11126071#. An audio archive will also be available on the company’s website at http://investor.crowncastle.com shortly after the call and will be accessible for approximately 90 days.
Crown Castle owns, operates, and leases towers and other communication structures for wireless communications. 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 approximately 1,600 wireless communication sites in the US and Australia, respectively. For more information on Crown Castle, please visit http://www.crowncastle.com.
(IMAGE)

 

 


 

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 or rent free periods), 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 revenues, ground lease expense, stock-based compensation for those employees directly related to tower operations, net amortization of below-market and above-market leases, and resulting impact on site rental gross margins is as follows:
                 
    For the Three Months Ended     For the Twelve Months Ended  
(in thousands)   December 31, 2008     December 31, 2008  
Non-cash portion of site rental revenues attributable to straight-line recognition of revenues
  $ 9,189     $ 40,281  
Non-cash portion of ground lease expense attributable to straight-line recognition of expenses
    (9,118 )     (38,171 )
Stock-based compensation expenses directly related to tower operations
    (249 )     (935 )
Net amortization of below-market and above-market leases
    154       589  
 
           
 
Non-cash impact on site rental gross margin
  $ (24 )   $ 1,764  
 
           
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, interest expense and amortization of deferred financing costs, losses on purchases and redemptions of debt, net gain (loss) on interest rate swaps, impairment of available-for-sale securities, interest and other income (expense), 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 operating results or cash flow from operations (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 other companies in the tower sector. The tables set forth below reconcile these non-GAAP financial measures to comparable GAAP financial measures.
(IMAGE)

 

 


 

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 and years ended December 31, 2008 and 2007 are computed as follows:
                                 
    For the Three Months Ended     For the Twelve Months Ended  
    December 31,     December 31,     December 31,     December 31,  
(in thousands, except per share amounts)   2008     2007     2008     2007  
Net income (loss)
  $ (63,817 )   $ (80,169 )   $ (48,858 )   $ (222,813 )
Adjustments to increase (decrease) net income (loss):
                               
Restructuring charges(a)
                      3,191  
Asset write-down charges
    7,689       1,466       16,888       65,515  
Integration costs(a)
          6,752       2,504       25,418  
Depreciation, amortization and accretion
    130,799       132,347       526,442       539,904  
Interest expense and amortization of deferred financing costs
    88,074       90,047       354,114       350,259  
Net gain (loss) on interest rate swaps
    40,292             37,888        
Impairment of available-for-sale securities
    32,151       75,623       55,869       75,623  
Interest and other income (expense)
    (474 )     (181 )     (2,143 )     (9,351 )
Benefit (provision) for income taxes
    (17,282 )     (24,334 )     (104,361 )     (94,039 )
Minority interests
                      (151 )
Stock-based compensation charges(b)
    7,953       7,674       28,767       25,087  
 
                       
 
                               
Adjusted EBITDA
  $ 225,385     $ 209,225     $ 867,110     $ 758,643  
 
                       
Less: Interest expense and amortization of deferred financing costs
    88,074       90,047       354,114       350,259  
Less: Sustaining capital expenditures
    12,230       8,238       27,065       23,318  
 
                       
 
                               
Recurring cash flow
  $ 125,081     $ 110,940     $ 485,931     $ 385,066  
 
                       
Weighted average common shares outstanding — basic and diluted
    285,686       281,691       282,007       279,937  
 
                               
Recurring cash flow per share
  $ 0.44     $ 0.39     $ 1.72     $ 1.38  
 
                       
 
     
(a)  
Including stock-based compensation expense.
 
(b)  
Exclusive of charges included in integration costs and restructuring charges.
Adjusted EBITDA and recurring cash flow for the quarter ending March 31, 2009 and the year ending December 31, 2009 are forecasted as follows:
         
    Q1 2009   Full Year 2009
(in millions)   Outlook   Outlook
Net income (loss)
  $(36) to $22   $(125) to $20
Adjustments to increase (decrease) net income (loss):
       
Asset write-down charges
  $2 to $5   $8 to $20
Acquisitions costs
  $— to $1   $— to $3
Depreciation, amortization and accretion
  $130 to $140   $520 to $550
Interest and other income (expense)
  $(3) to $—   $(12) to $—
Net gain (loss) on interest rate swaps (a)
  $(12) to $—   $(12) to $—
Interest expense and amortization of deferred financing costs(b)
  $103 to $108   $440 to $445
Benefit (provision) for income taxes
  $(11) to $5   $(43) to $(3)
Minority interests
    $(1) to $—
Stock-based compensation charges
  $6 to $9   $25 to $35
 
       
 
Adjusted EBITDA
  $232 to $237   $925 to $945
 
       
Less: Interest expense and amortization of deferred financing costs(b)
  $103 to $108   $440 to $445
Less: Sustaining capital expenditures
  $8 to $10   $25 to $30
 
       
 
Recurring cash flow
  $119 to $124   $455 to $475
 
       
 
     
(a)  
Based on the interest rates and yield curves in effect as of February 19, 2009.
 
(b)  
Inclusive of $10.8 million and $46.1 million, respectively, of non-cash expense.
(IMAGE)

 

 


 

News Release continued:   Page 8 of 12
Other Calculations:
Sustaining capital expenditures for the quarters and years ended December 31, 2008 and December 31, 2007 is computed as follows:
                                 
    For the Three Months Ended     For the Twelve Months Ended  
(in thousands)   December 31, 2008     December 31, 2007     December 31, 2008     December 31, 2007  
Capital Expenditures
  $ 107,995     $ 108,747     $ 450,732     $ 300,005  
Less: Revenue enhancing on existing sites
    33,157       17,913       90,111       45,818  
Less: Land purchases
    36,842       35,016       201,255       133,032  
Less: New site acquisition and construction
    25,766       47,580       132,301       97,837  
 
                       
Sustaining capital expenditures
  $ 12,230     $ 8,238     $ 27,065     $ 23,318  
 
                       
Site rental gross margin for the quarter ending March 31, 2009 and for the year ending December 31, 2009 is forecasted as follows:
                 
    Q1 2009     Full Year 2009  
(in millions)   Outlook     Outlook  
Site rental revenues
  $ 363 to $368     $ 1,485 to $1,500  
Less: Site rental cost of operations
  $ 111 to $116     $ 465 to $475  
 
           
Site rental gross margin
  $250 to $255   $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) leasing demand for our sites and towers, (ii) trends in wireless communications, including the migration to wireless communications and the demand for and resilience of wireless communications and 3G data services, and our ability to take advantage of such trends, (iii) the repayment, repurchase or refinancing of our debt, (iv) the use and impact of the proceeds of our 9% senior notes offering, (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 expenditures on land and new towers, revenue generating expenditures and 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:
   
We have a substantial amount of indebtedness, the majority, if not all, of which we anticipate refinancing or repaying within the next three years. 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.
 
   
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.
 
   
Our interest rate swaps are currently in a substantial liability position and will need to be cash settled within the next three years, which could adversely affect our financial condition.
 
   
Our business depends on the demand for wireless communications and towers, and we may be adversely affected by any slowdown in such demand.
(IMAGE)

 

 


 

News Release continued:   Page 9 of 12
   
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.
 
   
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.
 
   
Sales or issuances of a substantial number of shares of our common stock may adversely affect the market price of our common stock.
 
   
A wireless communications industry slowdown may materially and adversely affect our business (including reducing demand for our towers and network services) and the business of our customers.
 
   
As a result of competition in our industry, including from some competitors with significantly more resources or less debt than we have, we may find it more difficult to achieve favorable rental rates on our towers.
 
   
New technologies may significantly reduce demand for our towers and negatively impact our revenues.
 
   
New wireless technologies may not deploy or be adopted by customers as rapidly or in the manner projected.
 
   
If we fail to retain rights to the land under our towers, our business may be adversely affected.
 
   
If we are unable to raise capital in the future when needed, we may not be able to fund future growth opportunities.
 
   
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.
 
   
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.
 
   
Our network 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 towers are demonstrated to cause negative health effects, potential future claims could adversely affect our operations, costs and revenues.
 
   
Certain provisions of our certificate of incorporation, bylaws and operative agreements and domestic and international competition laws may make it more difficult for a third party to acquire control of us or for us to acquire control of a third party, even if such a change in control would be beneficial to our stockholders.
 
   
We are exposed to counterparty risk through our interest rate swaps and a counterparty default could adversely affect our financial condition.
 
   
We may be adversely affected by our exposure to changes in foreign currency exchange rates relating to our operations in Australia.
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.
(IMAGE)

 

 


 

News Release continued:   Page 10 of 12
     
(CROWN CASTLE LOGO)
  CROWN CASTLE INTERNATIONAL CORP.
CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)

(in thousands)
                 
    December 31,     December 31,  
    2008     2007  
ASSETS
               
 
               
Current assets:
               
Cash and cash equivalents
  $ 155,219     $ 75,245  
Restricted cash
    147,852       165,556  
Receivables, net of allowance for doubtful accounts
    37,621       33,842  
Deferred income tax assets
    28,331       113,492  
Prepaid expenses, deferred site rental receivables and other current assets
    116,145       109,120  
 
           
Total current assets
    485,168       497,255  
Restricted cash
    5,000       5,000  
Deferred site rental receivables
    144,474       127,388  
Available-for-sale securities
    4,216       60,085  
Property and equipment, net
    5,060,126       5,051,055  
Goodwill
    1,983,950       1,970,501  
Other intangible assets, net
    2,551,332       2,676,288  
Deferred financing costs and other assets, net of accumulated amortization
    127,456       100,561  
 
           
 
  $ 10,361,722     $ 10,488,133  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
 
               
Current liabilities:
               
Accounts payable
  $ 33,808     $ 37,366  
Deferred rental revenues and other accrued liabilities
    281,794       249,136  
Interest rate swaps
    52,539       3,985  
Short-term debt and current maturities of long-term debt
    466,217       81,500  
 
           
Total current liabilities
    834,358       371,987  
Long-term debt, less current maturities
    5,630,527       5,987,695  
Deferred income tax liability
    40,446       281,259  
Interest rate swaps
    488,632       61,356  
Other liabilities
    337,168       305,127  
 
           
Total liabilities
    7,331,131       7,007,424  
Minority interests
           
Redeemable preferred stock
    314,726       313,798  
Stockholders’ equity
    2,715,865       3,166,911  
 
           
 
  $ 10,361,722     $ 10,488,133  
 
           
(IMAGE)

 

 


 

News Release continued:   Page 11 of 12
     
(CROWN CASTLE LOGO)
  CROWN CASTLE INTERNATIONAL CORP.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
AND OTHER FINANCIAL DATA

(in thousands, except per share data)
                                 
    Three Months Ended     Years Ended  
    December 31,     December,  
    2008     2007     2008     2007  
Net revenues:
                               
Site rental
  $ 355,019     $ 337,543     $ 1,402,559     $ 1,286,468  
Network services and other
    37,003       37,620       123,945       99,018  
 
                       
Total net revenues
    392,022       375,163       1,526,504       1,385,486  
 
                       
Costs of operations (exclusive of depreciation, amortization and accretion):
                               
Site rental
    114,239       112,718       456,123       443,342  
Network services and other
    21,680       22,258       82,452       65,742  
 
                       
Total costs of operations
    135,919       134,976       538,575       509,084  
 
                       
General and administrative
    38,671       38,636       149,586       142,846  
Restructuring charges
                      3,191  
Asset write-down charges
    7,689       1,466       16,888       65,515  
Integration costs
          6,752       2,504       25,418  
Depreciation, amortization and accretion
    130,799       132,347       526,442       539,904  
 
                       
Operating income (loss)
    78,944       60,986       292,509       99,528  
Interest expense and amortization of deferred financing costs
    (88,074 )     (90,047 )     (354,114 )     (350,259 )
Net gain (loss) on interest rate swaps
    (40,292 )           (37,888 )      
Impairment of available-for-sale securities
    (32,151 )     (75,623 )     (55,869 )     (75,623 )
Interest and other income (expense)
    474       181       2,143       9,351  
 
                       
Income (loss) from continuing operations before income taxes and minority interests
    (81,099 )     (104,503 )     (153,219 )     (317,003 )
Benefit (provision) for income taxes
    17,282       24,334       104,361       94,039  
Minority interests
                      151  
 
                       
Net income (loss)
    (63,817 )     (80,169 )     (48,858 )     (222,813 )
Dividends on preferred stock
    (5,202 )     (5,201 )     (20,806 )     (20,805 )
 
                       
Net income (loss) after deduction of dividends on preferred stock
  $ (69,019 )   $ (85,370 )   $ (69,664 )   $ (243,618 )
 
                       
 
                               
Net income (loss) per common share — basic and diluted
  $ (0.24 )   $ (0.30 )   $ (0.25 )   $ (0.87 )
 
                       
 
                               
Weighted average common shares outstanding — basic and diluted
    285,686       281,691       282,007       279,937  
 
                       
 
                               
Adjusted EBITDA
  $ 225,385     $ 209,225     $ 867,110     $ 758,643  
 
                       
 
                               
Stock-based compensation expenses:
                               
Site rental cost of operations
  $ 249     $ 109     $ 935     $ 396  
Network services and other cost of operations
    281       98       870       371  
General and administrative
    7,423       7,467       26,962       24,320  
Restructuring charges
                      2,377  
Integration costs
                      790  
 
                       
Total
  $ 7,953     $ 7,674     $ 28,767     $ 28,254  
 
                       
(IMAGE)

 

 


 

News Release continued:   Page 12 of 12
     
(CROWN CASTLE LOGO)
  CROWN CASTLE INTERNATIONAL CORP.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)

(in thousands)
                 
    Twelve Months Ended  
    December 31,  
    2008     2007  
Cash flows from operating activities:
               
Net income (loss)
  $ (48,858 )   $ (222,813 )
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:
               
Depreciation, amortization and accretion
    526,442       539,904  
Amortization of deferred financing costs and other non-cash interest
    24,830       23,913  
Stock-based compensation expense
    25,896       23,542  
Asset write-down charges
    16,888       65,515  
Deferred income tax (benefit) provision
    (113,557 )     (98,914 )
Income (expense) from forward-starting interest rate swaps
    34,111        
Impairment of available-for-sale securities
    55,869       75,623  
Other adjustments, net
    (1,787 )     (1,331 )
Changes in assets and liabilities, excluding the effects of acquisitions:
               
Increase (decrease) in liabilities
    77,106       13,561  
Decrease (increase) in assets
    (83,939 )     (68,645 )
 
           
Net cash provided by (used for) operating activities
    513,001       350,355  
 
           
 
               
Cash flows from investing activities:
               
Proceeds from disposition of property and equipment
    1,855       3,664  
Payments for acquisitions (net of cash acquired) of businesses
    (27,736 )     (494,352 )
Capital expenditures
    (450,732 )     (300,005 )
Other
          (755 )
 
           
Net cash provided by (used for) investing activities
    (476,613 )     (791,448 )
 
           
 
               
Cash flows from financing activities:
               
Proceeds from issuance of long-term debt
          650,000  
Proceeds from issuance of capital stock
    8,444       31,176  
Principal payments on long-term debt
    (6,500 )     (4,875 )
Purchases and redemptions of long-term debt
    (282 )      
Purchases of capital stock
    (44,685 )     (729,811 )
Borrowings under revolving credit agreements
    94,400       75,000  
Payments for financing costs
    (1,527 )     (9,108 )
Net decrease (increase) in restricted cash
    17,745       (33,089 )
Dividends on preferred stock
    (19,878 )     (19,879 )
Return of capital to minority interest holders of CCAL
          (37,196 )
 
           
Net cash provided by (used for) financing activities
    47,717       (77,782 )
 
           
 
               
Effect of exchange rate changes on cash
    (4,131 )     1,404  
Net increase (decrease) in cash and cash equivalents
    79,974       (517,471 )
Cash and cash equivalents at beginning of period
    75,245       592,716  
 
           
Cash and cash equivalents at end of period
  $ 155,219     $ 75,245  
 
           
 
               
Supplemental disclosure of cash flow information:
               
Interest paid
  $ 330,491     $ 324,605  
Income taxes paid
    6,582       4,218  
(IMAGE)

 

 


 

CROWN CASTLE INTERNATIONAL CORP.
Summary Fact Sheet

(dollars in thousands)
                                                                                                 
    Quarter Ended 3/31/08     Quarter Ended 6/30/08     Quarter Ended 9/30/08     Quarter Ended 12/31/08  
    CCUSA     CCAL     CCIC     CCUSA     CCAL     CCIC     CCUSA     CCAL     CCIC     CCUSA     CCAL     CCIC  
Revenues
                                                                                               
Site Rental
  $ 323,748     $ 21,285     $ 345,033     $ 328,952     $ 19,571     $ 348,523     $ 332,715     $ 21,269     $ 353,984     $ 339,262     $ 15,757     $ 355,019  
Services
    23,834       1,754       25,588       27,016       3,974       30,990       27,972       2,392       30,364       34,570       2,433       37,003  
 
                                                                       
Total Revenues
    347,582       23,039       370,621       355,968       23,545       379,513       360,687       23,661       384,348       373,832       18,190       392,022  
 
Operating Expenses
                                                                                               
Site Rental
    106,432       5,948       112,380       107,474       6,272       113,746       109,757       6,001       115,758       109,233       5,006       114,239  
Services
    17,359       1,052       18,411       20,320       1,500       21,820       18,878       1,663       20,541       20,803       877       21,680  
 
                                                                       
Total Operating Expenses
    123,791       7,000       130,791       127,794       7,772       135,566       128,635       7,664       136,299       130,036       5,883       135,919  
 
General & Administrative
    31,032       3,954       34,986       33,845       4,647       38,492       33,220       4,217       37,437       35,342       3,329       38,671  
 
Add: Stock-Based Compensation
    5,418       737       6,155       6,622       937       7,559       6,346       754       7,100       7,510       443       7,953  
 
                                                                       
 
Adjusted EBITDA
  $ 198,177     $ 12,822     $ 210,999     $ 200,951     $ 12,063     $ 213,014     $ 205,178     $ 12,534     $ 217,712     $ 215,964     $ 9,421     $ 225,385  
 
                                                                       
                                                                                                 
    Quarter Ended 3/31/08     Quarter Ended 6/30/08     Quarter Ended 9/30/08     Quarter Ended 12/31/08  
    CCUSA     CCAL     CCIC     CCUSA     CCAL     CCIC     CCUSA     CCAL     CCIC     CCUSA     CCAL     CCIC  
Gross Margins:
                                                                                               
Site Rental
    67 %     72 %     67 %     67 %     68 %     67 %     67 %     72 %     67 %     68 %     68 %     68 %
Services
    27 %     40 %     28 %     25 %     62 %     30 %     33 %     30 %     32 %     40 %     64 %     41 %
 
                                                                                               
Adjusted EBITDA Margin
    57 %     56 %     57 %     56 %     51 %     56 %     57 %     53 %     57 %     58 %     52 %     57 %
Reconciliation of Non-GAAP Financial Measure (Adjusted EBITDA) to GAAP Financial Measure:
(dollars in thousands)
                                 
    Quarter Ended  
    3/31/2008     6/30/2008     9/30/2008     12/31/2008  
Net income (loss)
  $ (13,173 )   $ 60,339     $ (32,207 )   $ (63,817 )
Adjustments to increase (decrease) net income (loss):
                               
Asset write-down charges
    1,304       4,993       2,902       7,689  
Integration costs
    2,504                    
Depreciation, amortization and accretion
    132,033       131,896       131,714       130,799  
Interest and other income (expense)
    (2,310 )     (206 )     847       (474 )
Net gain (loss) on interest rate swaps
                (2,404 )     40,292  
Interest expense, amortization of deferred financing costs
    89,145       88,757       88,138       88,074  
Impairment of available-for-sale securities
                23,718       32,151  
Benefit (provision) for income taxes
    (4,659 )     (80,324 )     (2,096 )     (17,282 )
Stock-based compensation
    6,155       7,559       7,100       7,953  
 
                       
Adjusted EBITDA
  $ 210,999     $ 213,014     $ 217,712     $ 225,385  
 
                       

 

 


 

CCI FACT SHEET Q4 2007 to Q4 2008
dollars in thousands
                         
    Q4 ’07       Q4 ’08       % Change  
CCUSA
                       
Site Rental Revenues
  $ 316,750     $ 339,262       7 %
Ending Sites
    22,405       22,489       0 %
 
                       
CCAL
                       
Site Rental Revenues
  $ 20,793     $ 15,757       -24 %
Ending Sites
    1,441       1,590       10 %
 
                       
TOTAL CCIC
                       
Site Rental Revenues
  $ 337,543     $ 355,019       5 %
Ending Sites
    23,846       24,079       1 %
 
                       
Ending Cash and Cash Equivalents
  $ 75,245 *   $ 155,219 *        
 
                       
Debt
                       
Bank Debt
  $ 720,125     $ 808,025          
Securitized Debt & Other Notes
  $ 5,349,070     $ 5,288,719          
 
                   
Total Debt
  $ 6,069,195     $ 6,096,744          
6 1/4% Convertible Preferred Stock
  $ 313,798     $ 314,726          
 
                       
Leverage Ratios
                       
Net Debt / EBITDA
    7.2X       6.6X          
Net Debt + Preferreds / EBITDA
    7.5X       6.9X          
Last Quarter Annualized Adjusted EBITDA
  $ 836,900     $ 901,540          
     
*  
Excludes Restricted Cash