CROWN CASTLE INTERNATIONAL CORP - FORM 8-K - EX-99.2

Attached files

file	filename
EX-99.1 - EX-99.1 - CROWN CASTLE INTERNATIONAL CORP	q32016earningsrelease.htm
8-K - 8-K - CROWN CASTLE INTERNATIONAL CORP	q320168-k.htm

Exhibit 99.2

Supplemental Information Package

and Non-GAAP Reconciliations

Third Quarter • September 30, 2016

The Foundation for a Wireless World.

CrownCastle.com

Crown Castle International Corp

Third Quarter 2016



TABLE OF CONTENTS
	Page
Company Overview
Company Profile	2
Strategy	2
Historical AFFO per Share	3
Tower Portfolio Footprint	3
Corporate Information	4
Research Coverage	5
Historical Common Stock Data	5
Portfolio and Financial Highlights	6
Outlook	7
Financials & Metrics
Consolidated Balance Sheet	9
Consolidated Statement of Operations	10
Segment Operating Results	11
FFO and AFFO Reconciliations	13
Consolidated Statement of Cash Flows	14
Components of Changes in Site Rental Revenues	15
Summary of Straight-Line and Prepaid Rent Activity	16
Summary of Capital Expenditures	17
Lease Renewal and Lease Distribution	18
Customer Overview	19
Asset Portfolio Overview
Summary of Tower Portfolio by Vintage	20
Portfolio Overview	21
Ground Interest Overview	23
Ground Interest Activity	23
Capitalization Overview
Capitalization Overview	24
Debt Maturity Overview	25
Liquidity Overview	26
Maintenance and Financial Covenants	27
Interest Rate Sensitivity	29
Appendix	30

Cautionary Language Regarding Forward-Looking Statements

This supplemental information package ("Supplement") contains forward-looking statements and information that are based on our management's current expectations as of the date of this Supplement. Statements that are not historical facts are hereby identified as forward-looking statements. Words such as "Outlook", "guide", "forecast", "estimate", "anticipate", "project", "plan", "intend", "believe", "expect", "likely", "predicted", and any variations of these words and similar expressions are intended to identify such forward looking statements. Such statements include, but are not limited to, our Outlook for the fourth quarter 2016, full year 2016 and full year 2017.

Such forward-looking statements are subject to certain risks, uncertainties and assumptions, including, but not limited to, prevailing market conditions. 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 Securities and Exchange Commission. Crown Castle assumes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

The components of financial information presented herein, both historical and forward looking, may not sum due to rounding. Definitions and reconciliations of non-GAAP measures are provided in the Appendix to this Supplement.

As used herein, the term "including" and any variation thereof, means "including without limitation." The use of the word "or" herein is not exclusive.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



COMPANY PROFILE

Crown Castle International Corp. (to which the terms "Crown Castle," "CCIC," "we," "our," "our Company," "the Company" or "us" as used herein refer) owns, operates and leases shared wireless infrastructure, including: (1) towers and other structures, such as rooftops (collectively, "towers"), and (2) small cell networks supported by fiber (collectively, "small cells," and together with towers, "wireless infrastructure"). Our towers have a significant presence in each of the top 100 US markets. Crown Castle owns, operates and leases shared wireless infrastructure that is geographically dispersed throughout the U.S., and which consists of approximately (1) 40,000 towers and (2) small cells supported by 17,000 miles of fiber.

Our core business is providing access, including space or capacity, to our wireless infrastructure via long-term contracts in various forms, including license, sublease and lease agreements (collectively, "leases"). We seek to increase our site rental revenues by adding more tenants on our wireless infrastructure, which we expect to result in significant incremental cash flows due to our relatively fixed operating costs.

We operate as a Real Estate Investment Trust ("REIT") for U.S. federal income tax purposes.

On May 28, 2015, Crown Castle completed the sale of CCAL, its formerly 77.6% owned subsidiary that operated towers in Australia. We have classified the historical balances, results of operations, and cash flows of CCAL as amounts from discontinued operations.

During the first quarter of 2016, Crown Castle changed its operating segments to consist of (1) towers and (2) small cells. Crown Castle has recast its prior period presentation to conform to its current reporting presentation.



STRATEGY

Our strategy is to create long-term stockholder value via a combination of (1) growing cash flows generated from our portfolio of wireless infrastructure, (2) returning a meaningful portion of our cash provided by operating activities to our stockholders in the form of dividends and (3) investing capital efficiently to grow cash flows and long-term dividends per share. We measure our efforts to create "long-term stockholder value" by the combined payment of dividends to stockholders and growth in our per share results. The key elements of our strategy are to:

•

Grow cash flows from our wireless infrastructure. We seek to maximize the site rental cash flows derived from our wireless infrastructure by adding tenants on our wireless infrastructure through long-term leases. We believe that the rapid growth in wireless connectivity will result in considerable future demand for our existing wireless infrastructure. We seek to maximize additional tenancy on our wireless infrastructure by working with wireless customers to quickly provide them access to our wireless infrastructure via new tenant additions or modifications of existing tenant equipment installations (collectively, "tenant additions") to enable them to expand coverage and capacity in order to meet increasing demand for wireless connectivity. We expect increases in our site rental cash flows from tenant additions and the related subsequent impact from contracted escalations to result in growth in our operating cash flows as our wireless infrastructure has relatively fixed operating costs (which tend to increase at the rate of inflation). Substantially all of our wireless infrastructure can accommodate additional tenancy, either as currently constructed or with appropriate modifications to the structure (which may include extensions or structural reinforcement), from which we expect to generate high incremental returns.

•

Return cash provided by operating activities to stockholders in the form of dividends. We believe that distributing a meaningful portion of our cash provided by operating activities appropriately provides stockholders with increased certainty for a portion of expected long-term stockholder value while still retaining sufficient flexibility to invest in our business and deliver growth. We believe this decision reflects the translation of the high-quality, long-term contractual cash flows of our business into stable capital returns to stockholders.


•	Invest capital efficiently to grow cash flows and long-term dividends per share. We seek to invest our available capital, including the net cash provided by our operating activities and external financing sources, in a manner that will increase long-term stockholder value on a risk-adjusted basis. Our historical investments have included the following (in no particular order):


◦	purchases of shares of our common stock from time to time;


◦	acquisitions or construction of wireless infrastructure;


◦	acquisitions of land interests under towers;

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX


◦	improvements and structural enhancements to our existing wireless infrastructure; or


◦	purchases, repayment or redemption of our debt.

Our strategy to create long-term stockholder value is based on our belief that additional demand for our wireless infrastructure will be created by the expected continued growth in demand for wireless connectivity. We believe that such demand for our wireless infrastructure will continue, will result in growth of our cash flows due to tenant additions on our existing wireless infrastructure, and will create other growth opportunities for us, such as demand for new wireless infrastructure.



HISTORICAL AFFO PER SHARE ^(1)(2)(3)



TOWER PORTFOLIO FOOTPRINT


(1)	See reconciliations and definitions provided herein. See also "Definitions of Non-GAAP Financial Measures and Other Calculations" in the Appendix for a discussion of the definitions of FFO and AFFO.


(2)	AFFO per share represents the midpoint of the full year 2016 and full year 2017 outlook as issued on October 20, 2016.


(3)	Attributable to CCIC common stockholders

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



GENERAL COMPANY INFORMATION
Principal executive offices	1220 Augusta Drive, Suite 600, Houston, TX 77057
Common shares trading symbol	CCI
Stock exchange listing	New York Stock Exchange
Fiscal year ending date	December 31
Fitch - Long Term Issuer Default Rating	BBB-
Moody’s - Long Term Corporate Family Rating	Baa3
Standard & Poor’s - Long Term Local Issuer Credit Rating	BBB-

Note: These credit ratings may not reflect the potential risks relating to the structure or trading of the Company’s securities and are provided solely for informational purposes. Credit ratings are not recommendations to buy, sell or hold any security, and may be revised or withdrawn at any time by the issuing organization in its sole discretion. The Company does not undertake any obligation to maintain the ratings or to advise of any change in the ratings. Each agency’s rating should be evaluated independently of any other agency’s rating. An explanation of the significances of the ratings can be obtained from each of the ratings agencies.



EXECUTIVE MANAGEMENT TEAM
Name	Age	Years with Company	Position
Jay A. Brown	43	17	President and Chief Executive Officer
Daniel K. Schlanger	42	<1	Senior Vice President and Chief Financial Officer
James D. Young	55	10	Senior Vice President and Chief Operating Officer
Kenneth J. Simon	55	1	Senior Vice President and General Counsel
Patrick Slowey	59	16	Senior Vice President and Chief Commercial Officer
Philip M. Kelley	43	19	Senior Vice President-Corporate Development and Strategy



BOARD OF DIRECTORS
Name	Position	Committees	Age	Years as Director
J. Landis Martin	Chairman	NCG⁽¹⁾	70	20
P. Robert Bartolo	Director	Audit, Compensation	44	2
Cindy Christy	Director	Compensation, NCG⁽¹⁾, Strategy	50	9
Ari Q. Fitzgerald	Director	Compensation, NCG⁽¹⁾, Strategy	53	14
Robert E. Garrison II	Director	Audit, Compensation	74	11
Dale N. Hatfield	Director	NCG⁽¹⁾, Strategy	78	15
Lee W. Hogan	Director	Audit, Compensation, Strategy	72	15
Edward C. Hutcheson	Director	Strategy	71	21
Robert F. McKenzie	Director	Audit, Strategy	72	21
Anthony J. Melone	Director	NCG⁽¹⁾, Strategy	56	1
W. Benjamin Moreland	Director		53	10
Jay A. Brown	Director		43	<1


(1)	Nominating & Corporate Governance Committee

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



RESEARCH COVERAGE
Equity Research
Bank of America David Barden (646) 855-1320	Barclays Amir Rozwadowski (212) 526-4043	BTIG Walter Piecyk (646) 450-9258
Citigroup Michael Rollins (212) 816-1116	Cowen and Company Colby Synesael (646) 562-1355	Deutsche Bank Matthew Niknam (212) 250-4711
Goldman Sachs Brett Feldman (212) 902-8156	Jefferies Mike McCormack (212) 284-2516	JPMorgan Philip Cusick (212) 622-1444
MoffettNathanson Nick Del Deo (212) 519-0025	Morgan Stanley Simon Flannery (212) 761-6432	New Street Research Spencer Kurn (212) 921-2067
Oppenheimer & Co. Timothy Horan (212) 667-8137	Pacific Crest Securities Michael Bowen (917) 368-2362	Raymond James Ric Prentiss (727) 567-2567
RBC Capital Markets Jonathan Atkin (415) 633-8589	Stifel Matthew Heinz (443) 224-1382	SunTrust Robinson Humphrey Greg Miller (212) 303-4169
UBS Batya Levi (212) 713-8824	Wells Fargo Securities, LLC Jennifer Fritzsche (312) 920-3548

Rating Agency
Fitch John Culver (312) 368-3216	Moody’s Phil Kibel (212) 553-1653	Standard & Poor’s Scott Tan (212) 438-4162



HISTORICAL COMMON STOCK DATA
	Three Months Ended
(in millions, except per share data)	9/30/16		6/30/16		3/31/16		12/31/15		9/30/15
High price⁽¹⁾	$	101.84	$	100.46	$	85.94	$	85.58	$	82.32
Low price⁽¹⁾	$	89.82	$	83.95	$	73.43	$	75.16	$	72.77
Period end closing price⁽²⁾	$	94.21	$	100.45	$	84.86	$	83.93	$	75.78
Dividends paid per common share	$	0.885	$	0.885	$	0.885	$	0.885	$	0.82
Volume weighted average price for the period⁽¹⁾	$	95.42	$	89.99	$	82.16	$	81.70	$	77.25
Common shares outstanding - diluted, at period end	338		339		338		334		334
Market value of outstanding common shares, at period end⁽³⁾	$	31,802	$	33,909	$	28,644	$	28,013	$	25,293


(1)	Based on the sales price, adjusted for common stock dividends, as reported by Bloomberg.


(2)	Based on the period end closing price, adjusted for common stock dividends, as reported by Bloomberg.


(3)	Period end market value of outstanding common shares is calculated as the product of (a) shares of common stock outstanding at period end and (b) closing share price at period end, adjusted for common stock dividends, as reported by Bloomberg.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SUMMARY PORTFOLIO HIGHLIGHTS
(as of September 30, 2016)
Tower portfolio
Number of towers⁽¹⁾	40,151
Average number of tenants per tower	2.2
Remaining contracted customer receivables ($ in billions)⁽²⁾	$	17
Weighted average remaining customer contract term (years)⁽³⁾	6
Percent of towers in the Top 50 / 100 Basic Trading Areas	56% / 71%
Percent of ground leased / owned (by site rental gross margin)	63% / 37%
Weighted average maturity of ground leases (years)⁽⁴⁾	33
Small Cells portfolio
Number of miles of fiber (in thousands)	17
Remaining contracted customer receivables ($ in billions)⁽²⁾	$	2
Weighted average remaining customer contract term (years)⁽³⁾	6



SUMMARY FINANCIAL HIGHLIGHTS
	Three Months Ended September 30,				Nine Months Ended September 30,
(dollars in thousands, except per share amounts)	2016		2015		2016		2015
Operating Data:
Net revenues
Site rental	$	812,032	$	764,606	$	2,415,926	$	2,233,077
Network services and other	179,984		153,501		472,883		484,938
Net revenues	$	992,016	$	918,107	$	2,888,809	$	2,718,015

Gross margin
Site rental	$	555,282	$	517,606	$	1,653,703	$	1,516,833
Network services and other	70,756		66,642		186,817		221,761
Total gross margin	$	626,038	$	584,248	$	1,840,520	$	1,738,594

Net income (loss) attributable to CCIC common stockholders	$	87,369	$	92,782	$	199,272	$	1,346,935
Net income (loss) attributable to CCIC common stockholders per share - diluted⁽⁶⁾	$	0.26	$	0.28	$	0.59	$	4.04

Non-GAAP Data⁽⁵⁾:
Adjusted EBITDA	$	564,120	$	529,158	$	1,652,908	$	1,579,383
FFO⁽⁷⁾	369,922		357,828		1,042,645		1,122,798
AFFO⁽⁷⁾	415,832		356,350		1,203,462		1,064,412
AFFO per share⁽⁶⁾⁽⁷⁾	$	1.23	$	1.07	$	3.57	$	3.19


(1)	Excludes small cells and third-party land interests.


(2)	Excludes renewal terms at customers' option.


(3)	Excludes renewal terms at customers' option, weighted by site rental revenues.


(4)	Includes renewal terms at the Company's option, weighted by site rental gross margin.


(5)	See reconciliations of Non-GAAP financial measures provided herein. See also "Definitions of Non-GAAP Measures and Other Calculations" in the Appendix for a discussion of our definitions of FFO and AFFO.


(6)	Based on diluted weighted-average common shares outstanding of 338.4 million, 333.7 million, 337.1 million, and 333.7 million for the three months ended September 30, 2016 and 2015 and nine months ended September 30, 2016 and 2015, respectively. The diluted weighted-average common shares outstanding assumes no conversion of preferred stock in the share count.


(7)	Attributable to common CCIC stockholders.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SUMMARY FINANCIAL HIGHLIGHTS (CONTINUED)
	Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands, except per share amounts)	2016			2015			2016			2015
Summary Cash Flow Data:
Net cash provided by (used for) operating activities	$	386,534		$	371,998		$	1,304,715		$	1,290,876
Net cash provided by (used for) investing activities⁽¹⁾	(262,649		)	(1,249,432		)	(1,139,583		)	(1,688,645		)
Net cash provided by (used for) financing activities	(169,363		)	724,176			(300,552		)	(699,989		)



(dollars in thousands)	September 30, 2016		December 31, 2015
Balance Sheet Data (at period end):
Cash and cash equivalents	$	156,219	$	178,810
Property and equipment, net	9,714,149		9,580,057
Total assets	22,171,723		21,936,966
Total debt and other long-term obligations⁽²⁾	12,592,958		12,149,959
Total CCIC stockholders' equity	6,753,717		7,089,221



(dollars in thousands, except per share amounts)	Three Months Ended September 30, 2016
Other Data:
Net debt to last quarter annualized Adjusted EBITDA	5.6		x
Dividend per common share	$	0.885



OUTLOOK FOR FOURTH QUARTER 2016, FULL YEAR 2016 AND FULL YEAR 2017
(dollars in millions, except per share amounts)	Fourth Quarter 2016			Full Year 2016			Full Year 2017
Site rental revenues	$811	to	$816	$3,227	to	$3,232	$3,314	to	$3,344
Site rental cost of operations	$253	to	$258	$1,015	to	$1,020	$1,023	to	$1,053
Site rental gross margin	$556	to	$561	$2,210	to	$2,215	$2,276	to	$2,306
Net income (loss)	$90	to	$110	$318	to	$338	$375	to	$425
Net income (loss) per share - diluted⁽³⁾⁽⁶⁾	$0.23	to	$0.29	$1.05	to	$1.11	$1.07	to	$1.21
Adjusted EBITDA⁽⁴⁾	$566	to	$571	$2,219	to	$2,224	$2,263	to	$2,293
Interest expense and amortization of deferred financing costs⁽⁵⁾	$128	to	$133	$514	to	$519	$515	to	$545
FFO⁽⁴⁾⁽⁶⁾	$383	to	$388	$1,426	to	$1,431	$1,566	to	$1,596
AFFO⁽⁴⁾⁽⁷⁾	$403	to	$408	$1,606	to	$1,611	$1,739	to	$1,769
AFFO per share^(3)(4)(7)	$1.16	to	$1.18	$4.72	to	$4.73	$4.97	to	$5.05


(1)	Includes net cash used for acquisitions of approximately $51 million and $1.0 billion for the three months ended September 30, 2016 and 2015, respectively, and $545 million and $1.1 billion for the nine months ended September 30, 2016 and 2015, respectively.


(2)	Balances reflect debt issuance costs as a direct reduction from the respective carrying amounts of debt, with the exception of debt issuance costs associated with the Company's revolving credit facilities.


(3)	The assumption for fourth quarter 2016, full year 2016 and full year 2017 diluted weighted-average common shares outstanding is 346 million, 340 million and 350 million, respectively, based on (1) diluted common shares outstanding as of September 30, 2016 and (2) the assumed conversion of the mandatory convertible preferred stock in November 2016.


(4)	See reconciliation of this non-GAAP financial measure to net income (loss) included herein.


(5)	See the reconciliation of "components of interest expense and amortization of deferred financing costs" in the Appendix.


(6)	Calculated using net income (loss) attributable to CCIC common stockholders.


(7)	Attributable to CCIC common stockholders.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



OUTLOOK FOR FULL YEARS 2016 AND 2017 COMPONENTS OF CHANGES IN SITE RENTAL REVENUES
(dollars in millions)	Midpoint of Full Year 2016 Outlook	Full Year 2017 Outlook
Components of changes in site rental revenues⁽⁷⁾:
Prior year site rental revenues exclusive of straight-line associated with fixed escalators⁽¹⁾⁽³⁾	$2,907	$3,184

New leasing activity⁽¹⁾⁽³⁾	171	150 to 170
Escalators	89	80 to 85
Non-renewals	(74)	(95) to (75)
Organic Contribution to Site Rental Revenues⁽⁴⁾	186	140 to 170
Straight-line revenues associated with fixed escalators	48	(28) to (13)
Acquisitions and builds⁽²⁾	89	11
Other	—	—
Total GAAP site rental revenues	$3,230	$3,314 to $3,344

Year-over-year changes in revenue:
Reported GAAP site rental revenues	7.0%	3.1%
Organic Contribution to Site Rental Revenues⁽⁴⁾⁽⁵⁾	6.4%	4.9%	⁽⁶⁾


(1)	Includes revenues from amortization of prepaid rent in accordance with GAAP.


(2)	The financial impact of acquisitions, as measured by the initial contribution, and tower builds is excluded from Organic Contribution to Site Rental Revenues until the one-year anniversary of the acquisition or build.


(3)	Includes revenues from the construction of new small cell nodes, exclusive of straight-lined revenues related to fixed escalators.


(4)	See definitions provided herein.


(5)	Calculated as the percentage change from prior year site rental revenues exclusive of straight-lined associated with fixed escalations compared to Organic Contribution to Site Rental Revenues for the current period.


(6)	Calculated based on midpoint of Full Year 2017 Outlook.


(7)	See additional information regarding Crown Castle's site rental revenues including projected revenue from customer licenses, tenant non-renewals, straight-lined revenues and prepaid rent herein.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



CONSOLIDATED BALANCE SHEET (Unaudited)
(dollars in thousands, except share amounts)	September 30, 2016			December 31, 2015
ASSETS
Current assets:
Cash and cash equivalents	$	156,219		$	178,810
Restricted cash	116,932			130,731
Receivables, net	276,259			313,296
Prepaid expenses	157,102			133,194
Other current assets	133,163			225,214
Total current assets	839,675			981,245
Deferred site rental receivables	1,321,777			1,306,408
Property and equipment, net	9,714,149			9,580,057
Goodwill	5,750,033			5,513,551
Other intangible assets, net	3,737,448			3,779,915
Long-term prepaid rent and other assets, net	808,641			775,790
Total assets	$	22,171,723		$	21,936,966

LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	148,916		$	159,629
Accrued interest	84,244			66,975
Deferred revenues	358,683			322,623
Other accrued liabilities	204,533			199,923
Current maturities of debt and other obligations	101,362			106,219
Total current liabilities	897,738			855,369
Debt and other long-term obligations	12,491,596			12,043,740
Other long-term liabilities	2,028,672			1,948,636
Total liabilities	15,418,006			14,847,745
Commitments and contingencies
CCIC stockholders' equity:
Common stock, $.01 par value; 600,000,000 shares authorized; shares issued and outstanding: September 30, 2016—337,569,931 and December 31, 2015—333,771,660	3,375			3,338
4.50% Mandatory Convertible Preferred Stock, Series A, $.01 par value; 20,000,000 shares authorized; shares issued and outstanding: September 30, 2016 and December 31, 2015—9,775,000; aggregate liquidation value: September 30, 2016 and December 31, 2015—$977,500	98			98
Additional paid-in capital	9,914,844			9,548,580
Accumulated other comprehensive income (loss)	(5,541		)	(4,398		)
Dividends/distributions in excess of earnings	(3,159,059		)	(2,458,397		)
Total equity	6,753,717			7,089,221
Total liabilities and equity	$	22,171,723		$	21,936,966

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
	Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands, except share and per share amounts)	2016			2015			2016			2015
Net revenues:
Site rental	$	812,032		$	764,606		$	2,415,926		$	2,233,077
Network services and other	179,984			153,501			472,883			484,938
Net revenues	992,016			918,107			2,888,809			2,718,015
Operating expenses:
Costs of operations (exclusive of depreciation, amortization and accretion):
Site rental	256,750			247,000			762,223			716,244
Network services and other	109,228			86,859			286,066			263,177
General and administrative	89,941			76,699			278,909			223,880
Asset write-down charges	8,339			7,477			28,251			19,652
Acquisition and integration costs	2,680			7,608			11,459			12,001
Depreciation, amortization and accretion	280,824			261,662			834,725			766,621
Total operating expenses	747,762			687,305			2,201,633			2,001,575
Operating income (loss)	244,254			230,802			687,176			716,440
Interest expense and amortization of deferred financing costs	(129,916		)	(129,877		)	(385,656		)	(398,782		)
Gains (losses) on retirement of long-term obligations	(10,274		)	—			(52,291		)	(4,157		)
Interest income	175			789			454			1,170
Other income (expense)	(832		)	(1,214		)	(4,623		)	58,510
Income (loss) from continuing operations before income taxes	103,407			100,500			245,060			373,181
Benefit (provision) for income taxes	(5,041		)	3,801			(12,797		)	9,380
Income (loss) from continuing operations	98,366			104,301			232,263			382,561
Discontinued operations:
Income (loss) from discontinued operations, net of tax	—			(522		)	—			1,000,708
Net income (loss)	98,366			103,779			232,263			1,383,269
Less: Net income (loss) attributable to the noncontrolling interest	—			—			—			3,343
Net income (loss) attributable to CCIC stockholders	98,366			103,779			232,263			1,379,926
Dividends on preferred stock	(10,997		)	(10,997		)	(32,991		)	(32,991		)
Net income (loss) attributable to CCIC common stockholders	$	87,369		$	92,782		$	199,272		$	1,346,935

Net income (loss) attributable to CCIC common stockholders, per common share:
Income (loss) from continuing operations, basic	$	0.26		$	0.28		$	0.59		$	1.05
Income (loss) from discontinued operations, basic	$	—		$	—		$	—		$	3.00
Net income (loss) attributable to CCIC common stockholders, basic	$	0.26		$	0.28		$	0.59		$	4.05
Income (loss) from continuing operations, diluted	$	0.26		$	0.28		$	0.59		$	1.05
Income (loss) from discontinued operations, diluted	$	—		$	—		$	—		$	2.99
Net income (loss) attributable to CCIC common stockholders, diluted	$	0.26		$	0.28		$	0.59		$	4.04

Weighted-average common shares outstanding (in thousands):
Basic	337,564			333,049			336,426			332,951
Diluted	338,409			333,711			337,076			333,735

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SEGMENT OPERATING RESULTS
	Three Months Ended September 30, 2016								Three Months Ended September 30, 2015
(dollars in thousands)	Towers		Small Cells		Other		Consolidated Total		Towers		Small Cells		Other		Consolidated Total
Segment site rental revenues	$	709,603	$	102,429			$	812,032	$	686,934	$	77,672			$	764,606
Segment network service and other revenue	166,979		13,005				179,984		138,566		14,935				153,501
Segment revenues	876,582		115,434				992,016		825,500		92,607				918,107
Segment site rental cost of operations	210,322		37,754				248,076		209,056		30,449				239,505
Segment network service and other cost of operations	97,395		10,194				107,589		75,302		10,213				85,515
Segment cost of operations⁽¹⁾	307,717		47,948				355,665		284,358		40,662				325,020
Segment site rental gross margin⁽²⁾	499,281		64,675				563,956		477,878		47,223				525,101
Segment network services and other gross margin⁽²⁾	69,584		2,811				72,395		63,264		4,722				67,986
Segment general and administrative expenses⁽¹⁾	22,225		14,480		35,526		72,231		22,994		10,194		30,741		63,929
Segment operating profit⁽²⁾	546,640		53,006		(35,526	)	564,120		518,148		41,751		(30,741	)	529,158
Stock-based compensation expense					22,594		22,594						16,466		16,466
Depreciation, amortization and accretion					280,824		280,824						261,662		261,662
Interest expense and amortization of deferred financing costs					129,916		129,916						129,877		129,877
Other income (expenses) to reconcile to income (loss) from continuing operations before income taxes⁽³⁾					27,379		27,379						20,653		20,653
Income (loss) from continuing operations before income taxes							$	103,407							$	100,500

(1)

Segment cost of operations exclude (1) stock-based compensation expense of $4.9 million and $3.7 million for the three months ended September 30, 2016 and 2015, respectively and (2) prepaid lease purchase price adjustments of $5.4 million and $5.1 million for the three months ended September 30, 2016 and 2015, respectively. Segment general and administrative expenses exclude stock-based compensation expense of $17.7 million and $12.8 million for the three months ended September 30, 2016 and 2015, respectively.


(2)	See "Definitions of Non-GAAP Financial Measures and Other Calculations" in the Appendix for a discussion of the definitions of our definitions of segment site rental gross margin, segment network service and other gross margin and segment operating profit.

(3)

Other (income) expenses to reconcile to income (loss) from continuing operations before income taxes includes (1) losses on retirement of long-term obligations of approximately $10.3 million and $0 for the three months ended September 30, 2016 and 2015, respectively and (2) gains (losses) on swaps of approximately $0 and $10.2 million for the three months ended September 30, 2016 and 2015, respectively.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SEGMENT OPERATING RESULTS (CONTINUED)
	Nine Months Ended September 30, 2016								Nine Months Ended September 30, 2015
(dollars in thousands)	Towers		Small Cells		Other		Consolidated Total		Towers		Small Cells		Other		Consolidated Total
Segment site rental revenues	$	2,118,159	$	297,767			$	2,415,926	$	2,040,147	$	192,930			$	2,233,077
Segment network service and other revenue	434,042		38,841				472,883		445,683		39,255				484,938
Segment revenues	2,552,201		336,608				2,888,809		2,485,830		232,185				2,718,015
Segment site rental cost of operations	625,331		109,402				734,733		620,726		73,818				694,544
Segment network service and other cost of operations	249,306		30,652				279,958		229,164		30,034				259,198
Segment cost of operations⁽¹⁾	874,637		140,054				1,014,691		849,890		103,852				953,742
Segment site rental gross margin⁽²⁾	1,492,828		188,365				1,681,193		1,419,421		119,112				1,538,533
Segment network services and other gross margin⁽²⁾	184,736		8,189				192,925		216,519		9,221				225,740
Segment general and administrative expenses⁽¹⁾	68,329		45,720		107,161		221,210		68,245		25,664		90,981		184,890
Segment operating profit⁽²⁾	1,609,235		150,834		(107,161	)	1,652,908		1,567,695		102,669		(90,981	)	1,579,383
Stock-based compensation expense					75,297		75,297						49,282		49,282
Depreciation, amortization and accretion					834,725		834,725						766,621		766,621
Interest expense and amortization of deferred financing costs					385,656		385,656						398,782		398,782
Other income (expenses) to reconcile to income (loss) from continuing operations before income taxes⁽²⁾					112,170		112,170						(8,483	)	(8,483		)
Income (loss) from continuing operations before income taxes							$	245,060							$	373,181

(1)

Segment cost of operations exclude (1) stock-based compensation expense of $17.6 million and $10.3 million for the nine months ended September 30, 2016 and 2015, respectively and (2) prepaid lease purchase price adjustments of $16.0 million and $15.4 million for the nine months ended September 30, 2016 and 2015, respectively. Segment general and administrative expenses exclude stock-based compensation expense of $57.7 million and $39.0 million for the nine months ended September 30, 2016 and 2015, respectively.


(2)	See "Definitions of Non-GAAP Financial Measures and Other Calculations" in the Appendix for a discussion of the definitions of our definitions of segment site rental gross margin, segment network service and other gross margin and segment operating profit.

(3)

Other income (expenses) to reconcile to income (loss) from continuing operations before income taxes includes (1) losses on retirement of long-term obligations of approximately $52.3 million and $4.2 million for the nine months ended September 30, 2016 and 2015, respectively and (2) gains (losses) on swaps of approximately $(2.6 million) and $70.0 million for the nine months ended September 30, 2016 and 2015, respectively.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



FFO AND AFFO RECONCILIATIONS
	Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands, except share and per share amounts)	2016			2015			2016			2015
Net income (loss)⁽¹⁾	$	98,366		$	104,301		$	232,263		$	382,561
Real estate related depreciation, amortization and accretion	274,214			257,047			815,122			753,576
Asset write-down charges	8,339			7,477			28,251			19,652
Dividends on preferred stock	(10,997		)	(10,997		)	(32,991		)	(32,991		)
FFO^(2)(3)(5)(6)	$	369,922		$	357,828		$	1,042,645		$	1,122,798
Weighted average common shares outstanding — diluted⁽⁴⁾	338,409			333,711			337,076			333,735
FFO per share^(2)(5)(6)	$	1.09		$	1.07		$	3.09		$	3.36

FFO (from above)	$	369,922		$	357,828		$	1,042,645		$	1,122,798
Adjustments to increase (decrease) FFO:
Straight-line revenue	(8,836		)	(27,144		)	(42,375		)	(89,009		)
Straight-line expense	23,486			24,409			71,132			73,971
Stock-based compensation expense	22,594			16,466			75,297			49,282
Non-cash portion of tax provision	3,484			(5,897		)	5,230			(20,272		)
Non-real estate related depreciation, amortization and accretion	6,611			4,615			19,604			13,045
Amortization of non-cash interest expense	3,300			8,590			11,293			32,394
Other (income) expense	832			1,214			4,623			(58,510		)
Gains (losses) on retirement of long-term obligations	10,274			—			52,291			4,157
Acquisition and integration costs	2,680			7,608			11,459			12,001
Capital improvement capital expenditures	(10,040		)	(14,351		)	(25,351		)	(32,503		)
Corporate capital expenditures	(8,474		)	(16,988		)	(22,385		)	(42,943		)
AFFO^(2)(3)(5)(6)	$	415,832		$	356,350		$	1,203,462		$	1,064,412
Weighted average common shares outstanding — diluted⁽⁴⁾	338,409			333,711			337,076			333,735
AFFO per share^(2)(5)(6)	$	1.23		$	1.07		$	3.57		$	3.19


(1)	Exclusive of income (loss) from discontinued operations and related noncontrolling interest of $(0.5 million) and $1.0 billion for the three and nine months ended September 30, 2015, respectively.


(2)	See "Definitions of Non-GAAP Measures and Other Calculations" in the Appendix for a discussion of the definitions of FFO and AFFO.


(3)	FFO and AFFO are reduced by cash paid for preferred stock dividends.


(4)	Based on the diluted weighted-average common shares outstanding for the three months ended September 30, 2016 and 2015 and the nine months ended September 30, 2016 and 2015. The diluted weighted average common shares outstanding assumes no conversion for preferred stock in the share count.


(5)	The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.


(6)	Attributable to CCIC common stockholders.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)
	Nine Months Ended September 30,
(dollars in thousands)	2016			2015
Cash flows from operating activities:
Net income (loss) from continuing operations	$	232,263		$	382,561
Adjustments to reconcile net income (loss) from continuing operations to net cash provided by (used for) operating activities:
Depreciation, amortization and accretion	834,725			766,621
Gains (losses) on retirement of long-term obligations	52,291			4,157
Gains (losses) on settled swaps	2,608			(54,475		)
Amortization of deferred financing costs and other non-cash interest	11,293			32,394
Stock-based compensation expense	60,402			44,711
Asset write-down charges	28,251			19,652
Deferred income tax benefit (provision)	6,626			(16,199		)
Other adjustments, net	(1,060		)	(7,240		)
Changes in assets and liabilities, excluding the effects of acquisitions:
Increase (decrease) in liabilities	122,944			208,538
Decrease (increase) in assets	(45,628		)	(89,844		)
Net cash provided by (used for) operating activities	1,304,715			1,290,876
Cash flows from investing activities:
Payments for acquisition of businesses, net of cash acquired	(545,162		)	(1,083,319		)
Capital expenditures	(614,178		)	(658,240		)
Net receipts from settled swaps	8,141			54,475
Other investing activities, net	11,616			(1,561		)
Net cash provided by (used for) investing activities	(1,139,583		)	(1,688,645		)
Cash flows from financing activities:
Proceeds from issuance of long-term debt	5,201,010			1,000,000
Principal payments on debt and other long-term obligations	(69,717		)	(78,049		)
Purchases and redemptions of long-term debt	(4,044,834		)	(1,069,337		)
Borrowings under revolving credit facility	3,440,000			1,560,000
Payments under revolving credit facility	(4,155,000		)	(1,240,000		)
Payments for financing costs	(41,471		)	(17,415		)
Net proceeds from issuance of capital stock	323,798			—
Purchases of capital stock	(24,759		)	(29,576		)
Dividends/distributions paid on common stock	(896,628		)	(821,056		)
Dividends paid on preferred stock	(32,991		)	(32,991		)
Net (increase) decrease in restricted cash	40			28,435
Net cash provided by (used for) financing activities	(300,552		)	(699,989		)
Net increase (decrease) in cash and cash equivalents - continuing operations	(135,420		)	(1,097,758		)
Discontinued operations:
Net cash provided by (used for) operating activities	—			4,359
Net cash provided by (used for) investing activities	113,150			1,103,577
Net increase (decrease) in cash and cash equivalents - discontinued operations	113,150			1,107,936
Effect of exchange rate changes	(321		)	(1,682		)
Cash and cash equivalents at beginning of period	178,810			175,620			⁽¹⁾
Cash and cash equivalents at end of period	$	156,219		$	184,116
Supplemental disclosure of cash flow information:
Interest paid	357,094			364,147
Income taxes paid	11,740			23,865


(1)	Inclusive of cash and cash equivalents included in discontinued operations.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



COMPONENTS OF CHANGES IN SITE RENTAL REVENUES
	Three Months Ended September 30,
(dollars in millions)	2016			2015
Components of changes in site rental revenues⁽⁶⁾:
Prior year site rental revenues exclusive of straight-line associated with fixed escalators⁽¹⁾⁽³⁾	$	737		$	672

New leasing activity⁽¹⁾⁽³⁾	45			44
Escalators	22			23
Non-renewals	(20		)	(24		)
Organic Contribution to Site Rental Revenues⁽⁴⁾	47			43
Straight-line revenues associated with fixed escalators	9			27
Acquisitions and builds⁽²⁾	19			23
Other	—			—
Total GAAP site rental revenues	$	812		$	765

Year-over-year changes in revenue:
Reported GAAP site rental revenues	6.1		%
Organic Contribution to Site Rental Revenues⁽⁴⁾⁽⁵⁾	6.4		%


(1)	Includes revenues from amortization of prepaid rent in accordance with GAAP.


(2)	The financial impact of acquisitions, as measured by the initial contribution, and tower builds is excluded from Organic Contribution to Site Rental Revenues until the one-year anniversary of the acquisition or build.


(3)	Includes revenues from the construction of new small cell nodes, exclusive of straight-lined revenues related to fixed escalators.


(4)	See definitions provided herein.


(5)	Calculated as the percentage change from prior year site rental revenues exclusive of straight-line associated with fixed escalations compared to Organic Contribution to Site Rental Revenues for the current period.


(6)	See additional information regarding Crown Castle's site rental revenues including projected revenue from customer licenses, tenant non-renewals, straight-lined revenues and prepaid rent herein.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SUMMARY OF SITE RENTAL STRAIGHT-LINED REVENUES AND EXPENSES ASSOCIATED WITH FIXED ESCALATORS⁽¹⁾
	Three Months Ended September 30,
	2016						2015
(dollars in thousands)	Towers		Small Cells		Total		Towers		Small Cells		Total
Site rental straight-lined revenue	$	6,571	$	2,265	$	8,836	$	24,697	$	2,447	$	27,144
Site rental straight-lined expenses	23,413		73		23,486		24,332		77		24,409



	Nine Months Ended September 30,
	2016						2015
(dollars in thousands)	Towers		Small Cells		Total		Towers		Small Cells		Total
Site rental straight-lined revenue	$	35,328	$	7,047	$	42,375	$	81,768	$	7,241	$	89,009
Site rental straight-lined expenses	70,983		149		71,132		73,820		151		73,971



SUMMARY OF PREPAID RENT ACTIVITY⁽²⁾
	Three Months Ended September 30,
	2016						2015
(dollars in thousands)	Towers		Small Cells		Total		Towers		Small Cells		Total
Prepaid rent received	$	24,275	$	42,917	$	67,192	$	56,145	$	57,738	$	113,883
Amortization of prepaid rent	26,223		24,547		50,770		21,165		19,660		40,825



	Nine Months Ended September 30,
	2016						2015
(dollars in thousands)	Towers		Small Cells		Total		Towers		Small Cells		Total
Prepaid rent received	$	112,337	$	101,017	$	213,354	$	189,722	$	141,098	$	330,820
Amortization of prepaid rent	76,850		74,007		150,857		55,362		54,526		109,888


(1)	In accordance with GAAP accounting, if payment terms call for fixed escalations, or rent free periods, the revenue is recognized on a straight-line basis over the fixed, non-cancelable term of the contract. Since the Company recognizes revenue on a straight-line basis, a portion of the site rental revenue in a given period represents cash collected or contractually collectible in other periods.


(2)	Reflects up front payments received from long-term tenant contracts and other deferred credits (commonly referred to as prepaid rent), and the amortization thereof for GAAP revenue recognition purposes.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SUMMARY OF CAPITAL EXPENDITURES
	Three Months Ended September 30,
	2016								2015
(dollars in thousands)	Towers		Small Cells		Other		Total		Towers		Small Cells		Other		Total
Discretionary:
Purchases of land interests	$	17,438	$	—	$	—	$	17,438	$	16,004	$	—	$	—	$	16,004
Wireless infrastructure construction and improvements	76,590		108,639		—		185,229		97,962		92,052		—		190,014
Sustaining:
Capital improvement and corporate	9,651		3,246		5,617		18,514		22,361		3,015		5,963		31,339
Total	$	103,679	$	111,885	$	5,617	$	221,181	$	136,327	$	95,067	$	5,963	$	237,357

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



PROJECTED REVENUE FROM CUSTOMER LICENSES⁽¹⁾
	Years Ended December 31,
(as of September 30, 2016; dollars in millions)	2017			2018			2019			2020
Components of site rental revenue:
Site rental revenues exclusive of straight-line associated with fixed escalators	$	3,258		$	3,334		$	3,407		$	3,484
Straight-lined site rental revenues associated with fixed escalators	(22		)	(79		)	(135		)	(192		)
GAAP site rental revenue	$	3,236		$	3,255		$	3,272		$	3,292



PROJECTED GROUND LEASE EXPENSE FROM EXISTING GROUND LEASES⁽²⁾
	Years Ended December 31,
(as of September 30, 2016; dollars in millions)	2017		2018		2019		2020
Components of ground lease expense:
Ground lease expense exclusive of straight-line associated with fixed escalators	$	594	$	610	$	625	$	642
Straight-lined site rental ground lease expense associated with fixed escalators	85		74		64		53
GAAP ground lease expense	$	679	$	684	$	689	$	695



ANNUALIZED RENTAL CASH PAYMENTS AT TIME OF RENEWAL⁽³⁾
	Years Ended December 31,
(as of September 30, 2016; dollars in millions)	2017		2018		2019		2020
AT&T	$	22	$	39	$	36	$	44
Sprint	46		37		40		24
T-Mobile	23		23		59		20
Verizon	18		20		20		28
All Others Combined	35		31		29		31
Total	$	144	$	150	$	184	$	147


(1)	Based on customer licenses as of September 30, 2016. All customer licenses are assumed to renew for a new term at current term end date. CPI-linked customer contracts are assumed to escalate at 3% per annum.


(2)	Based on existing ground leases as of September 30, 2016. CPI-linked leases are assumed to escalate at 3% per annum.


(3)	Reflects lease renewals by year by customer; dollar amounts represent annualized cash site rental revenues from assumed renewals or extension as reflected in the table "Projected Revenue from Customer Contracts."

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



ESTIMATED REDUCTION TO SITE RENTAL REVENUES FROM NON-RENEWALS FROM LEAP, METROPCS AND CLEARWIRE NETWORK DECOMMISSIONING⁽¹⁾⁽²⁾(dollars in millions)
2017	2018	Thereafter	Total
$50-$60	$35-$45	$30-$50	$115-$155



CUSTOMER OVERVIEW
(as of September 30, 2016)	Percentage of Q3 2016 LQASite Rental Revenues	Weighted Average Current Term Remaining⁽³⁾	Long-Term Credit Rating (S&P / Moody’s)
AT&T	29%	7	BBB+ / Baa1
T-Mobile	23%	6	BB
Verizon	19%	7	BBB+ / Baa1
Sprint	18%	5	B / B3
All Others Combined	11%	5	N/A
Total / Weighted Average	100%	6


(1)	Estimated impact to site rental revenues in the applicable period based on the anticipated timing and amount of decommissioning activity, as of September 30, 2016.


(2)	Depending on the eventual network deployment and decommissioning plans of AT&T, T-Mobile and Sprint, the impact and timing of such renewals may vary from Crown Castle's expectations.


(3)	Weighted by site rental revenue contributions; excludes renewals at the customers' option.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SUMMARY OF TOWER PORTFOLIO BY VINTAGE
(as of September 30, 2016; dollars in thousands)
YIELD⁽¹⁾	NUMBER OF TENANTS PER TOWER



LQA SITE RENTAL REVENUE PER TOWER	LQA SITE RENTAL GROSS MARGIN PER TOWER



INVESTED CAPITAL PER TOWER⁽²⁾	NUMBER OF TOWERS


(1)	Yield is calculated as LQA site rental gross margin divided by invested capital.


(2)	Reflects gross total assets, including incremental capital invested by the Company since time of acquisition or construction completion. Inclusive of invested capital related to land at the tower site.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



PORTFOLIO OVERVIEW⁽¹⁾
(as of September 30, 2016; dollars in thousands)
NUMBER OF TOWERS	TENANTS PER TOWER	LQA SITE RENTAL REVENUE PER TOWER


(1)	Includes towers and rooftops, excludes small cells and third-party land interests.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



DISTRIBUTION OF TOWER TENANCY (as of September 30, 2016)
PERCENTAGE OF TOWERS BY TENANTS PER TOWER⁽¹⁾
SITES OPERATED GREATER THAN 10 YEARS			SITES OPERATED LESS THAN OR EQUAL TO 10 YEARS



Average: 2.6	Average: 2.0

GEOGRAPHIC TOWER DISTRIBUTION (as of September 30, 2016)⁽¹⁾
PERCENTAGE OF TOWERS BY GEOGRAPHIC LOCATION	PERCENTAGE OF LQA SITE RENTAL REVENUE BY GEOGRAPHIC LOCATION


(1)	Includes towers and rooftops, excludes small cells and third-party land interests.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



GROUND INTEREST OVERVIEW
(as of September 30, 2016; dollars in millions)	LQA Site Rental Revenue		Percentage of LQA Site Rental Revenue		LQA Site Rental Gross Margin		Percentage of LQA Site Rental Gross Margin		Number of Towers⁽¹⁾	Percentage of Towers		Weighted Average Term Remaining (by years)⁽²⁾
Less than 10 years	$	361	13	%	$	202	10	%	5,964	15	%
10 to 20 years	472		17	%	251		13	%	8,360	21	%
Greater 20 years	1,182		42	%	787		40	%	16,759	42	%
Total leased	$	2,014	72	%	$	1,241	63	%	31,083	77	%	33

Owned	776		28	%	715		37	%	9,068	22	%
Total / Average	$	2,790	100	%	$	1,956	100	%	40,151	100	%


(1)	Includes towers and rooftops, excludes small cells and third-party land interests.


(2)	Includes renewal terms at the Company’s option; weighted by site rental gross margin.



GROUND INTEREST ACTIVITY
(dollars in millions)	Three Months Ended September 30, 2016			Nine Months Ended September 30, 2016
Ground Extensions Under Crown Castle Towers:
Number of ground leases extended	419			1,339
Average number of years extended	36			34
Percentage increase in consolidated cash ground lease expense due to extension activities⁽¹⁾	0.1		%	0.4		%

Ground Purchases Under Crown Castle Towers:
Number of ground leases purchased	104			349
Land lease purchases (including capital expenditures, acquisitions and capital leases)	$	26		$	88
Percentage of consolidated site rental gross margin from towers residing on land purchased	<1%			<1%


(1)	Includes the impact from the amortization of lump sum payments.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



CAPITALIZATION OVERVIEW
(dollars in millions)	Face Value as Reported 9/30/2016		Fixed vs. Variable	Secured vs. Unsecured	Interest Rate⁽¹⁾	Net Debt to LQA EBITDA⁽²⁾	Maturity
Cash	$	156

Senior Secured Tower Revenue Notes, Series 2010-3⁽³⁾	1,250		Fixed	Secured	6.1%		2040⁽³⁾
Senior Secured Tower Revenue Notes, Series 2010-6⁽³⁾	1,000		Fixed	Secured	4.9%		2040⁽³⁾
Senior Secured Tower Revenue Notes, Series 2015-1⁽³⁾	300		Fixed	Secured	3.2%		2042⁽³⁾
Senior Secured Tower Revenue Notes, Series 2015-2⁽³⁾	700		Fixed	Secured	3.7%		2045⁽³⁾
3.849% Secured Notes	1,000		Fixed	Secured	3.9%		2023
Senior Secured Notes, Series 2009-1, Class A-1	57		Fixed	Secured	6.3%		2019
Senior Secured Notes, Series 2009-1, Class A-2	70		Fixed	Secured	9.0%		2029
Capital Leases & other debt	225		Various	Secured	Various		Various
Total secured debt	$	4,602			4.8%	2.0x
Senior Unsecured Revolving Credit Facility⁽⁴⁾	410		Variable	Unsecured	1.9%		2021
Senior Unsecured Term Loan A	1,975		Variable	Unsecured	1.9%		2021
5.250% Senior Notes	1,650		Fixed	Unsecured	5.3%		2023
3.400% Senior Notes	850		Fixed	Unsecured	3.4%		2021
4.450% Senior Notes	900		Fixed	Unsecured	4.5%		2026
4.875% Senior Notes	850		Fixed	Unsecured	4.9%		2022
3.700% Senior Notes	750		Fixed	Unsecured	3.7%		2026
2.250% Senior Notes	700		Fixed	Unsecured	2.3%		2021
Total unsecured debt	$	8,085			3.5%	3.6x
Total net debt	$	12,531			4.0%	5.6x
Preferred Stock, at liquidation value	978
Market Capitalization⁽⁵⁾	31,802
Firm Value⁽⁶⁾	$	45,311


(1)	Represents the weighted-average stated interest rate.


(2)	Represents the applicable amount of debt divided by LQA consolidated Adjusted EBITDA.

(3)

If the respective series of such debt is not paid in full on or prior to an applicable date then the Excess Cash Flow (as defined in the indenture) of the issuers of such notes will be used to repay principal of the applicable series, and additional interest (of an additional approximately 5% per annum) will accrue on the respective series. The Senior Secured Tower Revenue Notes, Series 2010-3 and 2010-6 have anticipated repayment dates in 2020. The Senior Secured Tower Revenue Notes, Series 2015-1 and 2015-2 have anticipated repayment dates of 2022 and 2025, respectively. Notes are prepayable at par if voluntarily repaid six months or less prior to maturity; earlier prepayment may require additional consideration.


(4)	As of September 30, 2016, the undrawn availability under the $2.5 billion Revolving Credit Facility is $2.1 billion.


(5)	Market capitalization calculated based on $94.21 closing price and 337.6 million shares outstanding as of September 30, 2016.


(6)	Represents the sum of net debt, preferred stock (at liquidation value) and market capitalization.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

DEBT MATURITY OVERVIEW⁽¹⁾


(1)	Where applicable, maturities reflect the Anticipated Repayment Date as defined in the respective debt agreement; excludes capital leases and other obligations; amounts presented at face value net of repurchases held at CCIC.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



LIQUIDITY OVERVIEW⁽¹⁾
(dollars in thousands)	September 30, 2016
Cash and cash equivalents⁽²⁾	$	156,219
Undrawn revolving credit facility availability⁽³⁾	2,079,110
Restricted cash	121,932
Debt and other long-term obligations⁽⁴⁾	12,592,958
Total equity	6,753,717

(1)

In addition in August 2015, we established an At-The-Market stock offering program ("ATM Program") through which we may, from time to time, issue and sell shares of our common stock having an aggregate cumulative gross sales price of up to $500.0 million to or through sales agents. As of September 30, 2016, 3.8 million shares of common stock were sold under the ATM Program generating net proceeds of $323.8 million.


(2)	Exclusive of restricted cash.


(3)	Availability at any point in time is subject to reaffirmation of the representations and warranties in, and there being no default under, our credit agreement governing our Senior Unsecured Credit Facility.


(4)	Balances reflect debt issuance costs as a direct reduction from the respective carrying amounts of debt, with the exception of debt issuance costs associated with the Company's revolving credit facilities.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SUMMARY OF MAINTENANCE AND FINANCIAL COVENANTS
Debt	Borrower / Issuer	Covenant⁽¹⁾	Covenant Level Requirement	As of September 30, 2016
Maintenance Financial Covenants⁽²⁾
2016 Credit Facility	CCIC	Total Net Leverage Ratio	≤ 6.50x	5.7x
2016 Credit Facility	CCIC	Total Senior Secured Leverage Ratio	≤ 3.50x	2.0x
2016 Credit Facility	CCIC	Consolidated Interest Coverage Ratio⁽³⁾	N/A	N/A

Restrictive Negative Financial Covenants
Financial covenants restricting ability to make restricted payments, including dividends
4.875% Senior Notes	CCIC	Debt to Adjusted Consolidated Cash Flow Ratio	≤ 7.00x	5.7x
5.25% Senior Notes	CCIC	Debt to Adjusted Consolidated Cash Flow Ratio	≤ 7.00x	5.7x

Financial covenants restricting ability to incur additional debt
4.875% Senior Notes	CCIC	Debt to Adjusted Consolidated Cash Flow Ratio	≤ 7.00x	5.7x
5.25% Senior Notes	CCIC	Debt to Adjusted Consolidated Cash Flow Ratio	≤ 7.00x	5.7x
2012 Secured Notes	CC Holdings GS V LLC and Crown Castle GS III Corp.	Debt to Adjusted Consolidated Cash Flow Ratio	≤ 3.50x	2.7x


(1)	As defined in the respective debt agreement.


(2)	Failure to comply with the financial maintenance covenants would, absent a waiver, result in an event of default under the credit agreement governing our 2016 Credit Facility.


(3)	Applicable solely to the extent that the senior unsecured debt rating by any two of S&P, Moody's and Fitch is lower than BBB-, Baa3 or BBB-, respectively. If applicable, the consolidated interest coverage ratio must be greater than or equal to 2.50.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



SUMMARY OF MAINTENANCE AND FINANCIAL COVENANTS (CONTINUED)
Debt	Borrower / Issuer	Covenant⁽¹⁾	Covenant Level Requirement		As of September 30, 2016
Restrictive Negative Financial Covenants
Financial covenants requiring excess cash flows to be deposited in a cash trap reserve account and not released
2010 Tower Revenue Notes	Crown Castle Towers LLC and its Subsidiaries	Debt Service Coverage Ratio	> 1.75x	⁽²⁾	4.5x
2015 Tower Revenue Notes	Crown Castle Towers LLC and its Subsidiaries	Debt Service Coverage Ratio	> 1.75x	⁽²⁾	4.5x
2009 Securitized Notes	Pinnacle Towers Acquisition Holdings LLC and its Subsidiaries	Debt Service Coverage Ratio	> 1.30x	⁽²⁾	6.2x

Financial covenants restricting ability of relevant issuer to issue additional notes under the applicable indenture
2010 Tower Revenue Notes	Crown Castle Towers LLC and its Subsidiaries	Debt Service Coverage Ratio	≥ 2.00x	⁽³⁾	4.5x
2015 Tower Revenue Notes	Crown Castle Towers LLC and its Subsidiaries	Debt Service Coverage Ratio	≥ 2.00x	⁽³⁾	4.5x
2009 Securitized Notes	Pinnacle Towers Acquisition Holdings LLC and its Subsidiaries	Debt Service Coverage Ratio	≥ 2.34x	⁽³⁾	6.2x


(1)	As defined in the respective debt agreement. In the indentures for the 2010 Tower Revenue Notes, 2015 Tower Revenue Notes, and the 2009 Securitized Notes, the defined term for Debt Service Coverage Ratio is "DSCR".

(2)

The 2010 Tower Revenue Notes, 2015 Tower Revenue Notes, and 2009 Securitized Notes also include the potential for amortization events, which could result in applying current and future cash flow to the prepayment of debt with applicable prepayment consideration. An amortization event occurs when the Debt Service Coverage Ratio falls below 1.45x, 1.45x or 1.15x, in each case as described under the indentures for the 2010 Tower Revenue Notes, 2015 Tower Revenue Notes, or 2009 Securitized Notes, respectively.


(3)	Rating Agency Confirmation (as defined in the respective debt agreement) is also required.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX



INTEREST RATE SENSITIVITY⁽¹⁾
	Remaining three months		Years Ended December 31,
(as of September 30, 2016; dollars in millions)	2016		2017		2018
Fixed Rate Debt:
Face Value of Principal Outstanding⁽²⁾	$	10,072	$	10,053	$	10,033
Current Interest Payment Obligations⁽³⁾	112		449		447
Effect of 0.125% Change in Interest Rates⁽⁴⁾	—		—		—
Floating Rate Debt:
Face Value of Principal Outstanding⁽²⁾	$	2,373	$	2,323	$	2,235
Current Interest Payment Obligations⁽⁵⁾	12		51		54
Effect of 0.125% Change in Interest Rates⁽⁶⁾	<1		3		3


(1)	Excludes capital lease and other obligations.


(2)	Face value net of required amortizations; assumes no maturity or balloon principal payments; excludes capital leases.


(3)	Interest expense calculated based on current interest rates.


(4)	Interest expense calculated based on current interest rates until the sooner of the (1) stated maturity date or (2) the Anticipated Repayment Date, at which time the face value amount outstanding of such indebtedness is refinanced at current rates plus 12.5 bps.


(5)	Interest expense calculated based on current interest rates. Forward LIBOR assumptions are derived from the 1-month LIBOR forward curve as of September 30, 2016. Calculation assumes no changes to future interest rate margin spread over LIBOR due to changes in the Borrower’s senior unsecured credit rating.


(6)	Interest expense calculated based on current interest rates using the 1-month LIBOR forward curve as of September 30, 2016 plus 12.5 bps.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

DEFINITIONS

Non-GAAP Financial Measures and Other Calculations

This Supplement includes presentations of Adjusted EBITDA, Adjusted Funds from Operations ("AFFO"), Funds from Operations ("FFO"), and Organic Contribution to Site Rental Revenues, which are non-GAAP financial measures. These non-GAAP financial measures are not intended as alternative measures of operating results or cash flow from operations (as determined in accordance with Generally Accepted Accounting Principles ("GAAP")).

Our measures of Adjusted EBITDA, AFFO, FFO, Organic Contribution to Site Rental Revenues, Segment Site Rental Gross Margin, Segment Network Services and Other Gross Margin and Segment Operating Profit, may not be comparable to similarly titled measures of other companies, including other companies in the tower sector or other REITs. Our definition of FFO is consistent with guidelines from the National Association of Real Estate Investment Trusts with the exception of the impact of income taxes in periods prior to our REIT conversion.

Adjusted EBITDA, AFFO, FFO, and Organic Contribution to Site Rental Revenues, are presented as additional information because management believes these measures are useful indicators of the financial performance of our business. Among other things, management believes that:

•

Adjusted EBITDA is useful to investors or other interested parties in evaluating our financial performance. Adjusted EBITDA is the primary measure used by management (1) to evaluate the economic productivity of our operations and (2) for purposes of making decisions about allocating resources to, and assessing the performance of, our operations. Management believes that Adjusted EBITDA helps investors or other interested parties meaningfully evaluate and compare the results of our operations (1) from period to period and (2) to our competitors, by excluding the impact of our capital structure (primarily interest charges from our outstanding debt) and asset base (primarily depreciation, amortization and accretion) from our financial results. Management also believes Adjusted EBITDA is frequently used by investors or other interested parties in the evaluation of REITs. In addition, Adjusted EBITDA is similar to the measure of current financial performance generally used in our debt covenant calculations. Adjusted EBITDA should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

•

AFFO and AFFO per share are useful to investors or other interested parties in evaluating our financial performance. Management believes that AFFO and AFFO per share help investors or other interested parties meaningfully evaluate our financial performance as they include (1) the impact of our capital structure (primarily interest expense on our outstanding debt and dividends on our preferred stock) and (2) sustaining capital expenditures and exclude the impact of our (1) asset base (primarily depreciation, amortization and accretion) and (2) certain non-cash items, including straight-lined revenues and expenses related to fixed escalations and rent free periods. GAAP requires rental revenues and expenses related to leases that contain specified rental increases over the life of the lease to be recognized evenly over the life of the lease. In accordance with GAAP, if payment terms call for fixed escalations, or rent free periods, the revenue or expense is recognized on a straight-lined basis over the fixed, non-cancelable term of the contract. Management notes that the Company uses AFFO and AFFO per share only as a performance measure. AFFO and AFFO per share should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flows from operations or as residual cash flow available for discretionary investment.

•

FFO and FFO per share are useful to investors or other interested parties in evaluating our financial performance. Management believes that FFO may be used by investors or other interested parties as a basis to compare our financial performance with that of other REITs. FFO and FFO per share help investors or other interested parties meaningfully evaluate financial performance by excluding the impact of our asset base (primarily depreciation, amortization and accretion). FFO and FFO per share are not key performance indicators used by the Company. FFO and FFO per share should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flow from operations.

•

Organic Contribution to Site Rental Revenues is useful to investors or other interested parties in understanding the components of the year-over year changes in our site rental revenues computed in accordance with GAAP. Management uses the Organic Contribution to Site Rental Revenues to assess year-over-year growth rates for our rental activities, to evaluate current performance, to capture trends in rental rates, new leasing activities and customer non-renewals in our core business, as well to forecast future results. Organic Contribution to Site Rental Revenues is not meant as an alternative measure of revenue and

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

should be considered only as a supplement in understanding and assessing the performance of our site rental revenues computed in accordance with GAAP.

In addition to the non-GAAP financial measures used herein, we also provide Segment Site Rental Gross Margin, Segment Network Services and Other Gross Margin and Segment Operating Profit, which are key measures used by management to evaluate our operating segments for purposes of making decisions about allocating capital and assessing performance. These segment measures are provided pursuant to GAAP requirements related to segment reporting. In addition, we provide the components of certain GAAP measures, such as capital expenditures.

We define our non-GAAP financial measures and other measures as follows:

Adjusted EBITDA. We define Adjusted EBITDA as net income (loss) plus restructuring charges (credits), asset write-down charges, acquisition and integration costs, depreciation, amortization and accretion, amortization of prepaid lease purchase price adjustments, interest expense and amortization of deferred financing costs, gains (losses) on retirement of long-term obligations, net gain (loss) on interest rate swaps, gains (losses) on foreign currency swaps, impairment of available-for-sale securities, interest income, other income (expense), benefit (provision) for income taxes, cumulative effect of a change in accounting principle, income (loss) from discontinued operations and stock-based compensation expense.

Adjusted Funds from Operations. We define Adjusted Funds from Operations as FFO before straight-lined revenue, straight-line expense, stock-based compensation expense, non-cash portion of tax provision, non-real estate related depreciation, amortization and accretion, amortization of non-cash interest expense, other (income) expense, gain (loss) on retirement of long-term obligations, net gain (loss) on interest rate swaps, gains (losses) on foreign currency swaps, acquisition and integration costs, and adjustments for noncontrolling interests, and less capital improvement capital expenditures and corporate capital expenditures.

AFFO per share. We define AFFO per share as AFFO divided by diluted weighted average common shares outstanding.

Funds from Operations. We define Funds from Operations as net income plus real estate related depreciation, amortization and accretion and asset write-down charges, less noncontrolling interest and cash paid for preferred stock dividends, and is a measure of funds from operations attributable to CCIC common stockholders.

FFO per share. We define FFO per share as FFO divided by the diluted weighted average common shares outstanding.

Organic Contribution to Site Rental Revenues. We define the Organic Contribution to Site Rental Revenues as the sum of the change in GAAP site rental revenues related to (1) new leasing activity including revenues from the construction of small cells and the impact of prepaid rent, (2) escalators and less (3) non-renewals of customer contracts.

Discretionary capital expenditures. We define discretionary capital expenditures as those capital expenditures made with respect to activities which we believe exhibit sufficient potential to enhance long-term stockholder value. They consist of (1) improvements to existing wireless infrastructure and construction of new wireless infrastructure (collectively referred to as "revenue generating") and (2) purchases of land assets under towers as we seek to manage our interests in the land beneath our towers.

Sustaining capital expenditures. We define sustaining capital expenditures as either (1) corporate related capital improvements, such as buildings, information technology equipment and office equipment or (2) capital improvements to tower sites that enable our customers' ongoing quiet enjoyment of the tower.

Segment Site Rental Gross Margin. We define Segment Site Rental Gross Margin as segment site rental revenues less segment site rental cost of operations, excluding stock-based compensation expense and prepaid lease purchase price adjustments recorded in cost of operations.

Segment Network Services and Other Gross Margin. We define Segment Network Services and Other Gross Margin as segment network services and other revenues less segment network services and other cost of operations, excluding stock-based compensation expense recorded in cost of operations.

Segment Operating Profit. We define Segment Operating Profit as segment revenues less segment cost of operations and segment general and administrative expenses, excluding stock-based compensation expense and prepaid lease purchase price adjustments recorded in cost of operations.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

The tables set forth below reconcile the non-GAAP financial measures used herein to comparable GAAP financial measures. The components in these tables may not sum to the total due to rounding. Amounts reflected herein are adjusted to reflect the sale of our CCAL segment as discontinued operations following the sale on May 28, 2015. See page 2.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Financial Measures and Other Calculations:

Reconciliation of Historical Adjusted EBITDA:



	Three Months Ended September 30,						Nine Months Ended September 30,						Twelve Months Ended December 31,
(dollars in thousands)	2016			2015			2016			2015			2015
Net income (loss)	$	98,366		$	103,779		$	232,263		$	1,383,269		$	1,524,335
Adjustments to increase (decrease) net income (loss):
Income (loss) from discontinued operations	—			522			—			(1,000,708		)	(999,049		)
Asset write-down charges	8,339			7,477			28,251			19,652			33,468
Acquisition and integration costs	2,680			7,608			11,459			12,001			15,678
Depreciation, amortization and accretion	280,824			261,662			834,725			766,621			1,036,178
Amortization of prepaid lease purchase price adjustments	5,429			5,143			16,000			15,387			20,531
Interest expense and amortization of deferred financing costs⁽¹⁾	129,916			129,877			385,656			398,782			527,128
Gains (losses) on retirement of long-term obligations	10,274			—			52,291			4,157			4,157
Interest income	(175		)	(789		)	(454		)	(1,170		)	(1,906		)
Other income (expense)	832			1,214			4,623			(58,510		)	(57,028		)
Benefit (provision) for income taxes	5,041			(3,801		)	12,797			(9,380		)	(51,457		)
Stock-based compensation expense	22,594			16,466			75,297			49,282			67,148
Adjusted EBITDA⁽²⁾	$	564,120		$	529,158		$	1,652,908		$	1,579,383		$	2,119,183


(1)	See the reconciliation of "components of interest expense and amortization of deferred financing costs" herein.


(2)	The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

Reconciliation of Current Outlook for Adjusted EBITDA:



	Q4 2016			Full Year 2016			Full Year 2017
(dollars in millions)	Outlook			Outlook			Outlook
Net income (loss)	$90	to	$110	$318	to	$338	$375	to	$425
Adjustments to increase (decrease) net income (loss):
Asset write-down charges	$9	to	$11	$37	to	$39	$35	to	$45
Acquisition and integration costs	$3	to	$6	$14	to	$17	$3	to	$8
Depreciation, amortization and accretion	$283	to	$298	$1,123	to	$1,138	$1,151	to	$1,177
Amortization of prepaid lease purchase price adjustments	$4	to	$6	$20	to	$22	$20	to	$22
Interest expense and amortization of deferred financing costs⁽¹⁾	$128	to	$133	$514	to	$519	$515	to	$545
Gains (losses) on retirement of long-term obligations	$0	to	$0	$52	to	$52	$0	to	$0
Interest income	$(1)	to	$0	$(2)	to	$(1)	$(1)	to	$1
Other income (expense)	$(1)	to	$2	$3	to	$6	$2	to	$4
Benefit (provision) for income taxes	$4	to	$8	$18	to	$22	$14	to	$22
Stock-based compensation expense	$21	to	$23	$97	to	$99	$94	to	$99
Adjusted EBITDA⁽²⁾	$566	to	$571	$2,219	to	$2,224	$2,263	to	$2,293

Components of Historical Interest Expense and Amortization of Deferred Financing Costs:



	Three Months Ended September 30,
(dollars in thousands)	2016			2015
Interest expense on debt obligations	$	126,616		$	121,287
Amortization of deferred financing costs and adjustments on long-term debt, net	4,601			5,567
Amortization of interest rate swaps⁽³⁾	—			3,744
Other, net	(1,301		)	(721		)
Interest expense and amortization of deferred financing costs	$	129,916		$	129,877

Components of Current Outlook for Interest Expense and Amortization of Deferred Financing Costs:



	Q4 2016			Full Year 2016			Full Year 2017
(dollars in millions)	Outlook			Outlook			Outlook
Interest expense on debt obligations	$126	to	$128	$501	to	$503	$509	to	$524
Amortization of deferred financing costs and adjustments on long-term debt, net	$4	to	$7	$17	to	$21	$17	to	$21
Other, net	$(1)	to	$(1)	$(5)	to	$(5)	$(6)	to	$(4)
Interest expense and amortization of deferred financing costs	$128	to	$133	$514	to	$519	$515	to	$545


(1)	See the reconciliation of "components of interest expense and amortization of deferred financing costs" herein.


(2)	The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.


(3)	Relates to the amortization of interest rate swaps; the swaps were cash settled in prior periods.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

Reconciliation of Historical FFO and AFFO:



	Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands, except share and per share amounts)	2016			2015			2016			2015
Net income (loss)⁽¹⁾	$	98,366		$	104,301		$	232,263		$	382,561
Real estate related depreciation, amortization and accretion	274,214			257,047			815,122			753,576
Asset write-down charges	8,339			7,477			28,251			19,652
Dividends on preferred stock	(10,997		)	(10,997		)	(32,991		)	(32,991		)
FFO^(2)(3)(5)(6)	$	369,922		$	357,828		$	1,042,645		$	1,122,798

FFO (from above)	$	369,922		$	357,828		$	1,042,645		$	1,122,798
Adjustments to increase (decrease) FFO:
Straight-line revenue	(8,836		)	(27,144		)	(42,375		)	(89,009		)
Straight-line expense	23,486			24,409			71,132			73,971
Stock-based compensation expense	22,594			16,466			75,297			49,282
Non-cash portion of tax provision	3,484			(5,897		)	5,230			(20,272		)
Non-real estate related depreciation, amortization and accretion	6,611			4,615			19,604			13,045
Amortization of non-cash interest expense	3,300			8,590			11,293			32,394
Other (income) expense	832			1,214			4,623			(58,510		)
Gains (losses) on retirement of long-term obligations	10,274			—			52,291			4,157
Acquisition and integration costs	2,680			7,608			11,459			12,001
Capital improvement capital expenditures	(10,040		)	(14,351		)	(25,351		)	(32,503		)
Corporate capital expenditures	(8,474		)	(16,988		)	(22,385		)	(42,943		)
AFFO^(2)(3)(5)(6)	$	415,832		$	356,350		$	1,203,462		$	1,064,412
Weighted average common shares outstanding — diluted⁽⁴⁾	338,409			333,711			337,076			333,735
AFFO per share^(2)(5)(6)	$	1.23		$	1.07		$	3.57		$	3.19


(1)	Exclusive of income (loss) from discontinued operations and related noncontrolling interest of $(0.5 million) and $1.0 billion for the three and nine months ended September 30, 2015, respectively.


(2)	See “Definitions of Non-GAAP Financial Measures and Other Calculations” herein for a discussion of our definitions of FFO and AFFO.


(3)	FFO and AFFO are reduced by cash paid for preferred stock dividends.


(4)	Based on the diluted weighted-average common shares outstanding for the three months ended September 30, 2016 and 2015 and the nine months ended September 30, 2016 and 2015. The diluted weighted average common shares outstanding assumes no conversion for preferred stock in the share count.


(5)	The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.


(6)	Attributable to CCIC common stockholders.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

Reconciliation of Historical FFO and AFFO:



	Years Ended December 31,
(in thousands of dollars, except share and per share amounts)	2015			2014			2013			2012			2011			2010			2009			2008			2007
Net income (loss)⁽¹⁾	$	525,286		$	346,314		$	60,001		$	124,997		$	145,070		$	(330,183	)	$	(128,893	)	$	(60,675	)	$	(228,228	)
Real estate related depreciation, amortization and accretion	1,018,303			971,562			730,076			572,007			503,388			496,584			494,191			491,459			502,046
Asset write-down charges	33,468			14,246			13,595			15,226			21,986			13,243			18,611			16,696			65,515
Adjustment for noncontrolling interest⁽²⁾	—			—			—			268			349			—			—			—			362
Dividends on preferred stock	(43,988		)	(43,988		)	—			(2,481		)	(19,487		)	(19,878		)	(19,878		)	(19,878		)	(19,878		)
FFO^(4)(5)(7)(8)	$	1,533,069		$	1,288,133		$	803,672		$	710,014		$	651,305		$	159,766		$	364,032		$	427,602		$	319,817

FFO (from above)	$	1,533,069		$	1,288,133		$	803,672		$	710,014		$	651,305		$	159,766		$	364,032		$	427,602		$	319,817
Adjustments to increase (decrease) FFO:
Straight-line revenue	(111,263		)	(183,393		)	(212,856		)	(248,227		)	(195,456		)	(149,314		)	(90,269		)	(28,133		)	(30,912		)
Straight-line expense	98,738			101,890			78,619			52,271			38,141			37,617			37,469			39,172			40,026
Stock-based compensation expense	67,148			56,431			39,031			41,785			32,611			36,541			29,225			25,897			20,375
Non-cash portion of tax provision⁽³⁾	(63,935		)	(19,490		)	185,723			(64,939		)	4,970			(29,033		)	(78,304		)	(106,857		)	(95,622		)
Non-real estate related depreciation, amortization and accretion	17,875			14,219			11,266			19,421			19,293			16,848			7,825			7,375			10,343
Amortization of non-cash interest expense	37,126			80,854			99,244			109,337			102,944			85,454			61,357			24,831			23,913
Other (income) expense	(57,028		)	(11,992		)	3,902			5,363			5,603			824			(1,139		)	61,837			80,551
Gains (losses) on retirement of long-term obligations	4,157			44,629			37,127			131,974			—			138,367			91,079			(42		)	—
Net gain (loss) on interest rate swaps	—			—			—			—			—			286,435			92,966			37,888			—
Acquisition and integration costs	15,678			34,145			25,574			18,216			3,310			2,102			—			2,504			25,418
Adjustment for noncontrolling interest⁽²⁾	—			—			—			(268		)	(349		)	—			—			—			(362		)
Capital improvement capital expenditures	(46,789		)	(31,056		)	(17,520		)	(19,997		)	(12,442		)	(13,727		)	(17,355		)	(13,780		)	(9,073		)
Corporate capital expenditures	(58,142		)	(50,317		)	(27,099		)	(14,049		)	(8,421		)	(8,392		)	(9,335		)	(12,039		)	(12,206		)
AFFO^(4)(5)(7)(8)	$	1,436,635		$	1,324,054		$	1,026,684		$	740,901		$	641,510		$	563,487		$	487,550		$	466,255		$	372,266
Weighted average common shares outstanding — diluted⁽⁶⁾	334,062			333,265			299,293			291,270			285,947			287,764			286,622			282,007			279,937
AFFO per share^(4)(7)(8)	$	4.30		$	3.97		$	3.43		$	2.54		$	2.24		$	1.96		$	1.70		$	1.66		$	1.33

(1) Exclusive of income (loss) from discontinued operations and related noncontrolling interest.

(2) Inclusive of the noncontrolling interest related to real estate related depreciation, amortization and accretion and asset write-downs.


(3)	Adjusts the income tax provision to reflect our estimate of the cash taxes paid had we been a REIT for all periods presented, and is primarily comprised of foreign taxes. As a result income tax expense (benefit) is lower by the amount of the adjustment.


(4)	See "Definitions of Non-GAAP Measures and Other Calculations" herein for a discussion of our definitions of FFO and AFFO.


(5)	FFO and AFFO are reduced by cash paid for preferred stock dividends.


(6)	Based on the diluted weighted-average common shares outstanding for the twelve months ended December 31, 2015, 2014, 2013, 2012, 2011, 2010, 2009, 2008 and 2007. The diluted weighted average common shares outstanding assumes no conversion for preferred stock in the share count.


(7)	The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.


(8)	Attributable to CCIC common stockholders.

Crown Castle International Corp.

Third Quarter 2016



COMPANY OVERVIEW	FINANCIALS & METRICS	ASSET PORTFOLIO OVERVIEW	CAPITALIZATION OVERVIEW	APPENDIX

Reconciliation of Current Outlook for FFO and AFFO:



	Q4 2016			Full Year 2016			Full Year 2017
(in millions of dollars, except share and per share amounts)	Outlook			Outlook			Outlook
Net income (loss)	$90	to	$110	$318	to	$338	$375	to	$425
Real estate related depreciation, amortization and accretion	$277	to	$290	$1,097	to	$1,110	$1,127	to	$1,148
Asset write-down charges	$9	to	$11	$37	to	$39	$35	to	$45
Dividends on preferred stock	$(11)	to	$(11)	$(44)	to	$(44)	$0	to	$0
FFO^(2)(3)(4)(5)	$383	to	$388	$1,426	to	$1,431	$1,566	to	$1,596
Weighted-average common shares outstanding—diluted⁽¹⁾	346.1			340.4			350.0
FFO per share^(2)(4)(5)	$1.11	to	1.12	$4.19	to	$4.20	$4.47	to	$4.56

FFO (from above)	$383	to	$388	$1,426	to	$1,431	$1,566	to	$1,596
Adjustments to increase (decrease) FFO:
Straight-line revenue	$(8)	to	$(3)	$(50)	to	$(45)	$13	to	$28
Straight-line expense	$20	to	$25	$90	to	$95	$78	to	$93
Stock-based compensation expense	$21	to	$23	$97	to	$99	$94	to	$99
Non-cash portion of tax provision	$2	to	$7	$9	to	$14	$(3)	to	$12
Non-real estate related depreciation, amortization and accretion	$6	to	$8	$26	to	$28	$24	to	$29
Amortization of non-cash interest expense	$3	to	$6	$12	to	$15	$11	to	$17
Other (income) expense	$(1)	to	$2	$3	to	$6	$2	to	$4
Gains (losses) on retirement of long-term obligations	$0	to	$0	$52	to	$52	$0	to	$0
Acquisition and integration costs	$3	to	$6	$14	to	$17	$3	to	$8
Capital improvement capital expenditures	$(20)	to	$(15)	$(46)	to	$(41)	$(45)	to	$(40)
Corporate capital expenditures	$(20)	to	$(15)	$(43)	to	$(38)	$(37)	to	$(32)
AFFO^(2)(3)(4)(5)	$403	to	$408	$1,606	to	$1,611	$1,739	to	$1,769
Weighted-average common shares outstanding—diluted⁽¹⁾	346.1			340.4			350.0
AFFO per share^(2)(4)(5)	$1.16	to	$1.18	$4.72	to	$4.73	$4.97	to	$5.05


(1)	The assumption for fourth quarter 2016, full year 2016 and full year 2017 diluted weighted-average common shares outstanding is based on (1) diluted common shares outstanding as of September 30, 2016 and (2) the assumed conversion of the mandatory convertible preferred stock in November 2016.


(2)	See definitions herein. See also “Definitions of Non-GAAP Financial Measures and Other Calculations” herein for a discussion of our definitions of FFO and AFFO.


(3)	FFO and AFFO are reduced by cash paid for preferred stock dividends.


(4)	The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.


(5)	Attributable to CCIC common stockholders.

Net debt to Last Quarter Annualized Adjusted EBITDA calculation:



	Three Months Ended September 30,
(dollars in millions)	2016			2015
Total face value of debt	$	12,687.7		$	12,145.0
Ending cash and cash equivalents	156.2			184.1
Total net debt	$	12,531.5		$	11,960.9

Adjusted EBITDA for the three months ended September 30,	$	564.1		$	529.2
Last quarter annualized Adjusted EBITDA	2,256.5			2,116.6
Net debt to Last Quarter Annualized Adjusted EBITDA	5.6		x	5.7		x

Cash Interest Coverage Ratio Calculation:



	Three Months Ended September 30,
(dollars in thousands)	2016			2015
Adjusted EBITDA	$	564,120		$	529,158
Interest expense on debt obligations	126,616			121,287
Interest Coverage Ratio	4.5		x	4.4		x

Attached files

Stock widget

Investing forum

CROWN CASTLE INTERNATIONAL CORP Reports