x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 76-0470458 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
1220 Augusta Drive, Suite 500, Houston, Texas 77057-2261 (Address of principal executives office) (Zip Code) | |
(713) 570-3000 (Registrant's telephone number, including area code) |
Large accelerated filer | x | Accelerated filer | o | |||
Non-accelerated filer | o | Smaller reporting company | o |
Page | |||
ITEM 1. | |||
ITEM 2. | |||
ITEM 3. | |||
ITEM 4. | |||
ITEM 1A. | |||
ITEM 2. | |||
ITEM 6. | |||
ITEM 1. | FINANCIAL STATEMENTS |
June 30, 2011 | December 31, 2010 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 108,116 | $ | 112,531 | |||
Restricted cash | 193,608 | 221,015 | |||||
Receivables, net | 57,093 | 59,912 | |||||
Prepaid expenses | 75,452 | 65,856 | |||||
Deferred income tax assets | 51,986 | 59,098 | |||||
Deferred site rental receivables and other current assets, net | 25,687 | 26,733 | |||||
Total current assets | 511,942 | 545,145 | |||||
Property and equipment, net of accumulated depreciation of $3,645,339 and $3,451,475, respectively | 4,828,564 | 4,893,651 | |||||
Goodwill | 2,030,585 | 2,029,296 | |||||
Other intangible assets, net of accumulated amortization $717,235 and $636,433, respectively | 2,246,507 | 2,313,929 | |||||
Deferred site rental receivables, long-term prepaid rent, deferred financing costs and other assets, net | 767,722 | 687,508 | |||||
Total assets | $ | 10,385,320 | $ | 10,469,529 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 32,691 | $ | 39,649 | |||
Accrued interest | 65,337 | 65,191 | |||||
Deferred revenues | 176,008 | 202,123 | |||||
Other accrued liabilities | 76,829 | 105,235 | |||||
Current maturities of debt and other obligations | 30,708 | 28,687 | |||||
Total current liabilities | 381,573 | 440,885 | |||||
Debt and other long-term obligations | 6,785,550 | 6,750,207 | |||||
Deferred income tax liabilities | 62,116 | 66,686 | |||||
Deferred ground lease payable and other liabilities | 470,244 | 450,176 | |||||
Total liabilities | 7,699,483 | 7,707,954 | |||||
Commitments and contingencies (note 7) | |||||||
Redeemable convertible preferred stock, $0.1 par value; 20,000,000 shares authorized; shares issued and outstanding: June 30, 2011 and December 31, 2010—6,361,000; stated net of unamortized issue costs; mandatory redemption and aggregate liquidation value of $318,050 | 317,045 | 316,581 | |||||
CCIC stockholders' equity: | |||||||
Common stock, $.01 par value; 600,000,000 shares authorized; shares issued and outstanding: June 30, 2011—287,099,439 and December 31, 2010—290,826,284 | 2,871 | 2,908 | |||||
Additional paid-in capital | 5,407,010 | 5,581,525 | |||||
Accumulated other comprehensive income (loss) | (141,746 | ) | (178,978 | ) | |||
Accumulated deficit | (2,899,597 | ) | (2,960,082 | ) | |||
Total CCIC stockholders' equity | 2,368,538 | 2,445,373 | |||||
Noncontrolling interest | 254 | (379 | ) | ||||
Total equity | 2,368,792 | 2,444,994 | |||||
Total liabilities and equity | $ | 10,385,320 | $ | 10,469,529 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net revenues: | |||||||||||||||
Site rental | $ | 457,103 | $ | 409,631 | $ | 913,299 | $ | 816,503 | |||||||
Network services and other | 43,233 | 46,496 | 86,076 | 83,951 | |||||||||||
Net revenues | 500,336 | 456,127 | 999,375 | 900,454 | |||||||||||
Operating expenses: | |||||||||||||||
Costs of operations(a): | |||||||||||||||
Site rental | 121,143 | 115,465 | 239,558 | 229,220 | |||||||||||
Network services and other | 25,906 | 29,927 | 53,130 | 56,223 | |||||||||||
General and administrative | 41,259 | 40,556 | 86,003 | 80,029 | |||||||||||
Asset write-down charges | 6,205 | 2,597 | 10,606 | 4,159 | |||||||||||
Acquisition and integration costs | 490 | 272 | 1,044 | 272 | |||||||||||
Depreciation, amortization and accretion | 138,191 | 134,426 | 275,464 | 267,294 | |||||||||||
Total operating expenses | 333,194 | 323,243 | 665,805 | 637,197 | |||||||||||
Operating income (loss) | 167,142 | 132,884 | 333,570 | 263,257 | |||||||||||
Interest expense and amortization of deferred financing costs | (126,483 | ) | (120,345 | ) | (253,169 | ) | (241,126 | ) | |||||||
Gains (losses) on purchases and redemptions of debt | — | — | — | (66,434 | ) | ||||||||||
Net gain (loss) on interest rate swaps | — | (114,598 | ) | — | (187,874 | ) | |||||||||
Interest and other income (expense) | (3,890 | ) | (241 | ) | (4,325 | ) | 138 | ||||||||
Income (loss) before income taxes | 36,769 | (102,300 | ) | 76,076 | (232,039 | ) | |||||||||
Benefit (provision) for income taxes | (5,755 | ) | 4,686 | (4,938 | ) | 15,025 | |||||||||
Net income (loss) | 31,014 | (97,614 | ) | 71,138 | (217,014 | ) | |||||||||
Less: Net income (loss) attributable to the noncontrolling interest | 143 | (85 | ) | 250 | (210 | ) | |||||||||
Net income (loss) attributable to CCIC stockholders | 30,871 | (97,529 | ) | 70,888 | (216,804 | ) | |||||||||
Dividends on preferred stock | (5,202 | ) | (5,202 | ) | (10,403 | ) | (10,403 | ) | |||||||
Net income (loss) attributable to CCIC stockholders after deduction of dividends on preferred stock | $ | 25,669 | $ | (102,731 | ) | $ | 60,485 | $ | (227,207 | ) | |||||
Net income (loss) | $ | 31,014 | $ | (97,614 | ) | $ | 71,138 | $ | (217,014 | ) | |||||
Other comprehensive income (loss): | |||||||||||||||
Available-for-sale securities, net of tax of $0, $0, $0 and $0, respectively: | |||||||||||||||
Unrealized gains (losses) on available-for-sale securities, net of taxes | (1,160 | ) | 184 | (7,537 | ) | 1,423 | |||||||||
Derivative instruments net of taxes of $0, $(866), $0 and $(13,215), respectively: | |||||||||||||||
Net change in fair value of cash flow hedging instruments, net of taxes | (425 | ) | (72,613 | ) | (850 | ) | (121,546 | ) | |||||||
Amounts reclassified into results of operations, net of taxes | 17,959 | 11,484 | 35,848 | 22,680 | |||||||||||
Foreign currency translation adjustments | 6,084 | (14,772 | ) | 10,154 | (9,011 | ) | |||||||||
Comprehensive income (loss) | 53,472 | (173,331 | ) | 108,753 | (323,468 | ) | |||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | 150 | (71 | ) | 633 | (45 | ) | |||||||||
Comprehensive income (loss) attributable to CCIC stockholders | $ | 53,322 | $ | (173,260 | ) | $ | 108,120 | $ | (323,423 | ) | |||||
Net income (loss) attributable to CCIC common stockholders, after deduction of dividends on preferred stock, per common share: | |||||||||||||||
Basic | $ | 0.09 | $ | (0.36 | ) | $ | 0.21 | $ | (0.79 | ) | |||||
Diluted | $ | 0.09 | $ | (0.36 | ) | $ | 0.21 | $ | (0.79 | ) | |||||
Weighted-average common shares outstanding (in thousands): | |||||||||||||||
Basic | 285,280 | 286,080 | 286,139 | 287,266 | |||||||||||
Diluted | 287,026 | 286,080 | 288,215 | 287,266 |
(a) | Exclusive of depreciation, amortization and accretion shown separately. |
Six Months Ended June 30, | |||||||
2011 | 2010 | ||||||
Cash flows from operating activities: | |||||||
Net income (loss) | $ | 71,138 | $ | (217,014 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: | |||||||
Depreciation, amortization and accretion | 275,464 | 267,294 | |||||
Gains (losses) on purchases and redemptions of long-term debt | — | 66,434 | |||||
Amortization of deferred financing costs and other non-cash interest | 51,482 | 37,550 | |||||
Stock-based compensation expense | 17,254 | 18,143 | |||||
Asset write-down charges | 10,606 | 4,159 | |||||
Deferred income tax benefit (provision) | 2,545 | (22,319 | ) | ||||
Income (expense) from forward-starting interest rate swaps | — | 187,874 | |||||
Other adjustments | 4,309 | 443 | |||||
Changes in assets and liabilities, excluding the effects of acquisitions: | |||||||
Increase (decrease) in accrued interest | 146 | (4,774 | ) | ||||
Increase (decrease) in accounts payable | (7,094 | ) | (6,796 | ) | |||
Increase (decrease) in deferred revenues, deferred ground lease payables, other accrued liabilities and other liabilities | (40,120 | ) | (10,433 | ) | |||
Decrease (increase) in receivables | 3,468 | (5,014 | ) | ||||
Decrease (increase) in prepaid expenses, deferred site rental receivables, long-term prepaid rent, restricted cash and other assets | (105,389 | ) | (67,340 | ) | |||
Net cash provided by (used for) operating activities | 283,809 | 248,207 | |||||
Cash flows from investing activities: | |||||||
Proceeds from disposition of property and equipment | 829 | 1,974 | |||||
Payments for acquisitions of businesses, net of cash acquired | (12,375 | ) | (629 | ) | |||
Capital expenditures | (116,690 | ) | (91,765 | ) | |||
Payments for investments and other | — | (21,800 | ) | ||||
Net cash provided by (used for) investing activities | (128,236 | ) | (112,220 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from issuance of long-term debt | — | 1,900,000 | |||||
Proceeds from issuance of capital stock | 757 | 8,397 | |||||
Principal payments on long-term debt and other long-term obligations | (16,792 | ) | (8,685 | ) | |||
Purchases and redemptions of long-term debt | — | (2,149,653 | ) | ||||
Purchases of capital stock | (192,563 | ) | (146,884 | ) | |||
Borrowings under revolving credit agreement | 102,000 | — | |||||
Payments under revolving credit agreement | (71,000 | ) | — | ||||
Payments for financing costs | (82 | ) | (31,510 | ) | |||
Payments for forward-starting interest rate swap settlements | — | (232,703 | ) | ||||
Net (increase) decrease in restricted cash | 27,088 | 11,719 | |||||
Dividends on preferred stock | (9,939 | ) | (9,940 | ) | |||
Net cash provided by (used for) financing activities | (160,531 | ) | (659,259 | ) | |||
Effect of exchange rate changes on cash | 543 | (787 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (4,415 | ) | (524,059 | ) | |||
Cash and cash equivalents at beginning of period | 112,531 | 766,146 | |||||
Cash and cash equivalents at end of period | $ | 108,116 | $ | 242,087 |
CCIC Stockholders | ||||||||||||||||||||||||||
Common Stock | ||||||||||||||||||||||||||
Shares | ($.01 Par) | Additional Paid-In Capital | AOCI | Accumulated Deficit | Noncontrolling Interest | Total | ||||||||||||||||||||
Balance, April 1, 2011 | 290,717,872 | $ | 2,907 | $ | 5,549,448 | $ | (164,197 | ) | $ | (2,925,266 | ) | $ | 104 | $ | 2,462,996 | |||||||||||
Issuances of capital stock, net of forfeitures | (6,404 | ) | — | 106 | — | — | — | 106 | ||||||||||||||||||
Purchases and retirement of capital stock | (3,612,029 | ) | (36 | ) | (150,302 | ) | — | — | — | (150,338 | ) | |||||||||||||||
Stock-based compensation expense | — | — | 7,758 | — | — | — | 7,758 | |||||||||||||||||||
Other comprehensive income (loss)(a) | — | — | — | 22,451 | — | 7 | 22,458 | |||||||||||||||||||
Dividends on preferred stock | — | — | — | — | (5,202 | ) | — | (5,202 | ) | |||||||||||||||||
Net income (loss) | — | — | — | — | 30,871 | 143 | 31,014 | |||||||||||||||||||
Balance, June 30, 2011 | 287,099,439 | $ | 2,871 | $ | 5,407,010 | $ | (141,746 | ) | $ | (2,899,597 | ) | $ | 254 | $ | 2,368,792 |
CCIC Stockholders | ||||||||||||||||||||||||||
Common Stock | ||||||||||||||||||||||||||
Shares | ($.01 Par) | Additional Paid-In Capital | AOCI | Accumulated Deficit | Noncontrolling Interest | Total | ||||||||||||||||||||
Balance, April 1, 2010 | 291,230,613 | $ | 2,912 | $ | 5,592,251 | $ | (155,112 | ) | $ | (2,752,812 | ) | $ | (130 | ) | $ | 2,687,109 | ||||||||||
Issuances of capital stock, net of forfeitures | 51,316 | 1 | 1,571 | — | — | — | 1,572 | |||||||||||||||||||
Purchases and retirement of capital stock | (1,030,966 | ) | (10 | ) | (38,148 | ) | — | — | — | (38,158 | ) | |||||||||||||||
Stock-based compensation expense | — | — | 9,880 | — | — | — | 9,880 | |||||||||||||||||||
Other comprehensive income (loss)(a) | — | — | — | (75,731 | ) | — | 14 | (75,717 | ) | |||||||||||||||||
Dividends on preferred stock | — | — | — | — | (5,202 | ) | — | (5,202 | ) | |||||||||||||||||
Net income (loss) | — | — | — | — | (97,529 | ) | (85 | ) | (97,614 | ) | ||||||||||||||||
Balance, June 30, 2010 | 290,250,963 | $ | 2,903 | $ | 5,565,554 | $ | (230,843 | ) | $ | (2,855,543 | ) | $ | (201 | ) | $ | 2,481,870 |
CCIC Stockholders | ||||||||||||||||||||||||||
Common Stock | ||||||||||||||||||||||||||
Shares | ($.01 Par) | Additional Paid-In Capital | AOCI | Accumulated Deficit | Noncontrolling Interest | Total | ||||||||||||||||||||
Balance, January 1, 2011 | 290,826,284 | $ | 2,908 | $ | 5,581,525 | $ | (178,978 | ) | $ | (2,960,082 | ) | $ | (379 | ) | $ | 2,444,994 | ||||||||||
Issuances of capital stock, net of forfeitures | 911,515 | 9 | 748 | — | — | — | 757 | |||||||||||||||||||
Purchases and retirement of capital stock | (4,638,360 | ) | (46 | ) | (192,517 | ) | — | — | — | (192,563 | ) | |||||||||||||||
Stock-based compensation expense | — | — | 17,254 | — | — | — | 17,254 | |||||||||||||||||||
Other comprehensive income (loss)(a) | — | — | — | 37,232 | — | 383 | 37,615 | |||||||||||||||||||
Dividends on preferred stock | — | — | — | — | (10,403 | ) | — | (10,403 | ) | |||||||||||||||||
Net income (loss) | — | — | — | — | 70,888 | 250 | 71,138 | |||||||||||||||||||
Balance, June 30, 2011 | 287,099,439 | $ | 2,871 | $ | 5,407,010 | $ | (141,746 | ) | $ | (2,899,597 | ) | $ | 254 | $ | 2,368,792 |
CCIC Stockholders | ||||||||||||||||||||||||||
Common Stock | ||||||||||||||||||||||||||
Shares | ($.01 Par) | Additional Paid-In Capital | AOCI | Accumulated Deficit | Noncontrolling Interest | Total | ||||||||||||||||||||
Balance January 1, 2010 | 292,729,684 | $ | 2,927 | $ | 5,685,874 | $ | (124,224 | ) | $ | (2,628,336 | ) | $ | (156 | ) | $ | 2,936,085 | ||||||||||
Issuances of capital stock, net of forfeitures | 1,354,448 | 14 | 8,383 | — | — | — | 8,397 | |||||||||||||||||||
Purchases and retirement of capital stock | (3,833,169 | ) | (38 | ) | (146,846 | ) | — | — | — | (146,884 | ) | |||||||||||||||
Stock-based compensation expense | — | — | 18,143 | — | — | — | 18,143 | |||||||||||||||||||
Other comprehensive income (loss)(a) | — | — | — | (106,619 | ) | — | 165 | (106,454 | ) | |||||||||||||||||
Dividends on preferred stock | — | — | — | — | (10,403 | ) | — | (10,403 | ) | |||||||||||||||||
Net income (loss) | — | — | — | — | (216,804 | ) | (210 | ) | (217,014 | ) | ||||||||||||||||
Balance, June 30, 2010 | 290,250,963 | $ | 2,903 | $ | 5,565,554 | $ | (230,843 | ) | $ | (2,855,543 | ) | $ | (201 | ) | $ | 2,481,870 |
(a) | See the statement of operations and other comprehensive income (loss) for the allocation of the components of "other comprehensive income (loss)." |
1. | General |
2. | Debt and Other Obligations |
Original Issue Date | Contractual Maturity Date | Outstanding Balance as of June 30, 2011 | Outstanding Balance as of December 31, 2010 | Stated Interest Rate as of June 30, 2011(a) | |||||||||||
Bank debt - variable rate: | |||||||||||||||
Revolver | Jan. 2007 | Sept. 2013 | $ | 188,000 | (b) | $ | 157,000 | 2.4 | % | (c) | |||||
2007 Term Loans | Jan./March 2007 | March 2014 | 622,375 | 625,625 | 1.7 | % | (c) | ||||||||
Total bank debt | 810,375 | 782,625 | |||||||||||||
Securitized debt - fixed rate: | |||||||||||||||
January 2010 Tower Revenue Notes | Jan. 2010 | 2035 - 2040 | (d) | 1,900,000 | 1,900,000 | 5.8 | % | (d) | |||||||
August 2010 Tower Revenue Notes | Aug. 2010 | 2035 - 2040 | (d) | 1,550,000 | 1,550,000 | 4.5 | % | (d) | |||||||
2009 Securitized Notes | July 2009 | 2019/2029 | (e) | 225,290 | 233,085 | 7.0 | % | ||||||||
Total securitized debt | 3,675,290 | 3,683,085 | |||||||||||||
High yield bonds - fixed rate: | |||||||||||||||
9% Senior Notes | Jan. 2009 | Jan. 2015 | 811,206 | 804,971 | 9.0 | % | (f) | ||||||||
7.75% Secured Notes | April 2009 | May 2017 | 977,416 | 975,913 | 7.8 | % | (g) | ||||||||
7.125% Senior Notes | Oct. 2009 | Nov. 2019 | 497,806 | 497,712 | 7.1 | % | (h) | ||||||||
7.5% Senior Notes | Dec. 2003 | Dec. 2013 | 51 | 51 | 7.5 | % | |||||||||
Total high yield bonds | 2,286,479 | 2,278,647 | |||||||||||||
Other: | |||||||||||||||
Capital leases and other obligations | Various | Various | (i) | 44,114 | 34,537 | Various | (i) | ||||||||
Total debt and other obligations | 6,816,258 | 6,778,894 | |||||||||||||
Less: current maturities and short-term debt and other current obligations | 30,708 | 28,687 | |||||||||||||
Non-current portion of long-term debt and other long-term obligations | $ | 6,785,550 | $ | 6,750,207 |
(a) | Represents the weighted-average stated interest rate. |
(b) | In June 2011, CCOC amended the senior secured revolving credit facility ("Revolver") to increase the aggregate revolving commitment availability by $50.0 million to a total revolving commitment availability of $450.0 million, subject to certain restrictions based on the maintenance of financial covenants in the 2007 Credit Agreement. As of June 30, 2011, the undrawn availability under the Revolver is $262.0 million. |
(c) | The Revolver bears interest at a rate per annum, at the election of CCOC, equal to (i) the greater of the prime rate of The Royal Bank of Scotland plc and the Federal Funds Effective Rate plus 0.5%, plus a credit spread ranging from 1.0% to 1.4% or (ii) LIBOR plus a credit spread ranging from 2.0% to 2.4%, in each case based on the Company's consolidated leverage ratio. The 2007 Term Loans bear interest at a rate per annum, at CCOC's election, equal to (i) the greater of the prime rate of The Royal Bank of Scotland plc and the Federal Funds Effective Rate plus 0.5% or (ii) LIBOR plus 1.5%. |
(d) | If the respective series of the January 2010 Tower Revenue Notes and August 2010 Tower Revenue Notes are not paid in full on or prior to 2015, 2017 and 2020, as applicable, then 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 class of the 2010 Tower Revenue Notes, and additional interest (by an additional approximately 5% per annum) will accrue on the respective 2010 Tower Revenue Notes. The January 2010 Tower Revenue Notes consist of three series of notes with principal amounts of $300.0 million, $350.0 million and $1.3 billion, having anticipated repayment dates in 2015, 2017 and 2020, respectively. The August 2010 Tower Revenue Notes consist of three series of notes with principal amounts of $250.0 million, $300.0 million and $1.0 billion, having anticipated repayment dates in 2015, 2017 and 2020, respectively. |
(e) | The 2009 Securitized Notes consist of $155.3 million of principal as of June 30, 2011 that amortizes through 2019, and $70.0 million of principal as of June 30, 2011 that amortizes during the period beginning in 2019 and ending in 2029. |
(f) | The effective yield is approximately 11.3%, inclusive of the discount. |
(g) | The effective yield is approximately 8.2%, inclusive of the discount. |
(h) | The effective yield is approximately 7.2%, inclusive of the discount. |
(i) | The Company's capital leases and other obligations bear interest rates up to 9% and mature in periods ranging from less than one year to approximately 20 years. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Interest expense on debt obligations | $ | 100,802 | $ | 101,666 | $ | 201,687 | $ | 203,576 | |||||||
Amortization of deferred financing costs | 3,754 | 3,986 | 7,476 | 7,880 | |||||||||||
Amortization of discounts on long-term debt | 3,968 | 3,571 | 7,833 | 7,050 | |||||||||||
Amortization of interest rate swaps | 17,959 | 10,836 | 35,848 | 21,825 | |||||||||||
Other | — | 286 | 325 | 795 | |||||||||||
Total | $ | 126,483 | $ | 120,345 | $ | 253,169 | $ | 241,126 |
3. | Income Taxes |
4. | Fair Value Disclosures |
June 30, 2011 | December 31, 2010 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ | 108,116 | $ | 108,116 | $ | 112,531 | $ | 112,531 | |||||||
Restricted cash, current and non-current | 198,608 | 198,608 | 226,015 | 226,015 | |||||||||||
Liabilities: | |||||||||||||||
Long-term debt and other obligations | 6,816,258 | 7,222,647 | 6,778,894 | 7,121,156 | |||||||||||
Interest rate swaps(a) | 3,003 | 3,003 | 5,198 | 5,198 |
(a) | Variable to fixed interest rate swaps hedging a portion of the 2007 Term Loans until December 2011 with a notional value of $600.0 million. |
Fair Value Measurement Using Significant Unobservable Inputs (Level 3) | |||||||
Interest Rate Swaps, Net | |||||||
Three Months Ended June 30, 2010 | Six Months Ended June 30, 2010 | ||||||
Beginning balance | $ | 352,267 | $ | 300,040 | |||
Settlements | (178,248 | ) | (235,674 | ) | |||
Less: Total (gains) losses: | |||||||
Included in earnings(a) | 113,802 | 186,506 | |||||
Included in other comprehensive income (loss) | 71,895 | 108,844 | |||||
Ending balance | $ | 359,716 | $ | 359,716 |
(a) | Includes $88.1 million and $123.6 million, respectively, for the three and six months ended June 30, 2010, of losses that are attributable to the change in unrealized gains or losses relating to liabilities still held at the reporting date. |
5. | Per Share Information |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net income (loss) attributable to CCIC stockholders | $ | 30,871 | $ | (97,529 | ) | $ | 70,888 | $ | (216,804 | ) | |||||
Dividends on preferred stock | (5,202 | ) | (5,202 | ) | (10,403 | ) | (10,403 | ) | |||||||
Net income (loss) attributable to CCIC common stockholders after deduction of dividends on preferred stock for basic and diluted computations | $ | 25,669 | $ | (102,731 | ) | $ | 60,485 | $ | (227,207 | ) | |||||
Weighted-average number of common shares outstanding (in thousands): | |||||||||||||||
Basic weighted-average number of common stock outstanding | 285,280 | 286,080 | 286,139 | 287,266 | |||||||||||
Effect of assumed dilution from potential common shares relating to stock options and restricted stock awards | 1,746 | — | 2,076 | — | |||||||||||
Diluted weighted-average number of common shares outstanding | 287,026 | 286,080 | 288,215 | 287,266 | |||||||||||
Net income (loss) attributable to CCIC common stockholders after deduction of dividends on preferred stock, per common share: | |||||||||||||||
Basic | $ | 0.09 | $ | (0.36 | ) | $ | 0.21 | $ | (0.79 | ) | |||||
Diluted | $ | 0.09 | $ | (0.36 | ) | $ | 0.21 | $ | (0.79 | ) |
6. | Leases |
Six Months Ending December 31, | Years Ending December 31, | ||||||||||||||||||||||||||
2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | |||||||||||||||||||||
Tenant Contracts | $ | 803,088 | $ | 1,595,216 | $ | 1,561,351 | $ | 1,529,769 | $ | 1,469,150 | $ | 10,228,184 | $ | 17,186,758 |
7. | Commitments and Contingencies |
8. | Operating Segments |
Three Months Ended June 30, 2011 | Three Months Ended June 30, 2010 | ||||||||||||||||||||||||||||||
CCUSA | CCAL | Eliminations | Consolidated Total | CCUSA | CCAL | Eliminations | Consolidated Total | ||||||||||||||||||||||||
Net revenues: | |||||||||||||||||||||||||||||||
Site rental | $ | 429,454 | $ | 27,649 | $ | — | $ | 457,103 | $ | 387,970 | $ | 21,661 | $ | — | $ | 409,631 | |||||||||||||||
Network services and other | 40,017 | 3,216 | — | 43,233 | 44,274 | 2,222 | — | 46,496 | |||||||||||||||||||||||
Net revenues | 469,471 | 30,865 | — | 500,336 | 432,244 | 23,883 | — | 456,127 | |||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||
Costs of operations:(a) | |||||||||||||||||||||||||||||||
Site rental | 112,153 | 8,990 | — | 121,143 | 108,671 | 6,794 | — | 115,465 | |||||||||||||||||||||||
Network services and other | 23,576 | 2,330 | — | 25,906 | 28,511 | 1,416 | — | 29,927 | |||||||||||||||||||||||
General and administrative | 36,702 | 4,557 | — | 41,259 | 36,875 | 3,681 | — | 40,556 | |||||||||||||||||||||||
Asset write-down charges | 5,930 | 275 | — | 6,205 | 2,574 | 23 | — | 2,597 | |||||||||||||||||||||||
Acquisition and integration costs | 490 | — | — | 490 | 272 | — | — | 272 | |||||||||||||||||||||||
Depreciation, amortization and accretion | 130,488 | 7,703 | — | 138,191 | 127,557 | 6,869 | — | 134,426 | |||||||||||||||||||||||
Total operating expenses | 309,339 | 23,855 | — | 333,194 | 304,460 | 18,783 | — | 323,243 | |||||||||||||||||||||||
Operating income (loss) | 160,132 | 7,010 | — | 167,142 | 127,784 | 5,100 | — | 132,884 | |||||||||||||||||||||||
Interest expense and amortization of deferred financing costs | (126,484 | ) | (5,816 | ) | 5,817 | (126,483 | ) | (120,058 | ) | (4,967 | ) | 4,680 | (120,345 | ) | |||||||||||||||||
Net gain (loss) on interest rate swaps | — | — | — | — | (114,598 | ) | — | — | (114,598 | ) | |||||||||||||||||||||
Interest and other income (expense) | 1,787 | 140 | (5,817 | ) | (3,890 | ) | 4,394 | 45 | (4,680 | ) | (241 | ) | |||||||||||||||||||
Benefit (provision) for income taxes | (5,184 | ) | (571 | ) | — | (5,755 | ) | 5,145 | (459 | ) | — | 4,686 | |||||||||||||||||||
Net income (loss) | 30,251 | 763 | — | 31,014 | (97,333 | ) | (281 | ) | — | (97,614 | ) | ||||||||||||||||||||
Less: Net income (loss) attributable to the noncontrolling interest | — | 143 | — | 143 | — | (85 | ) | — | (85 | ) | |||||||||||||||||||||
Net income (loss) attributable to CCIC stockholders | $ | 30,251 | $ | 620 | $ | — | $ | 30,871 | $ | (97,333 | ) | $ | (196 | ) | $ | — | $ | (97,529 | ) | ||||||||||||
Capital expenditures | $ | 61,080 | $ | 2,960 | $ | — | $ | 64,040 | $ | 52,417 | $ | 2,485 | $ | — | $ | 54,902 |
(a) | Exclusive of depreciation, amortization and accretion shown separately. |
Six Months Ended June 30, 2011 | Six Months Ended June 30, 2010 | ||||||||||||||||||||||||||||||
CCUSA | CCAL | Eliminations | Consolidated Total | CCUSA | CCAL | Eliminations | Consolidated Total | ||||||||||||||||||||||||
Net revenues: | |||||||||||||||||||||||||||||||
Site rental | $ | 860,097 | $ | 53,202 | $ | — | $ | 913,299 | $ | 772,011 | $ | 44,492 | $ | — | $ | 816,503 | |||||||||||||||
Network services and other | 77,681 | 8,395 | — | 86,076 | 79,121 | 4,830 | — | 83,951 | |||||||||||||||||||||||
Net revenues | 937,778 | 61,597 | — | 999,375 | 851,132 | 49,322 | — | 900,454 | |||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||
Costs of operations:(a) | |||||||||||||||||||||||||||||||
Site rental | 222,578 | 16,980 | — | 239,558 | 215,694 | 13,526 | — | 229,220 | |||||||||||||||||||||||
Network services and other | 47,533 | 5,597 | — | 53,130 | 52,792 | 3,431 | — | 56,223 | |||||||||||||||||||||||
General and administrative | 76,299 | 9,704 | — | 86,003 | 71,840 | 8,189 | — | 80,029 | |||||||||||||||||||||||
Asset write-down charges | 10,287 | 319 | — | 10,606 | 4,136 | 23 | — | 4,159 | |||||||||||||||||||||||
Acquisition and integration costs | 1,044 | — | — | 1,044 | 272 | — | — | 272 | |||||||||||||||||||||||
Depreciation, amortization and accretion | 260,464 | 15,000 | — | 275,464 | 253,249 | 14,045 | — | 267,294 | |||||||||||||||||||||||
Total operating expenses | 618,205 | 47,600 | — | 665,805 | 597,983 | 39,214 | — | 637,197 | |||||||||||||||||||||||
Operating income (loss) | 319,573 | 13,997 | — | 333,570 | 253,149 | 10,108 | — | 263,257 | |||||||||||||||||||||||
Interest expense and amortization of deferred financing costs | (252,845 | ) | (11,758 | ) | 11,434 | (253,169 | ) | (240,330 | ) | (10,012 | ) | 9,216 | (241,126 | ) | |||||||||||||||||
Gains (losses) on purchases and redemptions of debt | — | — | — | — | (66,434 | ) | — | — | (66,434 | ) | |||||||||||||||||||||
Net gain (loss) on interest rate swaps | — | — | — | — | (187,874 | ) | — | — | (187,874 | ) | |||||||||||||||||||||
Interest and other income (expense) | 6,870 | 239 | (11,434 | ) | (4,325 | ) | 9,279 | 75 | (9,216 | ) | 138 | ||||||||||||||||||||
Benefit (provision) for income taxes | (3,815 | ) | (1,123 | ) | — | (4,938 | ) | 15,929 | (904 | ) | — | 15,025 | |||||||||||||||||||
Net income (loss) | 69,783 | 1,355 | — | 71,138 | (216,281 | ) | (733 | ) | — | (217,014 | ) | ||||||||||||||||||||
Less: Net income (loss) attributable to the noncontrolling interest | — | 250 | — | 250 | — | (210 | ) | — | (210 | ) | |||||||||||||||||||||
Net income (loss) attributable to CCIC stockholders | $ | 69,783 | $ | 1,105 | $ | — | $ | 70,888 | $ | (216,281 | ) | $ | (523 | ) | $ | — | $ | (216,804 | ) | ||||||||||||
Capital expenditures | $ | 112,326 | $ | 4,364 | $ | — | $ | 116,690 | $ | 87,452 | $ | 4,313 | $ | — | $ | 91,765 |
(a) | Exclusive of depreciation, amortization and accretion shown separately. |
Three Months Ended June 30, 2011 | Three Months Ended June 30, 2010 | ||||||||||||||||||||||||||||||
CCUSA | CCAL | Eliminations | Consolidated Total | CCUSA | CCAL | Eliminations | Consolidated Total | ||||||||||||||||||||||||
Net income (loss) | $ | 30,251 | $ | 763 | $ | — | $ | 31,014 | $ | (97,333 | ) | $ | (281 | ) | $ | — | $ | (97,614 | ) | ||||||||||||
Adjustments to increase (decrease) net income (loss): | |||||||||||||||||||||||||||||||
Asset write-down charges | 5,930 | 275 | — | 6,205 | 2,574 | 23 | — | 2,597 | |||||||||||||||||||||||
Acquisition and integration costs | 490 | — | — | 490 | 272 | — | — | 272 | |||||||||||||||||||||||
Depreciation, amortization and accretion | 130,488 | 7,703 | — | 138,191 | 127,557 | 6,869 | — | 134,426 | |||||||||||||||||||||||
Interest expense and amortization of deferred financing costs | 126,484 | 5,816 | (5,817 | ) | 126,483 | 120,058 | 4,967 | (4,680 | ) | 120,345 | |||||||||||||||||||||
Gains (losses) on purchases and redemptions of debt | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Net gain (loss) on interest rate swaps | — | — | — | — | 114,598 | — | — | 114,598 | |||||||||||||||||||||||
Interest and other income (expense) | (1,787 | ) | (140 | ) | 5,817 | 3,890 | (4,394 | ) | (45 | ) | 4,680 | 241 | |||||||||||||||||||
Benefit (provision) for income taxes | 5,184 | 571 | — | 5,755 | (5,145 | ) | 459 | — | (4,686 | ) | |||||||||||||||||||||
Stock-based compensation expense | 7,758 | 109 | — | 7,867 | 9,880 | 25 | — | 9,905 | |||||||||||||||||||||||
Adjusted EBITDA | $ | 304,798 | $ | 15,097 | $ | — | $ | 319,895 | $ | 268,067 | $ | 12,017 | $ | — | $ | 280,084 |
Six Months Ended June 30, 2011 | Six Months Ended June 30, 2010 | ||||||||||||||||||||||||||||||
CCUSA | CCAL | Eliminations | Consolidated Total | CCUSA | CCAL | Eliminations | Consolidated Total | ||||||||||||||||||||||||
Net income (loss) | $ | 69,783 | $ | 1,355 | $ | — | $ | 71,138 | $ | (216,281 | ) | $ | (733 | ) | $ | — | $ | (217,014 | ) | ||||||||||||
Adjustments to increase (decrease) net income (loss): |