Crown Castle Inc. (CCI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
8020 KATY FREEWAY HOUSTON, TX 77024 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6798 - Real Estate Investment Trusts (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 105 | 156 | 292 | 232 | 196 | 277 | |||
| Cash and cash equivalents | 105 | 156 | 292 | 232 | 196 | 277 | |||
| Restricted cash and investments | 171 | 166 | 169 | 144 | 137 | 131 | |||
| Receivables | 481 | 593 | 543 | 431 | 596 | 501 | |||
| Prepaid expense | 103 | 102 | 105 | 95 | 107 | 172 | |||
| Other current assets | 56 | 73 | 145 | 202 | 168 | 148 | |||
| Other undisclosed current assets | 116 | 127 | |||||||
| Total current assets: | 1,032 | 1,217 | 1,254 | 1,104 | 1,204 | 1,229 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 6,187 | 6,526 | ✕ | ||||||
| Property, plant and equipment | 15,666 | 15,407 | 15,269 | 15,162 | 14,666 | 13,676 | |||
| Intangible assets, net (including goodwill) | 10,142 | 10,146 | 10,142 | 10,146 | 10,150 | 10,385 | |||
| Goodwill | 10,085 | 10,085 | 10,078 | 10,078 | 10,078 | 10,078 | |||
| Intangible assets, net (excluding goodwill) | 57 | 61 | 64 | 68 | 72 | 307 | |||
| Deferred rent receivables, net | 2,239 | 1,954 | 1,588 | 1,408 | 1,424 | 1,366 | |||
| Other noncurrent assets | 139 | 136 | 123 | 119 | 116 | 920 | |||
| Other undisclosed noncurrent assets | 3,122 | 3,535 | 10,664 | 10,829 | 10,897 | 5,209 | |||
| Total noncurrent assets: | 37,495 | 37,704 | 37,786 | 37,664 | 37,253 | 31,556 | |||
| TOTAL ASSETS: | 38,527 | 38,921 | 39,040 | 38,768 | 38,457 | 32,785 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 471 | 419 | 428 | 429 | 503 | 461 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | 182 | 199 | 169 | 148 | ||
| Accounts payable | 252 | 236 | 246 | 230 | 334 | 313 | |||
| Accrued liabilities | 219 | 183 | |||||||
| Deferred revenue | 605 | 736 | 776 | 704 | 657 | ✕ | |||
| Debt | 835 | 819 | 72 | 129 | 100 | 107 | |||
| Other liabilities | 342 | 407 | 401 | 378 | 361 | 351 | |||
| Other undisclosed current liabilities | 332 | 350 | 349 | 329 | 299 | 498 | |||
| Total current liabilities: | 2,585 | 2,731 | 2,026 | 1,969 | 1,920 | 1,417 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 22,086 | 20,910 | 20,557 | 19,151 | 18,021 | 16,575 | |||
| Other undisclosed long-term debt and lease obligation | 22,086 | 20,910 | 14,526 | 13,343 | 12,510 | 16,575 | |||
| Liabilities, other than long-term debt | 7,475 | 7,831 | 2,168 | 2,379 | 2,516 | 2,759 | |||
| Other liabilities | 1,914 | 1,950 | 2,168 | 2,379 | 2,516 | 2,759 | |||
| Operating lease, liability | 5,561 | 5,881 | 6,031 | 5,808 | 5,511 | ✕ | |||
| Other undisclosed noncurrent liabilities | 6,031 | 5,808 | 5,511 | ||||||
| Total noncurrent liabilities: | 29,561 | 28,741 | 28,756 | 27,338 | 26,048 | 19,334 | |||
| Total liabilities: | 32,146 | 31,472 | 30,782 | 29,307 | 27,968 | 20,751 | |||
| Equity | |||||||||
| Equity, attributable to parent | 6,381 | 7,449 | 8,258 | 9,461 | 10,489 | 12,034 | |||
| Common stock | 4 | 4 | 4 | 4 | 4 | 4 | |||
| Additional paid in capital | 18,270 | 18,116 | 18,011 | 17,933 | 17,855 | 17,767 | |||
| Accumulated other comprehensive loss | (4) | (5) | (4) | (4) | (5) | (5) | |||
| Accumulated deficit | (11,889) | (10,666) | (9,753) | (8,472) | (7,365) | (5,732) | |||
| Total equity: | 6,381 | 7,449 | 8,258 | 9,461 | 10,489 | 12,034 | |||
| TOTAL LIABILITIES AND EQUITY: | 38,527 | 38,921 | 39,040 | 38,768 | 38,457 | 32,785 | |||
Income Statement (P&L) ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 6,981 | 6,986 | 6,340 | 5,840 | 5,763 | 5,423 | ||
| Operating leases, income statement, lease revenue | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 4,716 | |
| Cost of revenue | (1,935) | (2,024) | (2,974) | (3,587) | (3,340) | (3,388) | ||
| Cost of goods and services sold | (316) | (466) | (439) | (448) | (524) | (437) | ||
| Gross profit: | 5,046 | 4,962 | 3,366 | 2,253 | 2,423 | 2,035 | ||
| Operating expenses | (877) | (784) | (1,365) | (752) | (864) | (603) | ||
| Other undisclosed operating income (loss) | (1,800) | (1,753) | 362 | |||||
| Operating income: | 2,369 | 2,425 | 2,001 | 1,863 | 1,559 | 1,432 | ||
| Nonoperating income (expense) | 9 | (7) | (20) | (3) | 7 | 6 | ||
| Investment income, nonoperating | 15 | 3 | 1 | 2 | 6 | 5 | ||
| Other nonoperating income (expense) | (6) | (10) | (21) | (5) | 1 | 1 | ||
| Interest and debt expense | (850) | (727) | (802) | (807) | (685) | (106) | ||
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | 23 | (642) | ||||||
| Income from continuing operations before income taxes: | 1,528 | 1,691 | 1,179 | 1,076 | 881 | 690 | ||
| Income tax expense (benefit) | (26) | (16) | 21 | 20 | 21 | 19 | ||
| Other undisclosed loss from continuing operations | (42) | |||||||
| Income from continuing operations: | 1,502 | 1,675 | 1,158 | 1,096 | 902 | 709 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 1,096 | 1,096 | 902 | 709 | |
| Loss from discontinued operations | (62) | |||||||
| Other undisclosed net loss | (40) | (42) | (38) | |||||
| Net income attributable to parent: | 1,502 | 1,675 | 1,096 | 1,056 | 860 | 671 | ||
| Other undisclosed net loss available to common stockholders, basic | (57) | (113) | (113) | |||||
| Net income available to common stockholders, diluted: | 1,502 | 1,675 | 1,096 | 999 | 747 | 558 | ||
Comprehensive Income ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 1,502 | 1,675 | 1,096 | 1,056 | 860 | 671 | ||
| Other comprehensive income (loss) | 1 | (1) | 1 | (1) | ||||
| Other undisclosed comprehensive income | ||||||||
| Comprehensive income, net of tax, attributable to parent: | 1,503 | 1,674 | 1,096 | 1,057 | 860 | 670 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.