| Financial Results of Operating Segments |
The financial results for the Company's operating segments are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2011 | | Year Ended December 31, 2010 | | Year Ended December 31, 2009 | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | Site rental | $ | 1,744,993 |
| | $ | 108,557 |
| | $ | — |
| | $ | 1,853,550 |
| | $ | 1,608,141 |
| | $ | 92,620 |
| | $ | — |
| | $ | 1,700,761 |
| | $ | 1,466,552 |
| | $ | 76,640 |
| | $ | — |
| | $ | 1,543,192 |
| Network services and other | 161,522 |
| | 17,657 |
| | — |
| | 179,179 |
| | 168,101 |
| | 9,796 |
| | — |
| | 177,897 |
| | 134,545 |
| | 7,670 |
| | — |
| | 142,215 |
| Net revenues | 1,906,515 |
| | 126,214 |
| | — |
| | 2,032,729 |
| | 1,776,242 |
| | 102,416 |
| | — |
| | 1,878,658 |
| | 1,601,097 |
| | 84,310 |
| | — |
| | 1,685,407 |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | Costs of operations(b): | | | | | | | | | | | | | | | | | | | | | | | | Site rental | 446,868 |
| | 34,530 |
| | — |
| | 481,398 |
| | 437,812 |
| | 29,324 |
| | — |
| | 467,136 |
| | 433,481 |
| | 23,079 |
| | — |
| | 456,560 |
| Network services and other | 96,057 |
| | 10,930 |
| | — |
| | 106,987 |
| | 107,668 |
| | 6,573 |
| | — |
| | 114,241 |
| | 88,393 |
| | 4,415 |
| | — |
| | 92,808 |
| General and administrative | 151,737 |
| | 21,756 |
| | — |
| | 173,493 |
| | 148,374 |
| | 16,982 |
| | — |
| | 165,356 |
| | 141,149 |
| | 11,923 |
| | — |
| | 153,072 |
| Asset write-down charges | 21,986 |
| | 299 |
| | — |
| | 22,285 |
| | 13,243 |
| | 444 |
| | — |
| | 13,687 |
| | 18,611 |
| | 626 |
| | — |
| | 19,237 |
| Acquisition and integration costs | 3,310 |
| | — |
| | — |
| | 3,310 |
| | 2,102 |
| | — |
| | — |
| | 2,102 |
| | — |
| | — |
| | — |
| | — |
| Depreciation, amortization and accretion | 522,681 |
| | 30,270 |
| | — |
| | 552,951 |
| | 513,433 |
| | 27,338 |
| | — |
| | 540,771 |
| | 502,017 |
| | 27,722 |
| | — |
| | 529,739 |
| Total operating expenses | 1,242,639 |
| | 97,785 |
| | — |
| | 1,340,424 |
| | 1,222,632 |
| | 80,661 |
| | — |
| | 1,303,293 |
| | 1,183,651 |
| | 67,765 |
| | — |
| | 1,251,416 |
| Operating income (loss) | 663,876 |
| | 28,429 |
| | — |
| | 692,305 |
| | 553,610 |
| | 21,755 |
| | — |
| | 575,365 |
| | 417,446 |
| | 16,545 |
| | — |
| | 433,991 |
| Interest expense and amortization of deferred financing costs | (507,264 | ) | | (22,974 | ) | | 22,651 |
| | (507,587 | ) | | (488,863 | ) | | (21,381 | ) | | 19,975 |
| | (490,269 | ) | | (443,960 | ) | | (15,403 | ) | | 13,481 |
| | (445,882 | ) | Gains (losses) on retirement of long-term obligations | — |
| | — |
| | — |
| | — |
| | (138,367 | ) | | — |
| | — |
| | (138,367 | ) | | (91,079 | ) | | — |
| | — |
| | (91,079 | ) | Net gain (loss) on interest rate swaps | — |
| | — |
| | — |
| | — |
| | (286,435 | ) | | — |
| | — |
| | (286,435 | ) | | (92,966 | ) | | — |
| | — |
| | (92,966 | ) | Interest income | 187 |
| | 479 |
| | — |
| | 666 |
| | 1,888 |
| | 316 |
| | — |
| | 2,204 |
| | 2,810 |
| | 157 |
| | — |
| | 2,967 |
| Other income (expense) | 17,048 |
| | 26 |
| | (22,651 | ) | | (5,577 | ) | | 19,151 |
| | 221 |
| | (19,975 | ) | | (603 | ) | | 14,619 |
| | 1,308 |
| | (13,481 | ) | | 2,446 |
| Benefit (provision) for income taxes | (6,126 | ) | | (2,221 | ) | | — |
| | (8,347 | ) | | 28,808 |
| | (1,962 | ) | | — |
| | 26,846 |
| | 77,718 |
| | (1,318 | ) | | — |
| | 76,400 |
| Net income (loss) | 167,721 |
| | 3,739 |
| | — |
| | 171,460 |
| | (310,208 | ) | | (1,051 | ) | | — |
| | (311,259 | ) | | (115,412 | ) | | 1,289 |
| | — |
| | (114,123 | ) | Less: Net income (loss) attributable to the noncontrolling interest | (348 | ) | | 731 |
| | — |
| | 383 |
| | — |
| | (319 | ) | | — |
| | (319 | ) | | — |
| | 209 |
| | — |
| | 209 |
| Net income (loss) attributable to CCIC stockholders | $ | 168,069 |
| | $ | 3,008 |
| | $ | — |
| | $ | 171,077 |
| | $ | (310,208 | ) | | $ | (732 | ) | | $ | — |
| | $ | (310,940 | ) | | $ | (115,412 | ) | | $ | 1,080 |
| | $ | — |
| | $ | (114,332 | ) | Capital expenditures | $ | 333,862 |
| | $ | 14,080 |
| | $ | — |
| | $ | 347,942 |
| | $ | 216,556 |
| | $ | 11,502 |
| | $ | — |
| | $ | 228,058 |
| | $ | 166,883 |
| | $ | 6,652 |
| | $ | — |
| | $ | 173,535 |
| Total assets (at year end) | $ | 10,497,387 |
| | $ | 341,852 |
| | $ | (294,143 | ) | | $ | 10,545,096 |
| | $ | 10,439,827 |
| | $ | 339,093 |
| | $ | (309,391 | ) | | $ | 10,469,529 |
| | | | | | | | | Goodwill | $ | 2,034,683 |
| | $ | 707 |
| | $ | — |
| | $ | 2,035,390 |
| | $ | 2,028,590 |
| | $ | 706 |
| | $ | — |
| | $ | 2,029,296 |
| | | | | | | | |
____________________ | | (a) | Elimination of inter-company borrowings and related interest expense. |
| | (b) | Exclusive of depreciation, amortization and accretion shown separately. |
|
| Reconciliation of Net Income (Loss) to Adjusted EBITDA |
The following are reconciliations of net income (loss) to Adjusted EBITDA for the years ended December 31, 2011, 2010 and 2009: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2011 | | Year Ended December 31, 2010 | | Year Ended December 31, 2009 | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | Net income (loss) | $ | 167,721 |
| | $ | 3,739 |
| | $ | — |
| | $ | 171,460 |
| | $ | (310,208 | ) | | $ | (1,051 | ) | | $ | — |
| | $ | (311,259 | ) | | $ | (115,412 | ) | | $ | 1,289 |
| | $ | — |
| | $ | (114,123 | ) | Adjustments to increase (decrease) net income (loss): | | | | | | | | | | | | | | | | | | | | | | | | Asset write-down charges | 21,986 |
| | 299 |
| | — |
| | 22,285 |
| | 13,243 |
| | 444 |
| | — |
| | 13,687 |
| | 18,611 |
| | 626 |
| | — |
| | 19,237 |
| Acquisition and integration costs | 3,310 |
| | — |
| | — |
| | 3,310 |
| | 2,102 |
| | — |
| | — |
| | 2,102 |
| | — |
| | — |
| | — |
| | — |
| Depreciation, amortization and accretion | 522,681 |
| | 30,270 |
| | — |
| | 552,951 |
| | 513,433 |
| | 27,338 |
| | — |
| | 540,771 |
| | 502,017 |
| | 27,722 |
| | — |
| | 529,739 |
| Interest expense and amortization of deferred financing costs | 507,264 |
| | 22,974 |
| | (22,651 | ) | | 507,587 |
| | 488,863 |
| | 21,381 |
| | (19,975 | ) | | 490,269 |
| | 443,960 |
| | 15,403 |
| | (13,481 | ) | | 445,882 |
| Gains (losses) on retirement of long-term obligations | — |
| | — |
| | — |
| | — |
| | 138,367 |
| | — |
| | — |
| | 138,367 |
| | 91,079 |
| | — |
| | — |
| | 91,079 |
| Net gain (loss) on interest rate swaps | — |
| | — |
| | — |
| | — |
| | 286,435 |
| | — |
| | — |
| | 286,435 |
| | 92,966 |
| | — |
| | — |
| | 92,966 |
| Interest income | (187 | ) | | (479 | ) | | — |
| | (666 | ) | | (1,888 | ) | | (316 | ) | | — |
| | (2,204 | ) | | (2,810 | ) | | (157 | ) | | — |
| | (2,967 | ) | Other income (expense) | (17,048 | ) | | (26 | ) | | 22,651 |
| | 5,577 |
| | (19,151 | ) | | (221 | ) | | 19,975 |
| | 603 |
| | (14,619 | ) | | (1,308 | ) | | 13,481 |
| | (2,446 | ) | Benefit (provision) for income taxes | 6,126 |
| | 2,221 |
| | — |
| | 8,347 |
| | (28,808 | ) | | 1,962 |
| | — |
| | (26,846 | ) | | (77,718 | ) | | 1,318 |
| | — |
| | (76,400 | ) | Stock-based compensation expense | 32,610 |
| | 3,381 |
| | — |
| | 35,991 |
| | 36,540 |
| | 3,425 |
| | — |
| | 39,965 |
| | 29,225 |
| | 1,080 |
| | — |
| | 30,305 |
| Adjusted EBITDA | $ | 1,244,463 |
| | $ | 62,379 |
| | $ | — |
| | $ | 1,306,842 |
| | $ | 1,118,928 |
| | $ | 52,962 |
| | $ | — |
| | $ | 1,171,890 |
| | $ | 967,299 |
| | $ | 45,973 |
| | $ | — |
| | $ | 1,013,272 |
|
____________________ | | (a) | Elimination of inter-company borrowings and related interest expense. |
|