| Financial Results of Operating Segments |
The financial results for the Company's operating segments are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2013 | | Year Ended December 31, 2012 | | Year Ended December 31, 2011 | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | Site rental | $ | 2,371,380 |
| | $ | 132,240 |
| | $ | — |
| | $ | 2,503,620 |
| | $ | 2,001,049 |
| | $ | 123,141 |
| | $ | — |
| | $ | 2,124,190 |
| | $ | 1,744,993 |
| | $ | 108,557 |
| | $ | — |
| | $ | 1,853,550 |
| Network services and other | 494,371 |
| | 24,393 |
| | — |
| | 518,764 |
| | 285,287 |
| | 23,203 |
| | — |
| | 308,490 |
| | 161,522 |
| | 17,657 |
| | — |
| | 179,179 |
| Net revenues | 2,865,751 |
| | 156,633 |
| | — |
| | 3,022,384 |
| | 2,286,336 |
| | 146,344 |
| | — |
| | 2,432,680 |
| | 1,906,515 |
| | 126,214 |
| | — |
| | 2,032,729 |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | Costs of operations(b): | | | | | | | | | | | | | | | | | | | | | | | | Site rental | 686,873 |
| | 38,236 |
| | — |
| | 725,109 |
| | 503,661 |
| | 35,578 |
| | — |
| | 539,239 |
| | 446,868 |
| | 34,530 |
| | — |
| | 481,398 |
| Network services and other | 304,144 |
| | 17,543 |
| | — |
| | 321,687 |
| | 173,762 |
| | 15,988 |
| | — |
| | 189,750 |
| | 96,057 |
| | 10,930 |
| | — |
| | 106,987 |
| General and administrative | 213,519 |
| | 25,183 |
| | — |
| | 238,702 |
| | 184,911 |
| | 27,661 |
| | — |
| | 212,572 |
| | 151,737 |
| | 21,756 |
| | — |
| | 173,493 |
| Asset write-down charges | 13,595 |
| | 1,268 |
| | — |
| | 14,863 |
| | 15,226 |
| | 322 |
| | — |
| | 15,548 |
| | 21,986 |
| | 299 |
| | — |
| | 22,285 |
| Acquisition and integration costs | 25,574 |
| | 431 |
| | — |
| | 26,005 |
| | 18,216 |
| | 82 |
| | — |
| | 18,298 |
| | 3,310 |
| | — |
| | — |
| | 3,310 |
| Depreciation, amortization and accretion | 741,342 |
| | 32,873 |
| | — |
| | 774,215 |
| | 591,428 |
| | 31,164 |
| | — |
| | 622,592 |
| | 522,681 |
| | 30,270 |
| | — |
| | 552,951 |
| Total operating expenses | 1,985,047 |
| | 115,534 |
| | — |
| | 2,100,581 |
| | 1,487,204 |
| | 110,795 |
| | — |
| | 1,597,999 |
| | 1,242,639 |
| | 97,785 |
| | — |
| | 1,340,424 |
| Operating income (loss) | 880,704 |
| | 41,099 |
| | — |
| | 921,803 |
| | 799,132 |
| | 35,549 |
| | — |
| | 834,681 |
| | 663,876 |
| | 28,429 |
| | — |
| | 692,305 |
| Interest expense and amortization of deferred financing costs | (589,630 | ) | | (16,545 | ) | | 16,545 |
| | (589,630 | ) | | (601,031 | ) | | (19,330 | ) | | 19,317 |
| | (601,044 | ) | | (507,264 | ) | | (22,974 | ) | | 22,651 |
| | (507,587 | ) | Gains (losses) on retirement of long-term obligations | (37,127 | ) | | — |
| | — |
| | (37,127 | ) | | (131,974 | ) | | — |
| | — |
| | (131,974 | ) | | — |
| | — |
| | — |
| | — |
| Interest income | 956 |
| | 399 |
| | — |
| | 1,355 |
| | 4,089 |
| | 467 |
| | — |
| | 4,556 |
| | 187 |
| | 479 |
| | — |
| | 666 |
| Other income (expense) | 12,643 |
| | 30 |
| | (16,545 | ) | | (3,872 | ) | | 13,954 |
| | (29 | ) | | (19,317 | ) | | (5,392 | ) | | 17,048 |
| | 26 |
| | (22,651 | ) | | (5,577 | ) | Benefit (provision) for income taxes | (191,000 | ) | | (7,628 | ) | | — |
| | (198,628 | ) | | 60,144 |
| | 39,917 |
| | — |
| | 100,061 |
| | (6,126 | ) | | (2,221 | ) | | — |
| | (8,347 | ) | Net income (loss) | 76,546 |
| | 17,355 |
| | — |
| | 93,901 |
| | 144,314 |
| | 56,574 |
| | — |
| | 200,888 |
| | 167,721 |
| | 3,739 |
| | — |
| | 171,460 |
| Less: Net income (loss) attributable to the noncontrolling interest | — |
| | 3,790 |
| | — |
| | 3,790 |
| | (268 | ) | | 12,572 |
| | — |
| | 12,304 |
| | (348 | ) | | 731 |
| | — |
| | 383 |
| Net income (loss) attributable to CCIC stockholders | $ | 76,546 |
| | $ | 13,565 |
| | $ | — |
| | $ | 90,111 |
| | $ | 144,582 |
| | $ | 44,002 |
| | $ | — |
| | $ | 188,584 |
| | $ | 168,069 |
| | $ | 3,008 |
| | $ | — |
| | $ | 171,077 |
| Capital expenditures | $ | 534,809 |
| | $ | 33,001 |
| | $ | — |
| | $ | 567,810 |
| | $ | 419,980 |
| | $ | 21,403 |
| | $ | — |
| | $ | 441,383 |
| | $ | 333,862 |
| | $ | 14,080 |
| | $ | — |
| | $ | 347,942 |
| Total assets (at year end) | $ | 20,466,369 |
| | $ | 411,679 |
| | $ | (283,140 | ) | | $ | 20,594,908 |
| | $ | 15,969,084 |
| | $ | 440,395 |
| | $ | (320,770 | ) | | $ | 16,088,709 |
| | | | | | | | | Goodwill (at year end) | $ | 4,902,950 |
| | $ | 13,476 |
| | $ | — |
| | $ | 4,916,426 |
| | $ | 3,116,824 |
| | $ | 3,133 |
| | $ | — |
| | $ | 3,119,957 |
| | | | | | | | |
| | (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, 2013, 2012 and 2011: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2013 | | Year Ended December 31, 2012 | | Year Ended December 31, 2011 | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | | CCUSA | | CCAL | | Elim(a) | | Consolidated Total | Net income (loss) | $ | 76,546 |
| | $ | 17,355 |
| | $ | — |
| | $ | 93,901 |
| | $ | 144,314 |
| | $ | 56,574 |
| | $ | — |
| | $ | 200,888 |
| | $ | 167,721 |
| | $ | 3,739 |
| | $ | — |
| | $ | 171,460 |
| Adjustments to increase (decrease) net income (loss): |
| |
| |
| | | |
| |
| |
| | | |
| |
| |
| | | Asset write-down charges | 13,595 |
| | 1,268 |
| | — |
| | 14,863 |
| | 15,226 |
| | 322 |
| | — |
| | 15,548 |
| | 21,986 |
| | 299 |
| | — |
| | 22,285 |
| Acquisition and integration costs | 25,574 |
| | 431 |
| | — |
| | 26,005 |
| | 18,216 |
| | 82 |
| | — |
| | 18,298 |
| | 3,310 |
| | — |
| | — |
| | 3,310 |
| Depreciation, amortization and accretion | 741,342 |
| | 32,873 |
| | — |
| | 774,215 |
| | 591,428 |
| | 31,164 |
| | — |
| | 622,592 |
| | 522,681 |
| | 30,270 |
| | — |
| | 552,951 |
| Amortization of prepaid lease purchase price adjustments | 15,473 |
| | — |
| | — |
| | 15,473 |
| | 14,166 |
| | — |
| | — |
| | 14,166 |
| | — |
| | — |
| | — |
| | — |
| Interest expense and amortization of deferred financing costs | 589,630 |
| | 16,545 |
| | (16,545 | ) | | 589,630 |
| | 601,031 |
| | 19,330 |
| | (19,317 | ) | | 601,044 |
| | 507,264 |
| | 22,974 |
| | (22,651 | ) | | 507,587 |
| Gains (losses) on retirement of long-term obligations | 37,127 |
| | — |
| | — |
| | 37,127 |
| | 131,974 |
| | — |
| | — |
| | 131,974 |
| | — |
| | — |
| | — |
| | — |
| Interest income | (956 | ) | | (399 | ) | | — |
| | (1,355 | ) | | (4,089 | ) | | (467 | ) | | — |
| | (4,556 | ) | | (187 | ) | | (479 | ) | | — |
| | (666 | ) | Other income (expense) | (12,643 | ) | | (30 | ) | | 16,545 |
| | 3,872 |
| | (13,954 | ) | | 29 |
| | 19,317 |
| | 5,392 |
| | (17,048 | ) | | (26 | ) | | 22,651 |
| | 5,577 |
| Benefit (provision) for income taxes | 191,000 |
| | 7,628 |
| | — |
| | 198,628 |
| | (60,144 | ) | | (39,917 | ) | | — |
| | (100,061 | ) | | 6,126 |
| | 2,221 |
| | — |
| | 8,347 |
| Stock-based compensation expense | 39,030 |
| | 2,758 |
| | — |
| | 41,788 |
| | 41,785 |
| | 5,597 |
| | — |
| | 47,382 |
| | 32,610 |
| | 3,381 |
| | — |
| | 35,991 |
| Adjusted EBITDA | $ | 1,715,718 |
| | $ | 78,429 |
| | $ | — |
| | $ | 1,794,147 |
| | $ | 1,479,953 |
| | $ | 72,714 |
| | $ | — |
| | $ | 1,552,667 |
| | $ | 1,244,463 |
| | $ | 62,379 |
| | $ | — |
| | $ | 1,306,842 |
|
____________________ | | (a) | Elimination of inter-company borrowings and related interest expense. |
|