Crown Castle International Corp
NYSE:CCI
Income Statement
Earnings Waterfall
Crown Castle International Corp
Revenue
|
6.8B
USD
|
Cost of Revenue
|
-1.9B
USD
|
Gross Profit
|
4.9B
USD
|
Operating Expenses
|
-2.5B
USD
|
Operating Income
|
2.4B
USD
|
Other Expenses
|
-1B
USD
|
Net Income
|
1.4B
USD
|
Income Statement
Crown Castle International Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 968
N/A
|
3 111
+5%
|
3 255
+5%
|
3 539
+9%
|
3 598
+2%
|
3 619
+1%
|
3 644
+1%
|
3 664
+1%
|
3 698
+1%
|
3 761
+2%
|
3 835
+2%
|
3 921
+2%
|
4 003
+2%
|
4 079
+2%
|
4 150
+2%
|
4 255
+3%
|
4 538
+7%
|
4 830
+6%
|
5 142
+6%
|
5 370
+4%
|
5 479
+2%
|
5 596
+2%
|
5 703
+2%
|
5 763
+1%
|
5 776
+0%
|
5 769
0%
|
5 773
+0%
|
5 840
+1%
|
5 904
+1%
|
6 047
+2%
|
6 179
+2%
|
6 340
+3%
|
6 597
+4%
|
6 748
+2%
|
6 876
+2%
|
6 986
+2%
|
7 017
+0%
|
7 150
+2%
|
7 071
-1%
|
6 981
-1%
|
6 849
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 027)
|
(1 106)
|
(1 175)
|
(1 307)
|
(1 335)
|
(1 333)
|
(1 334)
|
(1 321)
|
(1 336)
|
(1 358)
|
(1 390)
|
(1 441)
|
(1 471)
|
(1 496)
|
(1 517)
|
(1 543)
|
(1 612)
|
(1 692)
|
(1 779)
|
(1 844)
|
(1 896)
|
(1 944)
|
(1 985)
|
(1 986)
|
(1 975)
|
(1 959)
|
(1 931)
|
(1 969)
|
(1 957)
|
(1 965)
|
(1 990)
|
(1 993)
|
(2 039)
|
(2 059)
|
(2 071)
|
(2 068)
|
(2 077)
|
(2 085)
|
(2 047)
|
(1 980)
|
(1 925)
|
|
Gross Profit |
1 941
N/A
|
2 005
+3%
|
2 080
+4%
|
2 232
+7%
|
2 262
+1%
|
2 286
+1%
|
2 310
+1%
|
2 342
+1%
|
2 362
+1%
|
2 403
+2%
|
2 444
+2%
|
2 481
+1%
|
2 532
+2%
|
2 583
+2%
|
2 633
+2%
|
2 712
+3%
|
2 926
+8%
|
3 138
+7%
|
3 363
+7%
|
3 526
+5%
|
3 583
+2%
|
3 652
+2%
|
3 718
+2%
|
3 777
+2%
|
3 801
+1%
|
3 810
+0%
|
3 842
+1%
|
3 871
+1%
|
3 947
+2%
|
4 082
+3%
|
4 189
+3%
|
4 347
+4%
|
4 558
+5%
|
4 689
+3%
|
4 805
+2%
|
4 918
+2%
|
4 940
+0%
|
5 065
+3%
|
5 024
-1%
|
5 001
0%
|
4 924
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 014)
|
(1 078)
|
(1 137)
|
(1 243)
|
(1 265)
|
(1 282)
|
(1 307)
|
(1 347)
|
(1 397)
|
(1 438)
|
(1 470)
|
(1 480)
|
(1 493)
|
(1 519)
|
(1 545)
|
(1 667)
|
(1 786)
|
(1 909)
|
(2 043)
|
(2 090)
|
(2 127)
|
(2 158)
|
(2 166)
|
(2 186)
|
(2 214)
|
(2 232)
|
(2 254)
|
(1 924)
|
(1 922)
|
(1 933)
|
(1 953)
|
(2 324)
|
(2 353)
|
(2 393)
|
(2 430)
|
(2 457)
|
(2 483)
|
(2 521)
|
(2 519)
|
(2 513)
|
(2 509)
|
|
Selling, General & Administrative |
(214)
|
(222)
|
(229)
|
(257)
|
(273)
|
(283)
|
(294)
|
(311)
|
(334)
|
(353)
|
(366)
|
(371)
|
(374)
|
(380)
|
(391)
|
(426)
|
(459)
|
(500)
|
(544)
|
(563)
|
(580)
|
(597)
|
(602)
|
(614)
|
(637)
|
(646)
|
(650)
|
(678)
|
(667)
|
(672)
|
(685)
|
(680)
|
(697)
|
(718)
|
(738)
|
(750)
|
(764)
|
(784)
|
(773)
|
(759)
|
(747)
|
|
Depreciation & Amortization |
(800)
|
(856)
|
(908)
|
(986)
|
(992)
|
(999)
|
(1 014)
|
(1 036)
|
(1 062)
|
(1 085)
|
(1 104)
|
(1 109)
|
(1 119)
|
(1 139)
|
(1 154)
|
(1 241)
|
(1 326)
|
(1 410)
|
(1 499)
|
(1 527)
|
(1 547)
|
(1 561)
|
(1 564)
|
(1 572)
|
(1 577)
|
(1 586)
|
(1 604)
|
(1 608)
|
(1 617)
|
(1 623)
|
(1 630)
|
(1 644)
|
(1 656)
|
(1 675)
|
(1 692)
|
(1 707)
|
(1 719)
|
(1 737)
|
(1 746)
|
(1 754)
|
(1 762)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
362
|
362
|
362
|
362
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
927
N/A
|
926
0%
|
943
+2%
|
989
+5%
|
997
+1%
|
1 004
+1%
|
1 002
0%
|
995
-1%
|
965
-3%
|
965
0%
|
974
+1%
|
1 001
+3%
|
1 039
+4%
|
1 063
+2%
|
1 087
+2%
|
1 045
-4%
|
1 140
+9%
|
1 228
+8%
|
1 320
+7%
|
1 436
+9%
|
1 456
+1%
|
1 494
+3%
|
1 552
+4%
|
1 591
+3%
|
1 587
0%
|
1 578
-1%
|
1 588
+1%
|
1 947
+23%
|
2 025
+4%
|
2 149
+6%
|
2 236
+4%
|
2 023
-10%
|
2 205
+9%
|
2 296
+4%
|
2 375
+3%
|
2 461
+4%
|
2 457
0%
|
2 544
+4%
|
2 505
-2%
|
2 488
-1%
|
2 415
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(572)
|
(577)
|
(578)
|
(577)
|
(566)
|
(496)
|
(483)
|
(526)
|
(460)
|
(515)
|
(516)
|
(514)
|
(528)
|
(540)
|
(555)
|
(570)
|
(608)
|
(626)
|
(643)
|
(637)
|
(655)
|
(662)
|
(671)
|
(677)
|
(685)
|
(694)
|
(691)
|
(687)
|
(682)
|
(665)
|
(660)
|
(656)
|
(651)
|
(656)
|
(669)
|
(696)
|
(732)
|
(770)
|
(808)
|
(835)
|
(857)
|
|
Non-Reccuring Items |
(43)
|
(99)
|
(100)
|
(93)
|
(95)
|
(39)
|
(45)
|
(53)
|
(87)
|
(103)
|
(110)
|
(104)
|
(70)
|
(56)
|
(53)
|
(82)
|
(152)
|
(157)
|
(182)
|
(159)
|
(89)
|
(81)
|
(43)
|
(34)
|
(33)
|
(29)
|
(123)
|
(179)
|
(316)
|
(319)
|
(220)
|
(167)
|
(61)
|
(63)
|
(67)
|
(64)
|
(24)
|
(37)
|
(112)
|
(119)
|
(136)
|
|
Total Other Income |
(5)
|
(10)
|
(9)
|
16
|
19
|
25
|
24
|
58
|
(3)
|
(4)
|
(3)
|
(9)
|
5
|
5
|
7
|
(1)
|
7
|
10
|
11
|
1
|
11
|
7
|
(2)
|
1
|
2
|
2
|
4
|
(5)
|
(13)
|
(18)
|
(19)
|
(21)
|
(15)
|
(12)
|
(10)
|
(10)
|
(12)
|
(12)
|
(10)
|
(6)
|
(2)
|
|
Pre-Tax Income |
307
N/A
|
239
-22%
|
256
+7%
|
335
+31%
|
355
+6%
|
495
+39%
|
499
+1%
|
474
-5%
|
415
-12%
|
343
-17%
|
346
+1%
|
374
+8%
|
446
+19%
|
472
+6%
|
487
+3%
|
392
-19%
|
387
-1%
|
455
+18%
|
506
+11%
|
641
+27%
|
723
+13%
|
758
+5%
|
836
+10%
|
881
+5%
|
871
-1%
|
857
-2%
|
778
-9%
|
1 076
+38%
|
1 014
-6%
|
1 147
+13%
|
1 337
+17%
|
1 179
-12%
|
1 478
+25%
|
1 565
+6%
|
1 629
+4%
|
1 691
+4%
|
1 689
0%
|
1 725
+2%
|
1 575
-9%
|
1 528
-3%
|
1 420
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(170)
|
(131)
|
(95)
|
11
|
10
|
11
|
12
|
52
|
46
|
38
|
29
|
(17)
|
(17)
|
(18)
|
(15)
|
(11)
|
(11)
|
(11)
|
(14)
|
(19)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(22)
|
(22)
|
(20)
|
(22)
|
(22)
|
(24)
|
(21)
|
(20)
|
(19)
|
(15)
|
(16)
|
(17)
|
(19)
|
(23)
|
(26)
|
(26)
|
|
Income from Continuing Operations |
137
|
108
|
161
|
346
|
365
|
506
|
511
|
525
|
461
|
381
|
375
|
357
|
428
|
454
|
471
|
381
|
376
|
444
|
493
|
622
|
701
|
737
|
815
|
860
|
851
|
835
|
756
|
1 056
|
992
|
1 125
|
1 313
|
1 158
|
1 458
|
1 546
|
1 614
|
1 675
|
1 672
|
1 706
|
1 552
|
1 502
|
1 394
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
154
N/A
|
124
-19%
|
175
+40%
|
347
+99%
|
368
+6%
|
1 487
+304%
|
1 484
0%
|
1 477
0%
|
1 402
-5%
|
335
-76%
|
329
-2%
|
324
-2%
|
406
+25%
|
443
+9%
|
441
0%
|
308
-30%
|
275
-11%
|
315
+15%
|
366
+16%
|
509
+39%
|
589
+16%
|
625
+6%
|
703
+12%
|
747
+6%
|
739
-1%
|
723
-2%
|
672
-7%
|
999
+49%
|
901
-10%
|
1 063
+18%
|
1 251
+18%
|
1 096
-12%
|
1 459
+33%
|
1 546
+6%
|
1 614
+4%
|
1 675
+4%
|
1 672
0%
|
1 706
+2%
|
1 552
-9%
|
1 502
-3%
|
1 394
-7%
|
|
EPS (Diluted) |
0.46
N/A
|
0.37
-20%
|
0.52
+41%
|
1.03
+98%
|
1.1
+7%
|
4.45
+305%
|
4.44
0%
|
4.42
0%
|
4.18
-5%
|
1
-76%
|
0.98
-2%
|
0.95
-3%
|
1.12
+18%
|
1.21
+8%
|
1.11
-8%
|
0.8
-28%
|
0.67
-16%
|
0.75
+12%
|
0.87
+16%
|
1.23
+41%
|
1.43
+16%
|
1.51
+6%
|
1.69
+12%
|
1.79
+6%
|
1.77
-1%
|
1.73
-2%
|
1.56
-10%
|
2.35
+51%
|
2.08
-11%
|
2.44
+17%
|
2.88
+18%
|
2.52
-13%
|
3.36
+33%
|
3.56
+6%
|
3.72
+4%
|
3.86
+4%
|
3.85
0%
|
3.93
+2%
|
3.58
-9%
|
3.46
-3%
|
3.21
-7%
|