Last 7 days
2.0%
Last 30 days
-6.4%
Last 90 days
-3.8%
Trailing 12 Months
-22.5%
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
AMT | 89.8B | 10.7B | -6.88% | -12.74% | 52.91 | 8.38 | 14.47% | -33.92% |
EQIX | 62.3B | 7.3B | -5.94% | 0.45% | 88.45 | 8.58 | 9.46% | 40.82% |
CCI | 54.3B | 7.0B | -6.38% | -22.51% | 32.44 | 7.78 | 10.19% | 52.83% |
PSA | 49.9B | 4.2B | -4.61% | -14.88% | 11.48 | 11.94 | 22.43% | 122.66% |
SBAC | 26.8B | 2.6B | -12.07% | -19.91% | 58.03 | 10.17 | 14.06% | 94.18% |
KIM | 10.9B | 1.7B | -4.07% | -13.87% | 86.7 | 6.32 | 26.61% | -85.07% |
MID-CAP | ||||||||
FRT | 7.5B | 1.1B | -13.38% | -14.77% | 19.4 | 6.96 | 12.95% | 47.42% |
KRG | 4.2B | 802.0M | -9.03% | -5.22% | -332.18 | 5.23 | 114.83% | 84.36% |
VNO | 2.5B | 1.8B | -31.59% | -62.57% | -7.3 | 1.41 | 13.26% | -296.88% |
MAC | 2.0B | 859.2M | -25.44% | -29.31% | -30.3 | 2.33 | 1.38% | -563.21% |
SMALL-CAP | ||||||||
SKT | 2.0B | 421.4M | -3.41% | 12.84% | 22.96 | 4.63 | 3.35% | 1705.32% |
SLG | 1.3B | 826.7M | -30.54% | -63.53% | -17.18 | 1.62 | -2.04% | -117.36% |
AIV | 1.0B | 190.3M | -7.76% | -1.93% | 11.05 | 5.35 | 12.08% | 1950.56% |
PGRE | 868.4M | 740.4M | -22.73% | -54.50% | -23.86 | 1.17 | 1.87% | -78.85% |
Income Statement (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Revenue | 1.6% | 6,986 | 6,876 | 6,748 | 6,597 | 6,340 |
S&GA Expenses | 1.6% | 750 | 738 | 718 | 697 | 680 |
Costs and Expenses | 0.5% | 4,561 | 4,540 | 4,488 | 4,425 | 4,339 |
EBITDA | 1.1% | 4,106 | 4,062 | 3,946 | 3,807 | - |
EBITDA Margin | -0.5% | 0.59* | 0.59* | 0.58* | 0.58* | - |
Earnings Before Taxes | 5.3% | 1,700 | 1,615 | 1,499 | - | - |
EBT Margin | -1.6% | 0.24* | 0.25* | 0.24* | 0.23* | - |
Interest Expenses | 4.3% | 699 | 670 | 656 | 652 | 657 |
Net Income | 3.8% | 1,675 | 1,614 | 1,546 | 1,459 | 1,096 |
Net Income Margin | 2.1% | 0.24* | 0.23* | 0.23* | 0.22* | - |
Free Cahsflow | 3.8% | 2,878 | 2,772 | 2,755 | 2,763 | - |
Balance Sheet | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Assets | 0.2% | 38,921 | 38,861 | 39,013 | 39,051 | 39,040 |
Current Assets | 3.0% | 1,217 | 1,182 | 1,290 | 1,261 | 1,254 |
Cash Equivalents | -10.3% | 156 | 174 | 281 | 312 | 292 |
Net PPE | 0.9% | 15,407 | 15,265 | 15,219 | 15,226 | 15,269 |
Goodwill | 0.0% | 10,085 | 10,087 | 10,087 | 10,078 | 10,078 |
Liabilities | 0.9% | 31,472 | 31,182 | 31,152 | 31,015 | 30,782 |
Current Liabilities | 5.7% | 2,731 | 2,584 | 1,871 | 1,776 | 2,026 |
Long Term Debt | 1.2% | 20,910 | 20,664 | 21,212 | 21,055 | 20,557 |
Shareholder's Equity | -3.0% | 7,449 | 7,679 | 7,861 | 8,036 | 8,258 |
Retained Earnings | -2.5% | -10,666 | -10,405 | -10,188 | -9,971 | -9,753 |
Additional Paid-In Capital | 0.2% | 18,116 | 18,087 | 18,050 | 18,006 | 18,011 |
Accumulated Depreciation | 2.1% | 12,780 | 12,517 | 12,220 | 11,937 | - |
Shares Outstanding | 0% | 433 | 433 | 433 | 433 | 432 |
Cashflow (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Cashflow From Operations | 3.8% | 2,878 | 2,772 | 2,755 | 2,763 | 2,789 |
Share Based Compensation | 4.7% | 156 | 149 | 145 | 134 | 129 |
Cashflow From Investing | 1.1% | -1,352 | -1,367 | -1,325 | -1,310 | -1,332 |
Cashflow From Financing | -4.2% | -1,665 | -1,598 | -1,446 | -1,346 | -1,310 |
Dividend Payments | 1.7% | 2,602 | 2,559 | 2,497 | 2,435 | 2,373 |
Buy Backs | -1.5% | 65.00 | 66.00 | 66.00 | 66.00 | 70.00 |
40.4%
9.2%
0%
Y-axis is the maximum loss one would have experienced if Crown Castle International was unfortunately bought at previous high price.
9.8%
10.0%
7.0%
-2.8%
FIve years rolling returns for Crown Castle International.
Datesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
2023-03-15 | B. Riley Wealth Advisors, Inc. | added | 0.71 | -370,818 | 6,369,180 | 0.18% |
2023-03-10 | MATHER GROUP, LLC. | sold off | -100 | -201,000 | - | -% |
2023-03-10 | VICTORY CAPITAL MANAGEMENT INC | reduced | -15.15 | -5,808,330 | 22,690,700 | 0.03% |
2023-03-08 | Capital Asset Advisory Services LLC | reduced | -29.51 | -229,998 | 494,002 | 0.04% |
2023-03-06 | Rockefeller Capital Management L.P. | reduced | -5.05 | -2,294,000 | 18,737,000 | 0.09% |
2023-03-06 | NORTH STAR ASSET MANAGEMENT INC | unchanged | - | -25,966 | 394,034 | 0.02% |
2023-03-03 | TIAA, FSB | reduced | -12.21 | -196,108 | 914,892 | -% |
2023-03-02 | LORING WOLCOTT & COOLIDGE FIDUCIARY ADVISORS LLP/MA | new | - | 327,977 | 327,977 | -% |
2023-03-02 | OLIVER LAGORE VANVALIN INVESTMENT GROUP | unchanged | - | -710 | 5,290 | -% |
2023-03-01 | Regal Investment Advisors LLC | reduced | -12.25 | -71,943 | 336,057 | 0.03% |
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Feb 09, 2023 | vanguard group inc | 13.19% | 57,123,369 | SC 13G/A | |
Feb 07, 2023 | blackrock inc. | 7.4% | 32,008,568 | SC 13G/A | |
Feb 09, 2022 | vanguard group inc | 12.93% | 55,894,000 | SC 13G/A | |
Feb 01, 2022 | blackrock inc. | 8.6% | 37,010,877 | SC 13G/A | |
Feb 16, 2021 | capital world investors | 4.6% | 20,052,561 | SC 13G/A | |
Feb 10, 2021 | vanguard group inc | 12.62% | 54,428,450 | SC 13G/A | |
Jan 29, 2021 | blackrock inc. | 7.0% | 30,092,470 | SC 13G/A | |
Feb 14, 2020 | capital world investors | 5.0% | 21,063,952 | SC 13G | |
Feb 11, 2020 | vanguard group inc | 13.18% | 54,824,555 | SC 13G/A | |
Feb 10, 2020 | blackrock inc. | 7.2% | 30,067,690 | SC 13G/A |
Fair Value | Very Pessimistic | Pessimistic | Base Case | Optimistic | Very Optimistic |
---|---|---|---|---|---|
Very Low Inflation | 52.66 -58.04% | 66.01 -47.40% | 87.09 -30.60% | 124.97 -0.41% | 157.49 25.50% |
Current Inflation | 48.05 -61.71% | 59.31 -52.74% | 76.73 -38.86% | 108.32 -13.68% | 135.25 7.78% |
Very High Inflation | 42.40 -66.21% | 51.29 -59.13% | 64.62 -48.51% | 89.21 -28.91% | 109.97 -12.37% |
Date Filed | Form Type | Document | |
---|---|---|---|
Feb 24, 2023 | 10-K | Annual Report | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading | |
Feb 24, 2023 | 4 | Insider Trading |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
2023-02-22 | Goldsmith Andrea Jo | acquired | - | - | 1,713 | - |
2023-02-22 | Stephens Kevin A | acquired | - | - | 1,713 | - |
2023-02-22 | MORELAND W BENJAMIN | acquired | - | - | 1,713 | - |
2023-02-22 | Melone Anthony J. | acquired | - | - | 1,713 | - |
2023-02-22 | Thornton Matthew III | acquired | - | - | 1,713 | - |
2023-02-22 | FITZGERALD ARI Q | acquired | - | - | 1,713 | - |
2023-02-22 | CHRISTY LANGENFELD CYNTHIA K | acquired | - | - | 1,713 | - |
2023-02-22 | Bartolo P Robert | acquired | - | - | 2,458 | - |
2023-02-22 | Jones Tammy | acquired | - | - | 1,713 | - |
2023-02-19 | SCHLANGER DANIEL K | sold (taxes) | -493,083 | 140 | -3,505 | evp & chief financial officer |
Consolidated Statement of Operations and Comprehensive Income (Loss) - USD ($) $ in Thousands, shares in Millions | 12 Months Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |||||||||||
Net revenues: | |||||||||||||
Site rental revenues | $ 6,289,000 | $ 5,719,000 | $ 5,320,000 | ||||||||||
Services and other | 697,000 | 621,000 | 520,000 | ||||||||||
Net Revenues | 6,986,000 | 6,340,000 | 5,840,000 | ||||||||||
Costs of Operations: | |||||||||||||
Site rental | [1] | 1,602,000 | 1,554,000 | 1,521,000 | |||||||||
Services and other | [1] | 466,000 | 439,000 | 448,000 | |||||||||
Selling, general and administrative | 750,000 | 680,000 | 678,000 | ||||||||||
Asset write-down charges | 34,000 | 21,000 | 74,000 | ||||||||||
Acquisition and integration costs | 2,000 | 1,000 | 10,000 | ||||||||||
Depreciation, amortization and accretion | 1,707,000 | 1,644,000 | 1,608,000 | ||||||||||
Total operating expenses | 4,561,000 | 4,339,000 | 4,339,000 | ||||||||||
Other Operating (Income) Expense | 0 | 0 | 362,000 | [2] | |||||||||
Operating income (loss) | 2,425,000 | 2,001,000 | 1,863,000 | ||||||||||
Interest expense and amortization of deferred financing costs | 699,000 | 657,000 | 689,000 | ||||||||||
Gains (losses) on retirement of long-term obligations | [3] | (28,000) | (145,000) | (95,000) | |||||||||
Interest income | 3,000 | 1,000 | 2,000 | ||||||||||
Other income (expense) | (10,000) | (21,000) | (5,000) | ||||||||||
Income (Loss) Attributable to Parent, before Tax, Total | 1,691,000 | 1,179,000 | 1,076,000 | ||||||||||
Benefit (provision) for income taxes | (16,000) | (21,000) | (20,000) | ||||||||||
Income (loss) from continuing operations | 1,675,000 | 1,096,000 | 1,056,000 | ||||||||||
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | 1,675,000 | 1,158,000 | 1,056,000 | ||||||||||
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax | 0 | (62,000) | 0 | ||||||||||
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | 0 | (62,000) | 0 | ||||||||||
Dividends, Preferred Stock | 0 | 0 | 57,000 | ||||||||||
Net income (loss) attributable to CCI common stockholders | 1,675,000 | 1,096,000 | 999,000 | ||||||||||
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest, Total | 1,675,000 | 1,096,000 | 1,056,000 | ||||||||||
Other comprehensive income (loss): | |||||||||||||
Foreign currency translation adjustments | (1,000) | 0 | 1,000 | ||||||||||
Total other comprehensive income (loss) | (1,000) | [4] | 0 | 1,000 | [4] | ||||||||
Comprehensive income (loss) attributable to CCI stockholders | $ 1,674,000 | $ 1,096,000 | $ 1,057,000 | ||||||||||
Net income (loss) attributable to CCI common stockholders, per common share: | |||||||||||||
Income (loss) from continuing operations, basic | $ 3.87 | $ 2.68 | $ 2.36 | ||||||||||
Income (loss) from discontinued operations, basic | 0 | (0.14) | 0 | ||||||||||
Income (Loss) from Continuing Operations, Per Diluted Share | 3.86 | 2.67 | 2.35 | ||||||||||
Discontinued Operation, Income (Loss) from Discontinued Operation, Net of Tax, Per Diluted Share | 0 | (0.14) | 0 | ||||||||||
Basic (in dollars per share) | 3.87 | 2.54 | 2.36 | ||||||||||
Diluted (in dollars per share) | $ 3.86 | $ 2.53 | $ 2.35 | ||||||||||
Weighted-average common shares outstanding: | |||||||||||||
Basic (in shares) | 433 | 432 | 423 | ||||||||||
Diluted (in shares) | 434 | 434 | 425 | ||||||||||
|
Consolidated Balance Sheet - USD ($) $ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
---|---|---|
ASSETS | ||
Cash and cash equivalents | $ 156 | $ 292 |
Restricted cash | 166 | 169 |
Receivables, net of allowance of $19 and $17, respectively | 593 | 543 |
Prepaid expenses | 102 | 105 |
Deferred site rental receivables, current | 127 | 92 |
Other current assets | 73 | 53 |
Total current assets | 1,217 | 1,254 |
Deferred site rental receivables | 1,954 | 1,588 |
Property and equipment, net | 15,407 | 15,269 |
Operating lease right-of-use assets | 6,526 | 6,682 |
Goodwill | 10,085 | 10,078 |
Site rental contracts and tenant relationships, net | 3,535 | 3,982 |
Other intangible assets, net | 61 | 64 |
Other assets, net | 136 | 123 |
Total assets | 38,921 | 39,040 |
LIABILITIES AND EQUITY | ||
Accounts payable | 236 | 246 |
Accrued interest | 183 | 182 |
Deferred revenues | 736 | 776 |
Other accrued liabilities | 407 | 401 |
Current maturities of debt and other obligations | 819 | 72 |
Current portion of operating lease liabilities | 350 | 349 |
Total current liabilities | 2,731 | 2,026 |
Debt and other long-term obligations | 20,910 | 20,557 |
Operating lease liabilities | 5,881 | 6,031 |
Other long-term liabilities | 1,950 | 2,168 |
Total liabilities | 31,472 | 30,782 |
CCI stockholders' equity: | ||
Common stock, $0.01 par value; 1,200 shares authorized; shares issued and outstanding: December 31, 2022—433 and December 31, 2021—432 | 4 | 4 |
Additional paid-in capital | 18,116 | 18,011 |
Accumulated other comprehensive income (loss) | (5) | (4) |
Dividends/distributions in excess of earnings | (10,666) | (9,753) |
Total equity | 7,449 | 8,258 |
Total liabilities and equity | $ 38,921 | $ 39,040 |