HighGravityData

Crown Castle — Apr 30, 2025 release

Fiscal 2025 first-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001051470-25-000124
Open on SEC.gov ↗
Showing in the filing
Interest expense and amortization of deferred financing costs, net
“$982 to $1,027”
Period
FY2025
Measure
GAAP-tied
Source
Guidance table
All guidance in this release · 45
Site rental revenues (Outlook Midpoint) for FY2025
“$4,010”
Net income (loss) (Outlook Midpoint) for FY2025
“$205”
Net income (loss) per share—diluted (Outlook… for FY2025
“$0.47”
Adjusted EBITDA (Outlook Midpoint) for FY2025
“$2,780”
AFFO (Outlook Midpoint) for FY2025
“$1,795”
AFFO per share (Outlook Midpoint) for FY2025
“$4.12”
Annualized dividend per share for Q2 FY2025
“$4.25”
Annualized dividend per share (anticipated r… for Q2 FY2025
“$4.25”
Core leasing activity (Outlook Midpoint) for FY2025
“$110 2.8%”
Escalator (Outlook Midpoint) for FY2025
“$95 2.4%”
Non-renewals (Outlook Midpoint) for FY2025
“($30) (0.8%)”
Change in other billings (Outlook Midpoint) for FY2025
“$0 0.0%”
Organic Contribution to Site Rental Billings… for FY2025
“$175 4.5%”
Target dividend payout ratio
“approximately 75-80% of AFFO excluding amortization of prepaid rent”
Site rental billings for FY2025
“$3,885 to $3,915”
Straight-lined revenues for FY2025
“($15) to $15”
Other revenues for FY2025
“$15 to $15”
Site rental revenues for FY2025
“$3,987 to $4,032”
Site rental costs of operations for FY2025
“$987 to $1,032”
Services and other gross margin for FY2025
“$70 to $100”
Net income (loss) for FY2025
“$65 to $345”
Net income (loss) per share-diluted for FY2025
“$0.15 to $0.79”
Adjusted EBITDA for FY2025
“$2,755 to $2,805”
Depreciation, amortization and accretion for FY2025
“$678 to $773”
Income (loss) from discontinued operations, … for FY2025
“($830) to ($590)”
FFO for FY2025
“$1,610 to $1,640”
AFFO for FY2025
“$1,770 to $1,820”
AFFO per share for FY2025
“$4.06 to $4.17”
Discretionary capital expenditures for FY2025
“$185 to $185”
Discretionary capital expenditures from disc… for FY2025
“$920 to $1,020”
Core leasing activity for FY2025
“$105 to $115”
Escalators for FY2025
“$90 to $100”
Non-renewals for FY2025
“$(35) to $(25)”
Other billings for FY2025
“$0 to $0”
Organic Contribution to Site Rental Billings… for FY2025
“$160 to $190”
Non-renewals associated with Sprint Cancella… for FY2025
“$(205) to $(205)”
Organic Contribution to Site Rental Billings for FY2025
“$(45) to $(15)”
Site rental revenues as a percentage of prio… for FY2025
“(6.0)%”
Organic Contribution to Site Rental Billings… for FY2025
“4.5%”
Site rental billings growth, excluding impac… for FY2025
“4.5%”
Site rental billings growth, excluding the i… for FY2025
“4.5%”
Organic Contribution to Site Rental Billings… for FY2025
“(0.8)%”
Prepaid rent additions for FY2025
“~$40”
Discretionary capital expenditures less prep… for FY2025
“$145 to $145”
Interest expense and amortization of deferre… for FY2025
“$982 to $1,027”
Exhibit 99.1 · the passage around this item
… earlier in the release
     CrownCastle.com News Release continued: Page 15 Components of Capital Expenditures: (a)(c) For the Three Months Ended (in millions) March 31, 2025 March 31, 2024 Discretionary capital expenditures: Towers improvements and other capital projects $ 15  $ 26  Purchases of land interests 18  13  Sustaining capital expenditures 7  8  Total capital expenditures $ 40   $ 47   Outlook for Discretionary Capital Expenditures Less Prepaid Rent Additions: (b)(c) (in millions) Full Year 2025 Outlook (d) Discretionary capital expenditures $185 to $185 Less: Prepaid rent additions (e) ~$40 Discretionary capital expenditures less prepaid rent additions $145 to $145 Components of Interest Expense: For the Three Months Ended (in millions) March 31, 2025 March 31, 2024 Interest expense on debt obligations $ 233  $ 223  Amortization of deferred financing costs and adjustments on long-term debt 8  8  Capitalized interest (5) (5) Interest expense and amortization of deferred financing costs, net $ 236   $ 226   Outlook for Components of Interest Expense: (in millions) Full Year 2025 Outlook (d) Interest expense on debt obligations $970 to $1,010 Amortization of deferred financing costs and adjustments on long-term debt $20 to $30 Capitalized interest $(15) to $(5) Interest expense and amortization of deferred financing costs, net $982 to $1,027 (a) See our definitions of discretionary capital expenditures and sustaining capital expenditures in this "Non-GAAP Measures and Other Information." (b) Excludes sustaining capital expenditures. See " Non-GAAP Measures and Other Information " for our definitions of discretionary capital expenditures and sustaining capital expenditures. (c) The financial impact of the Fiber Business is excluded as amounts are presented within discontinued operations. (d) As issued April 30, 2025 and unchanged from the previous Outlook issued on March 13, 2025. (e) Reflects up-front consideration from long-term tenant contracts (commonly referred to as prepaid rent) that are amortized and recognized as revenue over the associated estimated lease term in accordance with GAAP.     The pathway to possible.      CrownCastle.com News Release continued: Page 16 Debt Balances and Maturity Dates as of March 31, 2025 : (in millions) Face Value (a) Final Maturity Cash and cash equivalents and restricted cash and cash equivalents (b) $ 239   Senior Secured Notes, Series 2009-1, Class A-2 (c) 31  Aug. 2029 Senior Secured Tower Revenue Notes, Series 2015-2 (d) 700  May 2045 Senior Secured Tower Revenue Notes, Se
later in the release …
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.