CROWN CASTLE INC.【CCI】
時価総額
$392.4億
PER
共有通信インフラの所有・運営・賃貸の大手（時価総額約424億ドル、2024年6月30日時点）。タワー、ファイバー、スモールセル、サイト開発サービスを展開。ザヨとEQTへのファイバー事業売却を予定（2026年上期）。米国全土展開。
| 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Site rental revenues | - | - | - | - | - | - | - | - | - | 5,320 | 5,719 | 6,289 | 6,532 | 6,358 |
| Services and other revenues | 2,033 | 2,433 | 3,022 | 3,690 | 3,664 | 3,921 | 4,356 | 5,423 | 5,763 | 5,840 | 6,340 | 6,986 | 6,981 | 6,568 |
| Site rental | 481 | 539 | 725 | 945 | 964 | 1,023 | 1,144 | 1,410 | 1,462 | 1,521 | 1,554 | 1,602 | 1,664 | 1,728 |
| Services and other | - | - | - | - | - | - | - | 437 | 524 | 448 | 439 | 466 | 316 | 119 |
| Selling, general and administrative | 173 | 213 | 239 | 283 | 311 | 371 | 427 | 563 | 614 | 678 | 680 | 750 | 759 | 706 |
| Asset write-down charges | 22 | 16 | 15 | 15 | 33 | 34 | 17 | 26 | 19 | 74 | 21 | 34 | 33 | 148 |
| Acquisition and integration costs | 3 | 18 | 26 | 35 | 16 | 17 | 61 | 27 | 13 | 10 | 1 | 2 | 1 | - |
| Depreciation, amortization and accretion | 553 | 623 | 774 | 1,013 | 1,036 | 1,109 | 1,242 | 1,528 | 1,572 | 1,608 | 1,644 | 1,707 | 1,754 | 1,738 |
| Restructuring Charges | - | - | - | - | - | - | - | - | - | - | - | - | 85 | 109 |
| Goodwill Impairment | - | - | - | - | - | - | - | - | - | - | - | - | - | -4,958 |
| Total operating expenses | 1,340 | 1,598 | 2,101 | 2,696 | 2,718 | 2,972 | 3,312 | 3,991 | 4,204 | 4,339 | 4,339 | 4,561 | 4,612 | 9,506 |
| Operating income (loss) | 692 | 835 | 922 | 994 | 946 | 949 | 1,044 | 1,432 | 1,559 | 1,863 | 2,001 | 2,425 | 2,369 | -2,938 |
| Interest Expense, Debt | - | - | - | - | - | - | - | - | 683 | 689 | 657 | 699 | 850 | -932 |
| Gain (Loss) on Extinguishment of Debt | - | -132 | -37 | -45 | -4 | -52 | -4 | -106 | -2 | -95 | -145 | -28 | - | - |
| Interest income | 1 | 5 | 1 | 1 | 2 | 1 | 19 | 5 | 6 | 2 | 1 | 3 | 15 | 19 |
| Other income (expense) | -6 | -5 | -4 | 12 | 57 | -9 | 2 | 1 | 1 | -5 | -21 | -10 | -6 | -28 |
| Income (Loss) Attributable to Parent, before Tax, Total | - | - | - | - | - | - | - | - | 881 | 1,076 | 1,179 | 1,691 | 1,528 | -3,879 |
| Benefit (provision) for income taxes | 8 | -100 | 199 | -11 | -51 | 17 | 26 | -19 | -21 | -20 | -21 | 16 | 26 | 24 |
| Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest | - | - | - | - | - | - | - | - | - | - | 1,158 | 1,675 | 1,502 | - |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest, Total | 171 | 201 | 94 | 399 | 1,524 | 357 | 445 | 671 | 860 | 1,056 | 1,096 | 1,675 | 1,502 | -3,903 |
| Foreign currency translation adjustments | - | 6 | -46 | -25 | -14 | -1 | 2 | -1 | - | 1 | - | -1 | 1 | -1 |
| Total other comprehensive income (loss) | - | 54 | 36 | 38 | -21 | -1 | 2 | -1 | - | 1 | - | -1 | 1 | -1 |
| Comprehensive income (loss) | 233 | 244 | 128 | 430 | 1,503 | 355 | 446 | 670 | 860 | 1,057 | 1,096 | 1,674 | 1,503 | -3,904 |
| Income (loss) from continuing operations, basic | - | - | - | - | - | - | - | - | - | - | 2.68 | 3.87 | 3.46 | - |
| Basic (in dollars per share) | 0.52 | 0.64 | 0.26 | 1.04 | 4.44 | 0.95 | 1.01 | 1.35 | 1.8 | 2.36 | 2.54 | 3.87 | 3.46 | -8.98 |
| Income (Loss), Per Diluted Share | - | - | - | - | - | - | - | - | - | - | 2.67 | 3.86 | 3.46 | - |
| Diluted (in dollars per share) | 0.52 | 0.64 | 0.26 | 1.04 | 4.42 | 0.95 | 1.01 | 1.34 | 1.79 | 2.35 | 2.53 | 3.86 | 3.46 | -8.98 |