Crown Castle International Financial Statements (CCI)
|
|
|
|
Report date
|
|
|
22.02.2022 |
24.02.2023 |
23.02.2024 |
14.03.2025 |
23.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6 340 |
6 986 |
6 981 |
6 568 |
4 265 |
|
4 214 |
|
Operating Income, bln rub |
|
|
2 001 |
2 425 |
2 369 |
-2 938 |
2 079 |
|
2 023 |
|
EBITDA, bln rub |
? |
|
3 455 |
4 071 |
4 103 |
-1 241 |
2 767 |
|
2 710 |
|
Net profit, bln rub |
? |
|
1 096 |
1 675 |
1 502 |
-3 903 |
444.0 |
|
1 059 |
|
|
OCF, bln rub |
? |
|
2 727 |
2 878 |
3 126 |
2 943 |
3 057 |
|
2 925 |
|
CAPEX, bln rub |
? |
|
1 229 |
1 310 |
1 424 |
1 222 |
182.0 |
|
199.0 |
|
FCF, bln rub |
? |
|
1 498 |
1 568 |
1 702 |
1 721 |
2 875 |
|
2 726 |
|
Dividend payout, bln rub
|
|
|
2 373 |
2 602 |
2 723 |
2 729 |
2 080 |
|
1 863 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
216.5% |
155.3% |
181.3% |
0.00% |
468.5% |
|
175.9% |
|
|
OPEX, bln rub |
|
|
2 346 |
2 493 |
2 632 |
7 659 |
739.0 |
|
898.0 |
|
Cost of production, bln rub |
|
|
1 993 |
2 068 |
1 980 |
1 847 |
1 447 |
|
1 445 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
632.0 |
673.0 |
821.0 |
900.0 |
959.0 |
|
973.0 |
|
|
Assets, bln rub |
|
|
39 040 |
38 921 |
38 527 |
32 736 |
31 518 |
|
31 391 |
|
Net Assets, bln rub |
? |
|
8 258 |
7 449 |
6 381 |
-133.0 |
-1 635 |
|
-1 920 |
|
Debt, bln rub |
|
|
27 009 |
27 960 |
28 814 |
29 613 |
29 566 |
|
24 682 |
|
Cash, bln rub |
|
|
292.0 |
156.0 |
105.0 |
119.0 |
269.0 |
|
55.0 |
|
Net debt, bln rub |
|
|
26 717 |
27 804 |
28 709 |
29 494 |
29 297 |
|
24 627 |
|
|
Ordinary share price, rub |
|
|
208.7 |
|
|
90.8 |
88.9 |
|
91.5 |
|
Number of ordinary shares, mln |
|
|
432.0 |
433.0 |
434.0 |
434.0 |
435.0 |
|
436.0 |
|
|
Market cap, bln rub |
|
|
90 176 |
0 |
0 |
39 390 |
38 658 |
|
39 881 |
|
EV, bln rub |
? |
|
116 893 |
27 804 |
28 709 |
68 884 |
67 955 |
|
64 508 |
|
Book value, bln rub |
|
|
-5 866 |
-6 232 |
-6 883 |
-8 041 |
-7 623 |
|
-7 864 |
|
|
EPS, rub |
? |
|
2.54 |
3.87 |
3.46 |
-8.99 |
1.02 |
|
2.43 |
|
FCF/share, rub |
|
|
3.47 |
3.62 |
3.92 |
3.97 |
6.61 |
|
6.25 |
|
BV/share, rub |
|
|
-13.6 |
-14.4 |
-15.9 |
-18.5 |
-17.5 |
|
-18.0 |
|
|
EBITDA margin, % |
? |
|
54.5% |
58.3% |
58.8% |
-18.9% |
64.9% |
|
64.3% |
|
Net margin, % |
? |
|
17.3% |
24.0% |
21.5% |
-59.4% |
10.4% |
|
25.1% |
|
FCF yield, % |
? |
|
1.66% |
|
|
4.37% |
7.44% |
|
6.84% |
|
ROE, % |
? |
|
13.3% |
22.5% |
23.5% |
2 935% |
-27.2% |
|
-55.2% |
|
ROA, % |
? |
|
2.81% |
4.30% |
3.90% |
-11.9% |
1.41% |
|
3.37% |
|
|
P/E |
? |
|
82.3 |
0.00 |
0.00 |
-10.1 |
87.1 |
|
37.7 |
|
P/FCF |
|
|
60.2 |
0.00 |
0.00 |
22.9 |
13.4 |
|
14.6 |
|
P/S |
? |
|
14.2 |
0.00 |
0.00 |
6.00 |
9.06 |
|
9.46 |
|
P/BV |
? |
|
-15.4 |
0.00 |
0.00 |
-4.90 |
-5.07 |
|
-5.07 |
|
EV/EBITDA |
? |
|
33.8 |
6.83 |
7.00 |
-55.5 |
24.6 |
|
23.8 |
|
Debt/EBITDA |
|
|
7.73 |
6.83 |
7.00 |
-23.8 |
10.6 |
|
9.09 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
19.4% |
18.8% |
20.4% |
18.6% |
4.27% |
|
4.72% |
|
| Crown Castle International shareholders |
