CROWN CASTLE INC.【CCI】Cash flow

Market cap

$39.7B

P/E ratio

	2011/12	2012/12	2013/12	2014/12	2015/12	2016/12	2017/12	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12
Depreciation & amortization	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
Stock-based compensation	33	42	39	51	61	79	92	103	117	138	129	156	157	131
Cash from operations	643	773	1,238	1,666	1,794	1,782	2,044	2,502	2,698	3,055	2,789	2,878	3,126	2,943
Capital expenditures	-348	-441	-568	-780	-909	-874	-1,228	-1,741	2,057	-1,624	-1,229	-1,310	-1,424	-1,222
Cash from investing	-400	-4,200	-5,521	-1,243	-1,960	-1,410	-10,494	-1,795	-2,081	-1,741	-1,332	-1,352	-1,519	-1,220
Repurchases of common stock	303	36	99	22	30	25	23	34	-44	76	70	65	30	-33
Proceeds from issuance of term debt, net	-	5,250	1,618	846	1,000	5,201	3,092	2,742	1,894	3,733	3,985	748	3,843	1,244
Repayments of term debt	-	1,979	763	837	1,069	4,045	-	2,346	-12	2,490	2,089	1,274	750	-750
Cash from financing	-276	3,787	4,063	-463	-935	-96	8,195	-733	-692	-1,271	-1,310	-1,665	-1,654	-1,708
Free cash flow
FCF margin (%)