US-listed companies
CROWN CASTLE INC.

CROWN CASTLE INC.CCI

Market cap

$49.6B

P/E ratio

33x

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Cash and cash equivalents	80	441	223	176	179	568	314	277	196	232	292	156	105
Restricted cash and cash equivalents	252	576	184	147	131	125	121	131	137	144	169	166	171
Receivables, net of allowance of $19 and $19, respectively	77	193	250	329	313	374	398	501	596	431	543	593	481
Prepaid expenses	81	104	132	155	133	129	162	172	107	95	105	102	103
Deferred Rent Receivables, Net	-	-	-	-	-	-	-	-	-	-	-	127	116
Other current assets	23	74	77	94	225	130	139	148	168	202	145	73	56
Total current assets	599	1,581	893	932	981	1,325	1,134	1,229	1,204	1,104	1,254	1,217	1,032
Deferred site rental receivables	621	865	1,079	1,261	1,306	1,318	1,300	1,366	1,424	1,408	1,588	1,954	2,239
Property and equipment, net	4,861	6,918	8,948	9,148	9,580	9,805	12,933	13,676	14,666	15,162	15,269	15,407	15,666
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	6,133	6,464	6,682	6,526	6,187
Goodwill	2,035	3,120	4,916	5,210	5,514	5,758	10,021	10,078	10,078	10,078	10,078	10,085	10,085
Site Rental Contracts And Tenant Relationships Net	-	-	-	-	-	-	-	5,209	4,764	4,365	3,982	3,535	3,122
Other intangible assets, net	103	289	408	404	359	351	335	307	72	68	64	61	57
Other assets, net	250	629	682	856	875	820	879	920	116	119	123	136	139
Total assets	10,545	16,089	20,595	21,143	22,036	22,675	32,230	32,785	38,457	38,768	39,040	38,921	38,527
Accounts payable	32	116	145	168	160	189	249	313	334	230	246	236	252
Accrued interest	65	53	66	67	67	97	132	148	169	199	182	183	219
Deferred revenues	167	241	260	348	323	353	457	498	657	704	776	736	605
Other accrued liabilities	105	140	182	203	200	221	339	351	361	378	401	407	342
Debt, Current	33	688	104	113	106	102	115	107	100	129	72	819	835
Operating Lease, Liability, Current	-	-	-	-	-	-	-	-	299	329	349	350	332
Total current liabilities	402	1,238	756	899	855	961	1,292	1,417	1,920	1,969	2,026	2,731	2,585
Long-Term Debt and Lease Obligation	6,853	10,923	11,491	11,808	12,143	12,069	16,044	16,575	18,021	19,151	20,557	20,910	22,086
Operating lease liabilities	-	-	-	-	-	-	-	-	5,511	5,808	6,031	5,881	5,561
Other long-term liabilities	500	911	1,350	1,660	1,949	2,087	2,554	2,759	2,516	2,379	2,168	1,950	1,914
Total liabilities	7,853	13,137	13,654	14,406	14,947	15,118	19,890	20,751	27,968	29,307	30,782	31,472	32,146
Common Stock, Value, Issued	3	3	3	3	3	4	4	4	4	4	4	4	4
Preferred Stock, Value, Issued	-	-	0	0	0	-	0	-	-	-	-	-	-
Additional paid-in capital	5,312	5,624	9,483	9,512	9,549	10,938	16,844	17,767	17,855	17,933	18,011	18,116	18,270
Additional paid-in capital	5,312	5,624	9,483	9,512	9,549	10,938	16,844	17,767	17,855	17,933	18,011	18,116	18,270
Accumulated other comprehensive income (loss)	-117	-62	-24	16	-4	-6	-4	-5	-5	-4	-4	-5	-4
Accumulated other comprehensive income (loss)	-117	-62	-24	16	-4	-6	-4	-5	-5	-4	-4	-5	-4
Retained Earnings (Accumulated Deficit)	-2,812	-2,626	-2,536	-2,815	-2,458	-3,379	-4,505	-5,732	-7,365	-8,472	-9,753	-10,666	-11,889
Retained Earnings (Accumulated Deficit)	-2,812	-2,626	-2,536	-2,815	-2,458	-3,379	-4,505	-5,732	-7,365	-8,472	-9,753	-10,666	-11,889
Total equity	2,387	2,951	6,941	6,737	7,089	7,557	12,339	12,034	10,489	9,461	8,258	7,449	6,381
Total liabilities and equity	10,545	16,089	20,595	21,143	22,036	22,675	32,230	32,785	38,457	38,768	39,040	38,921	38,527