These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. For the quarterly period ended September 30, 2015.
|
|
¨
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|
|
|
|
|
|
Delaware
|
|
65-0723837
|
|
(State or other jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
|
|
x
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
|
|
Page No.
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
FINANCIAL INFORMATION
|
|
ITEM 1.
|
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
ASSETS
|
|
|
|
||||
|
CURRENT ASSETS:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
287,404
|
|
|
$
|
313,492
|
|
|
Restricted cash
|
137,926
|
|
|
160,206
|
|
||
|
Short-term investments
|
14,485
|
|
|
6,302
|
|
||
|
Accounts receivable, net
|
206,154
|
|
|
199,074
|
|
||
|
Prepaid and other current assets
|
282,068
|
|
|
264,793
|
|
||
|
Deferred income taxes
|
12,318
|
|
|
14,000
|
|
||
|
Total current assets
|
940,355
|
|
|
957,867
|
|
||
|
PROPERTY AND EQUIPMENT, net
|
9,806,190
|
|
|
7,590,112
|
|
||
|
GOODWILL
|
4,055,171
|
|
|
4,032,174
|
|
||
|
OTHER INTANGIBLE ASSETS, net
|
10,012,397
|
|
|
6,900,162
|
|
||
|
DEFERRED INCOME TAXES
|
200,885
|
|
|
253,186
|
|
||
|
DEFERRED RENT ASSET
|
1,123,009
|
|
|
1,030,707
|
|
||
|
NOTES RECEIVABLE AND OTHER NON-CURRENT ASSETS
|
788,781
|
|
|
567,724
|
|
||
|
TOTAL
|
$
|
26,926,788
|
|
|
$
|
21,331,932
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
CURRENT LIABILITIES:
|
|
|
|
||||
|
Accounts payable
|
$
|
99,590
|
|
|
$
|
90,366
|
|
|
Accrued expenses
|
743,256
|
|
|
417,836
|
|
||
|
Distributions payable
|
196,833
|
|
|
159,864
|
|
||
|
Accrued interest
|
80,682
|
|
|
130,265
|
|
||
|
Current portion of long-term obligations
|
45,852
|
|
|
897,624
|
|
||
|
Unearned revenue
|
203,295
|
|
|
233,819
|
|
||
|
Total current liabilities
|
1,369,508
|
|
|
1,929,774
|
|
||
|
LONG-TERM OBLIGATIONS
|
16,981,556
|
|
|
13,711,084
|
|
||
|
ASSET RETIREMENT OBLIGATIONS
|
811,620
|
|
|
609,035
|
|
||
|
OTHER NON-CURRENT LIABILITIES
|
1,079,902
|
|
|
1,028,687
|
|
||
|
Total liabilities
|
20,242,586
|
|
|
17,278,580
|
|
||
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
||||
|
EQUITY:
|
|
|
|
||||
|
Preferred stock: $.01 par value; 20,000,000 shares authorized;
|
|
|
|
||||
|
5.25%, Series A, 6,000,000 shares issued and outstanding; aggregate liquidation value of $600,000
|
60
|
|
|
60
|
|
||
|
5.50%, Series B, 1,375,000 and no shares issued and outstanding, respectively; aggregate liquidation value of $1,375,000
|
14
|
|
|
—
|
|
||
|
Common stock: $.01 par value; 1,000,000,000 shares authorized; 426,307,336 and 399,508,751 shares issued; and 423,497,310 and 396,698,725 shares outstanding, respectively
|
4,263
|
|
|
3,995
|
|
||
|
Additional paid-in capital
|
9,650,129
|
|
|
5,788,786
|
|
||
|
Distributions in excess of earnings
|
(995,932
|
)
|
|
(837,320
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,832,903
|
)
|
|
(794,221
|
)
|
||
|
Treasury stock (2,810,026 shares at cost)
|
(207,740
|
)
|
|
(207,740
|
)
|
||
|
Total American Tower Corporation equity
|
6,617,891
|
|
|
3,953,560
|
|
||
|
Noncontrolling interest
|
66,311
|
|
|
99,792
|
|
||
|
Total equity
|
6,684,202
|
|
|
4,053,352
|
|
||
|
TOTAL
|
$
|
26,926,788
|
|
|
$
|
21,331,932
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Rental and management
|
$
|
1,212,849
|
|
|
$
|
1,011,119
|
|
|
$
|
3,429,264
|
|
|
$
|
2,977,000
|
|
|
Network development services
|
25,061
|
|
|
27,069
|
|
|
62,211
|
|
|
76,734
|
|
||||
|
Total operating revenues
|
1,237,910
|
|
|
1,038,188
|
|
|
3,491,475
|
|
|
3,053,734
|
|
||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
||||||||
|
Costs of operations (exclusive of items shown separately below):
|
|
|
|
|
|
|
|
||||||||
|
Rental and management (including stock-based compensation expense of $396, $344, $1,218 and $1,059, respectively)
|
356,082
|
|
|
272,355
|
|
|
929,624
|
|
|
786,374
|
|
||||
|
Network development services (including stock-based compensation expense of $99, $101, $336 and $343, respectively)
|
9,307
|
|
|
11,847
|
|
|
22,863
|
|
|
30,872
|
|
||||
|
Depreciation, amortization and accretion
|
341,096
|
|
|
249,066
|
|
|
932,972
|
|
|
740,256
|
|
||||
|
Selling, general, administrative and development expense (including stock-based compensation expense of $17,850, $17,824, $70,697 and $60,306, respectively)
|
114,832
|
|
|
108,909
|
|
|
354,460
|
|
|
317,437
|
|
||||
|
Other operating expenses
|
15,668
|
|
|
11,204
|
|
|
40,891
|
|
|
37,852
|
|
||||
|
Total operating expenses
|
836,985
|
|
|
653,381
|
|
|
2,280,810
|
|
|
1,912,791
|
|
||||
|
OPERATING INCOME
|
400,925
|
|
|
384,807
|
|
|
1,210,665
|
|
|
1,140,943
|
|
||||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
||||||||
|
Interest income, TV Azteca, net of interest expense of $40, $371, $780 and $1,112, respectively
|
2,993
|
|
|
2,661
|
|
|
8,251
|
|
|
7,918
|
|
||||
|
Interest income
|
4,503
|
|
|
3,850
|
|
|
11,871
|
|
|
8,149
|
|
||||
|
Interest expense
|
(149,787
|
)
|
|
(143,212
|
)
|
|
(446,228
|
)
|
|
(432,753
|
)
|
||||
|
Gain (loss) on retirement of long-term obligations
|
—
|
|
|
2,969
|
|
|
(78,793
|
)
|
|
1,447
|
|
||||
|
Other expense (including unrealized foreign currency losses of $77,864, $36,998, $107,871 and $62,556, respectively)
|
(66,659
|
)
|
|
(34,019
|
)
|
|
(123,291
|
)
|
|
(54,225
|
)
|
||||
|
Total other expense
|
(208,950
|
)
|
|
(167,751
|
)
|
|
(628,190
|
)
|
|
(469,464
|
)
|
||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
191,975
|
|
|
217,056
|
|
|
582,475
|
|
|
671,479
|
|
||||
|
Income tax provision
|
(94,235
|
)
|
|
(10,426
|
)
|
|
(132,063
|
)
|
|
(49,877
|
)
|
||||
|
NET INCOME
|
97,740
|
|
|
206,630
|
|
|
450,412
|
|
|
621,602
|
|
||||
|
Net loss attributable to noncontrolling interest
|
5,259
|
|
|
963
|
|
|
1,960
|
|
|
22,921
|
|
||||
|
NET INCOME ATTRIBUTABLE TO AMERICAN TOWER CORPORATION STOCKHOLDERS
|
102,999
|
|
|
207,593
|
|
|
452,372
|
|
|
644,523
|
|
||||
|
Dividends on preferred stock
|
(26,781
|
)
|
|
(7,700
|
)
|
|
(63,382
|
)
|
|
(12,075
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO AMERICAN TOWER CORPORATION COMMON STOCKHOLDERS
|
$
|
76,218
|
|
|
$
|
199,893
|
|
|
$
|
388,990
|
|
|
$
|
632,448
|
|
|
NET INCOME PER COMMON SHARE AMOUNTS:
|
|
|
|
|
|
|
|
||||||||
|
Basic net income attributable to American Tower Corporation common stockholders
|
$
|
0.18
|
|
|
$
|
0.50
|
|
|
$
|
0.93
|
|
|
$
|
1.60
|
|
|
Diluted net income attributable to American Tower Corporation common stockholders
|
$
|
0.18
|
|
|
$
|
0.50
|
|
|
$
|
0.92
|
|
|
$
|
1.58
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
423,375
|
|
|
396,243
|
|
|
417,280
|
|
|
395,758
|
|
||||
|
Diluted
|
427,227
|
|
|
400,397
|
|
|
421,352
|
|
|
399,806
|
|
||||
|
DISTRIBUTIONS DECLARED PER COMMON SHARE
|
$
|
0.46
|
|
|
$
|
0.36
|
|
|
$
|
1.32
|
|
|
$
|
1.02
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income
|
$
|
97,740
|
|
|
$
|
206,630
|
|
|
$
|
450,412
|
|
|
$
|
621,602
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
||||||||
|
Changes in fair value of cash flow hedges, net of taxes of ($9), ($7), ($18) and ($31), respectively
|
710
|
|
|
(519
|
)
|
|
365
|
|
|
(856
|
)
|
||||
|
Reclassification of unrealized losses on cash flow hedges to net income, net of taxes of $20, $36, $66 and $132, respectively
|
158
|
|
|
542
|
|
|
2,771
|
|
|
2,085
|
|
||||
|
Foreign currency translation adjustments, net of taxes of $(12,863), $(7,969), $(25,275) and $(8,333), respectively
|
(600,798
|
)
|
|
(254,239
|
)
|
|
(1,077,788
|
)
|
|
(234,851
|
)
|
||||
|
Other comprehensive loss
|
(599,930
|
)
|
|
(254,216
|
)
|
|
(1,074,652
|
)
|
|
(233,622
|
)
|
||||
|
Comprehensive (loss) income
|
(502,190
|
)
|
|
(47,586
|
)
|
|
(624,240
|
)
|
|
387,980
|
|
||||
|
Comprehensive loss attributable to noncontrolling interest
|
807
|
|
|
1,760
|
|
|
37,930
|
|
|
63,424
|
|
||||
|
Comprehensive (loss) income attributable to American Tower Corporation stockholders
|
$
|
(501,383
|
)
|
|
$
|
(45,826
|
)
|
|
$
|
(586,310
|
)
|
|
$
|
451,404
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
450,412
|
|
|
$
|
621,602
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
||||
|
Stock-based compensation expense
|
72,251
|
|
|
61,708
|
|
||
|
Depreciation, amortization and accretion
|
932,972
|
|
|
740,256
|
|
||
|
Loss (gain) on early retirement of long-term obligations
|
78,793
|
|
|
(1,447
|
)
|
||
|
Other non-cash items reflected in statements of operations
|
143,412
|
|
|
73,825
|
|
||
|
Increase in net deferred rent asset
|
(69,019
|
)
|
|
(65,460
|
)
|
||
|
Decrease in restricted cash
|
19,971
|
|
|
23,560
|
|
||
|
Increase in assets
|
(106,535
|
)
|
|
(42,931
|
)
|
||
|
Increase in liabilities
|
21,358
|
|
|
158,493
|
|
||
|
Cash provided by operating activities
|
1,543,615
|
|
|
1,569,606
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Payments for purchase of property and equipment and construction activities
|
(518,018
|
)
|
|
(723,353
|
)
|
||
|
Payments for acquisitions, net of cash acquired
|
(1,616,205
|
)
|
|
(324,936
|
)
|
||
|
Payment for Verizon transaction
|
(5,058,895
|
)
|
|
—
|
|
||
|
Proceeds from sale of assets, net of cash
|
—
|
|
|
15,464
|
|
||
|
Proceeds from sale of short-term investments and other non-current assets
|
1,002,214
|
|
|
453,396
|
|
||
|
Payments for short-term investments
|
(1,011,320
|
)
|
|
(460,686
|
)
|
||
|
Deposits, restricted cash and other
|
(2,053
|
)
|
|
(63,295
|
)
|
||
|
Cash used for investing activities
|
(7,204,277
|
)
|
|
(1,103,410
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from short-term borrowings, net
|
8,282
|
|
|
—
|
|
||
|
Borrowings under credit facilities
|
5,727,831
|
|
|
785,000
|
|
||
|
Proceeds from issuance of senior notes, net
|
1,492,298
|
|
|
1,415,844
|
|
||
|
Proceeds from term loan
|
500,000
|
|
|
—
|
|
||
|
Proceeds from other long-term borrowings
|
—
|
|
|
3,033
|
|
||
|
Proceeds from issuance of securities in securitization transaction
|
875,000
|
|
|
—
|
|
||
|
Repayments of notes payable, credit facilities, senior notes and capital leases
|
(6,092,710
|
)
|
|
(2,928,434
|
)
|
||
|
Contributions from noncontrolling interest holders, net
|
4,449
|
|
|
5,446
|
|
||
|
Proceeds from stock options and stock purchase plan
|
29,324
|
|
|
47,938
|
|
||
|
Proceeds from the issuance of common stock, net
|
2,440,327
|
|
|
—
|
|
||
|
Proceeds from the issuance of preferred stock, net
|
1,337,946
|
|
|
583,105
|
|
||
|
Payment for early retirement of long-term obligations
|
(86,107
|
)
|
|
(6,767
|
)
|
||
|
Deferred financing costs and other financing activities
|
(30,314
|
)
|
|
(32,129
|
)
|
||
|
Purchase of noncontrolling interest
|
—
|
|
|
(64,822
|
)
|
||
|
Distributions paid on common stock
|
(516,012
|
)
|
|
(261,913
|
)
|
||
|
Distributions paid on preferred stock
|
(57,866
|
)
|
|
(8,138
|
)
|
||
|
Cash provided by (used for) financing activities
|
5,632,448
|
|
|
(461,837
|
)
|
||
|
Net effect of changes in foreign currency exchange rates on cash and cash equivalents
|
2,126
|
|
|
(2,322
|
)
|
||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(26,088
|
)
|
|
2,037
|
|
||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
313,492
|
|
|
293,576
|
|
||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
287,404
|
|
|
$
|
295,613
|
|
|
CASH PAID FOR INCOME TAXES (NET OF REFUNDS OF $5,206 AND $6,642, RESPECTIVELY)
|
$
|
130,231
|
|
|
$
|
52,379
|
|
|
CASH PAID FOR INTEREST
|
$
|
472,079
|
|
|
$
|
438,404
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
||||
|
(DECREASE) INCREASE IN ACCOUNTS PAYABLE AND ACCRUED EXPENSES FOR PURCHASES OF PROPERTY AND EQUIPMENT AND CONSTRUCTION ACTIVITIES
|
$
|
(6,703
|
)
|
|
$
|
16,070
|
|
|
PURCHASES OF PROPERTY AND EQUIPMENT UNDER CAPITAL LEASES
|
$
|
19,870
|
|
|
$
|
24,002
|
|
|
SETTLEMENT OF ACCOUNTS RECEIVABLE RELATED TO ACQUISITIONS
|
$
|
735
|
|
|
$
|
31,849
|
|
|
CONVERSION OF THIRD-PARTY DEBT TO EQUITY
|
$
|
—
|
|
|
$
|
7,750
|
|
|
|
Preferred Stock - Series A
|
|
Preferred Stock - Series B
|
|
Common Stock
|
|
Treasury Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated Other
Comprehensive
Loss
|
|
Distributions
in Excess of Earnings
|
|
Non-controlling
Interest
|
|
Total
Equity
|
||||||||||||||||||||||||||||||
|
|
Issued Shares
|
|
Amount
|
|
Issued Shares
|
|
Amount
|
|
Issued
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|||||||||||||||||||||||||||||||
|
BALANCE, JANUARY 1, 2014
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
397,674,350
|
|
|
$
|
3,976
|
|
|
(2,810,026
|
)
|
|
$
|
(207,740
|
)
|
|
$
|
5,130,616
|
|
|
$
|
(311,220
|
)
|
|
$
|
(1,081,467
|
)
|
|
$
|
55,875
|
|
|
$
|
3,590,040
|
|
|
Stock-based compensation related activity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,489,577
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
90,982
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90,997
|
|
|||||||||
|
Issuance of common stock- stock purchase plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,589
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
2,898
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,899
|
|
|||||||||
|
Issuance of preferred stock
|
6,000,000
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
582,599
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
582,659
|
|
|||||||||
|
Changes in fair value of cash flow hedges, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(969
|
)
|
|
—
|
|
|
113
|
|
|
(856
|
)
|
|||||||||
|
Reclassification of unrealized losses on cash flow hedges to net income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,941
|
|
|
—
|
|
|
144
|
|
|
2,085
|
|
|||||||||
|
Foreign currency translation adjustment, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(194,091
|
)
|
|
—
|
|
|
(40,760
|
)
|
|
(234,851
|
)
|
|||||||||
|
Contributions from noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,626
|
|
|
13,626
|
|
|||||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(430
|
)
|
|
(430
|
)
|
|||||||||
|
Purchase of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(49,862
|
)
|
|
—
|
|
|
—
|
|
|
(14,960
|
)
|
|
(64,822
|
)
|
|||||||||
|
Common stock distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(405,560
|
)
|
|
—
|
|
|
(405,560
|
)
|
|||||||||
|
Preferred stock dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,075
|
)
|
|
—
|
|
|
(12,075
|
)
|
|||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
644,523
|
|
|
(22,921
|
)
|
|
621,602
|
|
|||||||||
|
BALANCE, SEPTEMBER 30, 2014
|
6,000,000
|
|
|
$
|
60
|
|
|
—
|
|
|
$
|
—
|
|
|
399,207,516
|
|
|
$
|
3,992
|
|
|
(2,810,026
|
)
|
|
$
|
(207,740
|
)
|
|
$
|
5,757,233
|
|
|
$
|
(504,339
|
)
|
|
$
|
(854,579
|
)
|
|
$
|
(9,313
|
)
|
|
$
|
4,185,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
BALANCE, JANUARY 1, 2015
|
6,000,000
|
|
|
$
|
60
|
|
|
—
|
|
|
$
|
—
|
|
|
399,508,751
|
|
|
$
|
3,995
|
|
|
(2,810,026
|
)
|
|
$
|
(207,740
|
)
|
|
$
|
5,788,786
|
|
|
$
|
(794,221
|
)
|
|
$
|
(837,320
|
)
|
|
$
|
99,792
|
|
|
$
|
4,053,352
|
|
|
Stock-based compensation related activity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
904,645
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
79,878
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79,887
|
|
|||||||||
|
Issuance of common stock- stock purchase plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,940
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,465
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,465
|
|
|||||||||
|
Issuance of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
25,850,000
|
|
|
259
|
|
|
|
|
|
|
|
|
2,440,068
|
|
|
|
|
|
|
|
|
|
|
|
2,440,327
|
|
|||||||||
|
Issuance of preferred stock
|
—
|
|
|
—
|
|
|
1,375,000
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,337,932
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,337,946
|
|
|||||||||
|
Changes in fair value of cash flow hedges, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
377
|
|
|
—
|
|
|
(12
|
)
|
|
365
|
|
|||||||||
|
Reclassification of unrealized losses on cash flow hedges to net income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,728
|
|
|
—
|
|
|
43
|
|
|
2,771
|
|
|||||||||
|
Foreign currency translation adjustment, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,041,787
|
)
|
|
—
|
|
|
(36,001
|
)
|
|
(1,077,788
|
)
|
|||||||||
|
Contributions from noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,105
|
|
|
5,105
|
|
|||||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(656
|
)
|
|
(656
|
)
|
|||||||||
|
Common stock distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(560,993
|
)
|
|
—
|
|
|
(560,993
|
)
|
|||||||||
|
Preferred stock dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(49,991
|
)
|
|
—
|
|
|
(49,991
|
)
|
|||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
452,372
|
|
|
(1,960
|
)
|
|
450,412
|
|
|||||||||
|
BALANCE, SEPTEMBER 30, 2015
|
6,000,000
|
|
|
$
|
60
|
|
|
1,375,000
|
|
|
$
|
14
|
|
|
426,307,336
|
|
|
$
|
4,263
|
|
|
(2,810,026
|
)
|
|
$
|
(207,740
|
)
|
|
$
|
9,650,129
|
|
|
$
|
(1,832,903
|
)
|
|
$
|
(995,932
|
)
|
|
$
|
66,311
|
|
|
$
|
6,684,202
|
|
|
1.
|
Description of Business, Basis of Presentation and Accounting Policies
|
|
2.
|
Prepaid and Other Current Assets
|
|
|
September 30, 2015
|
|
December 31, 2014 (1)
|
||||
|
Prepaid operating ground leases
|
$
|
112,965
|
|
|
$
|
88,053
|
|
|
Prepaid assets
|
41,294
|
|
|
23,848
|
|
||
|
Prepaid income tax
|
34,332
|
|
|
34,512
|
|
||
|
Unbilled receivables
|
31,878
|
|
|
25,352
|
|
||
|
Value added tax and other consumption tax receivables
|
20,727
|
|
|
23,228
|
|
||
|
Other miscellaneous current assets
|
40,872
|
|
|
69,800
|
|
||
|
Balance
|
$
|
282,068
|
|
|
$
|
264,793
|
|
|
|
|
Rental and Management
|
|
Network
Development
Services
|
|
Total
|
||||||||||
|
|
|
Domestic
|
|
International
|
|
|||||||||||
|
Balance as of January 1, 2015 (1)
|
|
$
|
3,356,096
|
|
|
$
|
674,090
|
|
|
$
|
1,988
|
|
|
$
|
4,032,174
|
|
|
Additions
|
|
19,677
|
|
|
145,431
|
|
|
—
|
|
|
165,108
|
|
||||
|
Effect of foreign currency translation
|
|
—
|
|
|
(142,111
|
)
|
|
—
|
|
|
(142,111
|
)
|
||||
|
Balance as of September 30, 2015
|
|
$
|
3,375,773
|
|
|
$
|
677,410
|
|
|
$
|
1,988
|
|
|
$
|
4,055,171
|
|
|
(1)
|
January 1, 2015 balances have been revised to reflect purchase accounting measurement period adjustments.
|
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014 (1)
|
|||||||||||||||||||||
|
|
|
Estimated
Useful
Lives
|
|
Gross
Carrying
Value
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
|
Gross
Carrying
Value
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
|||||||||||||
|
|
|
(years)
|
|
|
|||||||||||||||||||||||
|
Acquired network location intangibles (2)
|
|
Up to 20
|
|
|
$
|
3,952,072
|
|
|
$
|
(1,000,656
|
)
|
|
$
|
2,951,416
|
|
|
$
|
2,513,788
|
|
|
$
|
(901,903
|
)
|
|
$
|
1,611,885
|
|
|
Acquired customer-related intangibles
|
|
15-20
|
|
|
8,606,612
|
|
|
(1,666,473
|
)
|
|
6,940,139
|
|
|
6,594,469
|
|
|
(1,429,572
|
)
|
|
5,164,897
|
|
||||||
|
Acquired licenses and other intangibles
|
|
3-20
|
|
|
28,267
|
|
|
(5,333
|
)
|
|
22,934
|
|
|
38,443
|
|
|
(3,514
|
)
|
|
34,929
|
|
||||||
|
Economic Rights, TV Azteca
|
|
70
|
|
|
22,021
|
|
|
(11,331
|
)
|
|
10,690
|
|
|
25,522
|
|
|
(12,960
|
)
|
|
12,562
|
|
||||||
|
Total
|
|
|
|
$
|
12,608,972
|
|
|
$
|
(2,683,793
|
)
|
|
$
|
9,925,179
|
|
|
$
|
9,172,222
|
|
|
$
|
(2,347,949
|
)
|
|
$
|
6,824,273
|
|
|
|
Deferred financing costs, net (3)
|
|
N/A
|
|
|
|
|
|
|
87,218
|
|
|
|
|
|
|
75,889
|
|
||||||||||
|
Other intangible assets, net
|
|
|
|
|
|
|
|
$
|
10,012,397
|
|
|
|
|
|
|
$
|
6,900,162
|
|
|||||||||
|
(1)
|
December 31, 2014 balances have been revised to reflect purchase accounting measurement period adjustments.
|
|
(2)
|
Acquired network location intangibles are amortized over the shorter of the term of the corresponding ground lease taking into consideration lease renewal options and residual value or up to
20
years, as the Company considers these intangibles to be directly related to the tower assets.
|
|
(3)
|
Deferred financing costs are amortized over the term of the respective debt instruments to which they relate using the effective interest method. This amortization is included in Interest expense rather than in Depreciation, amortization and accretion expense.
|
|
Fiscal Year
|
|
||
|
2015 (remaining year)
|
$
|
149.5
|
|
|
2016
|
594.7
|
|
|
|
2017
|
593.2
|
|
|
|
2018
|
592.0
|
|
|
|
2019
|
589.7
|
|
|
|
2020
|
572.0
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014 (1)
|
||||
|
Acquisition liability (2)
|
$
|
300,000
|
|
|
$
|
—
|
|
|
Accrued property and real estate taxes
|
74,352
|
|
|
61,206
|
|
||
|
Accrued rent
|
54,686
|
|
|
34,074
|
|
||
|
Payroll and related withholdings
|
50,852
|
|
|
57,110
|
|
||
|
Accrued construction costs
|
22,030
|
|
|
46,024
|
|
||
|
Other accrued expenses
|
241,336
|
|
|
219,422
|
|
||
|
Balance
|
$
|
743,256
|
|
|
$
|
417,836
|
|
|
|
|
Maximum Borrowing Amount
|
|
Contractual Interest Rate
|
|
|
Tranche A
|
|
BRL 34.8
|
|
TJLP + 4.25%
|
|
|
Tranche B
|
|
BRL 34.8
|
|
SELIC + 4.25%
|
|
|
Tranche C
|
|
BRL 200.0
|
|
6.00
|
%
|
|
Tranche D
|
|
BRL 1.4
|
|
TJLP
|
|
|
|
Outstanding Balance
|
|
Undrawn LOC
|
|
Maturity Date(1)
|
|
Current margin over LIBOR (3)
|
|
Current commitment fee (4)
|
||||||
|
2014 Credit Facility
|
$
|
1,980
|
|
|
$
|
7.5
|
|
|
January 31, 2020 (2)
|
|
1.250
|
%
|
|
0.150
|
%
|
|
2013 Credit Facility
|
$
|
1,080
|
|
|
$
|
3.2
|
|
|
June 28, 2018 (2)
|
|
1.250
|
%
|
|
0.150
|
%
|
|
Term Loan
|
$
|
2,000
|
|
|
N/A
|
|
|
January 3, 2019
|
|
1.250
|
%
|
|
N/A
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||
|
|
Local
|
|
USD
|
|
Local
|
|
USD
|
||||
|
South Africa (Rand)
|
|
|
|
|
|
|
|
||||
|
Notional
|
404,478
|
|
|
29,194
|
|
|
440,614
|
|
|
38,080
|
|
|
Fair Value
|
3,205
|
|
|
231
|
|
|
1,016
|
|
|
88
|
|
|
Colombia (Colombian Peso)
|
|
|
|
|
|
|
|
||||
|
Notional
|
96,250,000
|
|
|
30,830
|
|
|
100,000,000
|
|
|
41,798
|
|
|
Fair Value
|
858,788
|
|
|
275
|
|
|
(1,548,688
|
)
|
|
(647
|
)
|
|
Three Months Ended September 30,
|
|
Gain(Loss) Recognized in OCI - Effective Portion
|
|
Gain(Loss)
Reclassified from AOCI into Income -
Effective Portion
|
|
Location of Gain(Loss) Reclassified from AOCI into Income- Effective Portion
|
|
Gain(Loss) Recognized
in Income - Ineffective Portion |
|
Location of Gain(Loss) Recognized in Income -
Ineffective Portion
|
|
2015
|
|
$701
|
|
$(178)
|
|
Interest Expense
|
|
N/A
|
|
N/A
|
|
|
|
|
||||||||
|
2014
|
|
$(526)
|
|
$(578)
|
|
Interest Expense
|
|
N/A
|
|
N/A
|
|
Nine Months Ended September 30,
|
|
Gain(Loss) Recognized in OCI - Effective Portion
|
|
Gain(Loss)
Reclassified from AOCI into Income -
Effective Portion
|
|
Location of Gain(Loss) Reclassified from AOCI into Income- Effective Portion
|
|
Gain(Loss) Recognized
in Income - Ineffective Portion |
|
Location of Gain(Loss) Recognized in Income -
Ineffective Portion
|
|
2015
|
|
$347
|
|
$(2,837)
|
|
Interest Expense/Loss on Retirement of Long-Term Obligations
|
|
N/A
|
|
N/A
|
|
|
|
|
||||||||
|
2014
|
|
$(887)
|
|
$(2,217)
|
|
Interest Expense
|
|
N/A
|
|
N/A
|
|
7.
|
Fair Value Measurements
|
|
|
Level 1
|
Quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
|
|
|
|
|
|
|
Level 2
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
|
|
|
|
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
|
|
September 30, 2015
|
||||||||||||
|
|
Fair Value Measurements Using
|
|
Assets/Liabilities
at Fair Value
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||
|
Short-term investments (1)
|
|
|
$
|
14,485
|
|
|
|
|
$
|
14,485
|
|
||
|
Interest rate swap agreements
|
|
|
$
|
506
|
|
|
|
|
$
|
506
|
|
||
|
Embedded derivative in lease agreement
|
|
|
|
|
$
|
14,564
|
|
|
$
|
14,564
|
|
||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||
|
Acquisition-related contingent consideration
|
|
|
|
|
$
|
18,488
|
|
|
$
|
18,488
|
|
||
|
|
December 31, 2014
|
||||||||||||
|
|
Fair Value Measurements Using
|
|
Assets/Liabilities
at Fair Value
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||
|
Short-term investments (1)
|
|
|
$
|
6,302
|
|
|
|
|
$
|
6,302
|
|
||
|
Interest rate swap agreements
|
|
|
$
|
88
|
|
|
|
|
$
|
88
|
|
||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||
|
Acquisition-related contingent consideration
|
|
|
|
|
$
|
28,524
|
|
|
$
|
28,524
|
|
||
|
Interest rate swap agreements
|
|
|
$
|
647
|
|
|
|
|
$
|
647
|
|
||
|
(1)
|
Consists of highly liquid investments with original maturities in excess of three months.
|
|
|
2015
|
|
2014
|
||||
|
Balance as of July 1
|
$
|
24,867
|
|
|
$
|
31,025
|
|
|
Additions
|
—
|
|
|
106
|
|
||
|
Settlements
|
(3,408
|
)
|
|
(209
|
)
|
||
|
Change in fair value
|
99
|
|
|
(974
|
)
|
||
|
Foreign currency translation adjustment
|
(3,070
|
)
|
|
(1,794
|
)
|
||
|
Other (1)
|
—
|
|
|
(730
|
)
|
||
|
Balance as of September 30
|
$
|
18,488
|
|
|
$
|
27,424
|
|
|
|
2015
|
|
2014
|
||||
|
Balance as of January 1
|
$
|
28,524
|
|
|
$
|
31,890
|
|
|
Additions
|
1,311
|
|
|
512
|
|
||
|
Settlements
|
(6,761
|
)
|
|
(1,498
|
)
|
||
|
Change in fair value
|
99
|
|
|
(1,344
|
)
|
||
|
Foreign currency translation adjustment
|
(4,685
|
)
|
|
(1,406
|
)
|
||
|
Other (1)
|
—
|
|
|
(730
|
)
|
||
|
Balance as of September 30
|
$
|
18,488
|
|
|
$
|
27,424
|
|
|
(1)
|
In connection with the sale of operations in Panama in September 2014, the buyer assumed the Company’s potential obligations related to additional purchase price consideration.
|
|
8.
|
Accumulated Other Comprehensive Loss
|
|
|
Unrealized Losses on Cash Flow Hedges
|
|
Foreign
Currency Items |
|
Total
|
||||||
|
Balance as of July 1, 2015
|
$
|
(1,333
|
)
|
|
$
|
(1,227,188
|
)
|
|
$
|
(1,228,521
|
)
|
|
Other comprehensive income (loss) before reclassifications, net of tax
|
717
|
|
|
(605,244
|
)
|
|
(604,527
|
)
|
|||
|
Amounts reclassified from accumulated other comprehensive loss, net of tax
|
145
|
|
|
—
|
|
|
145
|
|
|||
|
Net current-period other comprehensive income (loss)
|
862
|
|
|
(605,244
|
)
|
|
(604,382
|
)
|
|||
|
Balance as of September 30, 2015
|
$
|
(471
|
)
|
|
$
|
(1,832,432
|
)
|
|
$
|
(1,832,903
|
)
|
|
|
Unrealized Losses on Cash Flow Hedges
|
|
Deferred Loss on the Settlement of the Treasury Rate Lock
|
|
Foreign
Currency Items |
|
Total
|
||||||||
|
Balance as of July 1, 2014
|
$
|
(1,301
|
)
|
|
$
|
(2,630
|
)
|
|
$
|
(246,989
|
)
|
|
$
|
(250,920
|
)
|
|
Other comprehensive loss before reclassifications, net of tax
|
(514
|
)
|
|
—
|
|
|
(253,424
|
)
|
|
(253,938
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive loss, net of tax
|
319
|
|
|
200
|
|
|
—
|
|
|
519
|
|
||||
|
Net current-period other comprehensive (loss) income
|
(195
|
)
|
|
200
|
|
|
(253,424
|
)
|
|
(253,419
|
)
|
||||
|
Balance as of September 30, 2014
|
$
|
(1,496
|
)
|
|
$
|
(2,430
|
)
|
|
$
|
(500,413
|
)
|
|
$
|
(504,339
|
)
|
|
|
Unrealized Losses on Cash Flow Hedges
|
|
Deferred Loss on the Settlement of the Treasury Rate Lock
|
|
Foreign
Currency Items |
|
Total
|
||||||||
|
Balance as of January 1, 2015
|
$
|
(1,345
|
)
|
|
$
|
(2,231
|
)
|
|
$
|
(790,645
|
)
|
|
$
|
(794,221
|
)
|
|
Other comprehensive loss before reclassifications, net of tax
|
377
|
|
|
—
|
|
|
(1,041,787
|
)
|
|
(1,041,410
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive loss, net of tax
|
497
|
|
|
2,231
|
|
|
—
|
|
|
2,728
|
|
||||
|
Net current-period other comprehensive income (loss)
|
874
|
|
|
2,231
|
|
|
(1,041,787
|
)
|
|
(1,038,682
|
)
|
||||
|
Balance as of September 30, 2015
|
$
|
(471
|
)
|
|
$
|
—
|
|
|
$
|
(1,832,432
|
)
|
|
$
|
(1,832,903
|
)
|
|
|
Unrealized Losses on Cash Flow Hedges
|
|
Deferred Loss on the Settlement of the Treasury Rate Lock
|
|
Foreign
Currency Items |
|
Total
|
||||||||
|
Balance as of January 1, 2014
|
$
|
(1,869
|
)
|
|
$
|
(3,029
|
)
|
|
$
|
(306,322
|
)
|
|
$
|
(311,220
|
)
|
|
Other comprehensive loss before reclassifications, net of tax
|
(969
|
)
|
|
—
|
|
|
(194,091
|
)
|
|
(195,060
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive loss, net of tax
|
1,342
|
|
|
599
|
|
|
—
|
|
|
1,941
|
|
||||
|
Net current-period other comprehensive income (loss)
|
373
|
|
|
599
|
|
|
(194,091
|
)
|
|
(193,119
|
)
|
||||
|
Balance as of September 30, 2014
|
$
|
(1,496
|
)
|
|
$
|
(2,430
|
)
|
|
$
|
(500,413
|
)
|
|
$
|
(504,339
|
)
|
|
9.
|
Income Taxes
|
|
10.
|
Stock-Based Compensation
|
|
|
Number of
Options
|
|
|
Outstanding as of January 1, 2015
|
6,508,435
|
|
|
Granted
|
2,004,100
|
|
|
Exercised
|
(441,626
|
)
|
|
Forfeited
|
(105,226
|
)
|
|
Expired
|
(1,475
|
)
|
|
Outstanding as of September 30, 2015
|
7,964,208
|
|
|
Range of risk-free interest rate
|
|
1.32%-1.62%
|
|
|
Weighted average risk-free interest rate
|
|
1.62
|
%
|
|
Expected life of option grants
|
|
4.5 years
|
|
|
Range of expected volatility of underlying stock price
|
|
21.09%-21.20%
|
|
|
Weighted average expected volatility of underlying stock price
|
|
21.09
|
%
|
|
Range of expected annual dividend yield
|
|
1.50%-1.85%
|
|
|
|
RSUs
|
|
PSUs (1)
|
||
|
Outstanding as of January 1, 2015
|
1,758,817
|
|
|
—
|
|
|
Granted
|
692,340
|
|
|
23,379
|
|
|
Vested
|
(688,811
|
)
|
|
—
|
|
|
Forfeited
|
(93,746
|
)
|
|
—
|
|
|
Outstanding as of September 30, 2015
|
1,668,600
|
|
|
23,379
|
|
|
(1)
|
Represents the target number of shares issuable at the end of the
three
-year performance cycle attributable to the first year’s performance period.
|
|
Approximate risk-free interest rate
|
0.06
|
%
|
|
Expected life of shares
|
6 months
|
|
|
Expected volatility of underlying stock price over the option period
|
13.91
|
%
|
|
Expected annual dividend yield
|
1.85
|
%
|
|
Declaration Date
|
|
Payment Date
|
|
Record Date
|
|
Distribution per share
|
|
Aggregate Payment Amount (in millions)
|
||||
|
Common Stock
|
|
|
|
|
|
|
|
|
||||
|
December 2, 2014
|
|
January 13, 2015
|
|
December 16, 2014
|
|
$
|
0.38
|
|
|
$
|
150.7
|
|
|
March 5, 2015
|
|
April 28, 2015
|
|
April 10, 2015
|
|
$
|
0.42
|
|
|
$
|
177.7
|
|
|
May 21, 2015
|
|
July 16, 2015
|
|
June 17, 2015
|
|
$
|
0.44
|
|
|
$
|
186.2
|
|
|
September 10, 2015
|
|
October 7, 2015
|
|
September 23, 2015
|
|
$
|
0.46
|
|
|
$
|
194.8
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Series A Preferred Stock
|
|
|
|
|
|
|
|
|
||||
|
December 2, 2014
|
|
February 16, 2015
|
|
February 1, 2015
|
|
$
|
1.3125
|
|
|
$
|
7.9
|
|
|
April 14, 2015
|
|
May 15, 2015
|
|
May 1, 2015
|
|
$
|
1.3125
|
|
|
$
|
7.9
|
|
|
July 15, 2015
|
|
August 17, 2015
|
|
August 1, 2015
|
|
$
|
1.3125
|
|
|
$
|
7.9
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Series B Preferred Stock
|
|
|
|
|
|
|
|
|
||||
|
April 14, 2015
|
|
May 15, 2015
|
|
May 1, 2015
|
|
$
|
11.1528
|
|
|
$
|
15.3
|
|
|
July 15, 2015
|
|
August 17, 2015
|
|
August 1, 2015
|
|
$
|
13.7500
|
|
|
$
|
18.9
|
|
|
12.
|
Earnings Per Share
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income attributable to American Tower Corporation stockholders
|
$
|
102,999
|
|
|
$
|
207,593
|
|
|
$
|
452,372
|
|
|
$
|
644,523
|
|
|
Dividends on preferred stock
|
(26,781
|
)
|
|
(7,700
|
)
|
|
(63,382
|
)
|
|
(12,075
|
)
|
||||
|
Net income attributable to American Tower Corporation common stockholders
|
76,218
|
|
|
199,893
|
|
|
388,990
|
|
|
632,448
|
|
||||
|
Basic weighted average common shares outstanding
|
423,375
|
|
|
396,243
|
|
|
417,280
|
|
|
395,758
|
|
||||
|
Dilutive securities
|
3,852
|
|
|
4,154
|
|
|
4,072
|
|
|
4,048
|
|
||||
|
Diluted weighted average common shares outstanding
|
427,227
|
|
|
400,397
|
|
|
421,352
|
|
|
399,806
|
|
||||
|
Basic net income attributable to American Tower Corporation common stockholders per common share
|
$
|
0.18
|
|
|
$
|
0.50
|
|
|
$
|
0.93
|
|
|
$
|
1.60
|
|
|
Diluted net income attributable to American Tower Corporation common stockholders per common share
|
$
|
0.18
|
|
|
$
|
0.50
|
|
|
$
|
0.92
|
|
|
$
|
1.58
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
|
Restricted stock awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Stock options
|
1,996
|
|
|
1
|
|
|
1,472
|
|
|
2,255
|
|
|
Preferred stock
|
17,368
|
|
|
6,688
|
|
|
14,724
|
|
|
3,473
|
|
|
13.
|
Commitments and Contingencies
|
|
14.
|
Acquisitions and Other Transactions
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Acquisition and merger related expenses (1)
|
|
$
|
8,587
|
|
|
$
|
4,051
|
|
|
$
|
16,574
|
|
|
$
|
18,657
|
|
|
Integration costs
|
|
$
|
5,938
|
|
|
$
|
5,205
|
|
|
$
|
12,218
|
|
|
$
|
10,891
|
|
|
(1)
|
Acquisition and merger related expenses for the nine months ended September 30, 2015 do not reflect approximately
$9.9 million
of transaction costs related to the Verizon Transaction as these costs have been capitalized as part of the assets’ fair value.
|
|
Current assets
|
|
$
|
6,079
|
|
|
Non-current assets
|
|
144,921
|
|
|
|
Property and equipment
|
|
2,044,900
|
|
|
|
Intangible assets (1):
|
|
|
||
|
Customer-related intangible assets
|
|
1,856,972
|
|
|
|
Network location intangible assets
|
|
1,172,622
|
|
|
|
Current liabilities
|
|
(10,747
|
)
|
|
|
Other non-current liabilities (2)
|
|
(250,530
|
)
|
|
|
Fair value of consideration transferred (3)
|
|
$
|
4,964,217
|
|
|
(1)
|
Customer-related intangible assets and network location intangible assets are amortized on a straight-line basis over periods of up to
20 years
.
|
|
(2)
|
Primarily represents liabilities recorded for asset retirement obligations.
|
|
(3)
|
Includes approximately
$9.9 million
of transaction costs, which have been capitalized as part of the assets’ fair value,
$5.6 million
of which was paid during the
nine months ended September 30, 2015
.
|
|
|
|
Airtel
|
|
TIM
|
|
Other International
|
|
U.S.
|
||||||||
|
Current assets
|
|
$
|
15,828
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
179
|
|
|
Non-current assets
|
|
69,224
|
|
|
—
|
|
|
324
|
|
|
—
|
|
||||
|
Property and equipment
|
|
414,065
|
|
|
259,945
|
|
|
8,762
|
|
|
30,554
|
|
||||
|
Intangible assets (1):
|
|
|
|
|
|
|
|
|
||||||||
|
Customer-related intangible assets
|
|
232,350
|
|
|
361,829
|
|
|
3,537
|
|
|
50,225
|
|
||||
|
Network location intangible assets
|
|
309,902
|
|
|
117,084
|
|
|
3,178
|
|
|
31,464
|
|
||||
|
Current liabilities
|
|
(4,246
|
)
|
|
—
|
|
|
—
|
|
|
(336
|
)
|
||||
|
Other non-current liabilities
|
|
(12,507
|
)
|
|
(24,338
|
)
|
|
(333
|
)
|
|
(3,040
|
)
|
||||
|
Net assets acquired
|
|
1,024,616
|
|
|
714,520
|
|
|
15,468
|
|
|
109,046
|
|
||||
|
Goodwill (2)
|
|
84,035
|
|
|
60,696
|
|
|
700
|
|
|
19,677
|
|
||||
|
Fair value of net assets acquired
|
|
1,108,651
|
|
|
775,216
|
|
|
16,168
|
|
|
128,723
|
|
||||
|
Debt assumed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Purchase Price
|
|
$
|
1,108,651
|
|
|
$
|
775,216
|
|
|
$
|
16,168
|
|
|
$
|
128,723
|
|
|
(1)
|
Customer-related intangible assets and network location intangible assets are amortized on a straight-line basis over periods of up to
20 years
.
|
|
(2)
|
Goodwill was allocated to the Company’s rental and management segments. The Company expects goodwill recorded in its domestic rental and management segment will be deductible for tax purposes. The Company expects goodwill recorded in its international rental and management segment will not be deductible for tax purposes, except for in India, where goodwill is expected to be deductible.
|
|
|
|
BR Towers
|
|
Richland (1)
|
|
Other U.S.
|
||||||
|
Current assets
|
|
$
|
31,568
|
|
|
$
|
8,583
|
|
|
$
|
332
|
|
|
Non-current assets
|
|
9,365
|
|
|
—
|
|
|
1,041
|
|
|||
|
Property and equipment
|
|
135,916
|
|
|
154,899
|
|
|
38,092
|
|
|||
|
Intangible assets (2):
|
|
|
|
|
|
|
||||||
|
Customer-related intangible assets
|
|
495,151
|
|
|
186,455
|
|
|
88,490
|
|
|||
|
Network location intangible assets
|
|
135,549
|
|
|
3,409
|
|
|
38,470
|
|
|||
|
Other intangible assets
|
|
33,095
|
|
|
—
|
|
|
—
|
|
|||
|
Current liabilities
|
|
(24,012
|
)
|
|
(3,635
|
)
|
|
(1,997
|
)
|
|||
|
Other non-current liabilities
|
|
(101,814
|
)
|
|
(2,922
|
)
|
|
(1,675
|
)
|
|||
|
Net assets acquired
|
|
714,818
|
|
|
346,789
|
|
|
162,753
|
|
|||
|
Goodwill (3)
|
|
166,097
|
|
|
44,128
|
|
|
18,069
|
|
|||
|
Fair value of net assets acquired
|
|
880,915
|
|
|
390,917
|
|
|
180,822
|
|
|||
|
Debt assumed (4)
|
|
(261,136
|
)
|
|
(201,999
|
)
|
|
—
|
|
|||
|
Preferred stock outstanding
|
|
(61,056
|
)
|
|
—
|
|
|
—
|
|
|||
|
Purchase Price
|
|
$
|
558,723
|
|
|
$
|
188,918
|
|
|
$
|
180,822
|
|
|
(1)
|
The allocation of the purchase price was finalized during the
nine months ended September 30, 2015
.
|
|
(2)
|
Customer-related intangible assets and network location intangible assets are amortized on a straight-line basis over periods of up to
20 years
. Other intangible assets are amortized on a straight-line basis over the life of the lease, which is a period of
11 years
.
|
|
(3)
|
Goodwill was allocated to the Company’s rental and management segments, and the Company expects goodwill recorded will be deductible for tax purposes except for goodwill associated with BR Towers, where goodwill is expected to be partially deductible.
|
|
(4)
|
Assumed BR Towers debt approximated fair value at the date of acquisition and included
$11.5 million
of current indebtedness. Assumed Richland debt included
$196.5 million
of Richland’s indebtedness and a fair value adjustment of
$5.5 million
. The fair value adjustments were based primarily on reported market values using Level 2 inputs.
|
|
|
|
BR Towers
|
|
Richland
|
|
Other U.S.
|
||||||
|
Current assets
|
|
$
|
31,832
|
|
|
$
|
8,583
|
|
|
$
|
797
|
|
|
Non-current assets
|
|
9,135
|
|
|
—
|
|
|
—
|
|
|||
|
Property and equipment
|
|
141,422
|
|
|
185,777
|
|
|
38,413
|
|
|||
|
Intangible assets (1):
|
|
|
|
|
|
|
||||||
|
Customer-related intangible assets
|
|
495,279
|
|
|
169,452
|
|
|
89,990
|
|
|||
|
Network location intangible assets
|
|
136,233
|
|
|
1,700
|
|
|
39,470
|
|
|||
|
Other intangible assets
|
|
37,664
|
|
|
—
|
|
|
—
|
|
|||
|
Current liabilities
|
|
(23,930
|
)
|
|
(3,635
|
)
|
|
(1,997
|
)
|
|||
|
Other non-current liabilities
|
|
(101,508
|
)
|
|
(2,922
|
)
|
|
(1,675
|
)
|
|||
|
Net assets acquired
|
|
726,127
|
|
|
358,955
|
|
|
164,998
|
|
|||
|
Goodwill (2)
|
|
164,955
|
|
|
32,423
|
|
|
15,824
|
|
|||
|
Fair value of net assets acquired
|
|
891,082
|
|
|
391,378
|
|
|
180,822
|
|
|||
|
Debt assumed (3)
|
|
(261,136
|
)
|
|
(201,999
|
)
|
|
—
|
|
|||
|
Preferred stock outstanding
|
|
(61,056
|
)
|
|
—
|
|
|
—
|
|
|||
|
Purchase Price
|
|
$
|
568,890
|
|
|
$
|
189,379
|
|
|
$
|
180,822
|
|
|
(1)
|
Customer-related intangible assets and network location intangible assets are amortized on a straight-line basis over periods of up to
20 years
. Other intangible assets are amortized on a straight-line basis over the life of the lease, which is a period of
11 years
.
|
|
(2)
|
Goodwill was allocated to the Company’s rental and management segments, and the Company expects goodwill recorded will be deductible for tax purposes except for goodwill associated with BR Towers where goodwill is expected to be partially deductible.
|
|
(3)
|
Assumed BR Towers debt approximated fair value at the date of acquisition and included
$11.5 million
of current indebtedness. Richland debt assumed included
$196.5 million
of Richland’s indebtedness and a fair value adjustment of
$5.5 million
. The fair value adjustments were based primarily on reported market values using Level 2 inputs.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Pro forma revenues
|
|
$
|
1,243,347
|
|
|
$
|
1,262,421
|
|
|
$
|
3,749,564
|
|
|
$
|
3,739,837
|
|
|
Pro forma net income attributable to American Tower Corporation common stockholders
|
|
$
|
76,489
|
|
|
$
|
139,673
|
|
|
$
|
356,060
|
|
|
$
|
453,520
|
|
|
Pro forma net income per common share amounts:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income attributable to American Tower Corporation common stockholders
|
|
$
|
0.18
|
|
|
$
|
0.33
|
|
|
$
|
0.84
|
|
|
$
|
1.08
|
|
|
Diluted net income attributable to American Tower Corporation common stockholders
|
|
$
|
0.18
|
|
|
$
|
0.33
|
|
|
$
|
0.83
|
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||||||
|
|
|
Maximum
potential value (1)
|
|
Estimated value at
September 30, 2015 (2)
|
|
Additions (3)
|
|
Settlements
|
|
Change in Fair Value
|
|
Additions (3)
|
|
Settlements
|
|
Change in Fair Value
|
||||||||||||||||
|
Colombia
|
|
$
|
22,642
|
|
|
$
|
15,123
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Costa Rica
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(175
|
)
|
|
—
|
|
|
—
|
|
|
(1,898
|
)
|
|
—
|
|
||||||||
|
Ghana
|
|
577
|
|
|
577
|
|
|
—
|
|
|
—
|
|
|
99
|
|
|
—
|
|
|
—
|
|
|
99
|
|
||||||||
|
United States
|
|
2,788
|
|
|
2,788
|
|
|
—
|
|
|
(3,233
|
)
|
|
—
|
|
|
1,311
|
|
|
(4,863
|
)
|
|
—
|
|
||||||||
|
Total
|
|
$
|
26,007
|
|
|
$
|
18,488
|
|
|
$
|
—
|
|
|
$
|
(3,408
|
)
|
|
$
|
99
|
|
|
$
|
1,311
|
|
|
$
|
(6,761
|
)
|
|
$
|
99
|
|
|
•
|
Domestic: rental and management operations in the United States; and
|
|
•
|
International: rental and management operations in Brazil, Chile, Colombia, Costa Rica, Germany, Ghana, India, Mexico, Nigeria, Peru, South Africa and Uganda.
|
|
|
Rental and Management
|
|
Total Rental and
Management
|
|
Network
Development
Services
|
|
Other
|
|
Total
|
||||||||||||||
|
Three Months Ended September 30, 2015
|
Domestic
|
|
International
|
|
|||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Segment revenues
|
$
|
807,978
|
|
|
$
|
404,871
|
|
|
$
|
1,212,849
|
|
|
$
|
25,061
|
|
|
|
|
$
|
1,237,910
|
|
||
|
Segment operating expenses (1)
|
187,368
|
|
|
168,318
|
|
|
355,686
|
|
|
9,208
|
|
|
|
|
364,894
|
|
|||||||
|
Interest income, TV Azteca, net
|
—
|
|
|
2,993
|
|
|
2,993
|
|
|
—
|
|
|
|
|
2,993
|
|
|||||||
|
Segment gross margin
|
620,610
|
|
|
239,546
|
|
|
860,156
|
|
|
15,853
|
|
|
|
|
876,009
|
|
|||||||
|
Segment selling, general, administrative and development expense (1)
|
31,374
|
|
|
34,737
|
|
|
66,111
|
|
|
3,730
|
|
|
|
|
69,841
|
|
|||||||
|
Segment operating profit
|
$
|
589,236
|
|
|
$
|
204,809
|
|
|
$
|
794,045
|
|
|
$
|
12,123
|
|
|
|
|
$
|
806,168
|
|
||
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
$
|
18,345
|
|
|
18,345
|
|
|||||||||
|
Other selling, general, administrative and development expense
|
|
|
|
|
|
|
|
|
27,141
|
|
|
27,141
|
|
||||||||||
|
Depreciation, amortization and accretion
|
|
|
|
|
|
|
|
|
341,096
|
|
|
341,096
|
|
||||||||||
|
Other expense (2)
|
|
|
|
|
|
|
|
|
227,611
|
|
|
227,611
|
|
||||||||||
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
191,975
|
|
||||||||||
|
Total assets
|
$
|
19,353,820
|
|
|
$
|
7,361,511
|
|
|
$
|
26,715,331
|
|
|
$
|
70,006
|
|
|
$
|
141,451
|
|
|
$
|
26,926,788
|
|
|
(1)
|
Segment operating expenses and segment selling, general, administrative and development expense exclude stock-based compensation expense of
$0.5 million
and
$17.9 million
, respectively.
|
|
(2)
|
Other expense primarily includes interest expense.
|
|
|
Rental and Management
|
|
Total Rental and
Management
|
|
Network
Development
Services
|
|
Other
|
|
Total
|
||||||||||||||
|
Three Months Ended September 30, 2014
|
Domestic
|
|
International
|
|
|||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Segment revenues
|
$
|
663,570
|
|
|
$
|
347,549
|
|
|
$
|
1,011,119
|
|
|
$
|
27,069
|
|
|
|
|
$
|
1,038,188
|
|
||
|
Segment operating expenses (1)
|
133,951
|
|
|
138,060
|
|
|
272,011
|
|
|
11,746
|
|
|
|
|
283,757
|
|
|||||||
|
Interest income, TV Azteca, net
|
—
|
|
|
2,661
|
|
|
2,661
|
|
|
—
|
|
|
|
|
2,661
|
|
|||||||
|
Segment gross margin
|
529,619
|
|
|
212,150
|
|
|
741,769
|
|
|
15,323
|
|
|
|
|
757,092
|
|
|||||||
|
Segment selling, general, administrative and development expense (1)
|
30,955
|
|
|
33,441
|
|
|
64,396
|
|
|
3,020
|
|
|
|
|
67,416
|
|
|||||||
|
Segment operating profit
|
$
|
498,664
|
|
|
$
|
178,709
|
|
|
$
|
677,373
|
|
|
$
|
12,303
|
|
|
|
|
$
|
689,676
|
|
||
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
$
|
18,269
|
|
|
18,269
|
|
|||||||||
|
Other selling, general, administrative and development expense
|
|
|
|
|
|
|
|
|
23,669
|
|
|
23,669
|
|
||||||||||
|
Depreciation, amortization and accretion
|
|
|
|
|
|
|
|
|
249,066
|
|
|
249,066
|
|
||||||||||
|
Other expense (2)
|
|
|
|
|
|
|
|
|
181,616
|
|
|
181,616
|
|
||||||||||
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
217,056
|
|
||||||||||
|
Total assets
|
$
|
14,202,456
|
|
|
$
|
6,190,104
|
|
|
$
|
20,392,560
|
|
|
$
|
40,903
|
|
|
$
|
163,152
|
|
|
$
|
20,596,615
|
|
|
(1)
|
Segment operating expenses and segment selling, general, administrative and development expense exclude stock-based compensation expense of
$0.4 million
and
$17.8 million
, respectively.
|
|
(2)
|
Other expense primarily includes interest expense.
|
|
|
Rental and Management
|
|
Total Rental and
Management
|
|
Network
Development
Services
|
|
Other
|
|
Total
|
||||||||||||||
|
Nine Months Ended September 30, 2015
|
Domestic
|
|
International
|
|
|||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Segment revenues
|
$
|
2,328,699
|
|
|
$
|
1,100,565
|
|
|
$
|
3,429,264
|
|
|
$
|
62,211
|
|
|
|
|
$
|
3,491,475
|
|
||
|
Segment operating expenses (1)
|
502,572
|
|
|
425,834
|
|
|
928,406
|
|
|
22,527
|
|
|
|
|
950,933
|
|
|||||||
|
Interest income, TV Azteca, net
|
—
|
|
|
8,251
|
|
|
8,251
|
|
|
—
|
|
|
|
|
8,251
|
|
|||||||
|
Segment gross margin
|
1,826,127
|
|
|
682,982
|
|
|
2,509,109
|
|
|
39,684
|
|
|
|
|
2,548,793
|
|
|||||||
|
Segment selling, general, administrative and development expense (1)
|
89,439
|
|
|
99,329
|
|
|
188,768
|
|
|
10,605
|
|
|
|
|
199,373
|
|
|||||||
|
Segment operating profit
|
$
|
1,736,688
|
|
|
$
|
583,653
|
|
|
$
|
2,320,341
|
|
|
$
|
29,079
|
|
|
|
|
$
|
2,349,420
|
|
||
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
$
|
72,251
|
|
|
72,251
|
|
|||||||||
|
Other selling, general, administrative and development expense
|
|
|
|
|
|
|
|
|
84,390
|
|
|
84,390
|
|
||||||||||
|
Depreciation, amortization and accretion
|
|
|
|
|
|
|
|
|
932,972
|
|
|
932,972
|
|
||||||||||
|
Other expense (2)
|
|
|
|
|
|
|
|
|
677,332
|
|
|
677,332
|
|
||||||||||
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
582,475
|
|
||||||||||
|
(1)
|
Segment operating expenses and segment selling, general, administrative and development expense exclude stock-based compensation expense of
$1.6 million
and
$70.7 million
, respectively.
|
|
(2)
|
Other expense primarily includes interest expense.
|
|
|
Rental and Management
|
|
Total Rental and
Management
|
|
Network
Development
Services
|
|
Other
|
|
Total
|
||||||||||||||
|
Nine Months Ended September 30, 2014
|
Domestic
|
|
International
|
|
|||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Segment revenues
|
$
|
1,959,092
|
|
|
$
|
1,017,908
|
|
|
$
|
2,977,000
|
|
|
$
|
76,734
|
|
|
|
|
$
|
3,053,734
|
|
||
|
Segment operating expenses (1)
|
381,800
|
|
|
403,515
|
|
|
785,315
|
|
|
30,529
|
|
|
|
|
815,844
|
|
|||||||
|
Interest income, TV Azteca, net
|
—
|
|
|
7,918
|
|
|
7,918
|
|
|
—
|
|
|
|
|
7,918
|
|
|||||||
|
Segment gross margin
|
1,577,292
|
|
|
622,311
|
|
|
2,199,603
|
|
|
46,205
|
|
|
|
|
2,245,808
|
|
|||||||
|
Segment selling, general, administrative and development expense (1)
|
86,677
|
|
|
97,129
|
|
|
183,806
|
|
|
7,876
|
|
|
|
|
191,682
|
|
|||||||
|
Segment operating profit
|
$
|
1,490,615
|
|
|
$
|
525,182
|
|
|
$
|
2,015,797
|
|
|
$
|
38,329
|
|
|
|
|
$
|
2,054,126
|
|
||
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
$
|
61,708
|
|
|
61,708
|
|
|||||||||
|
Other selling, general, administrative and development expense
|
|
|
|
|
|
|
|
|
65,449
|
|
|
65,449
|
|
||||||||||
|
Depreciation, amortization and accretion
|
|
|
|
|
|
|
|
|
740,256
|
|
|
740,256
|
|
||||||||||
|
Other expense (2)
|
|
|
|
|
|
|
|
|
515,234
|
|
|
515,234
|
|
||||||||||
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
671,479
|
|
||||||||||
|
(1)
|
Segment operating expenses and segment selling, general, administrative and development expense exclude stock-based compensation expense of
$1.4 million
and
$60.3 million
, respectively.
|
|
(2)
|
Other expense primarily includes interest expense.
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Country
|
|
Number of
Owned Towers
|
|
Number of
Operated Towers (1)
|
|
Number of Owned
DAS Sites
|
|||
|
United States
|
|
21,797
|
|
|
18,269
|
|
|
328
|
|
|
International:
|
|
|
|
|
|
|
|||
|
Brazil
|
|
15,431
|
|
|
2,268
|
|
|
47
|
|
|
Chile
|
|
1,173
|
|
|
|
|
|
6
|
|
|
Colombia
|
|
2,970
|
|
|
706
|
|
|
1
|
|
|
Costa Rica
|
|
470
|
|
|
|
|
|
|
|
|
Germany
|
|
2,030
|
|
|
|
|
|
|
|
|
Ghana
|
|
2,084
|
|
|
|
|
|
14
|
|
|
India
|
|
14,618
|
|
|
|
|
|
25
|
|
|
Mexico
|
|
8,534
|
|
|
199
|
|
|
44
|
|
|
Nigeria
|
|
4,700
|
|
|
|
|
|
||
|
Peru
|
|
581
|
|
|
|
|
|
|
|
|
South Africa
|
|
1,917
|
|
|
|
|
|
|
|
|
Uganda
|
|
1,388
|
|
|
|
|
|
|
|
|
(1)
|
All of the communications sites we operate are held pursuant to long-term capital leases, including those subject to purchase options.
|
|
•
|
Recurring organic revenue from tenant leases attributable to sites that existed in our portfolio as of the beginning of the prior year period (“legacy sites”);
|
|
•
|
Contractual rent escalations on existing tenant leases, net of cancellations;
|
|
•
|
New revenue attributable to leasing additional space on our legacy sites; and
|
|
•
|
New revenue attributable to sites acquired or constructed since the beginning of the prior year period (“new sites”).
|
|
•
|
Subscribers’ use of wireless data continues to grow rapidly given increasing smartphone and other advanced device penetration, the proliferation of bandwidth-intensive applications on these devices and the continuing evolution of the mobile ecosystem. We believe carriers will be compelled to deploy additional equipment on existing networks while also rolling out more advanced wireless networks to address coverage and capacity needs resulting from this increasing wireless data usage.
|
|
•
|
The deployment of advanced wireless technology across existing wireless networks will provide higher speed data services and further enable fixed broadband substitution. As a result, we expect our tenants to continue deploying additional equipment across their existing networks.
|
|
•
|
Wireless service providers compete based on the quality of their existing wireless networks, which is driven by capacity and coverage. To maintain or improve their network performance as overall network usage increases, our tenants continue deploying additional equipment across their existing sites while also adding new cell sites. We anticipate increasing network densification over the next several years, as existing network infrastructure is anticipated to be insufficient to account for rapidly increasing levels of wireless data usage.
|
|
•
|
Wireless service providers continue to acquire additional spectrum, and as a result are expected to add additional sites and equipment to their network as they seek to optimize their network configuration.
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
||||||||||||||||||||
|
Rental and management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Domestic
|
$
|
807,978
|
|
|
$
|
663,570
|
|
|
$
|
144,408
|
|
|
22
|
%
|
|
$
|
2,328,699
|
|
|
$
|
1,959,092
|
|
|
$
|
369,607
|
|
|
19
|
%
|
|
International
|
404,871
|
|
|
347,549
|
|
|
57,322
|
|
|
16
|
%
|
|
1,100,565
|
|
|
1,017,908
|
|
|
82,657
|
|
|
8
|
%
|
||||||
|
Total rental and management
|
1,212,849
|
|
|
1,011,119
|
|
|
201,730
|
|
|
20
|
%
|
|
3,429,264
|
|
|
2,977,000
|
|
|
452,264
|
|
|
15
|
%
|
||||||
|
Network development services
|
25,061
|
|
|
27,069
|
|
|
(2,008
|
)
|
|
(7
|
)%
|
|
62,211
|
|
|
76,734
|
|
|
(14,523
|
)
|
|
(19
|
)%
|
||||||
|
Total revenues
|
$
|
1,237,910
|
|
|
$
|
1,038,188
|
|
|
$
|
199,722
|
|
|
19
|
%
|
|
$
|
3,491,475
|
|
|
$
|
3,053,734
|
|
|
$
|
437,741
|
|
|
14
|
%
|
|
•
|
Revenue growth of approximately 14% attributable to the addition of the new sites from the Verizon Transaction;
|
|
•
|
Revenue growth from legacy sites of approximately 6%, which included approximately 5% primarily generated by new tenant leases and amendments to existing tenant leases and approximately 1% attributable to contractual rent escalations, net of tenant lease cancellations;
|
|
•
|
Revenue growth of approximately 1% from
518
new sites (excluding Verizon sites), as well as land interests under third-party sites, constructed or acquired since
July 1, 2014
; and
|
|
•
|
Revenue growth of approximately 1% from the impact of straight-line lease accounting.
|
|
•
|
Revenue growth of approximately 37% from
18,879
new sites constructed or acquired since
July 1, 2014
;
|
|
•
|
Revenue growth from legacy sites of approximately 10%, which included approximately 6% primarily generated by new tenant leases and amendments to existing tenant leases and approximately 4% attributable to contractual rent escalations, net of tenant lease cancellations; and
|
|
•
|
A decrease of approximately 31% attributable to the negative impact from foreign currency translation, which included, among others, the negative impact of approximately 16% related to fluctuations in Brazilian Reais (“BRL”), approximately 6% related to fluctuations in Mexican Pesos (“MXN”) and approximately 3% related to fluctuations in Colombian Pesos (“COP”).
|
|
•
|
Revenue growth of approximately 9% attributable to the addition of the new sites from the Verizon Transaction;
|
|
•
|
Revenue growth from legacy sites of approximately 7%, which included approximately 6% primarily generated by new tenant leases and amendments to existing tenant leases and approximately 1% attributable to contractual rent escalations, net of tenant lease cancellations;
|
|
•
|
Revenue growth of approximately 2% from
999
new sites (excluding Verizon sites), as well as land interests under third-party sites, constructed, leased or acquired since
January 1, 2014
; and
|
|
•
|
Revenue growth of approximately 1% from the impact of straight-line lease accounting.
|
|
•
|
Revenue growth of approximately 22% from
20,244
new sites constructed or acquired since
January 1, 2014
;
|
|
•
|
Revenue growth from legacy sites of approximately 9%, which included approximately 6% primarily generated by new tenant leases and amendments to existing tenant leases and approximately 3% attributable to contractual rent escalations, net of tenant lease cancellations; and
|
|
•
|
A decrease of approximately 23% attributable to the negative impact from foreign currency translation, which included, among others, the negative impact of approximately 11% related to fluctuations in BRL, approximately 4% related to fluctuations in MXN and approximately 2% related to fluctuations in COP.
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Rental and management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Domestic
|
$
|
620,610
|
|
|
$
|
529,619
|
|
|
$
|
90,991
|
|
|
17
|
%
|
|
$
|
1,826,127
|
|
|
$
|
1,577,292
|
|
|
$
|
248,835
|
|
|
16
|
%
|
|
International
|
239,546
|
|
|
212,150
|
|
|
27,396
|
|
|
13
|
%
|
|
682,982
|
|
|
622,311
|
|
|
60,671
|
|
|
10
|
%
|
||||||
|
Total rental and management
|
860,156
|
|
|
741,769
|
|
|
118,387
|
|
|
16
|
%
|
|
2,509,109
|
|
|
2,199,603
|
|
|
309,506
|
|
|
14
|
%
|
||||||
|
Network development services
|
15,853
|
|
|
15,323
|
|
|
530
|
|
|
3
|
%
|
|
39,684
|
|
|
46,205
|
|
|
(6,521
|
)
|
|
(14
|
)%
|
||||||
|
•
|
Gross margin growth of approximately 9% attributable to the addition of the new sites from the Verizon Transaction;
|
|
•
|
Gross margin growth from legacy sites of approximately 6%, primarily associated with the increase in revenue described above;
|
|
•
|
Gross margin growth from new sites (excluding Verizon sites) of approximately 1%, primarily associated with the increase in revenue described above; and
|
|
•
|
An increase of approximately 1% from the impact of straight-line lease accounting.
|
|
•
|
Gross margin growth from new sites of approximately 31%, primarily associated with the increase in revenue described above;
|
|
•
|
Gross margin growth from legacy sites of approximately 12%, primarily associated with the increase in revenue described above;
|
|
•
|
An increase of approximately 1% from the impact of straight-line lease accounting; and
|
|
•
|
A decrease of approximately 31% attributable to the negative impact from foreign currency translation, which includes, among others, the negative impact of approximately 17% related to fluctuations in BRL, approximately 6% related to fluctuations in MXN and approximately 2% related to fluctuations in COP.
|
|
•
|
Gross margin growth of approximately 6% attributable to the addition of the new sites from the Verizon Transaction;
|
|
•
|
Gross margin growth from legacy sites of approximately 8%, primarily associated with the increase in revenue described above;
|
|
•
|
Gross margin growth from new sites (excluding Verizon sites) of 1%, primarily associated with the increase in revenue described above; and
|
|
•
|
An increase of approximately 1% from the impact of straight-line lease accounting.
|
|
•
|
Gross margin growth from new sites of approximately 22%, primarily associated with the increase in revenue described above;
|
|
•
|
Gross margin growth from legacy sites of approximately 13%, primarily associated with the increase in revenue described above;
|
|
•
|
A decrease of approximately 24% attributable to the negative impact from foreign currency translation, which includes, among others, the negative impact of approximately 12% related to fluctuations in BRL, approximately 5% related to fluctuations in MXN and approximately 2% related to fluctuations in COP; and
|
|
•
|
A decrease of approximately 1% from the impact of straight-line lease accounting.
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Rental and management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Domestic
|
$
|
31,374
|
|
|
$
|
30,955
|
|
|
$
|
419
|
|
|
1
|
%
|
|
$
|
89,439
|
|
|
$
|
86,677
|
|
|
$
|
2,762
|
|
|
3
|
%
|
|
International
|
34,737
|
|
|
33,441
|
|
|
1,296
|
|
|
4
|
%
|
|
99,329
|
|
|
97,129
|
|
|
2,200
|
|
|
2
|
%
|
||||||
|
Total rental and management
|
66,111
|
|
|
64,396
|
|
|
1,715
|
|
|
3
|
%
|
|
188,768
|
|
|
183,806
|
|
|
4,962
|
|
|
3
|
%
|
||||||
|
Network development services
|
3,730
|
|
|
3,020
|
|
|
710
|
|
|
24
|
%
|
|
10,605
|
|
|
7,876
|
|
|
2,729
|
|
|
35
|
%
|
||||||
|
Other
|
44,991
|
|
|
41,493
|
|
|
3,498
|
|
|
8
|
%
|
|
155,087
|
|
|
125,755
|
|
|
29,332
|
|
|
23
|
%
|
||||||
|
Total selling, general, administrative and development expense
|
$
|
114,832
|
|
|
$
|
108,909
|
|
|
$
|
5,923
|
|
|
5
|
%
|
|
$
|
354,460
|
|
|
$
|
317,437
|
|
|
$
|
37,023
|
|
|
12
|
%
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Rental and management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Domestic
|
$
|
589,236
|
|
|
$
|
498,664
|
|
|
$
|
90,572
|
|
|
18
|
%
|
|
$
|
1,736,688
|
|
|
$
|
1,490,615
|
|
|
$
|
246,073
|
|
|
17
|
%
|
|
International
|
204,809
|
|
|
178,709
|
|
|
26,100
|
|
|
15
|
%
|
|
583,653
|
|
|
525,182
|
|
|
58,471
|
|
|
11
|
%
|
||||||
|
Total rental and management
|
794,045
|
|
|
677,373
|
|
|
116,672
|
|
|
17
|
%
|
|
2,320,341
|
|
|
2,015,797
|
|
|
304,544
|
|
|
15
|
%
|
||||||
|
Network development services
|
12,123
|
|
|
12,303
|
|
|
(180
|
)
|
|
(1
|
)%
|
|
29,079
|
|
|
38,329
|
|
|
(9,250
|
)
|
|
(24
|
)%
|
||||||
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Depreciation, amortization and accretion
|
$
|
341,096
|
|
|
$
|
249,066
|
|
|
$
|
92,030
|
|
|
37
|
%
|
|
$
|
932,972
|
|
|
$
|
740,256
|
|
|
$
|
192,716
|
|
|
26
|
%
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Other operating expenses
|
$
|
15,668
|
|
|
$
|
11,204
|
|
|
$
|
4,464
|
|
|
40
|
%
|
|
$
|
40,891
|
|
|
$
|
37,852
|
|
|
$
|
3,039
|
|
|
8
|
%
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Interest expense
|
$
|
149,787
|
|
|
$
|
143,212
|
|
|
$
|
6,575
|
|
|
5
|
%
|
|
$
|
446,228
|
|
|
$
|
432,753
|
|
|
$
|
13,475
|
|
|
3
|
%
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
(Gain) loss on retirement of long-term obligations
|
$
|
—
|
|
|
$
|
(2,969
|
)
|
|
$
|
(2,969
|
)
|
|
(100
|
)%
|
|
$
|
78,793
|
|
|
$
|
(1,447
|
)
|
|
$
|
(80,240
|
)
|
|
(5,545
|
)%
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Other expense
|
$
|
66,659
|
|
|
$
|
34,019
|
|
|
$
|
32,640
|
|
|
96
|
%
|
|
$
|
123,291
|
|
|
$
|
54,225
|
|
|
$
|
69,066
|
|
|
127
|
%
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Income tax provision
|
$
|
94,235
|
|
|
$
|
10,426
|
|
|
$
|
83,809
|
|
|
804
|
%
|
|
$
|
132,063
|
|
|
$
|
49,877
|
|
|
$
|
82,186
|
|
|
165
|
%
|
|
Effective tax rate
|
49.1
|
%
|
|
4.8
|
%
|
|
|
|
|
|
22.7
|
%
|
|
7.4
|
%
|
|
|
|
|
||||||||||
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Net income
|
$
|
97,740
|
|
|
$
|
206,630
|
|
|
$
|
(108,890
|
)
|
|
(53
|
)%
|
|
$
|
450,412
|
|
|
$
|
621,602
|
|
|
$
|
(171,190
|
)
|
|
(28
|
)%
|
|
Income tax provision
|
94,235
|
|
|
10,426
|
|
|
83,809
|
|
|
804
|
%
|
|
132,063
|
|
|
49,877
|
|
|
82,186
|
|
|
165
|
%
|
||||||
|
Other expense
|
66,659
|
|
|
34,019
|
|
|
32,640
|
|
|
96
|
%
|
|
123,291
|
|
|
54,225
|
|
|
69,066
|
|
|
127
|
%
|
||||||
|
(Gain) loss on retirement of long-term obligations
|
—
|
|
|
(2,969
|
)
|
|
(2,969
|
)
|
|
(100
|
)%
|
|
78,793
|
|
|
(1,447
|
)
|
|
(80,240
|
)
|
|
(5,545
|
)%
|
||||||
|
Interest expense
|
149,787
|
|
|
143,212
|
|
|
6,575
|
|
|
5
|
%
|
|
446,228
|
|
|
432,753
|
|
|
13,475
|
|
|
3
|
%
|
||||||
|
Interest income
|
(4,503
|
)
|
|
(3,850
|
)
|
|
653
|
|
|
17
|
%
|
|
(11,871
|
)
|
|
(8,149
|
)
|
|
3,722
|
|
|
46
|
%
|
||||||
|
Other operating expenses
|
15,668
|
|
|
11,204
|
|
|
4,464
|
|
|
40
|
%
|
|
40,891
|
|
|
37,852
|
|
|
3,039
|
|
|
8
|
%
|
||||||
|
Depreciation, amortization and accretion
|
341,096
|
|
|
249,066
|
|
|
92,030
|
|
|
37
|
%
|
|
932,972
|
|
|
740,256
|
|
|
192,716
|
|
|
26
|
%
|
||||||
|
Stock-based compensation expense
|
18,345
|
|
|
18,269
|
|
|
76
|
|
|
—
|
%
|
|
72,251
|
|
|
61,708
|
|
|
10,543
|
|
|
17
|
%
|
||||||
|
Adjusted EBITDA
|
$
|
779,027
|
|
|
$
|
666,007
|
|
|
$
|
113,020
|
|
|
17
|
%
|
|
$
|
2,265,030
|
|
|
$
|
1,988,677
|
|
|
$
|
276,353
|
|
|
14
|
%
|
|
|
Three Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase
(Decrease)
|
|
Nine Months Ended September 30,
|
|
Amount of
Increase (Decrease) |
|
Percent
Increase (Decrease) |
||||||||||||||||||
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
|
|
||||||||||||||||||
|
Net income
|
$
|
97,740
|
|
|
$
|
206,630
|
|
|
$
|
(108,890
|
)
|
|
(53
|
)%
|
|
$
|
450,412
|
|
|
$
|
621,602
|
|
|
$
|
(171,190
|
)
|
|
(28
|
)%
|
|
Real estate related depreciation, amortization and accretion
|
297,263
|
|
|
219,977
|
|
|
77,286
|
|
|
35
|
%
|
|
817,274
|
|
|
656,166
|
|
|
161,108
|
|
|
25
|
%
|
||||||
|
Losses from sale or disposal of real estate and real estate related impairment charges
|
1,200
|
|
|
626
|
|
|
574
|
|
|
92
|
%
|
|
11,656
|
|
|
2,855
|
|
|
8,801
|
|
|
308
|
%
|
||||||
|
Dividends on preferred stock
|
(26,781
|
)
|
|
(7,700
|
)
|
|
19,081
|
|
|
248
|
%
|
|
(63,382
|
)
|
|
(12,075
|
)
|
|
51,307
|
|
|
425
|
%
|
||||||
|
Adjustments for unconsolidated affiliates and noncontrolling interest
|
804
|
|
|
(4,049
|
)
|
|
4,853
|
|
|
120
|
%
|
|
(12,278
|
)
|
|
5,362
|
|
|
(17,640
|
)
|
|
(329
|
)%
|
||||||
|
NAREIT FFO
|
$
|
370,226
|
|
|
$
|
415,484
|
|
|
$
|
(45,258
|
)
|
|
(11
|
)%
|
|
$
|
1,203,682
|
|
|
$
|
1,273,910
|
|
|
$
|
(70,228
|
)
|
|
(6
|
)%
|
|
Straight-line revenue
|
(38,798
|
)
|
|
(31,942
|
)
|
|
6,856
|
|
|
21
|
%
|
|
(108,177
|
)
|
|
(96,320
|
)
|
|
11,857
|
|
|
12
|
%
|
||||||
|
Straight-line expense
|
16,433
|
|
|
12,364
|
|
|
4,069
|
|
|
33
|
%
|
|
39,158
|
|
|
29,714
|
|
|
9,444
|
|
|
32
|
%
|
||||||
|
Stock-based compensation expense
|
18,345
|
|
|
18,269
|
|
|
76
|
|
|
—
|
%
|
|
72,251
|
|
|
61,708
|
|
|
10,543
|
|
|
17
|
%
|
||||||
|
Non-cash portion of tax provision
|
(6,085
|
)
|
|
(6,177
|
)
|
|
(92
|
)
|
|
(1
|
)%
|
|
1,832
|
|
|
(2,502
|
)
|
|
4,334
|
|
|
173
|
%
|
||||||
|
Non-real estate related depreciation, amortization and accretion
|
43,833
|
|
|
29,089
|
|
|
14,744
|
|
|
51
|
%
|
|
115,698
|
|
|
84,090
|
|
|
31,608
|
|
|
38
|
%
|
||||||
|
Amortization of deferred financing costs, capitalized interest, debt discounts and premiums and long-term deferred interest charges
|
7,292
|
|
|
(1,460
|
)
|
|
8,752
|
|
|
599
|
%
|
|
16,192
|
|
|
5,133
|
|
|
11,059
|
|
|
215
|
%
|
||||||
|
Other expense (1)
|
66,659
|
|
|
34,019
|
|
|
32,640
|
|
|
96
|
%
|
|
123,291
|
|
|
54,225
|
|
|
69,066
|
|
|
127
|
%
|
||||||
|
(Gain) loss on retirement of long-term obligations
|
—
|
|
|
(2,969
|
)
|
|
(2,969
|
)
|
|
(100
|
)%
|
|
78,793
|
|
|
(1,447
|
)
|
|
(80,240
|
)
|
|
(5,545
|
)%
|
||||||
|
Other operating expenses (2)
|
14,468
|
|
|
10,578
|
|
|
3,890
|
|
|
37
|
%
|
|
29,235
|
|
|
34,997
|
|
|
(5,762
|
)
|
|
(16
|
)%
|
||||||
|
Capital improvement capital expenditures
|
(22,202
|
)
|
|
(15,845
|
)
|
|
6,357
|
|
|
40
|
%
|
|
(58,835
|
)
|
|
(50,301
|
)
|
|
8,534
|
|
|
17
|
%
|
||||||
|
Corporate capital expenditures
|
(4,343
|
)
|
|
(5,661
|
)
|
|
(1,318
|
)
|
|
(23
|
)%
|
|
(9,880
|
)
|
|
(14,823
|
)
|
|
(4,943
|
)
|
|
(33
|
)%
|
||||||
|
Adjustments for unconsolidated affiliates and noncontrolling interest
|
(804
|
)
|
|
4,049
|
|
|
(4,853
|
)
|
|
(120
|
)%
|
|
12,278
|
|
|
(5,362
|
)
|
|
17,640
|
|
|
329
|
%
|
||||||
|
MIPT one-time cash tax charge (3)
|
93,044
|
|
|
—
|
|
|
93,044
|
|
|
100
|
%
|
|
93,044
|
|
|
—
|
|
|
93,044
|
|
|
100
|
%
|
||||||
|
AFFO
|
$
|
558,068
|
|
|
$
|
459,798
|
|
|
$
|
98,270
|
|
|
21
|
%
|
|
$
|
1,608,562
|
|
|
$
|
1,373,022
|
|
|
$
|
235,540
|
|
|
17
|
%
|
|
(1)
|
Primarily includes unrealized losses on foreign currency fluctuations.
|
|
(2)
|
Primarily includes acquisition related costs, integration costs, losses from sale of assets and impairment charges.
|
|
(3)
|
As the one-time tax charge incurred in connection with the MIPT tax election is nonrecurring, we do not believe it is an indication of our operating performance and believe it is more meaningful to reflect AFFO excluding this impact. Accordingly, we present AFFO for the three and nine months ended September 30, 2015 before this charge.
|
|
Available under our 2013 credit facility
|
$
|
1,670,000
|
|
|
Available under our 2014 credit facility
|
20,000
|
|
|
|
Letters of credit
|
(10,752
|
)
|
|
|
Total available under credit facilities, net
|
1,679,248
|
|
|
|
Cash and cash equivalents
|
287,404
|
|
|
|
Total liquidity
|
$
|
1,966,652
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Net cash provided by (used for):
|
|
|
|
||||
|
Operating activities
|
$
|
1,543,615
|
|
|
$
|
1,569,606
|
|
|
Investing activities
|
(7,204,277
|
)
|
|
(1,103,410
|
)
|
||
|
Financing activities
|
5,632,448
|
|
|
(461,837
|
)
|
||
|
Net effect of changes in foreign currency exchange rates on cash and cash equivalents
|
2,126
|
|
|
(2,322
|
)
|
||
|
Net (decrease) increase in cash and cash equivalents
|
$
|
(26,088
|
)
|
|
$
|
2,037
|
|
|
•
|
An increase of approximately $77.9 million in cash paid for taxes, driven primarily by the MIPT one-time cash tax charge of
$93.0 million
;
|
|
•
|
A decrease in capital contributions, tenant settlements and other prepayments of approximately $82.4 million;
|
|
•
|
An increase of approximately $33.7 million in cash paid for interest;
|
|
•
|
An increase of approximately $32.0 million in prepaid assets, primarily related to costs associated with our land lease management program; and
|
|
•
|
A decrease due to the non-recurrence of a 2014 value added tax refund of approximately $60.3 million.
|
|
•
|
We spent
$5.059 billion
, including approximately
$5.6 million
of transaction costs, for the Verizon Transaction.
|
|
•
|
We spent approximately $775.2 million for the acquisition of 5,301 communications sites from TIM Celular S.A. (“TIM”).
|
|
•
|
We spent approximately $806.5 million for the acquisition of 4,700 communications sites from certain of Bharti Airtel Limited’s subsidiaries (“Airtel”).
|
|
•
|
We spent $518.0 million for purchases of property and equipment and construction activities, as follows (in millions):
|
|
Discretionary capital projects (1)
|
$
|
200.1
|
|
|
Ground lease purchases
|
95.8
|
|
|
|
Capital improvements and corporate expenditures
|
68.7
|
|
|
|
Redevelopment
|
111.1
|
|
|
|
Start-up capital projects
|
42.3
|
|
|
|
Total capital expenditures
|
$
|
518.0
|
|
|
Discretionary capital projects (1)
|
$
|
280
|
|
to
|
$
|
290
|
|
|
Ground lease purchases
|
130
|
|
to
|
140
|
|
||
|
Capital improvements and corporate expenditures
|
95
|
|
to
|
105
|
|
||
|
Redevelopment
|
160
|
|
to
|
170
|
|
||
|
Start-up capital projects
|
85
|
|
to
|
95
|
|
||
|
Total capital expenditures
|
$
|
750
|
|
to
|
$
|
800
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Proceeds from issuance of senior notes, net
|
$
|
1,492.3
|
|
|
$
|
1,415.8
|
|
|
Proceeds from issuance of common stock, net
|
2,440.3
|
|
|
—
|
|
||
|
Proceeds from issuance of preferred stock, net
|
1,337.9
|
|
|
583.1
|
|
||
|
Proceeds from borrowings on (repayment of) credit facilities, net
|
1,960.0
|
|
|
(1,531.0
|
)
|
||
|
Proceeds from issuance of securitized notes
|
875.0
|
|
|
—
|
|
||
|
Proceeds from term loan
|
500.0
|
|
|
—
|
|
||
|
Repayment of securitized notes
|
(960.0
|
)
|
|
—
|
|
||
|
Repayment of senior notes
|
(1,100.0
|
)
|
|
—
|
|
||
|
|
Outstanding Balance
|
|
Undrawn LOC
|
|
Maturity Date(1)
|
|
Current margin over LIBOR (3)
|
|
Current commitment fee (4)
|
||||||
|
2014 Credit Facility
|
$
|
1,980
|
|
|
$
|
7.5
|
|
|
January 31, 2020 (2)
|
|
1.250
|
%
|
|
0.150
|
%
|
|
2013 Credit Facility
|
$
|
1,080
|
|
|
$
|
3.2
|
|
|
June 28, 2018 (2)
|
|
1.250
|
%
|
|
0.150
|
%
|
|
Term Loan
|
$
|
2,000
|
|
|
N/A
|
|
|
January 3, 2019
|
|
1.250
|
%
|
|
N/A
|
|
|
|
|
|
Indebtedness
|
Balance
Outstanding
|
|
Maturity Date
|
||
|
|
American Tower subsidiary debt:
|
|
|
|
|||
|
|
|
Secured Tower Revenue Securities, Series 2013-1A (1)
|
$
|
500,000
|
|
|
March 15, 2018
|
|
|
|
Secured Tower Revenue Securities, Series 2013-2A (1)
|
1,300,000
|
|
|
March 15, 2023
|
|
|
|
|
American Tower Secured Revenue Notes, Series 2015-1 Notes (2)
|
350,000
|
|
|
June 15, 2020
|
|
|
|
|
American Tower Secured Revenue Notes, Series 2015-2 Notes (2)
|
525,000
|
|
|
June 16, 2025
|
|
|
|
|
Secured Tower Cellular Site Revenue Notes, Series 2012-1 Class A, Series 2012-2 Class A, Series 2012-2 Class B and Series 2012-2 Class C (3)
|
284,250
|
|
|
Various
|
|
|
|
|
Unison Notes, Series 2010-1 Class C, Series 2010-2 Class C and Series 2010-2 Class F notes (4)
|
202,368
|
|
|
Various
|
|
|
|
|
BR Towers debentures (5)
|
82,647
|
|
|
October 15, 2023
|
|
|
|
|
Shareholder loans (6)
|
137,839
|
|
|
Various
|
|
|
|
|
South African facility (7)
|
57,600
|
|
|
March 31, 2020
|
|
|
|
|
Colombian credit facility (8)
|
61,660
|
|
|
April 24, 2021
|
|
|
|
|
Brazil credit facility (9)
|
12,535
|
|
|
January 15, 2022
|
|
|
|
|
Other debt, including capital lease obligations
|
109,653
|
|
|
Various
|
|
|
|
Total American Tower subsidiary debt
|
3,623,552
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
American Tower Corporation debt:
|
|
|
|
|||
|
|
|
2013 Credit Facility (10)
|
1,080,000
|
|
|
June 28, 2018
|
|
|
|
|
Term Loan (10)
|
2,000,000
|
|
|
January 3, 2019
|
|
|
|
|
2014 Credit Facility (10)
|
1,980,000
|
|
|
January 31, 2020
|
|
|
|
|
4.500% senior notes
|
999,717
|
|
|
January 15, 2018
|
|
|
|
|
3.40% senior notes
|
1,004,553
|
|
|
February 15, 2019
|
|
|
|
|
7.25% senior notes
|
297,669
|
|
|
May 15, 2019
|
|
|
|
|
2.800% Notes
|
748,560
|
|
|
June 1, 2020
|
|
|
|
|
5.050% senior notes
|
699,561
|
|
|
September 1, 2020
|
|
|
|
|
3.450% senior notes
|
646,757
|
|
|
September 15, 2021
|
|
|
|
|
5.900% senior notes
|
499,522
|
|
|
November 1, 2021
|
|
|
|
|
4.70% senior notes
|
699,077
|
|
|
March 15, 2022
|
|
|
|
|
3.50% senior notes
|
993,779
|
|
|
January 31, 2023
|
|
|
|
|
5.00% senior notes
|
1,010,106
|
|
|
February 15, 2024
|
|
|
|
|
4.000% Notes
|
744,555
|
|
|
June 1, 2025
|
|
|
|
Total American Tower Corporation debt
|
13,403,856
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
Total
|
$
|
17,027,408
|
|
|
|
|
|
(1)
|
Issued in our March 2013 securitization transaction (the “2013 Securitization”). Maturity date reflects the anticipated repayment date.
|
|
(2)
|
Issued in the 2015 Securitization. Maturity date reflects the anticipated repayment date.
|
|
(3)
|
Assumed by us in connection with the acquisition of MIPT. Anticipated repayment dates begin March 15, 2017.
|
|
(4)
|
Secured debt assumed by us in connection with the acquisition of certain legal entities holding a portfolio of property interests from Unison Holdings, LLC and Unison Site Management II, L.L.C. Anticipated repayment dates begin April 15, 2017.
|
|
(5)
|
Assumed by us in connection with our acquisition of BR Towers S.A. Denominated in BRL.
|
|
(6)
|
Reflects balances owed to our joint venture partners in Ghana and Uganda. The Ghana loan is denominated in Ghanian Cedi and the Uganda loan is denominated in USD.
|
|
(7)
|
Denominated in South African Rand and amortizes through March 31, 2020.
|
|
(8)
|
Denominated in Colombian Pesos and amortizes through April 24, 2021.
|
|
(9)
|
Denominated in BRL.
|
|
(10)
|
In October 2015, we entered into amendment agreements, which, among other things, extended the maturity dates for the 2013 Credit Facility, the Term Loan and the 2014 Credit Facility to June 28, 2019, January 29, 2021 and January 29, 2021, respectively.
|
|
|
|
|
|
Compliance Tests For 12 Months Ended September 30, 2015 ($ in billions)
|
||
|
|
|
Ratio (1)
|
|
Additional Debt Capacity Under Covenants (2)
|
|
Capacity for Adjusted EBITDA Decrease Under Covenants (3)
|
|
Consolidated Total Leverage Ratio
|
|
Total Debt to Adjusted EBITDA
≤ 7.00:1.00 (4)
|
|
~ $5.0
|
|
~ $0.7
|
|
Consolidated Senior Secured Leverage Ratio
|
|
Senior Secured Debt to Adjusted EBITDA
≤ 3.00:1.00
|
|
~ $5.9 (5)
|
|
~ $2.0 (5)
|
|
(1)
|
Each component of the ratio as defined in the applicable loan agreement.
|
|
(2)
|
Assumes no change to Adjusted EBITDA.
|
|
(3)
|
Assumes no change to our existing debt levels.
|
|
(4)
|
The required ratio will be ≤ 7.00:1.00 for the quarters ended September 30, 2015 and December 31, 2015 and ≤ 6.00:1.00 thereafter.
|
|
(5)
|
Effectively, however, the capacity under this ratio would be limited to the capacity under the Consolidated Total Leverage Ratio.
|
|
|
Issuer or Borrower
|
Notes/Securities Issued
|
Conditions Limiting Distributions of Excess Cash
|
Excess Cash Distributed During Nine Months Ended
September 30, 2015
|
DSCR as of
September 30, 2015
|
Capacity for Decrease in Net Cash Flow Before Triggering Cash Trap DSCR (1)
|
Capacity for Decrease in Net Cash Flow Before Triggering Minimum DSCR (1)
|
|
|
Cash Trap DSCR
|
Amortization Period
|
|||||||
|
2015 Securitization
|
GTP Acquisition Partners
|
American Tower Secured Revenue Notes, Series 2015-1 and Series 2015-2
|
Tested Quarterly (2)
|
(3)(4)
|
$104.7 (5)
|
7.21x
|
$157.7
|
$161.8
|
|
2013 Securitization
|
AMT Asset Subs
|
Secured Tower Revenue Securities, Series 2013-1A and Series 2013-2A
|
Tested Quarterly (2)
|
(3)(6)
|
$492.4
|
10.66x
|
$449.7
|
$456.9
|
|
2012 GTP Notes
|
GTP Cellular Sites
|
Secured Tower Cellular Site Revenue Notes, Series 2012-1 and Series 2012-2
|
Tested Monthly (7)
|
(6)(8)
|
$13.4
|
2.56x
|
$16.5
|
$18.5
|
|
(1)
|
Based on the net cash flow of the applicable issuer or borrower as of
September 30, 2015
and the expenses payable over the next 12 months on the 2015 Notes, the Loan or the 2012 GTP Notes, as applicable.
|
|
(2)
|
Once triggered, a Cash Trap DSCR condition continues to exist until the DSCR exceeds the Cash Trap DSCR for two consecutive calendar quarters.
|
|
(3)
|
An amortization period commences if the DSCR is equal to or below 1.15x (the “Minimum DSCR”) at the end of any calendar quarter and continues to exist until the DSCR exceeds the Minimum DSCR for two consecutive calendar quarters.
|
|
(4)
|
No amortization period is triggered if the outstanding principal amount of a series has not been repaid in full on the applicable anticipated repayment date. However, in such event, additional interest will accrue on the unpaid principal balance of the applicable series, and such series will begin to amortize on a monthly basis from excess cash flow.
|
|
(5)
|
Includes amounts distributed pursuant to the Existing GTP AP Notes prior to the repayment on May 29, 2015.
|
|
(6)
|
An amortization period exists if the outstanding principal amount has not been paid in full on the applicable anticipated repayment date and continues to exist until such principal has been repaid in full.
|
|
(7)
|
Once triggered, a Cash Trap DSCR condition continues to exist until the DSCR exceeds the Cash Trap DSCR for two consecutive calendar months.
|
|
(8)
|
An amortization period commences if the DSCR is equal to or below the Minimum DSCR at the end of any calendar month and continues to exist until the DSCR exceeds the Minimum DSCR for two consecutive calendar months.
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
Long-Term Debt
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Fixed Rate Debt
|
$
|
19,432
|
|
|
$
|
12,101
|
|
|
$
|
167,589
|
|
|
$
|
1,506,906
|
|
|
$
|
1,542,333
|
|
|
$
|
8,420,657
|
|
|
$
|
11,669,018
|
|
|
$
|
11,969,964
|
|
|
Average Interest Rate
|
8.20
|
%
|
|
5.61
|
%
|
|
4.52
|
%
|
|
3.53
|
%
|
|
5.15
|
%
|
|
4.01
|
%
|
|
|
|
|
|
|
||||||||
|
Variable Rate Debt
|
$
|
4,723
|
|
|
$
|
23,167
|
|
|
$
|
29,096
|
|
|
$
|
1,110,881
|
|
|
$
|
2,108,542
|
|
|
$
|
2,071,045
|
|
|
$
|
5,347,454
|
|
|
$
|
5,337,453
|
|
|
Average Interest Rate (1)
|
9.19
|
%
|
|
9.05
|
%
|
|
9.00
|
%
|
|
1.66
|
%
|
|
1.71
|
%
|
|
1.76
|
%
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest Rate Swaps
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Notional Amount
|
$
|
1,790
|
|
|
$
|
8,762
|
|
|
$
|
11,059
|
|
|
$
|
11,406
|
|
|
$
|
12,101
|
|
|
$
|
14,906
|
|
|
$
|
60,024
|
|
|
$
|
506
|
|
|
Fixed Rate Debt Rate (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
10.26
|
%
|
|
|
|||||||||||||||
|
(1)
|
Based on rates effective as of
September 30, 2015
.
|
|
(2)
|
Represents the weighted average fixed rate of interest based on contractual notional amount as a percentage of total notional amounts.
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
ITEM 5.
|
OTHER INFORMATION
|
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
|
ITEM 1A.
|
RISK FACTORS
|
|
•
|
we will not be allowed a deduction for distributions to stockholders in computing our taxable income;
|
|
•
|
we will be subject to federal and state income tax, including any applicable alternative minimum tax, on our taxable income at regular corporate tax rates; and
|
|
•
|
we will be disqualified from REIT tax treatment for the four taxable years immediately following the year during which we were so disqualified.
|
|
ITEM 6.
|
EXHIBITS
|
|
|
|
A
MERICAN
T
OWER
C
ORPORATION
|
||
|
|
|
|
|
|
|
Date:
|
October 29, 2015
|
By:
|
|
/
S
/ T
HOMAS
A. B
ARTLETT
|
|
|
|
|
|
Thomas A. Bartlett
Executive Vice President and Chief Financial Officer
(Duly Authorized Officer and Principal
Financial Officer)
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
|
|
|
12
|
|
Statement Regarding Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends.
|
|
|
|
|
|
31.1
|
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2
|
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32
|
|
Certifications pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|