EX-12.1 4 d554896dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

CROWN CASTLE INTERNATIONAL CORP.

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND

EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

(DOLLARS IN THOUSANDS)

 

     Years Ended December 31,  
     2017     2016     2015     2014     2013  

Computation of earnings:

          

Income (loss) from continuing operations before income taxes

   $ 470,593     $ 373,854     $ 473,829     $ 335,070     $ 251,001  

Add:

          

Fixed charges (as computed below)

     838,966       748,001       750,968       791,386       752,241  

Subtract:

          

Interest capitalized

     (11,545     (7,010     (4,805     (2,985     (1,832
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     $1,298,014     $1,114,845     $1,219,992     $1,123,471     $1,001,410  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Computation of fixed charges and combined fixed charges and preferred stock dividends and losses on purchases of preferred stock:

          

Interest expense

   $ 571,647     $ 495,945     $ 487,355     $ 491,581     $ 491,041  

Amortized premiums, discounts and capitalized expenses related to indebtedness

     19,035       19,087       39,773       81,710       98,589  

Interest capitalized

     11,545       7,010       4,805       2,985       1,832  

Interest component of operating lease expense

     236,739       225,959       219,035       215,110       160,779  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges

     838,966       748,001       750,968       791,386       752,241  

Dividends on preferred stock and losses on purchases of preferred stock

     58,294       32,991       43,988       43,988       11,363  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined fixed charges and preferred stock dividends and losses on purchases of preferred stock

   $ 897,260     $ 780,992     $ 794,956     $ 835,374     $ 763,604  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     1.5       1.5       1.6       1.4       1.3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Deficiency) excess of earnings to cover fixed charges

   $ 459,048     $ 366,844     $ 469,024     $ 332,085     $ 249,169  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends and losses on purchases of preferred stock

     1.4       1.4       1.5       1.3       1.3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Deficiency) excess of earnings to cover combined fixed charges and preferred stock dividends and losses on purchases of preferred stock

   $ 400,754     $ 333,853     $ 425,036     $ 288,097     $ 237,806