XML 57 R43.htm IDEA: XBRL DOCUMENT v3.10.0.1
Operating Segments Operating Segments Table (Details)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Dec. 31, 2017
USD ($)
Segment Reporting Information [Line Items]          
Tower Count 40,000   40,000    
Segment site rental revenues $ 1,184 $ 893 $ 3,507 $ 2,619  
Network services and other revenue 191 170 497 499  
Revenues $ 1,375 1,063 $ 4,004 3,118  
Fiber Miles 65,000   65,000    
Segment site rental cost of operations [1] $ 355 281 $ 1,057 815  
Network services and other costs [1] 119 107 304 310  
Segment selling, general and administrative expenses 145 100 418 300  
Stock-based compensation expense     79 67  
Depreciation, Amortization and Accretion, Net 385 296 1,138 880  
Interest expense and amortization of deferred financing costs 160 154 478 430  
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Extraordinary Items, Noncontrolling Interest 169 118 471 358  
Capital expenditures     1,241 852  
Total Assets 32,644   32,644   $ 32,229
Amortization of prepaid lease purchase price adjustments 5   15    
Segment cost of operations share-based compensation [Member]          
Segment Reporting Information [Line Items]          
Stock-based compensation expense 7 6 19 12  
Towers [Member]          
Segment Reporting Information [Line Items]          
Segment site rental revenues 782 725 2,318 2,159  
Network services and other revenue 189 153 489 461  
Revenues 971 878 2,807 2,620  
Segment site rental cost of operations 215 212 641 632  
Network services and other costs 115 91 292 277  
Segment cost of operations [1] 330 [2] 303 [2] 933 [3] 909 [3]  
Segment site rental gross margin 567 513 1,677 1,527  
Segment network services gross margin 74 62 197 184  
Segment selling, general and administrative expenses 28 [2] 22 [2] 81 [3] 69 [3]  
Segment Operating Profit 613 553 1,793 1,642  
Capital expenditures 123 109 318 317  
Total Assets 17,694 18,099 17,694 18,099  
Small Cells [Member]          
Segment Reporting Information [Line Items]          
Segment site rental revenues 402 168 1,189 460  
Network services and other revenue 2 17 8 38  
Revenues 404 185 1,197 498  
Segment site rental cost of operations 131 60 388 158  
Network services and other costs 1 14 6 31  
Segment cost of operations [1] 132 [2] 74 [2] 394 [3] 189 [3]  
Segment site rental gross margin 271 108 801 302  
Segment network services gross margin 1 3 2 7  
Segment selling, general and administrative expenses 45 [2] 18 [2] 131 [3] 55 [3]  
Segment Operating Profit 227 93 672 254  
Capital expenditures 348 172 900 514  
Total Assets 14,326 5,927 14,326 5,927  
Consolidated Total [Member]          
Segment Reporting Information [Line Items]          
Segment site rental revenues 1,184 893 3,507 2,619  
Network services and other revenue 191 170 497 499  
Revenues 1,375 1,063 4,004 3,118  
Segment site rental cost of operations 346 272 1,029 790  
Network services and other costs 116 105 298 308  
Segment cost of operations [1] 462 [2] 377 [2] 1,327 [3] 1,098 [3]  
Segment site rental gross margin 838 621 2,478 1,829  
Segment network services gross margin 75 65 199 191  
Segment selling, general and administrative expenses 73 [2] 40 [2] 212 [3] 124 [3]  
Segment Operating Profit 840 646 2,465 1,896  
Stock-based compensation expense 32 25 84 67  
Depreciation, Amortization and Accretion, Net 385 296 1,138 880  
Interest expense and amortization of deferred financing costs 160 154 478 430  
Other expenses to reconcile to income (loss) from continuing operations before income taxes 47 12 153 40  
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Extraordinary Items, Noncontrolling Interest 169 118 471 358  
Capital expenditures 478 289 1,241 852  
Total Assets 32,644 31,012 32,644 31,012  
Other [Member]          
Segment Reporting Information [Line Items]          
Segment selling, general and administrative expenses 47 [2] 41 [2] 141 [3] 121 [3]  
Segment Operating Profit      
Stock-based compensation expense 32 25 84 67  
Depreciation, Amortization and Accretion, Net 385 296 1,138 880  
Interest expense and amortization of deferred financing costs 160 154 478 430  
Other expenses to reconcile to income (loss) from continuing operations before income taxes [4] 47 12 153 40  
Capital expenditures 7 8 23 21  
Total Assets 624 6,986 624 6,986  
Segment G&A share-based compensation [Member]          
Segment Reporting Information [Line Items]          
Stock-based compensation expense $ 25 $ 19 $ 65 $ 55  
[1] Exclusive of depreciation, amortization and accretion shown separately.
[2] Segment cost of operations excludes (1) stock-based compensation expense of $7 million and $6 million for the three months ended September 30, 2018 and 2017, respectively, and (2) prepaid lease purchase price adjustments of $5 million for both of the three months ended September 30, 2018 and 2017. Selling, general and administrative expenses exclude stock-based compensation expense of $25 million and $19 million for the three months ended September 30, 2018 and 2017, respectively.
[3] Segment cost of operations excludes (1) stock-based compensation expense of $19 million and $12 million for the nine months ended September 30, 2018 and 2017, respectively, and (2) prepaid lease purchase price adjustments of $15 million for both of the nine months ended September 30, 2018 and 2017. Selling, general and administrative expenses exclude stock-based compensation expense of $65 million and $55 million for the nine months ended September 30, 2018 and 2017, respectively.
[4] See condensed consolidated statement of operations for further information.