XML 49 R57.htm IDEA: XBRL DOCUMENT v3.20.1
Quarterly Financial Information Consolidated statement of operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2019
[1]
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues from tenant contracts   $ 171,745 $ 168,189 $ 167,322 $ 167,332 $ 165,108 $ 164,056 $ 162,994 $ 335,511 $ 327,050 $ 507,256 $ 492,158 $ 678,150 $ 659,490 $ 616,897
Other income (expense)   160 288 (3) 133 90 40 (67) 285 (27) 445 63 669 196 287
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest   61,594 57,714 57,736 57,440 54,405 52,563 51,525 115,450 104,088 177,044 158,493 237,103 215,933 174,435
Benefit (provision) for income taxes $ (119) (102) (107) (98) (137) (93) (93) (93) (205) (186) (307) (279) (426) (416) 614
Net income (loss) 59,940 61,492 57,607 57,638 57,303 54,312 52,470 51,432 115,245 103,902 176,737 158,214 236,677 215,517 175,049
Amortization of service revenues [2]   13,436 12,764 12,171 11,974 10,846 10,604 10,067 24,935 20,671 38,371 31,517 52,341 43,491 38,435
Revenues 184,864 185,181 180,953 179,493 179,306 175,954 174,660 173,061 360,446 347,721 545,627 523,675 730,491 702,981 655,332
Site rental costs of operations—third parties(b) [3]   38,406 38,524 37,282 36,270 37,616 38,355 37,507   75,862 114,212 112,469 152,619 149,748 149,764
Site rental costs of operations—related parties(b) [3]   10,880 10,721   11,512 10,163 9,700 9,606   19,306 32,210 30,478 43,281 40,981 36,655
Direct Costs of Leased and Rented Property or Equipment [3]   49,286 49,245   47,782 47,779 48,055 47,113   95,168 146,422 142,947 195,900 [2] 190,729 [2] 186,419 [2]
Management fee—related party   12,611 12,503   12,293 12,207 12,031 11,989   24,020 37,238 36,227 49,837 48,520 46,946
Asset write-down charges   0 185 190 249 0 0 344 375 344 375 344 1,050 593 181
Depreciation, amortization and accretion   51,881 51,626 51,580 51,707 51,684 52,083 52,054 103,206 104,137 155,087 155,821 207,396 207,528 207,764
Costs and Expenses   113,778 113,559 111,785 112,031 111,670 112,169 111,500 225,344 223,669 339,122 335,339 454,183 447,370 441,310
Operating Income (Loss) $ 69,803 71,403 67,394 67,708 67,275 64,284 62,491 61,561 135,102 124,052 206,505 188,336 $ 276,308 255,611 214,022
Interest Expense and Amortization of Deferred Financing Costs, Third Party   9,969 (9,968)   (9,968) 9,969 9,968 (9,969) (19,937) (19,937) (29,906) (29,906)      
Previously Reported [Member]                              
Revenues from tenant contracts   171,745 168,189 167,322 167,332 165,108 164,056 162,994 335,511 327,050 507,256 492,158      
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest   47,374 44,167 44,783 44,866 42,910 41,311 40,811 88,950 82,122 136,324 125,032   169,898 133,157
Net income (loss)   47,272 44,060 44,685 44,729 42,817 41,218 40,718 88,745 81,936 136,017 124,753   169,482 133,771
Amortization of service revenues   0 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2]   0 [2] 0 [2]
Revenues   171,745 168,189 167,322 167,332 165,108 164,056 162,994 335,511 327,050 507,256 492,158   659,490 616,897
Depreciation, amortization and accretion   52,665 52,409 52,362 52,307 52,333 52,731 52,701 104,771 105,432 157,436 157,765   210,072 210,607
Costs and Expenses   114,562 114,342 112,567 112,631 112,319 112,817 112,147 226,909 224,964 341,471 337,283   449,914 444,153
Operating Income (Loss)   57,183 53,847 54,755 54,701 52,789 51,239 50,847 108,602 102,086 165,785 154,875   209,576 172,744
Restatement Adjustment [Member]                              
Revenues from tenant contracts   0 0 0 0 0 0 0 0 0 0 0      
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest   14,172 13,500 12,907 12,529 11,450 11,208 10,671 26,407 21,879 40,579 33,329   45,858 41,145
Net income (loss)   14,172 13,500 12,907 12,529 11,450 11,208 10,671 26,407 21,879 40,579 33,329   45,858 41,145
Amortization of service revenues   13,436 12,764 [2] 12,171 [2] 11,974 [2] 10,846 [2] 10,604 [2] 10,067 [2] 24,935 [2] 20,671 [2] 38,371 [2] 31,517 [2]   43,491 [2] 38,435 [2]
Revenues   13,436 12,764 12,171 11,974 10,846 10,604 10,067 24,935 20,671 38,371 31,517   43,491 38,435
Depreciation, amortization and accretion   (736) (736) (736) (555) (604) (604) (604) (1,472) (1,208) (2,208) (1,812)   (2,367) (2,710)
Costs and Expenses   (736) (736) (736) (555) (604) (604) (604) (1,472) (1,208) (2,208) (1,812)   (2,367) (2,710)
Operating Income (Loss)   14,172 13,500 12,907 12,529 11,450 11,208 10,671 26,407 21,879 40,579 33,329   45,858 41,145
Other Adjustment [Member]                              
Revenues from tenant contracts   0 0 0 0 0 0 0 0 0 0 0      
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest   48 47 46 45 45 44 43 93 87 141 132   177 133
Net income (loss)   48 47 46 45 45 44 43 93 87 141 132   177 133
Amortization of service revenues   0 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2] 0 [2]   0 [2] 0 [2]
Revenues   0 0 0 0 0 0 0 0 0 0 0      
Depreciation, amortization and accretion   (48) (47) (46) (45) (45) (44) (43) (93) (87) (141) (132)   (177) (133)
Costs and Expenses   (48) (47) (46) (45) (45) (44) (43) (93) (87) (141) (132)   (177) (133)
Operating Income (Loss)   $ 48 $ 47 $ 46 $ 45 $ 45 $ 44 $ 43 $ 93 $ 87 $ 141 $ 132   $ 177 $ 133
[1]
The sum of quarterly information may not agree to year-to-date information due to rounding.
Resta
[2] Represents the amortization of deferred revenues recorded in connection with the CCIC transactions described in note 2 that result in permanent improvements to the Company's towers. The Company receives no cash from, and is not party to, such transactions
[3] Exclusive of depreciation, amortization and accretion shown separately and certain indirect costs included in the management fee.