VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CCICrown Castle Inc.
$82.62$36.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCCICash Flow

Crown Castle Inc. (CCI) Cash Flow Statement

29Y historyFree accessUpdated daily

Cash flow quality remains strained, with the 2026Q1 dividend payout ratio of 1.46x relative to AFFO suggesting that distributions are currently exceeding the company's core operational cash generation.

CCI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97
Cash from Operations2.92B3.06B2.94B3.13B2.88B2.73B3.06B2.7B2.5B2.04B1.78B1.8B1.67B1.24B772.56M643.45M603.43M571.26M513M350.36M281.42M208.54M112.08M260.04M208.93M131.93M165.5M92.6M45M-600K
Operating CF Growth %-10.91%3.87%-5.85%8.62%5.54%-10.74%13.23%7.83%22.4%14.7%-0.8%7.84%34.62%60.2%20.06%6.63%5.63%11.36%46.42%24.5%34.94%86.06%-56.9%24.46%58.37%-20.28%78.72%105.78%7600%-
Operating CF / Revenue %69.41%71.68%44.81%44.78%41.2%43.01%52.31%46.82%46.59%48.04%45.45%49.04%47.08%43.19%31.76%31.65%32.12%33.89%33.61%25.29%35.7%30.81%18.55%46.67%34.51%14.68%25.49%26.78%39.79%-1.91%
Net Income1.06B444M-3.9B1.5B1.68B1.16B1.06B860M671M444.55M356.97M525.29M398.77M93.9M200.89M171.46M-311.26M-114.12M-48.86M-222.81M-41.89M-401.54M235.11M-398.37M-272.52M-366.17M-203.29M-94.3M-37.8M-11.9M
Depreciation & Amortization693M690M1.74B1.75B1.71B1.64B1.61B1.57B1.53B1.24B1.11B1.04B1.01B774.22M622.59M552.95M540.77M529.74M539.9M560.55M293.84M287.86M293.5M397.59M396.5M420.24M319.8M180M55.1M9.2M
Stock-Based Compensation55M73M131M157M156M129M138M117M103M91.65M79.34M60.77M51.5M39.03M41.94M32.61M36.54M29.23M25.9M016.72M26.37M15.95M20.65M000000
Other Non-Cash Items1.42B1.88B5.17B76M84M136M180M20M141M28.89M106.14M14.06M114.72M154.21M257.48M129.35M524.8M262.8M116.45M169.39M30.16M327.13M-435M187.16M8.62M29.73M3.85M4.9M12.5M1M
Working Capital Changes-26M-33M-200M-371M-747M-346M70M127M57M221.8M122.66M221.04M113.65M-3.97M-239.98M-247.54M-161.23M-62.53M-6.83M-59.8M-4.88M-4.91M18.48M73.65M76.34M48.13M45.14M2M15.2M1.1M
Cash from Investing-1.22B-1.16B-1.22B-1.52B-1.35B-1.33B-1.74B-2.08B-1.79B-10.49B-1.3B-856.16M-1.24B-5.52B-4.2B-399.87M-390.95M-172.15M-476.61M-791.45M-432.5M-264.21M-319.63M-8.88M-176.92M-895.14M-1.96B-1.51B-149.2M-111.5M
Acquisitions (Net)00-8M-96M-35M-111M-107M-17M-42M-9.26B-556.85M-1.1B-466.31M-4.96B-3.76B-37.55M-139.16M-2.6M-27.74M-494.35M-2.28M-147.25M-295M-5.87M-4.45M-155.65M-1.14B000
Purchase of Investments0000000000113.15M1.1B0000-26.82M00-755K-6.35M-73K-490.9M-56.06M-194.7M-337.46M-175M000
Sale of Investments0000000003.81M8.14M54.48M0000228.06M003.66M2.28M2.83M517.5M171.76M280.46M311M0000
Other Investing-1.02B-976M10M1M-7M8M-10M-7M-12M-5.82M12.36M-3.14M3.48M7.28M1.26M-14.37M-224.97M3.99M1.85M-791.45M2.28M-55.03M-7.88M212K19.03M-29.92M-2.5M-6.8M0-59.5M
Cash from Financing-1.66B-1.89B-1.71B-1.65B-1.67B-1.31B-1.27B-692M-733M8.2B-96.29M-935.48M-462.99M4.06B3.79B-275.71M-866.62M214.4M47.72M-77.78M678.91M-445.22M-1.69B-313.66M-335.09M1.11B1.71B1.67B345.2M159.8M
Dividends Paid-1.86B-2.08B-2.73B-2.72B-2.6B-2.37B-2.19B-2.02B-1.9B-1.54B-1.28B-1.16B-668.65M0-2.48M-19.49M-19.88M-19.88M-19.88M-19.88M-19.88M-21.62M-9.51M-73.44M000-1.2M00
Common Dividends-1.86B-2.08B-2.73B-2.72B-2.6B-2.37B-2.1B-1.91B-1.78B-1.51B-1.28B-1.12B-624.3M000000-19.88M-19.88M-21.62M0-73.44M000-1.2M00
Debt Issuance (Net)4M1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K1000K-1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K-1000K1000K1000K1000K1000K1000K
Share Repurchases-27M-23M-33M-30M-65M-70M-76M-44M-34M-23.31M-24.94M-29.66M-21.87M-99.46M-36.04M-318.42M-159.64M-3M-44.69M-729.81M-518.03M-514.89M-59.36M-343.73M-94.47M000-900K-2.1M
Other Financing-941M0-12M0-14M-42M-38M-24M810M5.8B1.32B-3.18M14.11M4.29B-367.4M1.98M-745.13M-166.5M16.22M-70.28M-34.11M-102.13M-444K-340.84M0-12.16M-47.22M-28.4M-3M-100K
Net Change in Cash30M-21M14M-46M-139M85M43M-75M-27M-253.5M388.79M3.19M-47.77M-217.97M361.24M-32.41M-653.62M610.93M79.97M-517.47M527.31M-501.3M-1.89B-53.74M-288.43M350.77M-95.5M252.8M241.4M47.7M
Exchange Rate Effect-17M-34M-1M1M0000-1M1.18M-101K-1.9M-8.01M2.21M1.48M-288K528K-2.58M-4.13M1.4M-523K-408K1.18M8.75M14.64M4.67M-10.39M-1M400K0
Cash at Beginning308M290M281M327M466M381M338M413M440M567.6M178.81M175.62M223.39M441.36M80.12M112.53M766.15M155.22M75.25M592.72M65.41M566.71M2.46B516.17M804.6M453.83M549.33M296.5M55.1M7.3M
Cash at End325M269M295M281M327M466M381M338M413M314.09M567.6M178.81M175.62M223.39M441.36M80.12M112.53M766.15M155.22M75.25M592.72M65.41M567.15M462.43M516.17M804.6M453.83M549.3M296.5M55M
Free Cash Flow2.73B2.88B1.72B1.7B1.57B1.5B1.43B641M761M816.12M908.38M887.83M886.05M669.85M331.17M295.51M375.37M397.72M62.27M50.35M-147.01M143.86M68.74M141.13M-68.33M-551.17M-471.01M-1.41B-104.2M-52.6M
FCF Growth %33.43%67.05%1.12%8.55%4.67%4.68%123.24%-15.77%-6.75%-10.16%2.31%0.2%32.28%102.26%12.07%-21.27%-5.62%538.71%23.67%134.25%-202.19%109.29%-51.29%306.54%87.6%-17.02%66.59%-1252.88%-98.1%-
FCF / Revenue %64.69%67.41%26.2%24.38%22.44%23.63%24.5%11.12%14.17%19.18%23.17%24.23%25.04%23.37%13.61%14.54%19.98%23.6%4.08%3.63%-18.65%21.26%11.38%25.33%-11.29%-61.31%-72.56%-407.66%-92.13%-167.52%

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetStrained
Cash FlowDeteriorating
Top Statement Risk

Dividend coverage and payout sustainability

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Dividend Coverage Remains Under Pressure

As reported in recent financial statements, Crown Castle's dividend payout ratio relative to AFFO reached 1.46x in 2026Q1, indicating that the company is currently distributing significantly more cash than its core operations are generating, a trend that warrants close monitoring by income-focused investors.

The persistent gap between dividend distributions and AFFO suggests that the current payout level may be unsustainable without external financing or a material recovery in organic tenant billings. Investors should note that the inability to cover the dividend from recurring cash flow forces a reliance on capital markets, which introduces unnecessary risk in a high-interest-rate environment.

FFO Quality Diverges From GAAP

Based on the provided quarterly data, the ratio of FFO to Net Income has fluctuated wildly, reaching 3.37x in 2026Q1, which suggests that non-cash depreciation and amortization charges are significantly distorting the company's reported earnings and obscuring the true cash-generating capacity of the tower and fiber portfolio.

The wide variance between GAAP net income and FFO highlights the difficulty in assessing the company's underlying performance through traditional accounting metrics alone. This divergence implies that investors must prioritize AFFO as the primary gauge of cash flow, as the volatility in FFO suggests that even these adjusted metrics are sensitive to accounting adjustments and non-recurring items.

Capital Intensity Weighs On Cash

According to historical cash flow data, the company's capital expenditure profile has shifted significantly, with maintenance and leasing-related outlays consuming a substantial portion of operating cash flow, thereby limiting the amount of free cash available for debt reduction or dividend support.

The high level of recurring capex required to maintain the fiber and small cell network appears to be a structural drag on free cash flow. If these expenditures do not yield proportional increases in tenancy ratios, the company may find itself in a cycle of perpetual reinvestment that fails to generate meaningful incremental shareholder value.

Depreciation Masks Operational Reality

Financial filings indicate that the massive scale of depreciation and amortization charges frequently masks the underlying cash flow reality, as evidenced by the extreme swings in FFO that do not always align with the company's reported GAAP net income figures across the observed ten-quarter period.

The reliance on FFO as a proxy for performance is necessary, yet the volatility in these figures suggests that the company's capital-intensive business model is highly sensitive to asset impairment and depreciation cycles. Analysts should remain cautious, as the reported FFO may be overstating the cash available for distribution if maintenance capex is not fully captured in the AFFO calculation.

CCI — Frequently Asked Questions

Quick answers to the most common questions about buying CCI stock.

How much cash does Crown Castle Inc. (CCI) generate from operations?

Crown Castle Inc. (CCI) generated $3.06B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Crown Castle Inc.'s free cash flow?

Crown Castle Inc. (CCI) generated $2.88B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Crown Castle Inc.'s capital expenditure (CapEx)?

Crown Castle Inc. (CCI) spent $182.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Crown Castle Inc. distribute cash to shareholders?

In 2025, Crown Castle Inc. (CCI) returned $2.08B to shareholders via cash dividends and spent $23.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.