Edgar Filing: CROWN CASTLE INTERNATIONAL CORP

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Amendment No.1 to Form 10-Q for Quarter Ending June 30, 2004

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Amendment No. 1)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period to

Commission File Number 001-16441

CROWN CASTLE INTERNATIONAL CORP.

(Exact name of registrant as specified in its charter)


Delaware		76-0470458
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

510 Bering Drive Suite 500 Houston, Texas		77057-1457
(Address of principal executive offices)		(Zip Code)

(713) 570-3000

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No ¨

Number of shares of common stock outstanding at July 30, 2004: 225,375,924

CROWN CASTLE INTERNATIONAL CORP.

INDEX


			Page
Explanatory Note Regarding Restatement			3

PART I—FINANCIAL INFORMATION

	Item 1.	Financial Statements

		Consolidated Balance Sheet at December 31, 2003 and June 30, 2004	4

		Consolidated Statement of Operations and Comprehensive Income (Loss) for the three and six months ended June 30, 2003 and 2004	5

		Consolidated Statement of Cash Flows for the six months ended June 30, 2003 and 2004	6

		Condensed Notes to Consolidated Financial Statements	7

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	26

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	38

	Item 4.	Controls and Procedures	39

PART II—OTHER INFORMATION

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	40

	Item 4.	Submission of Matters to a Vote of Security Holders	40

	Item 6.	Exhibits and Reports on Form 8-K	41

	Signatures		42

EXPLANATORY NOTE REGARDING RESTATEMENT

The Company has restated its consolidated balance sheet as of December 31, 2003, and consolidated statements of operations and comprehensive income (loss) and stockholders’ equity for the years ended December 31, 2002 and 2003. The restatement affected periods prior to 2002. The impact of the restatement on such prior periods was reflected as an adjustment to opening accumulated deficit as of January 1, 2002. The restatement was reported in our Annual Report on Form 10-K for the year ended December 31, 2004 and is now being reported in this amendment to our Quarterly Report on Form 10-Q/A for the quarterly period ended June 30, 2004. The restatement has also been reported in an amendment to our Quarterly Report on Form 10-Q/A for the quarterly period ended March 31, 2004, and will also be reported in an amendment to our Quarterly Report on Form 10-Q/A for the quarterly period ended September 30, 2004.

The consolidated financial statements have been restated to reflect the correction of errors for certain non-cash items relating to the Company’s lease accounting practices. On February 7, 2005, the Securities and Exchange Commission issued a public letter to the American Institute of Certified Public Accountants to clarify the interpretation of existing accounting literature applicable to certain leases and leasehold improvements. As a result, the Company has adjusted its method of accounting for tenant leases, ground leases and depreciation.

The corrections to the Company’s consolidated financial statements consist of non-cash adjustments primarily attributable to increases in site rental revenues, ground lease expense (included in site rental costs of operations) and depreciation expense. Since the adjustments affected results of operations at the Company’s majority owned Australian subsidiary (“CCAL”) and the Company’s two joint ventures with Verizon Communications, they also resulted in changes to minority interests and the purchase price allocation for the acquisition of a minority interest in 2003. The adjustments for depreciation expense also affected the discontinued operations of its UK subsidiary (“CCUK”), resulting in a change to the net gain on disposal. These adjustments have no effect on the Company’s credit (provision) for income taxes since the net impact on deferred tax assets and liabilities is offset by changes in valuation allowances. The adjustments do not affect historical net cash flows from operating, investing or financing activities, future cash flows or the timing of payments under related leases. Moreover, the corrections do not have any impact on cash balances, compliance with any financial covenants or debt instruments, or the current economic value of the Company’s leaseholds and its tower assets. The net impact of the accounting correction will generally be to accelerate ground lease expense (as such expenses are straight-lined over a period that equals or exceeds the remaining depreciable life of the tower, along with periods covered by tenant renewal options) and depreciation expense and, to a lesser extent, site rental revenues (as such revenues are only straight-lined over the current lease term, without regard to renewal options that may be exercised by a tenant).

The restatement adjustments increased the Company’s net loss and net loss per share for the three and six months ended June 30, 2003 by approximately $13.8 million or $0.07 per share and $23.8 million or $0.12 per share, respectively, and increased the net loss and net loss per share for the three and six months ended June 30, 2004 by approximately $11.2 million or $0.05 per share and $22.9 million or $0.10 per share, respectively.

For a discussion of the individual restatement adjustments, see Note 1 of the Company’s condensed notes to consolidated financial statements in “Item 1. Financial Statements”. Additionally, see “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.” For more information on the impact of the restatement on other periods, see our Annual Report on Form 10-K for the year ended December 31, 2004.

The Company did not amend its Annual Report on Form 10-K or Quarterly Reports on Form 10-Q for periods affected by the restatement that ended prior to March 31, 2004. The financial statements and related financial information contained in the Company’s previously filed reports should no longer be relied upon.

All referenced amounts in this Quarterly Report for prior periods and prior period comparisons reflect the balances and amounts on a restated basis.

For the convenience of the reader, this Form 10-Q/A sets forth the original filing in its entirety. However, this Form 10-Q/A only (1) amends and restates Items 1, 2, and 4 of Part I of the original filing, in each case solely as a result of, and to reflect, the restatement and certain balance sheet reclassifications (as discussed in Note 1 of the condensed notes to consolidated financial statements), and (2) adds Item 2 of Part II to the original filing. No other information in the original filing is amended hereby. The foregoing items have not been updated to reflect other events occurring after the original filing or to modify or update those disclosures affected by subsequent events. In addition, pursuant to the rules of the Securities and Exchange Commission, Item 6 of Part II of the original filing has been amended to contain the currently dated certifications from the Company’s Chief Executive Officer and Chief Financial Officer, as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications of the Company’s Chief Executive Officer and Chief Financial Officer are attached to this Form 10-Q/A as Exhibits 31.1, 31.2 and 32.1.

Except for the foregoing amended information, this Form 10-Q/A retains the information as of the date of the original filing, and the Company has not updated the information contained herein to reflect events that occurred at a later date. Other events occurring after the date of the original filing or other disclosures necessary to reflect subsequent events have been addressed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2004, or will be addressed in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2005, and reports filed with the Securities and Exchange Commission subsequent to the date of this filing.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

(In thousands of dollars, except share amounts)


	December 31, 2003			June 30, 2004
	(As restated)			(As restated)
				(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	409,584		$	192,657
Short-term investments		26,600			—
Receivables:
Trade, net of allowance for doubtful accounts of $7,603 and $6,866 at December 31, 2003 and June 30, 2004, respectively		37,289			34,116
Other		930			1,536
Inventories		9,615			9,308
Deferred site rental receivable		2,332			2,475
Prepaid expenses and other current assets		27,940			27,208
Assets of discontinued operations (Notes 1 and 3)		2,052,510			2,060,474

Total current assets		2,566,800			2,327,774
Property and equipment, net of accumulated depreciation of $1,081,891 and $1,209,282 at December 31, 2003 and June 30, 2004, respectively		3,593,570			3,446,238
Goodwill		270,438			270,438
Deferred site rental receivable		76,333			80,604
Deferred financing costs and other assets, net of accumulated amortization of $39,692 and $42,247 at December 31, 2003 and June 30, 2004, respectively		105,092			106,296

	$	6,612,233		$	6,231,350

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	9,785		$	9,060
Accrued interest		49,063			43,705
Accrued compensation and related benefits		13,397			10,392
Deferred rental revenues and other accrued liabilities		106,384			97,043
Liabilities of discontinued operations (Notes 1 and 3)		353,544			355,072
Long-term debt, current maturities		267,142			1,275,385

Total current liabilities		799,315			1,790,657
Long-term debt, less current maturities		3,182,850			1,898,752
Deferred ground lease payable		98,524			106,602
Other liabilities		53,844			49,992

Total liabilities		4,134,533			3,846,003

Commitments and contingencies
Minority interests		176,645			174,587
Redeemable preferred stock		506,702			507,371
Stockholders’ equity:
Common stock, $.01 par value; 690,000,000 shares authorized; shares issued:
December 31, 2003 – 220,758,321 and June 30, 2004 – 225,296,483		2,208			2,253
Additional paid-in capital		3,349,459			3,396,236
Accumulated other comprehensive income (loss)		247,249			264,469
Unearned stock compensation		(8,122	)		(16,683	)
Accumulated deficit		(1,796,441	)		(1,942,886	)

Total stockholders’ equity		1,794,353			1,703,389

	$	6,612,233		$	6,231,350

See condensed notes to consolidated financial statements.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Unaudited)

(In thousands of dollars, except per share amounts)


	Three Months Ended June 30,						Six Months Ended June 30,
	2003			2004			2003			2004
	(As restated)			(As restated)			(As restated)			(As restated)
Net revenues:
Site rental	$	118,276		$	132,507		$	233,666		$	262,687
Network services and other		19,629			18,513			36,548			33,216

		137,905			151,020			270,214			295,903

Operating expenses:
Costs of operations (exclusive of depreciation, amortization and accretion):
Site rental		44,070			45,403			88,728			89,928
Network services and other		12,819			12,272			24,430			23,268
General and administrative		22,220			22,685			42,738			44,295
Corporate development		918			371			2,538			810
Restructuring charges (credits)		2,349			—			2,349			(33	)
Asset write-down charges		1,380			1,868			1,380			3,816
Non-cash general and administrative compensation charges		5,834			6,203			7,728			8,418
Depreciation, amortization and accretion		70,099			70,575			140,666			141,419

		159,689			159,377			310,557			311,921

Operating income (loss)		(21,784	)		(8,357	)		(40,343	)		(16,018	)
Other income (expense):
Interest and other income (expense)		(11,397	)		(1,349	)		(13,960	)		(26,763	)
Interest expense and amortization of deferred financing costs		(63,809	)		(56,568	)		(127,520	)		(113,890	)

Loss from continuing operations before income taxes, minority interests and cumulative effect of change in accounting principle		(96,990	)		(66,274	)		(181,823	)		(156,671	)
Provision for income taxes		(627	)		(684	)		(1,243	)		(1,337	)
Minority interests		869			(277	)		2,412			(408	)

Loss from continuing operations before cumulative effect of change in accounting principle		(96,748	)		(67,235	)		(180,654	)		(158,416	)
Income from discontinued operations, net of tax (Notes 1 and 3)		2,099			16,455			7,541			30,999

Loss before cumulative effect of change in accounting principle		(94,649	)		(50,780	)		(173,113	)		(127,417	)
Cumulative effect of change in accounting principle for asset retirement obligations		—			—			(551	)		—

Net loss		(94,649	)		(50,780	)		(173,664	)		(127,417	)
Dividends on preferred stock, net of gains (losses) on purchases of preferred stock		(21,446	)		(9,332	)		(36,404	)		(19,028	)

Net loss after deduction of dividends on preferred stock, net of gains (losses) on purchases of preferred stock	$	(116,095	)	$	(60,112	)	$	(210,068	)	$	(146,445	)

Net loss	$	(94,649	)	$	(50,780	)	$	(173,664	)	$	(127,417	)
Other comprehensive income (loss):
Foreign currency translation adjustments		78,420			(34,119	)		64,947			15,176
Derivative instruments:
Net change in fair value of cash flow hedging instruments		(764	)		604			(1,475	)		170
Amounts reclassified into results of operations		1,719			894			3,378			1,874

Comprehensive income (loss)	$	(15,274	)	$	(83,401	)	$	(106,814	)	$	(110,197	)

Per common share – basic and diluted:
Loss from continuing operations before cumulative effect of change in accounting principle	$	(0.55	)	$	(0.34	)	$	(1.00	)	$	(0.80	)
Income from discontinued operations		0.01			0.07			0.03			0.14
Cumulative effect of change in accounting principle		—			—			—			—

Net loss	$	(0.54	)	$	(0.27	)	$	(0.97	)	$	(0.66	)

Common shares outstanding – basic and diluted (in thousands)		215,969			221,853			216,464			220,574

See condensed notes to consolidated financial statements.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)

(In thousands of dollars)


	Six Months Ended June 30,
	2003			2004
	(As restated)			(As restated)
Cash flows from operating activities:
Net loss	$	(173,664	)	$	(127,417	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation, amortization and accretion		140,666			141,419
Losses on purchases of long-term debt		—			24,367
Non-cash general and administrative compensation charges		7,728			8,418
Amortization of deferred financing costs and discounts on long-term debt		34,509			5,773
Asset write-down charges		1,380			3,816
Minority interests and loss on issuance of interest in joint venture		8,828			408
Equity in losses and write-downs of unconsolidated affiliates		3,833			2,578
Income from discontinued operations		(7,541	)		(30,999	)
Cumulative effect of change in accounting principle		551			—
Changes in assets and liabilities:
Decrease in receivables		18,425			1,943
Increase (decrease) in deferred rental revenues and other liabilities		(1,404	)		319
Decrease in accrued interest		—			(5,358	)
Decrease in accounts payable		(7,900	)		(686	)
Decrease (increase) in inventories, prepaid expenses and other assets		6,224			(2,600	)

Net cash provided by operating activities		31,635			21,981

Cash flows from investing activities:
Proceeds from disposition of property and equipment		7,472			1,480
Capital expenditures		(14,610	)		(19,457	)
Investments in affiliates and other		(13,223	)		(14,333	)
Maturities of investments		475,104			62,650
Purchases of investments		(424,463	)		(36,050	)
Acquisition of minority interest in joint venture		(5,873	)		—

Net cash provided by (used for) investing activities		24,407			(5,710	)

Cash flows from financing activities:
Proceeds from issuance of capital stock		1,951			26,273
Purchases of long-term debt		—			(267,359	)
Purchases of capital stock		(52,246	)		(17,009	)
Net borrowings (payments) under revolving credit agreements		(25,000	)		(15,000	)
Principal payments on long-term debt		(4,750	)		(14,365	)
Incurrence of financing costs		—			(412	)

Net cash used for financing activities		(80,045	)		(287,872	)

Effect of exchange rate changes on cash		3,180			(921	)
Discontinued operations (Notes 1 and 3)		1,020			55,595

Net decrease in cash and cash equivalents		(19,803	)		(216,927	)
Cash and cash equivalents at beginning of period		339,837			409,584

Cash and cash equivalents at end of period	$	320,034		$	192,657

Supplementary schedule of non-cash investing and financing activities:
Amounts recorded in connection with acquisition of minority interest:
Fair value of net assets recorded, including goodwill and other intangible assets	$	26,360		$	—
Minority interest acquired		46,265			—
Minority interest issued		(66,752	)		—

Supplemental disclosure of cash flow information:
Interest paid	$	92,944		$	111,925
Income taxes paid		243			337

See condensed notes to consolidated financial statements.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. General

The information contained in the following notes to the consolidated financial statements is condensed from that which would appear in the annual consolidated financial statements; accordingly, the consolidated financial statements included herein should be reviewed in conjunction with the consolidated financial statements for the fiscal year ended December 31, 2004, and related notes thereto, included in the Annual Report on Form 10-K (the “Form 10-K”) filed by Crown Castle International Corp. with the Securities and Exchange Commission. All references to the “Company” include Crown Castle International Corp. and its subsidiary companies unless otherwise indicated or the context indicates otherwise.

The consolidated financial statements included herein are unaudited; however, they include all adjustments (consisting only of normal recurring adjustments) which, in the opinion of management, are necessary to present fairly the consolidated financial position of the Company at June 30, 2004, the consolidated results of operations for the three and six months ended June 30, 2003 and 2004, and the consolidated cash flows for the six months ended June 30, 2003 and 2004. Accounting measurements at interim dates inherently involve greater reliance on estimates than at year end. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the entire year. Certain reclassifications have been made to the prior period’s financial statements to be consistent with the presentation in the current period (see “Investments”).

On June 28, 2004, the Company signed a definitive agreement to sell its UK subsidiary (“CCUK”) to an affiliate of National Grid Transco Plc (“National Grid”). As a result, the Company has restated its financial statements to present CCUK’s assets, liabilities, results of operations and cash flows as amounts from discontinued operations. Such restatements have been made for all periods presented. See Note 3.

Effects of Restatement

The consolidated financial statements as presented for the three and six months ended June 30, 2003 and 2004 have been restated to reflect the correction of errors for certain non-cash items relating to the Company’s lease accounting practices. On February 7, 2005, the Securities and Exchange Commission issued a public letter to the American Institute of Certified Public Accountants to clarify the interpretation of existing accounting literature applicable to certain leases and leasehold improvements. As a result, the Company has adjusted its method of accounting for tenant leases, ground leases and depreciation.

The corrections to the Company’s consolidated financial statements consist of non-cash adjustments primarily attributable to increases in site rental revenues, ground lease expense (included in site rental costs of operations) and depreciation expense. Since the adjustments affected results of operations at CCAL and the Company’s two joint ventures with Verizon Communications, they also resulted in changes to minority interests and the purchase price allocation for the acquisition of a minority interest in 2003. The cumulative effects of these adjustments on the Company’s consolidated statements of operations from inception through June 30, 2004 are as follows: an increase in site rental revenues of $33,119,000; an increase in site rental costs of operations of $95,264,000; an increase in depreciation expense of $171,272,000; an increase in operating losses of $233,417,000; an increase in other expense (attributable to the loss on the issuance of an interest in the Crown Atlantic joint venture) of $3,126,000; an increase in minority interests of $41,886,000; and an increase in net losses of $194,657,000. These adjustments have no effect on the Company’s credit (provision) for income taxes since the net impact on deferred tax assets and liabilities is offset by changes in valuation allowances. The adjustments do not affect historical net cash flows from operating, investing or financing activities, future cash flows or the timing of payments under related leases. Moreover, the corrections do not have any impact on cash balances, compliance with any financial covenants or debt instruments, or the current economic value of the Company’s leaseholds and its tower assets. The net impact of the accounting correction will generally be to accelerate ground lease expense (as such expenses are straight-lined over a period that equals or exceeds the remaining depreciable life of the tower, along with periods covered by tenant renewal options) and depreciation expense and, to a lesser extent, site rental revenues (as such revenues are only straight-lined over the current lease term, without regard to renewal options that may be exercised by a tenant).

Historically, the Company has calculated straight-line ground lease expense (for leases with fixed escalation provisions) using the current lease term (typically five to ten years) without regard to renewal options. Further, the Company depreciated all tower assets over a 20-year useful life, without regard to the term of the underlying ground lease, because of its historical experience in successfully renewing ground leases prior to expiration. As a result of this accounting adjustment, the Company now calculates its straight-line ground lease expense using a time period that equals or exceeds the remaining depreciable life of the tower asset. Further, when a tenant has exercisable renewal options that would compel the Company to exercise existing ground lease renewal options, the Company has straight-lined the ground lease expense over a sufficient portion of such ground lease renewals to coincide with the final termination of the tenant’s renewal options. The Company has also shortened the depreciable lives of certain tower assets that have ground lease expirations prior to the end of their useful life. When calculating its straight-line site rental revenues, the Company now considers all fixed elements of a tenant lease’s escalation provisions, even if such escalation provisions also include a variable element.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

In addition, certain issuance costs from prior financing transactions that were previously included in deferred financing costs ($387,000) or additional paid-in capital ($16,057,000) have been charged to interest and other income (expense) ($10,877,000) or included with dividends on preferred stock ($5,567,000). Such corrections were made in accordance with EITF Issue No. 98-14, Debtor’s Accounting for Changes in Line-of-Credit or Revolving-Debt Arrangements (“EITF 98-14”), and EITF Topic No. D-42, The Effect on the Calculation of Earnings per Share for the Redemption or Induced Conversion of Preferred Stock (“EITF D-42”). EITF 98-14 requires that a proportionate amount of unamortized deferred financing costs be written off when the borrowing availability under a credit facility is reduced. EITF D-42 requires that financing costs related to preferred stock that were classified as additional paid-in capital upon issuance be charged to results of operations upon the subsequent purchase or redemption of such preferred stock.

In addition, certain foreign currency translation adjustments ($686,000) included in accumulated other comprehensive income (loss) have been charged to results of operations for 2001 in accordance with EITF Issue No. 01-5, Application of FASB Statement No. 52 to an Investment Being Evaluated for Impairment That Will Be Disposed Of (“EITF 01-5”). In 2001, the Company wrote off an investment in Brazil, but did not write off the related translation adjustments. EITF 01-5 requires that accumulated foreign currency translation adjustments be included as part of the carrying amount of a foreign investment being evaluated for impairment under a committed plan of disposal.

Finally, the Company has recorded deferred income tax provisions resulting from the adoption of Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, pursuant to which goodwill balances were no longer amortized. The deferred income tax provisions amounted to $4,000,000, $2,000,000 and $1,000,000 for the years ended December 31, 2002 and 2003 and the six months ended June 30, 2004, respectively. Such amounts had previously been inappropriately offset by deferred tax assets.

The adjustments to amounts previously presented in the consolidated statement of operations for the three and six months ended June 30, 2003 and 2004 are summarized as follows.


	As Previously Stated			Restatement Adjustments			As Restated
	(In thousands of dollars, except per share amounts)
Three Months Ended June 30, 2003:
Site rental revenues	$	116,646		$	1,630		$	118,276
Site rental costs of operations		39,985			4,085			44,070
Depreciation expense		60,763			9,336			70,099
Operating income (loss)		(9,993	)		(11,791	)		(21,784	)
Interest and other income (expense)		(8,271	)		(3,126	)		(11,397	)
Provision for income taxes		(127	)		(500	)		(627	)
Minority interests		(730	)		1,599			869
Net loss		(80,831	)		(13,818	)		(94,649	)
Dividends on preferred stock, net of gains (losses) on purchases of preferred stock		(20,081	)		(1,365	)		(21,446	)
Net loss per common share - basic and diluted		(0.47	)		(0.07	)		(0.54	)

Three Months Ended June 30, 2004:
Site rental revenues	$	131,363		$	1,144		$	132,507
Site rental costs of operations		41,843			3,560			45,403
Depreciation expense		61,119			9,456			70,575
Operating income (loss)		3,515			(11,872	)		(8,357	)
Provision for income taxes		(184	)		(500	)		(684	)
Minority interests		(1,463	)		1,186			(277	)
Net loss		(39,594	)		(11,186	)		(50,780	)
Net loss per common share - basic and diluted		(0.22	)		(0.05	)		(0.27	)

Six Months Ended June 30, 2003:
Site rental revenues	$	230,481		$	3,185		$	233,666
Site rental costs of operations		80,593			8,135			88,728
Depreciation expense		122,226			18,440			140,666
Operating income (loss)		(16,953	)		(23,390	)		(40,343	)
Interest and other income (expense)		(10,834	)		(3,126	)		(13,960	)
Provision for income taxes		(243	)		(1,000	)		(1,243	)
Minority interests		(1,287	)		3,699			2,412
Net loss		(149,847	)		(23,817	)		(173,664	)
Dividends on preferred stock, net of gains (losses) on purchases of preferred stock		(34,452	)		(1,952	)		(36,404	)
Net loss per common share - basic and diluted		(0.85	)		(0.12	)		(0.97	)

Six Months Ended June 30, 2004:
Site rental revenues	$	260,332		$	2,355		$	262,687
Site rental costs of operations		82,778			7,150			89,928
Depreciation expense		122,344			19,075			141,419
Operating income (loss)		7,852			(23,870	)		(16,018	)
Interest and other income (expense)		(26,376	)		(387	)		(26,763	)
Provision for income taxes		(337	)		(1,000	)		(1,337	)
Minority interests		(2,809	)		2,401			(408	)
Net loss		(104,561	)		(22,856	)		(127,417	)
Net loss per common share - basic and diluted		(0.56	)		(0.10	)		(0.66	)

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

The following tables describe the effects of the restatement on net loss and the related per share amounts for the three and six months ended June 30, 2003 and 2004.


	Three Months Ended June 30,						Six Months Ended June 30,
	2003			2004			2003			2004
	(In thousand of dollars, except per share amounts)
Net loss, as previously stated	$	(80,831	)	$	(39,594	)	$	(149,847	)	$	(104,561	)
Adjustments to site rental revenues		1,630			1,144			3,185			2,355
Adjustments to site rental costs of operations		(4,085	)		(3,560	)		(8,135	)		(7,150	)
Adjustments to depreciation expense		(9,336	)		(9,456	)		(18,440	)		(19,075	)
Adjustments to interest and other income (expense)		(3,126	)		—			(3,126	)		(387	)
Adjustments to provision for income taxes		(500	)		(500	)		(1,000	)		(1,000	)
Adjustments to minority interests		1,599			1,186			3,699			2,401

Net loss, as restated		(94,649	)		(50,780	)		(173,664	)		(127,417	)
Dividends on preferred stock, net of gains (losses) on purchases of preferred stock, as restated		(21,446	)		(9,332	)		(36,404	)		(19,028	)

Net loss after deduction of dividends on preferred stock, net of gains (losses) on purchases of preferred stock, as restated	$	(116,095	)	$	(60,112	)	$	(210,068	)	$	(146,445	)

Per common share — basic and diluted:
Net loss, as previously stated	$	(0.47	)	$	(0.22	)	$	(0.85	)	$	(0.56	)
Adjustments to site rental revenues		0.01			0.01			0.01			0.01
Adjustments to site rental costs of operations		(0.02	)		(0.02	)		(0.04	)		(0.03	)
Adjustments to depreciation expense		(0.04	)		(0.05	)		(0.09	)		(0.09	)
Adjustments to interest and other income (expense)		(0.02	)		—			(0.01	)		—
Adjustments to provision for income taxes		—			—			—			—
Adjustments to minority interests		0.01			0.01			0.02			0.01
Adjustments to dividends on preferred stock, net of gains (losses) on purchases of preferred stock		(0.01	)		—			(0.01	)		—

Net loss, as restated	$	(0.54	)	$	(0.27	)	$	(0.97	)	$	(0.66	)

The following table describes the effects of the restatement on comprehensive loss for the three and six months ended June 30, 2003 and 2004.


	Three Months Ended June 30,						Six Months Ended June 30,
	2003			2004			2003			2004
	(In thousand of dollars)
Comprehensive income (loss), as previously stated	$	1,910		$	(76,154	)	$	(77,635	)	$	(90,723	)
Adjustments to net loss		(13,818	)		(11,186	)		(23,817	)		(22,856	)
Adjustments to foreign currency translation adjustments		(3,366	)		3,939			(5,362	)		3,382

Comprehensive income (loss), as restated	$	(15,274	)	$	(83,401	)	$	(106,814	)	$	(110,197	)

The following tables describe the cumulative effects of the restatement on the consolidated balance sheets as of December 31, 2003 and June 30, 2004.


	Property and Equipment			Goodwill		Deferred Site Rental Receivable (a)		Deferred Financing Costs and Other Assets			Deferred Ground Lease Payable		Other Liabilities			Minority Interests			Stockholders’ Equity
	(In thousand of dollars)
Balances as of December 31, 2003, as previously stated	$	3,755,073		$	267,071	$	—	$	146,786		$	—	$	55,978		$	208,333		$	1,984,413
Reclassification of previously stated amounts		—			—		45,887		(41,694	)		8,134		(8,134	)		—			—
Adjustments to site rental revenues		—			—		30,764		—			—		—			—			30,764
Adjustments to site rental costs of operations		—			—		—		—			88,114		—			—			(88,114	)
Adjustments to depreciation expense		(152,197	)		—		—		—			—		—			—			(152,197	)
Adjustments to provision for income taxes		—			—		—		—			—		6,000			—			(6,000	)
Adjustments to minority interests		—			—		—		—			—		—			(39,485	)		39,485
Adjustments to purchase price allocation for acquisition		4,386			3,367		—		—			—		—			10,879			(3,126	)
Foreign currency translation adjustments (b)		(13,692	)		—		2,014		—			2,276		—			(3,082	)		(10,872	)

Balances as of December 31, 2003, as restated	$	3,593,570		$	270,438	$	78,665	$	105,092		$	98,524	$	53,844		$	176,645		$	1,794,353

Balances as of June 30, 2004, as previously stated	$	3,622,355		$	267,071	$	—	$	151,975		$	—	$	52,803		$	207,700		$	1,912,923
Reclassification of previously stated amounts		—			—		48,798		(45,292	)		9,811		(9,811	)		—			—
Adjustments to site rental revenues		—			—		33,119		—			—		—			—			33,119
Adjustments to site rental costs of operations		—			—		—		—			95,264		—			—			(95,264	)
Adjustments to depreciation expense		(171,272	)		—		—		—			—		—			—			(171,272	)
Adjustments to interest and other income (expense)		—			—		—		(387	)		—		—			—			(387	)
Adjustments to provision for income taxes		—			—		—		—			—		7,000			—			(7,000	)
Adjustments to minority interests		—			—		—		—			—		—			(41,886	)		41,886
Adjustments to purchase price allocation for acquisition		4,386			3,367		—		—			—		—			10,879			(3,126	)
Foreign currency translation adjustments (b)		(9,231	)		—		1,162		—			1,527		—			(2,106	)		(7,490	)

Balances as of June 30, 2004, as restated	$	3,446,238		$	270,438	$	83,079	$	106,296		$	106,602	$	49,992		$	174,587		$	1,703,389

(a)	Balances as of December 31, 2003 and June 30, 2004, as restated, include current portion of $2,332 and $2,475, respectively.

(b)	Amounts represent the effect of foreign currency translation for the lease accounting adjustments to the Australian operations.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Cash and Cash Equivalents and Investments

As of December 31, 2003, all investments (consisting of auction rate securities) were classified as held-to-maturity since the Company had the positive intent and ability to hold such investments until they matured. Held-to-maturity securities are stated at amortized cost. Although the Company’s auction rate securities had contractual maturities which exceeded one year, the underlying interest rates on such securities reset at intervals of less than 90 days. Therefore, these auction rate securities were priced and subsequently traded as short-term investments because of the interest rate reset feature. As a result, the Company has classified its auction rate securities as short-term investments in the accompanying consolidated balance sheet. The 2003 balance of such securities was previously classified as cash equivalents due to the liquidity and pricing reset feature. In 2004, these securities were reclassified as short-term investments to conform with the current presentation. There was no impact on net earnings or cash flow from operations as a result of the reclassification.

On June 28, 2004, the Company signed a definitive agreement to sell CCUK to an affiliate of National Grid (see Note 3). After calculating the preliminary working capital type adjustments impacting the cash proceeds from the transaction, it was determined that CCUK’s cash and cash equivalents should be reclassified to assets of discontinued operations in the Company’s consolidated balance sheets. Such reclassified cash balances amounted to $26,243,000 and $39,846,000 as of December 31, 2003 and June 30, 2004, respectively.

Stock-Based Compensation

The Company used the “intrinsic value based method” of accounting for its stock-based employee compensation plans until December 31, 2002. This method does not result in the recognition of compensation expense when employee stock options are granted if the exercise price of the options equals or exceeds the fair market value of the stock at the date of grant. On January 1, 2003, the Company adopted the fair value method of accounting (using the “prospective” method of transition) for stock-based employee compensation awards granted on or after that date (see Note 2). The following table shows the pro forma effect on the Company’s net loss and loss per share as if compensation cost had been recognized for all stock options based on their fair value at the date of grant. The pro forma effect of stock options on the Company’s net loss for those periods may not be representative of the pro forma effect for future periods due to the impact of vesting and potential future awards.


	Three Months Ended June 30,						Six Months Ended June 30,
	2003			2004			2003			2004
	(As restated)			(As restated)			(As restated)			(As restated)
	(In thousands of dollars, except per share amounts)
Net loss, as reported	$	(94,649	)	$	(50,780	)	$	(173,664	)	$	(127,417	)
Add: Stock-based employee compensation expense included in reported net loss		7,695			8,025			10,126			10,721
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards		(14,563	)		(10,668	)		(23,921	)		(16,429	)

Net loss, as adjusted		(101,517	)		(53,423	)		(187,459	)		(133,125	)
Dividends on preferred stock, net of gains (losses) on purchases of preferred stock		(21,446	)		(9,332	)		(36,404	)		(19,028	)

Net loss applicable to common stock for basic and diluted computations, as adjusted	$	(122,963	)	$	(62,755	)	$	(223,863	)	$	(152,153	)

Loss per common share—basic and diluted:
As reported	$	(0.54	)	$	(0.27	)	$	(0.97	)	$	(0.66	)

As adjusted	$	(0.57	)	$	(0.28	)	$	(1.03	)	$	(0.69	)

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

2. New Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board (the “FASB”) issued Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations (“SFAS 143”). SFAS 143 addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the related asset retirement costs. The fair value of a liability for an asset retirement obligation is to be recognized in the period in which it is incurred and can be reasonably estimated. Such asset retirement costs are to be capitalized as part of the carrying amount of the related long-lived asset and depreciated over the asset’s estimated useful life. Fair value estimates of liabilities for asset retirement obligations will generally involve discounted future cash flows. Periodic accretion of such liabilities due to the passage of time is to be recorded as an operating expense. The provisions of SFAS 143 were effective for fiscal years beginning after June 15, 2002, with initial application as of the beginning of the fiscal year. The Company adopted the requirements of SFAS 143 as of January 1, 2003. The adoption of SFAS 143 resulted in the recognition of liabilities amounting to $1,359,000 for contingent retirement obligations under certain tower site land leases (included in other long-term liabilities on the Company’s consolidated balance sheet), the recognition of asset retirement costs amounting to $808,000 (included in property and equipment on the Company’s consolidated balance sheet), and the recognition of a charge for the cumulative effect of the change in accounting principle amounting to $551,000. Accretion expense related to liabilities for contingent retirement obligations (included in depreciation, amortization and accretion on the Company’s consolidated statement of operations) amounted to $44,000 and $50,000 for the three months ended June 30, 2003 and 2004, respectively, and $87,000 and $99,000 for the six months ended June 30, 2003 and 2004, respectively. At December 31, 2003 and June 30, 2004, liabilities for contingent retirement obligations amounted to $1,584,000 and $1,624,000, respectively.

In June 2002, the FASB issued Statement of Financial Accounting Standards No. 146, Accounting for Costs Associated with Exit or Disposal Activities (“SFAS 146”). SFAS 146 replaces the previous accounting guidance provided by Emerging Issues Task Force Issue No. 94-3, “Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring)” (“EITF 94-3”). SFAS 146 requires that costs associated with exit or disposal activities be recognized when they are incurred, rather than at the date of a commitment to an exit or disposal plan (as provided by EITF 94-3). Examples of costs covered by SFAS 146 include certain employee severance costs and lease termination costs that are associated with a restructuring or discontinued operation. The provisions of SFAS 146 were effective for exit or disposal activities initiated after December 31, 2002, and are to be applied prospectively. The Company adopted the requirements of SFAS 146 as of January 1, 2003. See Note 12.

In November 2002, the FASB’s Emerging Issues Task Force released its final consensus on Issue No. 00-21, “Revenue Arrangements with Multiple Deliverables” (“EITF 00-21”). EITF 00-21 addresses certain aspects of the accounting for arrangements under which multiple revenue-generating activities will be performed, including the determination of whether an arrangement involving multiple deliverables contains more than one unit of accounting. The guidance in EITF 00-21 is effective for revenue arrangements entered into in fiscal periods beginning after June 15, 2003. The Company adopted the provisions of EITF 00-21 as of July 1, 2003, and such adoption did not have a significant effect on its consolidated financial statements.

In December 2002, the FASB issued Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation—Transition and Disclosure (“SFAS 148”). SFAS 148 amends Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation (“SFAS 123”), to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based employee compensation. In addition, SFAS 148 amends the provisions of SFAS 123 to require more prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results of operations. The Company adopted the disclosure requirements of SFAS 148 as of December 31, 2002. On January 1, 2003, the Company adopted the fair value method of accounting for stock-based employee compensation using the “prospective” method of transition as provided by SFAS 148. Under this transition method, the Company is recognizing compensation cost for all employee awards granted on or after January 1, 2003. The adoption of this new accounting method did not have a significant effect on the Company’s consolidated financial statements.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

In January 2003, the FASB issued FASB Interpretation No. 46, Consolidation of Variable Interest Entities (“FIN 46”). In December 2003, the FASB issued a revised version of FIN 46. FIN 46 clarifies existing accounting literature regarding the consolidation of entities in which a company holds a “controlling financial interest”. A majority voting interest in an entity has generally been considered indicative of a controlling financial interest. FIN 46 specifies other factors (“variable interests”) which must be considered when determining whether a company holds a controlling financial interest in, and therefore must consolidate, an entity (“variable interest entities”). The provisions of FIN 46, as revised, are effective for the first reporting period ending after March 15, 2004. The Company adopted the provisions of FIN 46 as of March 31, 2004, and such adoption did not have a significant effect on its consolidated financial statements.

In May 2003, the FASB issued Statement of Financial Accounting Standards No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity (“SFAS 150”). SFAS 150 requires that mandatorily redeemable financial instruments issued in the form of shares be classified as liabilities, and specifies certain measurement and disclosure requirements for such instruments. The provisions of SFAS 150 were effective at the beginning of the first interim period beginning after June 15, 2003. The Company adopted the requirements of SFAS 150 as of July 1, 2003. The Company determined that (1) its 12³/4% Exchangeable Preferred Stock was to be reclassified as a liability upon adoption of SFAS 150 and (2) its 8¹/4% Convertible Preferred Stock and its 6.25% Convertible Preferred Stock were not to be reclassified as liabilities, since the conversion features caused them to be contingently redeemable rather than mandatorily redeemable financial instruments. In addition, the dividends on the Company’s 12³/4% Exchangeable Preferred Stock were included in interest expense on its consolidated statement of operations beginning on July 1, 2003. The Company redeemed the remaining outstanding shares of 12³/4% Exchangeable Preferred Stock in December of 2003.

In December 2003, the FASB issued Statement of Financial Accounting Standards No. 132 (revised 2003), Employers’ Disclosures about Pensions and Other Postretirement Benefits (“SFAS 132(R)”). SFAS 132(R) revises the required disclosures about pension plans and other postretirement benefit plans. SFAS 132(R) replaces Statement of Financial Accounting Standards No. 132, Employers’ Disclosures about Pensions and Other Postretirement Benefits (which was originally issued in February 1998), but retains its disclosure requirements. SFAS 132(R) requires additional disclosures about the assets, obligations, cash flows and net periodic benefit cost of defined benefit pension plans, and requires that certain disclosures be included in interim financial statements. SFAS 132(R) applies to the Company’s disclosures for CCUK’s defined benefit plan. The provisions of SFAS 132(R) are generally effective for fiscal years ending after December 15, 2003; however, many of the new disclosure requirements for information about foreign plans, as well as information about future benefit payments, do not become effective until fiscal years ending after June 15, 2004. The interim-period disclosure requirements of SFAS 132(R) are effective for interim periods beginning after December 15, 2003. The Company has adopted the annual reporting requirements of SFAS 132(R) as of December 31, 2003, except for the disclosure about future benefit payments. The Company has adopted the interim-period reporting requirements as of March 31, 2004 (see Note 8).

3. Sale of CCUK

On June 28, 2004, the Company signed a definitive agreement to sell CCUK to an affiliate of National Grid for $2,035,000,000 in cash. The closing date of the transaction, subject to certain approvals, is expected to be on or before September 30, 2004. In accordance with the terms of the Company’s 2000 Credit Facility, the Company will be required to use $1,275,385,000 of the proceeds from the transaction to fully repay the outstanding borrowings under the 2000 Credit Facility (see Note 5). The remaining proceeds from the transaction will be used for general corporate purposes, which could include the repayment of outstanding indebtedness and/or investments in new business opportunities in the United States. Under the terms of the indentures governing the Company’s public debt securities, any proceeds from the sale of CCUK not invested in qualifying assets within one year must be offered to purchase such debt securities from the Company’s bondholders at the outstanding principal amount plus accrued interest. The carrying amounts of CCUK’s assets and liabilities are as follows:

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)


	December 31, 2003		June 30, 2004
	(In thousands of dollars)
Assets:
Cash and cash equivalents	$	26,243	$	39,846
Receivables		43,834		38,355
Inventories		5,927		5,712
Prepaid expenses and other current assets		49,605		43,642
Property and equipment, net		986,872		977,989
Goodwill		939,642		954,599
Other assets, net		387		331

Assets of discontinued operations	$	2,052,510	$	2,060,474

Liabilities:
Accounts payable	$	30,964	$	32,872
Other current liabilities		166,795		151,600
Other liabilities		155,785		170,600

Liabilities of discontinued operations	$	353,544	$	355,072

As of June 30, 2004, the Company’s consolidated stockholders’ equity accounts include foreign currency translation adjustments and a minimum pension liability adjustment of $242,914,000 and $(11,573,000), respectively, related to CCUK’s assets and liabilities. Such adjustments are included in accumulated other comprehensive income (loss) on the Company’s consolidated balance sheet and will be part of the calculation of the net gain on the sale of CCUK when the transaction is closed.

CCUK’s financial results have historically been presented as a separate operating segment (see Note 11). A summary of CCUK’s operating results is as follows:


	Three Months Ended June 30,						Six Months Ended June 30,
	2003			2004			2003			2004
	(In thousands of dollars)
Net revenues	$	87,926		$	111,884		$	173,896		$	216,699

Income before income taxes and cumulative effect of change in accounting principle	$	5,390		$	23,893		$	16,166		$	44,239
Provision for income taxes		(3,291	)		(7,438	)		(7,141	)		(13,240	)
Cumulative effect of change in accounting principle for asset retirement obligations		—			—			(1,484	)		—

Income from discontinued operations	$	2,099		$	16,455		$	7,541		$	30,999

4. Goodwill and Other Intangible Assets

As of December 31, 2003 and June 30, 2004, the Company had consolidated goodwill of $270,438,000, as restated (including $215,061,000, as restated, at CCUSA and $55,377,000 at Crown Atlantic).

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

The value of site rental contracts from acquisitions included in CCUSA are accounted for as other intangible assets with finite useful lives, and are included in deferred financing costs and other assets on the Company’s consolidated balance sheet. A summary of other intangible assets with finite useful lives is as follows:


	Six Months Ended June 30, 2004
	Gross Carrying Amount		Accumulated Amortization			Net Book Value
	(In thousands of dollars)
Balance at beginning of period	$	30,005	$	(14,653	)	$	15,352
Amortization expense		—		(926	)		(926	)

Balance at end of period	$	30,005	$	(15,579	)	$	14,426

Estimated aggregate annual amortization expense:
Years ending December 31, 2004 through 2008			$	1,852

5. Long-term Debt

Long-term debt consists of the following:


	December 31, 2003			June 30, 2004
	(In thousands of dollars)
2000 Credit Facility	$	1,289,750		$	1,275,385
Crown Atlantic Credit Facility		195,000			180,000
4% Convertible Senior Notes due 2010		230,000			230,000
10³/8% Senior Discount Notes due 2011, net of discount		12,366			11,341
9% Senior Notes due 2011		161,712			26,133
11¹/4% Senior Discount Notes due 2011, net of discount		10,979			10,605
9¹/2% Senior Notes due 2011		114,265			4,753
10³/4% Senior Notes due 2011		428,695			428,695
9³/8% Senior Notes due 2011		407,225			407,225
7.5% Senior Notes due 2013		300,000			300,000
7.5% Series B Senior Notes due 2013		300,000			300,000

		3,449,992			3,174,137
Less: current maturities		(267,142	)		(1,275,385	)

	$	3,182,850		$	1,898,752

2000 Credit Facility

On June 28, 2004, the Company signed a definitive agreement to sell CCUK to National Grid Transco Plc. In accordance with the terms of the 2000 Credit Facility, the Company will be required to use a majority of the proceeds from the transaction to fully repay the outstanding borrowings under the 2000 Credit Facility. As a result, the Company has reclassified the outstanding borrowings under the 2000 Credit Facility as a current liability on its consolidated balance sheet as of June 30, 2004. See Note 3.

Crown Atlantic Credit Facility

In February of 2004, Crown Atlantic amended its credit facility to reduce the available borrowings from $301,050,000 to $250,000,000. The amendment of the credit facility resulted in a loss of $387,000 consisting of the write-off of certain financing costs (as restated). Such loss is included in interest and other income (expense) on the Company’s consolidated statement of operations. During the six months ended June 30, 2004, Crown Atlantic repaid $15,000,000 in outstanding borrowings under the Crown Atlantic Credit Facility. Crown Atlantic utilized cash provided by its operations to effect this repayment. As a result, available borrowings under the Crown Atlantic Credit Facility amount to $70,000,000.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Purchases of the Company’s Debt Securities

On December 5, 2003, the Company commenced cash tender offers and consent solicitations for all of its outstanding 9% Senior Notes and 9¹/2% Senior Notes. On December 31, 2003, in accordance with the terms of the tender offers, the purchase prices for the tendered notes (excluding accrued interest through the purchase date) were determined to be 107.112% of the outstanding principal amount for the 9% Senior Notes and 109.140% of the outstanding principal amount for the 9¹/2% Senior Notes. Such purchase prices include a consent payment of $20.00 for each $1,000 principal amount of the tendered notes. On January 7, 2004, the Company (1) utilized $146,984,000 of its cash to purchase the $135,579,000 in outstanding principal amount of the tendered 9% Senior Notes, including accrued interest thereon of $1,763,000, and (2) utilized $124,030,000 of its cash to purchase the $109,512,000 in outstanding principal amount of the tendered 9¹/2% Senior Notes, including accrued interest thereon of $4,508,000. The purchase of the tendered 9% Senior Notes resulted in a loss of $12,466,000 for the first quarter of 2004, consisting of the write-off of unamortized deferred financing costs ($2,823,000) and the excess of the total purchase price over the carrying value of the tendered notes ($9,643,000). The purchase of the tendered 9¹/2% Senior Notes resulted in a loss of $11,652,000 for the first quarter of 2004, consisting of the write-off of unamortized deferred financing costs ($1,642,000) and the excess of the total purchase price over the carrying value of the tendered notes ($10,010,000). Such losses are included in interest and other income (expense) on the Company’s consolidated statement of operations for the six months ended June 30, 2004. The 9% Senior Notes and 9¹/2% Senior Notes that were tendered through December 31, 2003 have been classified as current maturities of long-term debt on the Company’s consolidated balance sheet as of December 31, 2003.

In January of 2004, the Company (1) utilized $1,570,000 of its cash to purchase $1,500,000 in outstanding principal amount at maturity of its 10³/8 % Discount Notes and (2) utilized $1,046,000 of its cash to purchase $1,000,000 in outstanding principal amount at maturity of its 11¼% Discount Notes, both in public market transactions. The debt purchases resulted in losses of $249,000 that are included in interest and other income (expense) on the Company’s consolidated statement of operations for the six months ended June 30, 2004.

The Company anticipates that it may purchase additional debt securities using a portion of the proceeds from the pending sale of CCUK. See Note 3.

Reporting Requirements Under the Indentures Governing the Company’s Debt Securities (the “Indentures”)

The following information (as such capitalized terms are defined in the Indentures) is presented solely as a requirement of the Indentures; such information is not intended as an alternative measure of financial position, operating results or cash flow from operations (as determined in accordance with generally accepted accounting principles). Furthermore, the Company’s measure of the following information may not be comparable to similarly titled measures of other companies.

Summarized financial information for (1) the Company and its Restricted Subsidiaries and (2) the Company’s Unrestricted Subsidiaries is as follows:

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)


	June 30, 2004
	Company and Restricted Subsidiaries		Unrestricted Subsidiaries		Consolidation Eliminations			Consolidated Total
	(As restated)		(As restated)		(As restated)			(As restated)
	(In thousands of dollars)
Cash and cash equivalents	$	102,114	$	90,543	$	—		$	192,657
Assets of discontinued operations		2,059,631		843		—			2,060,474
Other current assets		66,218		8,425		—			74,643
Property and equipment, net		2,802,090		644,148		—			3,446,238
Investments in Unrestricted Subsidiaries		470,238		—		(470,238	)		—
Goodwill		215,061		55,377		—			270,438
Deferred site rental receivable		77,808		2,796		—			80,604
Other assets, net		68,224		38,072		—			106,296

	$	5,861,384	$	840,204	$	(470,238	)	$	6,231,350

Current liabilities	$	1,416,815	$	18,770	$	—		$	1,435,585
Liabilities of discontinued operations		354,416		656		—			355,072
Long-term debt, less current maturities		1,718,752		180,000		—			1,898,752
Deferred ground lease payable		84,404		22,198		—			106,602
Other liabilities		46,398		3,594		—			49,992
Minority interests		29,839		144,748		—			174,587
Redeemable preferred stock		507,371		—		—			507,371
Stockholders’ equity		1,703,389		470,238		(470,238	)		1,703,389

	$	5,861,384	$	840,204	$	(470,238	)	$	6,231,350


	Three Months Ended June 30, 2004									Six Months Ended June 30, 2004
	Company and Restricted Subsidiaries			Unrestricted Subsidiaries			Consolidated Total			Company and Restricted Subsidiaries			Unrestricted Subsidiaries			Consolidated Total
	(As restated)			(As restated)			(As restated)			(As restated)			(As restated)			(As restated)
	(In thousands of dollars)
Net revenues	$	120,901		$	30,119		$	151,020		$	236,184		$	59,719		$	295,903
Costs of operations (exclusive of depreciation, amortization and accretion)		45,808			11,867			57,675			89,601			23,595			113,196
General and administrative		20,212			2,473			22,685			38,700			5,595			44,295
Corporate development		371			—			371			810			—			810
Restructuring charges (credits)		—			—			—			(33	)		—			(33	)
Asset write-down charges		1,004			864			1,868			2,772			1,044			3,816
Non-cash general and administrative compensation charges		5,570			633			6,203			7,611			807			8,418
Depreciation, amortization and accretion		58,067			12,508			70,575			116,429			24,990			141,419

Operating income (loss)		(10,131	)		1,774			(8,357	)		(19,706	)		3,688			(16,018	)
Interest and other income (expense)		(277	)		(1,072	)		(1,349	)		(24,351	)		(2,412	)		(26,763	)
Interest expense and amortization of deferred financing costs		(54,108	)		(2,460	)		(56,568	)		(108,750	)		(5,140	)		(113,890	)
Provision for income taxes		(684	)		—			(684	)		(1,337	)		—			(1,337	)
Minority interests		1,134			(1,411	)		(277	)		2,677			(3,085	)		(408	)
Income (loss) from discontinued operations		16,623			(168	)		16,455			31,167			(168	)		30,999

Net income (loss)	$	(47,443	)	$	(3,337	)	$	(50,780	)	$	(120,300	)	$	(7,117	)	$	(127,417	)

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Tower Cash Flow and Adjusted Consolidated Cash Flow for the Company and its Restricted Subsidiaries is as follows under the indentures governing the 4% Convertible Senior Notes, the 10¾% Senior Notes, the 9³/8% Senior Notes, the 7.5% Senior Notes and the 7.5% Series B Senior Notes:


	(As restated) (In thousands of dollars)

Tower Cash Flow, for the three months ended June 30, 2004	$	114,296

Consolidated Cash Flow, for the twelve months ended June 30, 2004	$	393,518
Less: Tower Cash Flow, for the twelve months ended June 30, 2004		(421,428	)
Plus: four times Tower Cash Flow, for the three months ended June 30, 2004		457,184

Adjusted Consolidated Cash Flow, for the twelve months ended June 30, 2004	$	429,274

The amounts presented above for Tower Cash Flow, Consolidated Cash Flow and Adjusted Consolidated Cash Flow continue to include the operating results from CCUK, and will do so until the pending sale of CCUK is closed. See Note 3.

Letters of Credit

The Company has issued letters of credit to various landlords, insurers and other parties in connection with certain contingent retirement obligations under various tower site land leases and certain other contractual obligations. The letters of credit were issued through one of CCUSA’s lenders in amounts aggregating $13,841,000 and expire on various dates through October 2005.

6. Redeemable Preferred Stock

Redeemable preferred stock ($.01 par value, 20,000,000 shares authorized) consists of the following:


	December 31, 2003		June 30, 2004
	(In thousands of dollars)
8¼% Cumulative Convertible Redeemable Preferred Stock; shares issued and outstanding: 200,000 (stated net of unamortized value of warrants; mandatory redemption and aggregate liquidation value of $200,000)	$	196,614	$	196,819
6.25% Convertible Preferred Stock; shares issued and outstanding: 6,361,000 (stated net of unamortized issue costs; mandatory redemption and aggregate liquidation value of $318,050)		310,088		310,552

	$	506,702	$	507,371

In March and June of 2004, the Company paid its quarterly dividends on the 8¼% Convertible Preferred Stock by issuing a total of 600,000 shares of its common stock. As allowed by the Deposit Agreement relating to dividend payments on the 8¼% Convertible Preferred Stock, the Company repurchased the 600,000 shares of common stock from the dividend paying agent for a total of $8,247,000 in cash. The Company utilized cash from an Unrestricted investment subsidiary to effect the stock purchases. The Company may choose to continue such issuances and purchases of stock in the future in order to avoid further dilution caused by the issuance of common stock as dividends on its preferred stock.

7. Stockholders’ Equity

In February of 2004, the Company issued 35,400 shares of common stock to the non-executive members of its Board of Directors. These shares had a grant-date fair value of $11.85 per share. In connection with these shares, the Company recognized non-cash general and administrative compensation charges of $419,000 for the three months ended March 31, 2004.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

In March, April and May of 2004, the Company granted approximately 1,343,000 shares of restricted common stock to approximately 500 of its employees (including approximately 175 employees of CCUK). These restricted shares had a weighted-average grant-date fair value of $13.99 per share, determined based on the closing market price of the Company’s common stock on the grant dates. The restrictions on the shares will expire in various annual amounts over the vesting period of four years, with provisions for accelerated vesting based on the market performance of the Company’s common stock. In connection with these restricted shares, the Company will recognize non-cash general and administrative compensation charges of approximately $18,800,000 over the vesting period. Such charges will be reduced in the event that any of the restricted shares are forfeited before they become vested. In order to reach the first target level for accelerated vesting of these restricted shares, the market price of the Company’s common stock would have to close at or above $14.81 per share (125% of the base price of $11.85 per share) for twenty consecutive trading days. Reaching the first target level would result in the restrictions expiring with respect to one third of these restricted shares. In order to reach the second and third target levels for accelerated vesting of these restricted shares, the market price of the Company’s common stock would have to close at or above $18.52 per share and $23.14 per share, respectively (125% of each of the previous target levels), for twenty consecutive trading days. Reaching each of the second and third target levels would result in the restrictions expiring with respect to an additional third of these restricted shares. The vesting terms for the restricted shares held by CCUK employees will be modified upon the closing of the sale of CCUK (see Notes 3 and 13).

On April 27, 2004, the market performance of the Company’s common stock reached the third (and final) target level for accelerated vesting of the restricted common shares that had been issued during the first quarter of 2003. This third target level was reached when the market price of the Company’s common stock closed at or above $12.45 per share (150% of the second target level of $8.30 per share) for twenty consecutive trading days. As a result, the restrictions expired with respect to the final third of such outstanding shares during the second quarter of 2004. The acceleration of the vesting for these shares resulted in the recognition of non-cash general and administrative compensation charges of $5,378,000 for the three months ended June 30, 2004. All of the executives and employees elected to sell a portion of their vested shares in order to pay their respective minimum withholding tax liabilities, and the Company arranged to purchase these shares in order to facilitate the stock sales. The Company purchased approximately 587,300 of such shares of common stock (at a price of $14.92 per share) for a total of $8,762,000 in cash. The Company utilized cash from an Unrestricted investment subsidiary to effect the stock purchase.

8. Employee Benefit Plan

The components of net periodic pension cost for CCUK’s defined benefit pension plan are as follows:


	Three Months Ended June 30,						Six Months Ended June 30,
	2003			2004			2003			2004
	(In thousands of dollars)
Service cost	$	863		$	666		$	1,717		$	1,346
Interest cost		478			652			951			1,318
Expected return on plan assets		(478	)		(670	)		(951	)		(1,354	)
Amortization of net actuarial (gain) loss		134			186			267			376

Net periodic pension cost	$	997		$	834		$	1,984		$	1,686

CCUK contributed $1,323,000 to its pension plan during the six months ended June 30, 2004, and expects to contribute a total of approximately $2,637,000 for the year ending December 31, 2004. Amounts related to CCUK’s defined benefit pension plan are included in discontinued operations on the Company’s consolidated financial statements as a result of the pending sale of CCUK (see Note 3).

9. Per Share Information

Per share information is based on the weighted-average number of common shares outstanding during each period for the basic computation and, if dilutive, the weighted-average number of potential common shares resulting

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

from the assumed conversion of outstanding stock options, warrants, convertible preferred stock and convertible senior notes for the diluted computation.

A reconciliation of the numerators and denominators of the basic and diluted per share computations is as follows:


	Three Months Ended June 30,						Six Months Ended June 30,
	2003			2004			2003			2004
	(As restated)			(As restated)			(As restated)			(As restated)
	(In thousands of dollars, except per share amounts)
Loss from continuing operations before cumulative effect of change in accounting principle	$	(96,748	)	$	(67,235	)	$	(180,654	)	$	(158,416	)
Dividends on preferred stock		(17,119	)		(9,332	)		(34,801	)		(19,028	)
Gains (losses) on purchases of preferred stock		(4,327	)		—			(1,603	)		—

Loss from continuing operations before cumulative effect of change in accounting principle applicable to common stock for basic and diluted computations		(118,194	)		(76,567	)		(217,058	)		(177,444	)
Income from discontinued operations		2,099			16,455			7,541			30,999
Cumulative effect of change in accounting principle		—			—			(551	)		—

Net loss applicable to common stock for basic and diluted computations	$	(116,095	)	$	(60,112	)	$	(210,068	)	$	(146,445	)

Weighted-average number of common shares outstanding during the period for basic and diluted computations (in thousands)		215,969			221,853			216,464			220,574

Per common share—basic and diluted:
Loss from continuing operations before cumulative effect of change in accounting principle	$	(0.55	)	$	(0.34	)	$	(1.00	)	$	(0.80	)
Income from discontinued operations		0.01			0.07			0.03			0.14
Cumulative effect of change in accounting principle		—			—			—			—

Net loss	$	(0.54	)	$	(0.27	)	$	(0.97	)	$	(0.66	)

The calculations of common shares outstanding for the diluted computations exclude the following potential common shares. The inclusion of such potential common shares in the diluted per share computations would be antidilutive since the Company incurred net losses for all periods presented.


	June 30,
	2003	2004
	(In thousands)
Options to purchase shares of common stock at exercise prices currently ranging from $-0- to $39.75 per share	21,921	15,800
Warrants to purchase shares of common stock at an exercise price of $7.50 per share	640	640
Warrants to purchase shares of common stock at an exercise price of $26.875 per share	1,000	1,000
Shares of 8¼% Cumulative Convertible Redeemable Preferred Stock which are convertible into shares of common stock	7,442	7,442
Shares of 6.25% Convertible Preferred Stock which are convertible into shares of common stock	8,625	8,625
Shares of restricted common stock	3,781	1,398
4% Convertible Senior Notes which are convertible into shares of common stock	—	21,237

Total potential common shares	43,409	56,142

10. Commitments and Contingencies

The Company is involved in various claims, lawsuits and proceedings arising in the ordinary course of business. While there are uncertainties inherent in the ultimate outcome of such matters and it is impossible to presently

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

determine the ultimate costs that may be incurred, management believes the resolution of such uncertainties and the incurrence of such costs should not have a material adverse effect on the Company’s consolidated financial position or results of operations.

11. Operating Segments

The measurement of profit or loss currently used to evaluate the results of operations for the Company and its operating segments is earnings before interest, taxes, depreciation and amortization, as adjusted (“Adjusted EBITDA”). The Company defines Adjusted EBITDA as net income (loss) plus cumulative effect of change in accounting principle, income (loss) from discontinued operations, minority interests, provision for income taxes, interest expense, amortization of deferred financing costs and dividends on preferred stock, interest and other income (expense), depreciation, amortization and accretion, non-cash general and administrative compensation charges, asset write-down charges and restructuring charges (credits). Adjusted EBITDA is not intended as an alternative measure of operating results or cash flow from operations (as determined in accordance with generally accepted accounting principles), and the Company’s measure of Adjusted EBITDA may not be comparable to similarly titled measures of other companies. There are no significant revenues resulting from transactions between the Company’s operating segments.

As a result of the pending sale of CCUK, the Company has restated its financial statements to present CCUK’s results of operations and cash flows as amounts from discontinued operations (see Note 3). In addition, all periods have been restated to reflect the correction of certain accounting errors (see Note 1). Such restatements have been made for all periods presented. The financial results for the Company’s operating segments are as follows:


	Three Months Ended June 30, 2004
	CCUSA			CCUK		CCAL			Crown Atlantic			Corporate Office and Other			Consolidated Total
	(As restated)					(As restated)			(As restated)						(As restated)
	(In thousands of dollars)
Net revenues:
Site rental	$	93,342		$	—	$	11,449		$	27,716		$	—		$	132,507
Network services and other		15,252			—		1,123			2,138			—			18,513

		108,594			—		12,572			29,854			—			151,020

Costs of operations (exclusive of depreciation, amortization and accretion)		41,532			—		4,594			11,549			—			57,675
General and administrative		14,445			—		2,630			1,278			4,332			22,685
Corporate development		—			—		—			—			371			371

Adjusted EBITDA		52,617			—		5,348			17,027			(4,703	)		70,289
Asset write-down charges		1,004			—		—			864			—			1,868
Non-cash general and administrative compensation charges		2,836			—		26			632			2,709			6,203
Depreciation, amortization and accretion		51,305			—		6,748			12,469			53			70,575

Operating income (loss)		(2,528	)		—		(1,426	)		3,062			(7,465	)		(8,357	)
Interest and other income (expense)		386			—		(489	)		126			(1,372	)		(1,349	)
Interest expense and amortization of deferred financing costs		(15,643	)		—		(1,357	)		(2,460	)		(37,108	)		(56,568	)
Provision for income taxes		(500	)		—		(184	)		—			—			(684	)
Minority interests		—			—		1,134			(1,411	)		—			(277	)
Income from discontinued operations		—			16,455		—			—			—			16,455

Net income (loss)	$	(18,285	)	$	16,455	$	(2,322	)	$	(683	)	$	(45,945	)	$	(50,780	)

Capital expenditures	$	10,610				$	280		$	1,745		$	46		$	12,681

Total assets (at period end)	$	3,005,523		$	2,060,474	$	265,398		$	730,319		$	169,636		$	6,231,350

For the three months ended June 30, 2004, CCUK’s capital expenditures of $9,386,000 are included in discontinued operations on the Company’s consolidated statement of cash flows.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)


	Six Months Ended June 30, 2004
	CCUSA			CCUK		CCAL			Crown Atlantic			Corporate Office and Other			Consolidated Total
	(As restated)					(As restated)			(As restated)						(As restated)
	(In thousands of dollars)
Net revenues:
Site rental	$	186,193		$	—	$	20,703		$	55,791		$	—		$	262,687
Network services and other		27,226			—		2,327			3,663			—			33,216

		213,419			—		23,030			59,454			—			295,903

Costs of operations (exclusive of depreciation, amortization and accretion)		80,463			—		9,456			23,277			—			113,196
General and administrative		26,348			—		5,010			2,726			10,211			44,295
Corporate development		—			—		—			—			810			810

Adjusted EBITDA		106,608			—		8,564			33,451			(11,021	)		137,602
Restructuring charges (credits)		—			—		—			—			(33	)		(33	)
Asset write-down charges		2,772			—		—			1,044			—			3,816
Non-cash general and administrative compensation charges		3,647			—		41			805			3,925			8,418
Depreciation, amortization and accretion		102,299			—		13,982			24,787			351			141,419

Operating income (loss)		(2,110	)		—		(5,459	)		6,815			(15,264	)		(16,018	)
Interest and other income (expense)		170			—		(321	)		(280	)		(26,332	)		(26,763	)
Interest expense and amortization of deferred financing costs		(31,667	)		—		(2,460	)		(5,140	)		(74,623	)		(113,890	)
Provision for income taxes		(1,000	)		—		(337	)		—			—			(1,337	)
Minority interests		—			—		2,677			(3,085	)		—			(408	)
Income from discontinued operations		—			30,999		—			—			—			30,999

Net income (loss)	$	(34,607	)	$	30,999	$	(5,900	)	$	(1,690	)	$	(116,219	)	$	(127,417	)

Capital expenditures	$	16,172				$	585		$	2,479		$	221		$	19,457

For the six months ended June 30, 2004, CCUK’s capital expenditures of $22,058,000 are included in discontinued operations on the Company’s consolidated statement of cash flows.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)


	Three Months Ended June 30, 2003
	CCUSA			CCUK		CCAL			Crown Atlantic			Corporate Office and Other			Consolidated Total
	(As restated)					(As restated)			(As restated)						(As restated)
	(In thousands of dollars)
Net revenues:
Site rental	$	85,812		$	—	$	7,160		$	25,304		$	—		$	118,276
Network services and other		14,698			—		858			4,073			—			19,629

		100,510			—		8,018			29,377			—			137,905

Costs of operations (exclusive of depreciation, amortization and accretion)		41,123			—		3,532			12,234			—			56,889
General and administrative		13,779			—		1,648			1,503			5,290			22,220
Corporate development		—			—		—			—			918			918

Adjusted EBITDA		45,608			—		2,838			15,640			(6,208	)		57,878
Restructuring charges		2,314			—		—			35			—			2,349
Asset write-down charges		1,361			—		—			19			—			1,380
Non-cash general and administrative compensation charges		2,693			—		—			632			2,509			5,834
Depreciation, amortization and accretion		50,548			—		6,568			12,403			580			70,099

Operating income (loss)		(11,308	)		—		(3,730	)		2,551			(9,297	)		(21,784	)
Interest and other income (expense)		433			—		215			(11,252	)		(793	)		(11,397	)
Interest expense and amortization of deferred financing costs		(8,373	)		—		(940	)		(3,824	)		(50,672	)		(63,809	)
Provision for income taxes		(500	)		—		(127	)		—			—			(627	)
Minority interests		361			—		1,350			(842	)		—			869
Income from discontinued operations		—			2,099		—			—			—			2,099

Net income (loss)	$	(19,387	)	$	2,099	$	(3,232	)	$	(13,367	)	$	(60,762	)	$	(94,649	)

Capital expenditures	$	4,723				$	277		$	2,985		$	4		$	7,989

For the three months ended June 30, 2003, CCUK’s capital expenditures of $12,760,000 are included in discontinued operations on the Company’s consolidated statement of cash flows.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)


	Six Months Ended June 30, 2003
	CCUSA			CCUK		CCAL			Crown Atlantic			Corporate Office and Other			Consolidated Total
	(As restated)					(As restated)			(As restated)						(As restated)
	(In thousands of dollars)
Net revenues:
Site rental	$	169,321		$	—	$	14,089		$	50,256		$	—		$	233,666
Network services and other		28,150			—		1,642			6,756			—			36,548

		197,471			—		15,731			57,012			—			270,214

Costs of operations (exclusive of depreciation, amortization and accretion)		81,887			—		6,819			24,452			—			113,158
General and administrative		26,063			—		3,348			3,124			10,203			42,738
Corporate development		—			—		—			—			2,538			2,538

Adjusted EBITDA		89,521			—		5,564			29,436			(12,741	)		111,780
Restructuring charges		2,314			—		—			35			—			2,349
Asset write-down charges		1,361			—		—			19			—			1,380
Non-cash general and administrative compensation charges		3,877			—		—			692			3,159			7,728
Depreciation, amortization and accretion		102,141			—		12,665			24,880			980			140,666

Operating income (loss)		(20,172	)		—		(7,101	)		3,810			(16,880	)		(40,343	)
Interest and other income (expense)		521			—		397			(11,228	)		(3,650	)		(13,960	)
Interest expense and amortization of deferred financing costs		(16,922	)		—		(1,835	)		(7,765	)		(100,998	)		(127,520	)
Provision for income taxes		(1,000	)		—		(243	)		—			—			(1,243	)
Minority interests		866			—		2,602			(1,056	)		—			2,412
Income from discontinued operations		—			7,541		—			—			—			7,541
Cumulative effect of change in accounting principle for asset retirement obligations		(394	)		—		(57	)		(100	)		—			(551	)

Net income (loss)	$	(37,101	)	$	7,541	$	(6,237	)	$	(16,339	)	$	(121,528	)	$	(173,664	)

Capital expenditures	$	8,069				$	1,260		$	5,192		$	89		$	14,610

For the six months ended June 30, 2003, CCUK’s capital expenditures of $58,988,000 are included in discontinued operations on the Company’s consolidated statement of cash flows.

CROWN CASTLE INTERNATIONAL CORP. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

12. Restructuring Charges and Asset Write-Down Charges

At December 31, 2003 and June 30, 2004, other accrued liabilities includes $2,716,000 and $2,080,000, respectively, related to restructuring charges. A summary of the restructuring charges by operating segment is as follows:


	Six Months Ended June 30, 2004
	CCUSA			Crown Atlantic			Corporate Office and Other			Consolidated Total
	(In thousands of dollars)
Amounts accrued at beginning of period:
Employee severance	$	492		$	—		$	33		$	525
Costs of office closures and other		2,143			48			—			2,191

		2,635			48			33			2,716

Amounts charged (credited) to expense:
Employee severance		—			—			(33	)		(33	)
Costs of office closures and other		—			—			—			—

Total restructuring charges (credits)		—			—			(33	)		(33	)

Amounts paid:
Employee severance		(333	)		—			—			(333	)
Costs of office closures and other		(239	)		(31	)		—			(270	)

		(572	)		(31	)		—			(603	)

Amounts accrued at end of period:
Employee severance		159			—			—			159
Costs of office closures and other		1,904			17			—			1,921

	$	2,063		$	17		$	—		$	2,080

During the six months ended June 30, 2004, the Company abandoned or disposed of certain tower sites and sites in development and recorded asset write-down charges of $2,772,000 for CCUSA and $1,044,000 for Crown Atlantic.

13. Subsequent Events

In August of 2004, the Company began purchasing its common stock in public market transactions. Through August 5, 2004, the Company purchased a total of 730,400 shares of common stock. The Company utilized $9,803,000 in cash from an Unrestricted investment subsidiary to effect these common stock purchases.

Upon the closing of the sale of CCUK to National Grid, the Company’s stock-based employee compensation awards (comprised of restricted stock awards and stock options) granted to CCUK employees (other than Peter Abery, the President and Managing Director of CCUK) will be modified as to the terms of their vesting and exercise. Such awards will continue to vest after the closing until either April 1, 2005 or September 30, 2005, depending on the position held by the CCUK employee. Further, vested stock options will be exercisable until either September 30, 2005 or December 30, 2005, again depending on the position held by the CCUK employee. As of August 5, 2004, the number of shares of the Company’s common stock subject to awards held by CCUK employees includes (1) 352,939 shares of restricted common stock, (2) 646,974 shares for unvested stock options and (3) 1,251,270 shares for vested stock options. The Company expects that the modifications to these awards will generally be treated as the grant of new awards for accounting purposes. As such, compensation charges related to the modified awards will be recognized as part of the calculation of the net gain on the sale of CCUK when the transaction is closed. The awards held by Peter Abery are subject to a severance agreement with stock options vesting and restricted stock awards eligible for vesting over a period of 36 months from the closing date of the CCUK transaction. See Notes 3 and 7.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion is intended to assist in understanding our consolidated financial condition as of June 30, 2004 and our consolidated results of operations for the three- and six-month periods ended June 30, 2003 and 2004. The statements in this discussion regarding the industry outlook, our expectations regarding the future performance of our businesses and the other nonhistorical statements in this discussion are forward-looking statements. These forward-looking statements are subject to numerous risks, uncertainties and assumptions, including but not limited to prevailing market conditions and those set forth below under the caption “Liquidity and Capital Resources — Factors That Could Affect Future Results”.

The following discussion should be read in conjunction with the response to Part I, Item 1 of this report and the consolidated financial statements of the Company, including the related notes, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2004. Any capitalized terms used but not defined in this Item have the same meaning given to them in the Form 10-K.

On June 28, 2004, we signed a definitive agreement to sell our UK subsidiary (“CCUK”) to an affiliate of National Grid Transco Plc (“National Grid”). As a result, we have restated our financial statements to present CCUK’s assets, liabilities, results of operations and cash flows as amounts from discontinued operations. Such restatements have been made for all periods presented. See “–Liquidity and Capital Resources”.

Restatement of Previously Issued Financial Statements

Our consolidated results of operations for the three and six months ended June 30, 2003 and 2004 have been restated to reflect the correction of errors for certain non-cash items relating to our lease accounting practices. In February of 2005, we adjusted our method of accounting for tenant leases, ground leases and depreciation. The corrections to our consolidated results of operations consist of non-cash adjustments primarily attributable to increases in site rental revenues, ground lease expense (included in site rental costs of operations) and depreciation expense. Since the adjustments affected results of operations at CCAL and our two joint ventures with Verizon Communications, they also resulted in changes to minority interests. The cumulative effects of these adjustments on our consolidated statements of operations from inception through June 30, 2004 are as follows: an increase in site rental revenues of $33.1 million; an increase in site rental costs of operations of $95.3 million; an increase in depreciation expense of $171.3 million; an increase in operating losses of $233.4 million; an increase in other expense (attributable to the loss on the issuance of an interest in the Crown Atlantic joint venture) of $3.1 million; an increase in minority interests of $41.9 million; and an increase in net losses of $194.7 million. These adjustments have no effect on our credit (provision) for income taxes since the net impact on deferred tax assets and liabilities is offset by changes in valuation allowances. The net impact of the accounting correction will generally be to accelerate ground lease expense (as such expenses are straight-lined over a period that equals or exceeds the remaining depreciable life of the tower, along with periods covered by tenant renewal options) and depreciation expense and, to a lesser extent, site rental revenues (as such revenues are only straight-lined over the current lease term, without regard to renewal options that may be exercised by a tenant).

Historically, we have calculated straight-line ground lease expense (for leases with fixed escalation provisions) using the current lease term (typically five to ten years) without regard to renewal options. Further, we depreciated all tower assets over a 20-year useful life, without regard to the term of the underlying ground lease, because of our historical experience in successfully renewing ground leases prior to expiration. As a result of this accounting adjustment, we now calculate our straight-line ground lease expense using a time period that equals or exceeds the remaining depreciable life of the tower asset. Further, when a tenant has exercisable renewal options that would compel us to exercise existing ground lease renewal options, we have straight-lined the ground lease expense over a sufficient portion of such ground lease renewals to coincide with the final termination of the tenant’s renewal options. We have also shortened the depreciable lives of certain tower assets that have ground lease expirations prior to the end of their useful life. When calculating our straight-line site rental revenues, we now consider all fixed elements of a tenant lease’s escalation provisions, even if such escalation provisions also include a variable element. In addition, (1) certain issuance costs from prior financing transactions have been charged to other expense or included with dividends on preferred stock, (2) certain foreign currency translation adjustments have been charged to a prior year’s results of operations and (3) certain adjustments have been made to deferred income tax provisions. See Note 1 to our consolidated financial statements for additional information regarding the restatement.

Results of Operations

The following information is derived from our historical Consolidated Statements of Operations for the periods indicated.


	Three Months Ended June 20, 2003					Three Months Ended June 30, 2004					Six Months Ended June 30, 2003					Six Months Ended June 30, 2004
	Amount			Percent of Net Revenues		Amount			Percent of Net Revenues		Amount			Percent of Net Revenues		Amount			Percent of Net Revenues
	(As restated)					(As restated)					(As restated)					(As restated)
	(In thousands of dollars)
Net revenues:
Site rental	$	118,276		85.8	%	$	132,507		87.7	%	$	233,666		86.5	%	$	262,687		88.8	%
Network services and other		19,629		14.2			18,513		12.3			36,548		13.5			33,216		11.2

Total net revenues		137,905		100.0			151,020		100.0			270,214		100.0			295,903		100.0

Operating expenses:
Costs of operations:
Site rental		44,070		37.3			45,403		34.3			88,728		38.0			89,928		34.2
Network services and other		12,819		65.3			12,272		66.3			24,430		66.8			23,268		70.1

Total costs of operations		56,889		41.3			57,675		38.2			113,158		41.9			113,196		38.2
General and administrative		22,220		16.1			22,685		15.0			42,738		15.8			44,295		15.0
Corporate development		918		0.7			371		0.3			2,538		0.9			810		0.3
Restructuring charges (credits)		2,349		1.7			—		—			2,349		0.9			(33	)	—
Asset write-down charges		1,380		1.0			1,868		1.2			1,380		0.5			3,816		1.3
Non-cash general and administrative compensation charges		5,834		4.2			6,203		4.1			7,728		2.9			8,418		2.8
Depreciation, amortization and accretion		70,099		50.8			70,575		46.7			140,666		52.0			141,419		47.8

Operating income (loss)		(21,784	)	(15.8	)		(8,357	)	(5.5	)		(40,343	)	(14.9	)		(16,018	)	(5.4	)
Other income (expense):
Interest and other income (expense)		(11,397	)	(8.2	)		(1,349	)	(0.9	)		(13,960	)	(5.2	)		(26,763	)	(9.0	)
Interest expense and amortization of deferred financing costs		(63,809	)	(46.3	)		(56,568	)	(37.5	)		(127,520	)	(47.2	)		(113,890	)	(38.5	)

Loss from continuing operations before income taxes, minority interests and cumulative effect of change in accounting principle		(96,990	)	(70.3	)		(66,274	)	(43.9	)		(181,823	)	(67.3	)		(156,671	)	(52.9	)
Provision for income taxes		(627	)	(0.4	)		(684	)	(0.4	)		(1,243	)	(0.5	)		(1,337	)	(0.5	)
Minority interests		869		0.6			(277	)	(0.2	)		2,412		0.9			(408	)	(0.1	)

Loss from continuing operations before cumulative effect of change in accounting principle		(96,748	)	(70.1	)		(67,235	)	(44.5	)		(180,654	)	(66.9	)		(158,416	)	(53.5	)
Income from discontinued operations		2,099		1.5			16,455		10.9			7,541		2.8			30,999		10.4

Loss before cumulative effect of change in accounting principle		(94,649	)	(68.6	)		(50,780	)	(33.6	)		(173,113	)	(64.1	)		(127,417	)	(43.1	)
Cumulative effect of change in accounting principle for asset retirement obligations		—		—			—		—			(551	)	(0.2	)		—		—

Net loss	$	(94,649	)	(68.6	)%	$	(50,780	)	(33.6	)%	$	(173,664	)	(64.3	)%	$	(127,417	)	(43.1	)%

Comparison of Three Months Ended June 30, 2004 and 2003

Site rental revenues for the three months ended June 30, 2004 were $132.5 million, an increase of $14.2 million, or 12.0%, from the three months ended June 30, 2003. Of this increase, $7.5 million was attributable to CCUSA, $4.3 million was attributable to CCAL and $2.4 million was attributable to Crown Atlantic. Network services and other revenues for the three months ended June 30, 2004 were $18.5 million, a decrease of $1.1 million from the three months ended June 30, 2003. This decrease was primarily attributable to a $1.9 million decrease from Crown Atlantic, partially offset by a $0.6 million increase from CCUSA and a $0.3 million increase from CCAL.

Total revenues for the three months ended June 30, 2004 were $151.0 million, a net increase of $13.1 million from the three months ended June 30, 2003. The increases in site rental revenues reflect the new tenant additions on our tower sites and contractual escalations on existing leases. In 2004, the rate of new tenant additions on our US tower sites has been approximately 25% greater than the comparable periods in 2003. In addition, CCAL’s site rental revenues for the three months ended June 30, 2004 include a nonrecurring contractual payment of $2.1 million related to a site commitment agreement with one of its customers. The increases or decreases in network services and other revenues reflect fluctuations in demand for antenna installations from our tenants. We expect that network services and other revenues may continue to decline as a percentage of total revenues for CCUSA and Crown Atlantic as we continue to de-emphasize this area of our business.

Site rental costs of operations for the three months ended June 30, 2004 were $45.4 million, an increase of $1.3 million from the three months ended June 30, 2003. This increase was primarily attributable to cost increases of $0.4

million for CCUSA and $0.9 million for CCAL. Network services and other costs of operations for the three months ended June 30, 2004 were $12.3 million, a decrease of $0.5 million from the three months ended June 30, 2003. This decrease was primarily attributable to a $0.7 million decrease in costs from Crown Atlantic, partially offset by a $0.1 million increase in costs from CCAL.

Total costs of operations for the three months ended June 30, 2004 were $57.7 million, a net increase of $0.8 million from the three months ended June 30, 2003. Gross margins (net revenues less costs of operations) for site rental as a percentage of site rental revenues increased to 65.7% for the three months ended June 30, 2004 from 62.7% for the three months ended June 30, 2003, because of higher margins from the CCUSA, CCAL and Crown Atlantic operations. Gross margins for network services and other as a percentage of network services and other revenues decreased to 33.7% for the three months ended June 30, 2004 from 34.7% for the three months ended June 30, 2003 because of lower margins from the Crown Atlantic operations, partially offset by higher margins from the CCUSA operations.

General and administrative expenses for the three months ended June 30, 2004 were $22.7 million, an increase of $0.5 million from the three months ended June 30, 2003. This increase was primarily attributable to:

(1)

a $1.0 million increase in expenses at CCAL (attributable to increased employee and other costs associated with increased business activity), and

(2)

a $0.7 million increase in expenses at CCUSA (attributable to the transfer of a strategic business unit from the corporate office segment to CCUSA), partially offset by

(3)

a $1.0 million decrease in expenses at our corporate office segment (attributable to the transfer of such strategic business unit from the corporate office segment to CCUSA), and

(4)

a $0.2 million decrease in expenses at Crown Atlantic.

General and administrative expenses as a percentage of revenues decreased to 15.0% for the three months ended June 30, 2004 from 16.1% for the three months ended June 30, 2003, primarily due to stable overhead costs as compared to increasing revenues for CCUSA and Crown Atlantic.

Corporate development expenses for the three months ended June 30, 2004 were $0.4 million, compared to $0.9 million for the three months ended June 30, 2003. This decrease was primarily attributable to a decrease in salary costs related to corporate activities.

During the three months ended June 30, 2004, we recorded asset write-down charges of $1.9 million for CCUSA and Crown Atlantic. Such non-cash charges related to the abandonment or disposal of certain tower sites and sites in development.

For the three months ended June 30, 2004, we recorded non-cash general and administrative compensation charges of $6.2 million related to the issuance of stock and stock options to certain employees and executives, compared to $5.8 million for the three months ended June 30, 2003. On April 27, 2004, the market performance of our common stock reached the third (and final) target level for accelerated vesting of the restricted common shares that had been issued during the first quarter of 2003. This third target level was reached when the market price of our common stock closed at or above $12.45 per share (150% of the second target level of $8.30 per share) for twenty consecutive trading days. As a result, the restrictions expired with respect to the final third of such outstanding shares during the second quarter of 2004. The acceleration of the vesting for these shares resulted in the recognition of non-cash general and administrative compensation charges of $5.4 million for the second quarter of 2004. The restricted common shares that were issued during the first quarter of 2003 were granted to approximately 350 employees, while the restricted common shares that were issued in March through May of 2004 were granted to approximately 500 employees (including approximately 175 employees of CCUK).

Depreciation, amortization and accretion for the three months ended June 30, 2004 was $70.6 million, an increase of $0.5 million from the three months ended June 30, 2003. This increase was primarily attributable to:

(1)

a $0.2 million increase in depreciation from CCAL,

(2)

a $0.7 million increase in depreciation from CCUSA, and

(3)

a $0.1 million increase in depreciation from Crown Atlantic, partially offset by

(4)

a $0.5 million decrease in depreciation at our corporate office segment.

Interest and other income (expense) for the three months ended June 30, 2004 resulted primarily from:

(1)

$1.4 million from our share of losses incurred by unconsolidated affiliates, partially offset by

(2)

interest income and foreign exchange gains from invested cash balances.

Interest expense and amortization of deferred financing costs for the three months ended June 30, 2004 was $56.6 million, a decrease of $7.2 million, or 11.3%, from the three months ended June 30, 2003. This decrease was primarily attributable to:

(1)

purchases and redemptions of our debt securities in 2003 and 2004 (see “—Liquidity and Capital Resources”), and

(2)

reductions in outstanding bank indebtedness at Crown Atlantic, partially offset by

(3)

the issuance of the 4% senior notes, the 7.5% senior notes and the 7.5% Series B senior notes in 2003, and

(4)

an increase in outstanding bank indebtedness at CCUSA, the proceeds of which were used to retire CCUK’s indebtedness and purchase certain of our public debt and preferred stock.

The provision for income taxes of $0.7 million for the three months ended June 30, 2004 consists primarily of a non-cash deferred tax liability recognized by CCUSA. CCUSA’s deferred tax liability resulted from a difference between the book and tax basis of its goodwill.

Minority interests represent the minority partner’s interest in Crown Atlantic’s operations (43.1% through April 30, 2003 and 37.245% since May 1, 2003), the minority partner’s interest in the operations of the Crown Castle GT joint venture (17.8% through April 30, 2003 and none thereafter) and the minority shareholder’s 22.4% interest in the CCAL operations.

Comparison of Six Months Ended June 30, 2004 and 2003

Site rental revenues for the six months ended June 30, 2004 were $262.7 million, an increase of $29.0 million, or 12.4%, from the six months ended June 30, 2003. Of this increase, $16.9 million was attributable to CCUSA, $6.6 million was attributable to CCAL and $5.5 million was attributable to Crown Atlantic. Network services and other revenues for the six months ended June 30, 2004 were $33.2 million, a decrease of $3.3 million from the six months ended June 30, 2003. This decrease was primarily attributable to a $0.9 million decrease from CCUSA and a $3.1 million decrease from Crown Atlantic, partially offset by a $0.7 million increase from CCAL.

Total revenues for the six months ended June 30, 2004 were $295.9 million, a net increase of $25.7 million from the six months ended June 30, 2003. The increases in site rental revenues reflect the new tenant additions on our tower sites and contractual escalations on existing leases. In 2004, the rate of new tenant additions on our US tower sites has been approximately 25% greater than the comparable periods in 2003. In addition, CCAL’s site rental revenues for the six months ended June 30, 2004 include a nonrecurring contractual payment of $2.1 million related to a site commitment agreement with one of its customers. The increases or decreases in network services and other revenues reflect fluctuations in demand for antenna installations from our tenants. We expect that network services and other revenues may continue to decline as a percentage of total revenues for CCUSA and Crown Atlantic as we continue to de-emphasize this area of our business.

Site rental costs of operations for the six months ended June 30, 2004 were $89.9 million, an increase of $1.2 million from the six months ended June 30, 2003. This increase was primarily attributable to a cost increase of $2.4 million for CCAL, partially offset by a cost decrease of $0.8 million for CCUSA and a cost decrease of $0.4 million at Crown Atlantic. Network services and other costs of operations for the six months ended June 30, 2004 were $23.3 million, a decrease of $1.2 million from the six months ended June 30, 2003. This decrease was primarily attributable to a $0.6 million decrease in costs from CCUSA and a $0.8 million decrease in costs from Crown Atlantic, partially offset by a $0.2 million increase in costs from CCAL.

Total costs of operations for the six months ended June 30, 2004 were $113.2 million, essentially unchanged from the six months ended June 30, 2003. Gross margins (net revenues less costs of operations) for site rental as a percentage of site rental revenues increased to 65.8% for the six months ended June 30, 2004 from 62.0% for the six months ended June 30, 2003, because of higher margins from the CCUSA, CCAL and Crown Atlantic operations. Gross margins for network services and other as a percentage of network services and other revenues decreased to 29.9% for the six months ended June 30, 2004 from 33.2% for the six months ended June 30, 2003 because of lower margins from the Crown Atlantic operations.

General and administrative expenses for the six months ended June 30, 2004 were $44.3 million, an increase of $1.6 million from the six months ended June 30, 2003. This increase was primarily attributable to:

(1)

a $1.7 million increase in expenses at CCAL (attributable to increased employee and other costs associated with increased business activity), and

(2)

a $0.3 million increase in expenses at CCUSA (attributable to the transfer of a strategic business unit from the corporate office segment to CCUSA), partially offset by

(3)

a $0.4 million decrease in expenses at Crown Atlantic.

General and administrative expenses as a percentage of revenues decreased to 15.0% for the six months ended June 30, 2004 from 15.8% for the six months ended June 30, 2003, primarily due to stable overhead costs as compared to increasing revenues for CCUSA and Crown Atlantic.

Corporate development expenses for the six months ended June 30, 2004 were $0.8 million, compared to $2.5 million for the six months ended June 30, 2003. This decrease was primarily attributable to a decrease in salary costs related to corporate activities.

During the six months ended June 30, 2004, we recorded asset write-down charges of $3.8 million for CCUSA and Crown Atlantic. Such non-cash charges related to the abandonment or disposal of certain tower sites and sites in development.

For the six months ended June 30, 2004, we recorded non-cash general and administrative compensation charges of $8.4 million related to the issuance of stock and stock options to certain employees and executives, compared to $7.7 million for the six months ended June 30, 2003. On April 27, 2004, the market performance of our common stock reached the third (and final) target level for accelerated vesting of the restricted common shares that had been issued during the first quarter of 2003. This third target level was reached when the market price of our common stock closed at or above $12.45 per share (150% of the second target level of $8.30 per share) for twenty consecutive trading days. As a result, the restrictions expired with respect to the final third of such outstanding shares during the second quarter of 2004. The acceleration of the vesting for these shares resulted in the recognition of non-cash general and administrative compensation charges of $5.4 million for the second quarter of 2004. The restricted common shares that were issued during the first quarter of 2003 were granted to approximately 350 employees, while the restricted common shares that were issued in March through May of 2004 were granted to approximately 500 employees (including approximately 175 employees of CCUK).

Depreciation, amortization and accretion for the six months ended June 30, 2004 was $141.4 million, an increase of $0.8 million from the six months ended June 30, 2003. This increase was primarily attributable to:

(1)

a $1.3 million increase in depreciation from CCAL, and

(2)

a $0.2 million increase in depreciation from CCUSA, partially offset by

(3)

a $0.6 million decrease in depreciation at our corporate office segment and

(4)

a $0.1 million decrease in depreciation from Crown Atlantic.

Interest and other income (expense) for the six months ended June 30, 2004 resulted primarily from:

(1)

losses of $24.4 million from purchases of our debt securities (see “—Liquidity and Capital Resources”) and

(2)

approximately $2.6 million from our share of losses incurred by unconsolidated affiliates, partially offset by

(3)

interest income and foreign exchange gains from invested cash balances.

Interest expense and amortization of deferred financing costs for the six months ended June 30, 2004 was $113.9 million, a decrease of $13.6 million, or 10.7%, from the six months ended June 30, 2003. This decrease was primarily attributable to:

(1)

purchases and redemptions of our debt securities in 2003 and 2004 (see “—Liquidity and Capital Resources”), and

(2)

reductions in outstanding bank indebtedness at Crown Atlantic, partially offset by

(3)

the issuance of the 4% senior notes, the 7.5% senior notes and the 7.5% Series B senior notes in 2003, and

(4)

an increase in outstanding bank indebtedness at CCUSA, the proceeds of which were used to retire CCUK’s indebtedness and purchase certain of our public debt and preferred stock.

The provision for income taxes of $1.3 million for the six months ended June 30, 2004 consists primarily of a non-cash deferred tax liability recognized by CCUSA. CCUSA’s deferred tax liability resulted from a difference between the book and tax basis of its goodwill.

Liquidity and Capital Resources

On June 28, 2004, we signed a definitive agreement to sell CCUK to an affiliate of National Grid for $2.035 billion in cash. The closing date of the transaction, subject to certain approvals, is expected to be on or before September 30, 2004. In accordance with the terms of our 2000 credit facility, we will be required to use $1.275 billion of the proceeds from the transaction to fully repay the outstanding borrowings under the 2000 credit facility. The remaining proceeds from the transaction will be used for general corporate purposes, which could include the repayment of outstanding indebtedness and/or investments in new business opportunities in the United States. Under the terms of the indentures governing our public debt securities, any proceeds from the sale of CCUK not invested in qualifying assets within one year must be offered to purchase such debt securities from our bondholders at the outstanding principal amount plus accrued interest. As a result of the pending sale of CCUK, we have restated our financial statements to present CCUK’s assets, liabilities, results of operations and cash flows as amounts from discontinued operations. Such restatements have been made for all periods presented.

After closing the sale of CCUK and repaying the outstanding borrowings under the 2000 credit facility, we anticipate replacing such facility with new senior indebtedness. We currently expect that the principal amount of such new senior indebtedness would range from $500 million to $800 million. In addition, we anticipate that we may purchase additional debt securities with the remaining proceeds from the CCUK sale. Such purchases would likely be from the outstanding 10³/4% senior notes, 9³/8% senior notes, 10³/8% discount notes, 9% senior notes, 11¹/4% discount notes and 9¹/2% senior notes, and could involve public market purchases, contractual redemptions or tender offers. The following discussion is written from our historical perspective on our liquidity and capital resources prior to the CCUK sale. Subsequent to closing the CCUK sale and restructuring our balance sheet as anticipated, we expect that this discussion will reflect an improved liquidity position with less financial risk.

Since inception, we have generally funded our activities, other than acquisitions and investments, through cash provided by operations, excess proceeds from contributions of equity capital and borrowings under our senior credit facilities. We have generally financed acquisitions and investments with the proceeds from equity contributions, borrowings under our senior credit facilities and issuances of debt securities.

Our goal is to maximize net cash from operating activities and fund all capital spending and debt service from our operating cash flow, without reliance on additional borrowing or the use of our cash. However, due to the risk factors outlined below (see “Factors that Could Affect Future Results”), there can be no assurance that this will be possible. As part of our strategy to achieve increases in net cash from operating activities, we seek to lower our interest expense by reducing outstanding debt balances or lowering interest rates. Such reductions can be made either by using a portion of our existing cash balances to purchase our debt securities, or with attractive refinancing opportunities.

Our business strategy contemplates substantial capital expenditures, although significantly reduced from previous years’ levels, in connection with the further improvement, maintenance and selective expansion of our existing tower portfolios. During 2004, we expect that the majority of our discretionary capital expenditures will occur in connection with additional site improvements.

A summary of our net cash provided by operating activities and capital expenditures (both amounts from our consolidated statement of cash flows) is as follows:

The decrease in net cash from operating activities for the six months ended June 30, 2004 as compared to the six months ended June 30, 2003 is largely due to an increase in cash interest paid and the continued decline in our network services business, partially offset by growth in our core site leasing business. Changes in working capital, and particularly changes in accrued interest, have a dramatic impact on our net cash from operating activities for interim periods, largely due to the timing of interest payments on our various senior notes issues. In addition, the debt refinancing transactions we completed in 2003 and 2004 have impacted the timing of our interest payments as compared to prior periods. Cash interest payments for the six months ended June 30, 2004, as compared to the comparable prior year period, were increased by payments related to the 4% senior notes, the 7.5% senior notes and the 7.5% Series B senior notes. The proceeds from these three debt issues were used in 2003 to retire the 10⁵/8% discount notes (which required cash interest payments beginning on May 15, 2003) and a portion of the 10³/8% discount notes and the 11¹/4% discount notes (which were not going to require cash interest payments until November 15, 2004 and February 1, 2005, respectively). Cash interest payments for the six months ended June 30, 2004 were also impacted by increased borrowings under the amended 2000 credit facility, a portion of which were used to retire CCUK’s outstanding indebtedness in 2003. For the year ending December 31, 2004, we expect that our net cash from operating activities will be positively impacted by continued growth in our core site leasing business, but we do not expect to benefit from improvements in working capital to the same extent as in 2003.

Our capital expenditures can be separated into two general categories: (1) maintenance (which includes maintenance activities on our sites, vehicles, information technology equipment and office equipment), and (2) revenue generating (which includes tower improvements, enhancements to their structural capacity in order to support additional leasing and the construction of new towers and rooftop sites). For the second quarter of 2004, total capital expenditures were $12.7 million, of which $3.5 million were for maintenance activities and $9.2 million were for revenue generating activities.

Capital expenditures were $19.5 million for the six months ended June 30, 2004, of which $16.2 million were for CCUSA, $0.6 million were for CCAL, $2.5 million were for Crown Atlantic and $0.2 million were for CCIC. For the year ending December 31, 2004, we currently expect that our total capital expenditures will be between approximately $40.0 million and $50.0 million, of which approximately $33.0 million to $40.0 million will be for revenue generating activities and approximately $7.0 million to $10.0 million will be for maintenance activities. As

such, we expect that our capital expenditures for this period will be fully funded by net cash from operating activities, as discussed above. Our decisions regarding the construction of new towers are discretionary, and depend upon expectations of achieving acceptable rates of return given current market conditions. Such decisions are influenced by the availability of capital and expected returns on alternative investments.

To fund the execution of our business strategy, we expect to use our available cash balances and cash provided by future operations. We do not currently expect to utilize further borrowings available under our U.S. credit facilities in any significant amounts prior to the expected closing for the sale of CCUK. We may have additional cash needs to fund our operations in the future should our financial performance deteriorate. We may also have additional cash needs in the future if additional tower acquisitions, build-to-suit or other opportunities arise. If we do not otherwise have cash available, or borrowings under our credit facilities have otherwise been utilized, when our cash need arises, we would be forced to seek additional debt or equity financing or to forego the opportunity. In the event we determine to seek additional debt or equity financing, there can be no assurance that any such financing will be available, on commercially acceptable terms or at all, or permitted by the terms of our existing indebtedness.

As of June 30, 2004, we had consolidated cash and cash equivalents of $192.7 million (including $65.0 million at CCUSA, $14.5 million at CCAL, $20.8 million at Crown Atlantic, $69.2 million in an unrestricted investment subsidiary and $23.2 million at CCIC), consolidated long-term debt of $3,174.1 million, consolidated redeemable preferred stock of $507.4 million and consolidated stockholders’ equity of $1,703.4 million.

For the six months ended June 30, 2003 and 2004, our net cash used for financing activities was $80.0 million and $287.9 million, respectively. The amount for 2004 is largely due to financing transactions we have completed in an effort to lower our future cash interest payments and simplify our capital structure. Following is a summary of significant financing transactions completed in 2004.

On December 5, 2003, we commenced cash tender offers and consent solicitations for all of our outstanding 9% senior notes and 9½% senior notes. On December 31, 2003, in accordance with the terms of the tender offers, the purchase prices for the tendered notes (excluding accrued interest through the purchase date) were determined to be 107.112% of the outstanding principal amount for the 9% senior notes and 109.140% of the outstanding principal amount for the 9½% senior notes. Such purchase prices include a consent payment of $20.00 for each $1,000 principal amount of the tendered notes. On January 7, 2004, we (1) utilized $147.0 million of our cash to purchase the $135.6 million in outstanding principal amount of the tendered 9% senior notes, including accrued interest thereon of $1.8 million, and (2) utilized $124.0 million of our cash to purchase the $109.5 million in outstanding principal amount of the tendered 9½% senior notes, including accrued interest thereon of $4.5 million. The purchase of the tendered 9% senior notes resulted in a loss of $12.5 million for the first quarter of 2004, consisting of the write-off of unamortized deferred financing costs ($2.8 million) and the excess of the total purchase price over the carrying value of the tendered notes ($9.7 million). The purchase of the tendered 9½% senior notes resulted in a loss of $11.7 million for the first quarter of 2004, consisting of the write-off of unamortized deferred financing costs ($1.7 million) and the excess of the total purchase price over the carrying value of the tendered notes ($10.0 million). Such losses are included in interest and other income (expense) on our consolidated statement of operations for the six months ended June 30, 2004. The 9% senior notes and 9½% senior notes that were tendered through December 31, 2003 have been classified as current maturities of long-term debt on our consolidated balance sheet as of December 31, 2003. Upon completion of these tender offers, the outstanding balances for the 9% senior notes and the 9½% senior notes were $26.1 million and $4.8 million, respectively.

In January of 2004, we (1) utilized $1.6 million of our cash to purchase $1.5 million in outstanding principal amount at maturity of our 10³/8% discount notes and (2) utilized $1.0 million of our cash to purchase $1.0 million in outstanding principal amount at maturity of our 11¹/4% discount notes, both in public market transactions. The debt purchases resulted in losses of $0.2 million that are included in interest and other income (expense) on our consolidated statement of operat

Six Months Ended

June 30,

(In thousands of dollars)

Net cash provided by operating activities

Capital expenditures