Exhibit 99.2






logoa61a.jpg




dji_0163xhazelwoodxdowntowna.jpg



Supplemental Information Package
and Non-GAAP Reconciliations
Third Quarter • September 30, 2026
    The pathway to possible.
    CrownCastle.com

Crown Castle Inc.
Third Quarter 2026

TABLE OF CONTENTS
Page
Company Overview
Company Profile
Strategy
General Company Information
Tower Asset Portfolio Footprint
Historical Common Stock Data
Executive Management Team
Board of Directors
Research Coverage
Outlook
Outlook
Outlook for Components of Changes in Site Rental Revenues
Outlook for Components of Interest Expense
Financial Highlights
Summary Financial Highlights
Components of Changes in Site Rental Revenues
Summary of Capital Expenditures
Portfolio Highlights
Consolidated Return on Invested Capital
Cash Yield on Invested Capital
11
Tenant Overview
Annualized Rental Cash Payments at Time of Renewal
Projected Revenues from Tenant Contracts Associated with Active Licenses
Projected Expenses from Existing Ground Leases
Summary of Tower Portfolio by Vintage
Ground Interest Overview
Capitalization Overview
Capitalization Overview
Debt Maturity Overview
Liquidity Overview
Summary of Maintenance and Financial Covenants
Interest Rate Exposure
Components of Interest Expense
Appendix of Condensed Consolidated Financial Statements and Non-GAAP Reconciliations
1

Crown Castle Inc.
Third Quarter 2026

Cautionary Language Regarding Forward-Looking Statements
This supplemental information package ("Supplement") contains forward-looking statements and information that are based on our management's current expectations as of the date of this Supplement. Statements that are not historical facts are hereby identified as forward-looking statements. Words such as "Outlook," "guide," "forecast," "estimate," "anticipate," "project," "plan," "intend," "believe," "expect," "likely," "predicted," "positioned," and any variations of these words and similar expressions are intended to identify such forward looking statements. Such statements include plans, projections and estimates regarding (1) demand for data and our towers, (2) cash flow growth, (3) our Outlook for full year 2026, (4) our business model, strategy and strategic position, and the value thereof, (5) revenues from tenant contracts, (6) expenses from existing ground leases, (7) growth of the U.S. market for towers ownership, (8) the impact of Sprint Cancellations and DISH Terminations to our operating and financial results and (9) proceeds from the sale of the Company's Fiber Business (as defined below).
Such forward-looking statements are subject to certain risks, uncertainties and assumptions, including, but not limited to, prevailing market conditions. Should one or more of these or other risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those expected. Crown Castle assumes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. More information about potential risk factors which could affect our results is included in our filings with the Securities and Exchange Commission ("SEC"). Our filings with the SEC are available through the SEC website at www.sec.gov or through our investor relations website at investor.crowncastle.com. We use our investor relations website to disclose information about us that may be deemed to be material. We encourage investors, the media and others interested in us to visit our investor relations website from time to time to review up-to-date information or to sign up for e-mail alerts to be notified when new or updated information is posted on the site.
This Supplement contains certain figures, projections and calculations based in part on management's underlying assumptions. Management believes these assumptions are reasonable; however, other reasonable assumptions could provide differing outputs.
The components of forward looking financial information presented herein may not sum due to rounding. In addition, the sum of quarterly historical information presented herein may not agree to year to date historical information provided herein due to rounding. Throughout this document, percentage calculations, which are based on non-rounded dollar values, may not be able to be recalculated using the dollar values included in this document due to the rounding of those dollar values.
Definitions and reconciliations of non-GAAP financial measures, information regarding segment measures and other information are provided in the Appendix to this Supplement.
As used herein, the term "including" and any variation thereof, means "including without limitation." The use of the word "or" herein is not exclusive.
2

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
COMPANY PROFILE
Crown Castle Inc. (to which the terms "Crown Castle," "CCI," "we," "our," "the Company" or "us" as used herein refer) owns, operates and leases approximately 40,000 towers and other structures, such as rooftops (collectively, "towers") that are geographically dispersed throughout the U.S. We refer to our customers on our towers as "tenants." We provide access, including space or capacity, to our towers via long-term contracts in various forms, including lease, license, sublease and service agreements (collectively, "tenant contracts").
Our towers have a significant presence in each of the top 100 basic trading areas, including most U.S. markets. We seek to increase our site rental revenues by adding more tenants to our existing towers, which we expect to result in significant incremental cash flows due to our low incremental operating costs.
On May 1, 2026, the Company completed the sale of its small cells and fiber solutions businesses, together with certain supporting assets and personnel ("Fiber Business"). We received aggregate net cash proceeds of $8.4 billion, representing the gross contractual purchase price of $8.5 billion less the net impact of preliminary purchase price adjustments of $124 million, which are subject to a post-closing settlement process.
The results and net assets of the Fiber Business are presented within the financial statements as discontinued operations through April 30, 2026. Following the classification of the Fiber Business as discontinued operations, the Company has one reportable segment that constitutes consolidated results consisting of its towers operations. Unless otherwise noted and other than net income (loss) and net income (loss) per share, all activities and amounts reported below relate to the continuing operations of the Company and exclude activities and amounts related to discontinued operations.
We operate as a Real Estate Investment Trust ("REIT") for U.S. federal income tax purposes.
STRATEGY
As a leading provider of towers in the U.S., our strategy is to create long-term stockholder value via a combination of (1) growing cash flows generated from our existing portfolio of towers, (2) returning a meaningful portion of our cash generated by operating activities to our common stockholders in the form of dividends and share repurchases and (3) investing capital efficiently to grow cash flows. Our strategy is based, in part, on our belief that the U.S. is the most attractive market in the world for towers. We measure our efforts to create "long-term stockholder value" by the combined payments of dividends to stockholders and growth in our per-share results. The key elements of our strategy are to:
•Grow cash flows from our existing towers. We are focused on maximizing the recurring site rental cash flows generated from providing our tenants with long-term access to our towers, which we believe is the core driver of value for our stockholders. Tenant additions or modifications of existing tenant equipment (collectively, "tenant additions") enable our tenants to expand coverage and capacity in order to meet increasing demand for data while generating high incremental returns for our business. We believe our towers provide an efficient and cost-effective solution for our wireless tenants' growing networks that provides an opportunity to generate cash flows and increase stockholder return.
•Return cash generated by operating activities to stockholders in the form of dividends and share repurchases. We believe that distributing a meaningful portion of our cash generated by operating activities appropriately provides stockholders with increased certainty for a portion of expected long-term stockholder value while still allowing us to retain sufficient flexibility to invest in our business and deliver growth. We believe this decision reflects the translation of the high-quality, long-term contractual cash flows of our business into stable capital returns to stockholders.
•Invest capital efficiently to grow cash flows. In addition to adding tenants to our existing towers, we seek to invest our available capital, including the net cash generated by our operating activities and external financing sources, in a manner that will increase long-term stockholder value. These investments include acquisition of land interests, making improvements and structural enhancements to our existing towers, and constructing and acquiring new towers that we expect will generate future cash flow growth and attractive long-term returns by adding tenants to those assets over time.
Our strategy to create long-term stockholder value is based on our belief that there will be considerable future demand for our towers based on the location of our assets and the rapid and continuing growth in the demand for data. We believe that such demand for our towers will continue, will result in growth of our cash flows due to tenant additions on our existing towers, and will create other growth opportunities for us, such as demand for newly constructed or acquired towers, as described above. Further, we seek to augment the long-term value creation associated with growing our recurring site rental cash flows by offering certain ancillary site development services.
3

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
GENERAL COMPANY INFORMATION
Principal executive offices8020 Katy Freeway, Houston, TX 77024
Common shares trading symbolCCI
Stock exchange listingNew York Stock Exchange
Fiscal year ending dateDecember 31
Fitch - Long-term Issuer Default RatingBBB
Moody’s - Long-term Corporate Family RatingBaa3
Standard & Poor’s - Long-term Local Issuer Credit RatingBBB
Note: These credit ratings may not reflect the potential risks relating to the structure or trading of the Company’s securities and are provided solely for informational purposes. Credit ratings are not recommendations to buy, sell or hold any security, and may be revised or withdrawn at any time by the issuing organization in its sole discretion. The Company does not undertake any obligation to maintain the ratings or to advise of any change in the ratings. Each agency’s rating should be evaluated independently of any other agency’s rating. An explanation of the significances of the ratings can be obtained from each of the ratings agencies.
TOWER ASSET PORTFOLIO FOOTPRINT
towermap202504141330a.jpg
HISTORICAL COMMON STOCK DATA
Three Months Ended
(in millions, except per share amounts)9/30/2512/31/253/31/266/30/269/30/26
High price(a)
$108.97 $95.69 $88.56 $92.64 $79.68 
Low price(a)
$85.71 $80.95 $73.96 $74.30 $66.13 
Period end closing price(b)
$91.76 $85.52 $79.22 $74.64 $66.65 
Dividends paid per common share$1.06 $1.06 $1.06 $1.06 $1.06 
Volume weighted average price for the period(a)
$95.09 $87.57 $82.69 $85.45 $74.17 
Common shares outstanding, at period end435 435 436 426 426 
Market value of outstanding common shares, at period end(c)
$39,960 $37,243 $34,569 $31,780 $28,358 
(a)Based on the sales price, adjusted for common stock dividends, as reported by Bloomberg.
(b)Based on the period end closing price, adjusted for common stock dividends, as reported by Bloomberg.
(c)Calculated as the product of (1) common shares outstanding, at period end and (2) period end closing price, adjusted for common stock dividends, as reported by Bloomberg.
4

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
EXECUTIVE MANAGEMENT TEAM
Name
PositionAgeYears with Company
Christian H. Hillabrant
President and Chief Executive Officer
611
Sunit Patel
Executive Vice President and Chief Financial Officer
641
Edward B. Adams, Jr. Executive Vice President and General Counsel5710
Timothy Grace
Executive Vice President and Chief Human Resources Officer
62
<1
Kristoffer L. Hinson
Executive Vice President and Chief Commercial Officer
433
Mark LennonSenior Vice President and Chief Information Officer54<1
BOARD OF DIRECTORS
NamePositionCommitteesAgeYears as Director
P. Robert BartoloChairNominating and Governance, Finance5412
Andrea J. GoldsmithDirector
Compensation and Human Capital
628
Christian H. Hillabrant
Director
611
Tammy K. JonesDirector
Audit, Nominating and Governance, Finance
615
Kevin T. KabatDirector
Compensation and Human Capital, Nominating and Governance
693
Anthony J. MeloneDirectorAudit, Nominating and Governance6611
Katherine Motlagh
Director
Audit, Compensation and Human Capital, Finance
521
Kevin A. Stephens
Director
Audit, Compensation and Human Capital655
Matthew Thornton III
Director
Audit, Compensation and Human Capital, Nominating and Governance
685
RESEARCH COVERAGE
Equity Research
Bank of America
Michael Funk
(646) 855-5664
Barclays
Brendan Lynch
(212) 526-9428
Bernstein
Madison Rezaei
(917) 344-8622
BMO Capital Markets
Ari Klein
(212) 885-4103
Citigroup
Michael Rollins
(212) 816-1116
Goldman Sachs
Michael Ng
(212) 902-8618
Green Street
David Guarino
(949) 640-8780
HSBC
Luigi Minerva
(207) 991-6928
Jefferies
Jonathan Petersen
(212) 284-1705
JMP Securities
Greg Miller
(212) 699-2917
JPMorgan
Richard Choe
(212) 622-6708
KeyBanc
Brandon Nispel
(503) 821-3871
MoffettNathanson
Nick Del Deo
(212) 519-0025
Morgan Stanley
Cameron McVeigh
(212) 761-4209
New Street Research
David Barden
(212) 921-9876
Raymond James
Ric Prentiss
(727) 567-2567
RBC Capital Markets
Jonathan Atkin
(415) 633-8589
Scotiabank
Maher Yaghi
(437) 995-5548
TD Cowen
Michael Elias
(646) 562-1358
Truist Securities
Matthew Niknam
(212) 326-6151
UBS
Batya Levi
(212) 713-8824
Wells Fargo
Eric Luebchow
(312) 630-2386
Wolfe Research
Andrew Rosivach
(646) 582-9350
Rating Agencies
Fitch
Jeff Danforth
(312) 368-5447
Moody’s
Dilara Sukhov
(212) 553-1438
Standard & Poor’s
Allyn Arden
(212) 438-7832
5

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
OUTLOOK
(in millions, except per share amounts)
Full Year 2026 Outlook(a)
Site rental billings(b)
$3,805to$3,835
Amortization of prepaid rent65to95
Straight-lined revenues(55)to(25)
Other revenues
15to15
Site rental revenues3,853to3,898
Site rental costs of operations(c)
963to1,008
Services and other gross margin70to100
Net income (loss)(d)
755to1,035
Net income (loss) per share—diluted(d)
1.76to2.41
Adjusted EBITDA(b)
2,690to2,740
Depreciation, amortization and accretion627to722
Interest expense and amortization of deferred financing costs, net(e)
787to832
Income (loss) from discontinued operations, net of tax(f)
(360)to(80)
FFO(b)
1,755to1,785
AFFO(b)
1,955to2,005
AFFO per share(b)
4.54to4.66
Discretionary capital expenditures(b)
190to290
(a)As issued on October 21, 2026.
(b)See "Non-GAAP Measures and Other Information" for further information and reconciliation of non-GAAP financial measures to net income (loss), including on a per share basis, and for our definitions of site rental billings and discretionary capital expenditures.
(c)Exclusive of depreciation, amortization and accretion.
(d)Includes contribution from discontinued operations through April 30, 2026.
(e)See our reconciliation of "Outlook for Components of Interest Expense" for a discussion of non-cash interest expense.
(f)Represents expected results from the Fiber Business, including the estimated loss on disposal, through April 30, 2026.
6

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
OUTLOOK FOR COMPONENTS OF CHANGES IN SITE RENTAL REVENUES
(dollars in millions; totals may not sum due to rounding)
Full Year 2026 Outlook(a)
Components of changes in site rental revenues:
Prior year site rental billings excluding site rental billings to DISH(b)
$3,701
Prior year site rental billings to DISH(b)
222
Prior year site rental billings(b)
$3,923
Core leasing activity(b)
60to70
Escalators95to105
Non-renewals(b)
(35)to(25)
Other billings(b)
—
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations(b)
120to150
Non-renewals associated with Sprint Cancellations(b)
(20)to(20)
Non-renewals associated with DISH Terminations(b)
(220)
to
(220)
Organic Contribution to Site Rental Billings(b)
(120)to(90)
Straight-lined revenues(55)to(25)
Amortization of prepaid rent65to95
Other revenues
15to15
Acquisitions(c)
—
Total site rental revenues$3,853to$3,898
Year-over-year changes in revenues:(d)
Site rental revenues as a percentage of prior year site rental revenues
(4.3)%
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations as a percentage of prior year site rental billings excluding site rental billings to DISH(b)
3.6%
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations as a percentage of prior year site rental billings(b)
3.4%
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(b)
(2.7)%
OUTLOOK FOR COMPONENTS OF INTEREST EXPENSE
(in millions)
 Full Year 2026 Outlook(e)
Interest expense on debt obligations$770to$810
Amortization of deferred financing costs and adjustments on long-term debt25to35
Capitalized interest(15)to(5)
Interest expense and amortization of deferred financing costs, net$787to$832
(a)As issued on October 21, 2026.
(b)See our definitions of site rental billings, core leasing activity, non-renewals, other billings, Sprint Cancellations, DISH Terminations, Organic Contribution to Site Rental Billings and Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations in "Non-GAAP Measures and Other Information."
(c)Represents the contribution from recent acquisitions. The financial impact of recent acquisitions is excluded from Organic Contribution to Site Rental Billings, including as Adjusted for Impact of Sprint Cancellations and DISH Terminations, until the one-year anniversary of such acquisitions.
(d)Calculated based on midpoint of full year 2026 Outlook, where applicable.
(e)As issued on October 21, 2026, and unchanged from previous full year 2026 Outlook issued on July 22, 2026.


7

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
SUMMARY FINANCIAL HIGHLIGHTS(a)
20252026
(in millions, except per share amounts; totals may not sum due to rounding)
Q1Q2Q3Q4Q1Q2Q3
Net revenues:
Site rental
Site rental billings(b)
$964 $961 $996 $1,002 $940 $945 $965 
Amortization of prepaid rent25 23 23 28 21 21 20 
Straight-lined revenues19 20 (11)(15)(3)(3)(25)
Other revenues
4 4 4 4 4 4 5 
Total site rental1,011 1,008 1,012 1,019 961 967 966 
Services and other50 52 60 53 49 41 29 
Net revenues$1,061 $1,060 $1,072 $1,072 $1,010 $1,008 $995 
Select operating expenses:
Costs of operations(c)
Site rental exclusive of straight-lined expenses$225 $236 $235 $238 $226 $236 $235 
Straight-lined expenses15 15 15 14 14 13 13 
Total site rental240 251 250 252 240 249 248 
Services and other28 27 30 29 26 19 13 
Total costs of operations268 278 280 281 266 268 261 
Selling, general and administrative93 99 97 94 90 97 82 
Net income (loss)
$(464)$291 $323 $294 $151 $94 $283 
Adjusted EBITDA(b)
722 705 718 718 675 675 673 
Depreciation, amortization and accretion177 175 167 170 172 171 180 
Interest expense and amortization of deferred financing costs, net236 243 247 246 242 208 177 
FFO(b)
451 429 443 442 383 464 442 
AFFO(b)
479 444 490 489 446 488 530 
Weighted-average common shares outstanding— diluted
436 437 437 437 437 434 426 
Net income (loss) per share—diluted
$(1.07)$0.67 $0.74 $0.67 $0.34 $0.22 $0.67 
AFFO per share(b)
$1.10 $1.02 $1.12 $1.12 $1.02 $1.13 $1.24 
(a)With the exception of net income (loss) and net income (loss) per share-diluted, dollar amounts are exclusive of the Fiber Business, which is presented in discontinued operations through April 30, 2026.
(b)See "Non-GAAP Measures and Other Information" for our definition of site rental billings and for further information and reconciliation of non-GAAP financial measures to net income (loss), including on a per share basis.
(c)Exclusive of depreciation, amortization and accretion, which are shown separately.
8

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
COMPONENTS OF CHANGES IN SITE RENTAL REVENUES(a)
20252026
(dollars in millions; totals may not sum due to rounding)
Q1Q2Q3Q4Q1Q2Q3
Components of changes in site rental revenues:
Prior year site rental billings excluding site rental billings to DISH(b)
$930$928$947$957$915$912$935
Prior year site rental billings to DISH(b)
36384849494961
Prior year site rental billings(b)
$966$966$995$1,006$964$961$996
Core leasing activity(b)
16162016151516
Escalators24242424252525
Non-renewals(b)
(7)(7)(7)(7)(6)(7)(7)
Other billings(b)
322—(3)5—
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations(b)
36343934303835
Organic Contribution to Site Rental Billings associated with DISH Terminations(b)
13111313(49)(49)(61)
Non-renewals associated with Sprint Cancellations(b)
(51)(51)(51)(51)(5)(5)(5)
Organic Contribution to Site Rental Billings(b)
(2)(6)1(4)(24)(16)(31)
Straight-lined revenues1920(11)(15)(3)(3)(25)
Amortization of prepaid rent25232328212120
Other revenues
4444445
Total site rental revenues$1,011$1,008$1,012$1,019$961$967$966
Year-over-year changes in revenues:
Site rental revenues as a percentage of prior year site rental revenues
(5.3)%(5.3)%(5.1)%(4.8)%(4.9)%(4.1)%(4.5)%
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations as a percentage of prior year site rental billings excluding the prior year site rental billings to DISH(b)
3.9 %3.7 %4.1 %3.6 %3.3 %4.2 %3.8 %
Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations as a percentage of prior year site rental billings(b)
3.7 %3.5 %3.9 %3.4 %3.1 %3.9 %3.5 %
Organic Contribution to Site Rental Billings as a percentage of prior year site rental billings(b)
(0.2)%(0.6)%0.1 %(0.4)%(2.5)%(1.8)%(3.1)%
(a)The financial impact of Fiber Business revenues is excluded, as these amounts are presented in discontinued operations through April 30, 2026.
(b)See our definitions of site rental billings, core leasing activity, non-renewals, other billings, Sprint Cancellations, DISH Terminations, Organic Contribution to Site Rental Billings and Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations in "Non-GAAP Measures and Other Information."



9

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
SUMMARY OF CAPITAL EXPENDITURES(a)

20252026
(dollars in millions; totals may not sum due to rounding)
Q1Q2Q3Q4Q1Q2Q3
Discretionary capital expenditures:
Tower improvements and other capital projects
$15$17$20$18$18$16$18
Purchases of land interests18161627323640
Total discretionary capital expenditures33333645505258
Sustaining capital expenditures77614778
Total capital expenditures40404259575966
Less: Prepaid rent additions(b)
1011111114910
Capital expenditures less prepaid rent additions$30$29$31$48$43$50$56
PORTFOLIO HIGHLIGHTS
(as of September 30, 2026)
Number of towers (in thousands)(c)
40 
Average number of tenants per tower2.0 
Remaining contracted tenant receivables (in billions)(d)(e)
$28 
Weighted average remaining tenant contract term (years)(d)(f)
5 
Percent of towers in the Top 50 / 100 Basic Trading Areas56% / 71%
Percent of ground leased / owned(g)
57% / 43%
Weighted average maturity of ground leases (years)(g)(h)
35 
(a)See our definitions of discretionary capital expenditures and sustaining capital expenditures in "Non-GAAP Measures and Other Information." Excludes amounts related to the Fiber Business, which are presented in discontinued operations through April 30, 2026.
(b)Reflects up-front consideration from long-term tenant contracts (commonly referred to as prepaid rent) that are amortized and recognized as revenue over the associated estimated lease term in accordance with GAAP.
(c)Excludes third-party land interests.
(d)Excludes renewal terms at tenants' option.
(e)Includes approximately $3.5 billion of contracted receivables related to DISH. See the Company's Form 8-K filed January 12, 2026, for additional information.
(f)Weighted by site rental revenues.
(g)Weighted by site rental gross margin exclusive of straight-lined revenues, amortization of prepaid rent and straight-lined expenses.
(h)Includes all renewal terms at the Company's option.
10

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
CONSOLIDATED RETURN ON INVESTED CAPITAL(a)(b)
(as of September 30, 2026; dollars in millions)
Q3 2026 LQA
Q3 2025 LQA
Adjusted EBITDA(c)
$2,692 $2,872 
Cash taxes (paid) refunded(12)(10)
Adjusted EBITDA less cash taxes paid
$2,680 $2,862 
Historical gross investment in property and equipment(d)
$17,196 $16,927 
Historical gross investment in site rental revenue-related intangible assets4,747 4,589 
Historical gross investment in goodwill
5,127 5,127 
Consolidated Invested Capital(a)
$27,070 $26,643 
Consolidated Return on Invested Capital(a)
9.9 %10.7 %

CASH YIELD ON INVESTED CAPITAL(a)(b)
(as of September 30, 2026; dollars in millions)
Q3 2026 LQA
Q3 2025 LQA
Adjusted Site Rental Gross Margin(c)
$2,884 $3,068 
Less: Amortization of prepaid rent(81)(92)
Add (less): Straight-lined revenues
99 45 
Add: Straight-lined expenses
40 44 
Numerator
$2,942 $3,065 
Net investment in property and equipment(e)
$13,784 $13,611 
Investment in site rental revenue-related intangible assets4,747 4,589 
Investment in goodwill(f)
5,351 5,351 
Net Invested Capital(a)
$23,882 $23,551 
Cash Yield on Invested Capital(a)
12.3 %13.0 %
(a)See "Non-GAAP Measures and Other Information" for further information on, and our definitions of, Consolidated Return on Invested Capital, Consolidated Invested Capital, Cash Yield on Invested Capital, and Net Invested Capital.
(b)Excludes amounts related to the Fiber Business, which are presented in discontinued operations through April 30, 2026.
(c)See "Non-GAAP Measures and Other Information" for further information and reconciliation of non-GAAP financial measures to net income (loss).
(d)Historical gross investment in property and equipment excludes the impact of construction in process.
(e)Net investment in property and equipment excludes the impact of construction in process and non-productive assets (such as information technology assets and buildings) and is reduced by the amount of prepaid rent received from tenants.
(f)Investment in goodwill excludes the impact of certain assets and liabilities recorded in connection with acquisitions.
11

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
TENANT OVERVIEW(a)
(as of September 30, 2026)
Percentage of Q3 2026 LQA Site
Rental Revenues
Weighted Average Current
Term Remaining
(b)(c)
T-Mobile42%6
AT&T28%5
Verizon23%5
All Others Combined7%4
Total / Weighted Average100%5
ANNUALIZED RENTAL CASH PAYMENTS AT TIME OF RENEWAL(c)(d)
Remaining Three Months
Years Ending December 31,
(as of September 30, 2026; in millions)
20262027202820292030
T-Mobile$4 $30 $27 $41 $28 
AT&T— 13 643 188 91 
Verizon— 7 32 49 71 
All Others Combined1 41 33 32 58 
Total$5 $91 $735 $310 $248 
 PROJECTED REVENUES FROM TENANT CONTRACTS ASSOCIATED WITH ACTIVE LICENSES(c)(e)
Remaining Three Months
Years Ending December 31,
(as of September 30, 2026; in millions)
20262027202820292030
Components of site rental revenues:
Site rental billings(f)
$972 $3,937 $4,050 $4,165 $4,289 
Amortization of prepaid rent17 59 38 21 10 
Straight-lined revenues(9)(98)(175)(169)(256)
Other revenues5 20 21 22 23 
Site rental revenues$985 $3,918 $3,934 $4,039 $4,066 
(a)Excludes amounts related to the Fiber Business, which are presented in discontinued operations through April 30, 2026.
(b)Weighted by site rental revenues and excludes renewals at the tenants' option.
(c)Excludes amounts associated with DISH. See the Company's Form 8-K filed January 12, 2026, for additional information.
(d)Reflects lease renewals by year by tenant; dollar amounts represent annualized cash site rental revenues from assumed renewals or extensions as reflected in "Projected Revenues from Tenant Contracts Associated with Active Licenses" below.
(e)Based on tenant licenses in place and active as of September 30, 2026. All tenant licenses are assumed to renew for a new term no later than the respective current term end date, and as such, projected revenues do not reflect the impact of estimated annual churn. CPI-linked tenant contracts are assumed to escalate at 3% per annum.
(f)See "Non-GAAP Measures and Other Information" for our definition of site rental billings.
12

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
PROJECTED EXPENSES FROM EXISTING GROUND LEASES(a)
Remaining Three Months
Years Ending December 31,
(as of September 30, 2026; in millions)
20262027202820292030
Components of ground lease expenses:
Ground lease expenses exclusive of straight-lined expenses
$172 $699 $718 $738 $759 
Straight-lined expenses9 39 28 17 6 
Ground lease expenses
$181 $738 $746 $755 $765 
SUMMARY OF TOWER PORTFOLIO BY VINTAGE(b)
(as of September 30, 2026; dollars in thousands)
Acquired and Built 2006 and PriorAcquired and Built 2007 to Present
Cash yield(c)
19 %10 %
Number of tenants per tower(d)
2.5 1.9 
Last quarter annualized average cash site rental revenue per tower(e)
$132 $82 
Last quarter annualized average site rental gross cash margin per tower(f)
$113 $58 
Net invested capital per tower(g)
$583 $602 
Number of towers11,151 28,525 
GROUND INTEREST OVERVIEW
(as of September 30, 2026; dollars in millions)
LQA Cash Site Rental Revenues(e)
Percentage of LQA Cash Site Rental Revenues(e)
LQA Site Rental Gross Cash Margin(f)
Percentage of LQA Site Rental Gross Cash Margin(f)
Number of Towers(h)
Percentage of Towers
Weighted Average Term Remaining (by years)(i)
Less than 10 years$429 11 %$233 8 %5,389 14 %
10 to 20 years$561 15 %$351 12 %6,108 15 %
Greater than 20 years$1,477 39 %$1,068 37 %15,928 40 %
Total leased$2,467 65 %$1,652 57 %27,425 69 %35 
Owned$1,345 35 %$1,265 43 %12,251 31 %
Total / Average$3,812 100 %$2,917 100 %39,676 100 %
(a)Based on existing ground leases as of September 30, 2026. CPI-linked contracts are assumed to escalate at 3% per annum.
(b)All tower portfolio figures are calculated exclusively for the Company's towers and rooftops and do not give effect to other activities.
(c)Cash yield is calculated as last quarter annualized site rental gross margin, exclusive of straight-lined revenues, amortization of prepaid rent, and straight-lined expenses, divided by invested capital net of the amount of prepaid rent received from tenants.
(d)Excludes DISH.
(e)Exclusive of straight-lined revenues and amortization of prepaid rent.
(f)Exclusive of straight-lined revenues, amortization of prepaid rent and straight-lined expenses.
(g)Reflects gross total assets (including incremental capital invested by the Company since time of acquisition or construction completion), less any prepaid rent. Inclusive of invested capital related to land at the tower site.
(h)Excludes third-party land interests.
(i)Includes all renewal terms at the Company's option and weighted by site rental gross margin exclusive of straight-lined revenues, amortization of prepaid rent and straight-lined expenses.

13

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
CAPITALIZATION OVERVIEW
(as of September 30, 2026; dollars in millions)
Face Value(a)
Fixed vs. Variable
Interest Rate(b)
Debt to LQA Adjusted EBITDA(c)
Maturity
Cash and cash equivalents and restricted cash and cash equivalents$305 
Senior Secured Notes, Series 2009-1, Class A-2(d)
20 Fixed9.0%Aug. 2029
Senior Secured Tower Revenue Notes, Series 2018-2(e)
750 Fixed4.2%July 2048
Installment purchase liabilities and finance leases(f)
264 FixedVariousVarious
Total secured debt$1,034 4.3%0.4x
2026 Revolver(g)
450 Variable4.9%May 2031
Commercial Paper Notes(h)
100 Variable4.4%Various
2.900% Senior Notes718 Fixed2.9%Mar. 2027
4.000% Senior Notes500 Fixed4.0%Mar. 2027
3.650% Senior Notes979 Fixed3.7%Sept. 2027
5.000% Senior Notes977 Fixed5.0%Jan. 2028
3.800% Senior Notes978 Fixed3.8%Feb. 2028
4.800% Senior Notes597 Fixed4.8%Sept. 2028
4.300% Senior Notes557 Fixed4.3%Feb. 2029
5.600% Senior Notes696 Fixed5.6%June 2029
4.900% Senior Notes546 Fixed4.9%Sept. 2029
3.100% Senior Notes532 Fixed3.1%Nov. 2029
3.300% Senior Notes 709 Fixed3.3%July 2030
2.250% Senior Notes1,044 Fixed2.3%Jan. 2031
2.100% Senior Notes981 Fixed2.1%Apr. 2031
2.500% Senior Notes726 Fixed2.5%July 2031
5.100% Senior Notes739 Fixed5.1%May 2033
5.800% Senior Notes705 Fixed5.8%Mar. 2034
5.200% Senior Notes650 Fixed5.2%Sept. 2034
2.900% Senior Notes1,219 Fixed2.9%Apr. 2041
4.750% Senior Notes350 Fixed4.8%May 2047
5.200% Senior Notes396 Fixed5.2%Feb. 2049
4.000% Senior Notes341 Fixed4.0%Nov. 2049
4.150% Senior Notes493 Fixed4.2%July 2050
3.250% Senior Notes887 Fixed3.3%Jan. 2051
Total unsecured debt$16,870 3.9%6.3x
Net Debt(c)
$17,599 3.9%6.5x
Market Capitalization(i)
28,358 
Firm Value(j)
$45,957 
(a)Net of required principal amortizations and repurchases.
(b)Represents the weighted-average stated interest rate, as applicable, exclusive of finance leases and other obligations.
(c)Represents the applicable amount of debt divided by Last Quarter Annualized Adjusted EBITDA. See "Non-GAAP Measures and Other Information" for further information on, and our definitions and calculations of, Net Debt and Net Debt to Last Quarter Annualized Adjusted EBITDA.
(d)The Senior Secured Notes, 2009-1, Class A-2 principal amortizes over a period ending in August 2029.
(e)If the $750 million aggregate principal amount of 4.241% senior secured tower revenue notes ("Tower Revenue Notes, Series 2018-2") is not paid in full on or prior to July 2028, the anticipated repayment date, then the Excess Cash Flow (as defined in the indenture) of the issuers of such notes will be used to repay the principal, and additional interest (of approximately 5% per annum) will accrue on such notes. The Tower Revenue Notes, Series 2018-2, are prepayable at par if voluntarily repaid within eighteen months of the anticipated repayment date; earlier prepayment may require additional consideration.
(f)As of September 30, 2026, reflects $5 million in finance lease obligations (primarily related to vehicles).
(g)As of September 30, 2026, the undrawn availability under the $4.5 billion 2026 Revolver was $4.0 billion. The Company pays a commitment fee on the undrawn available amount, which as of September 30, 2026, ranged from 0.080% to 0.200%, based on the Company's senior unsecured debt rating, per annum.
(h)As of September 30, 2026, the Company had $1.9 billion available for issuance under the $2.0 billion unsecured commercial paper program ("CP Program"). The maturities of the Commercial Paper Notes ("CP Notes"), when outstanding, may vary but may not exceed 397 days from the date of issue.
(i)Market capitalization calculated based on $66.65 closing price and 426 million shares outstanding, in each case, as of September 30, 2026.
(j)Represents the sum of Net Debt and market capitalization.
14

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
FINANCIAL HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
DEBT MATURITY OVERVIEW(a)(b)
(as of September 30, 2026; in millions)
chart-dd979b1638f041e99e0a.jpgchart-1043e9b44d014652a48a.jpg
(a)Where applicable, maturities reflect the anticipated repayment date of the Tower Revenue Notes, Series 2018-2; excludes finance leases and other obligations; amounts presented at face value, net of required principal amortizations and repurchases held at the Company.
(b)The $100 million outstanding in CP Notes have been excluded from this overview. Amounts available under the CP Program may be borrowed, repaid and re-borrowed from time to time. We intend to maintain available commitments under our 2026 Revolver in an amount at least equal to the amount of CP Notes outstanding at any point in time.
15

Crown Castle Inc.
First Quarter 2025
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
 HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
LIQUIDITY OVERVIEW(a)
(in millions)
September 30, 2026
Cash and cash equivalents, and restricted cash and cash equivalents(b)
$305 
Undrawn 2026 Revolver availability(c)
4,018 
Total debt and other obligations (current and non-current)(d)
17,796 
Total equity (deficit)
(3,424)
SUMMARY OF MAINTENANCE AND FINANCIAL COVENANTS
DebtBorrower / Issuer
Covenant(e)
Covenant Level Requirement
As of September 30, 2026
Maintenance Financial Covenants(f)
2026 Credit FacilityCCITotal Net Leverage Ratio≤ 7.00x6.4x
2026 Credit FacilityCCITotal Senior Secured Leverage Ratio≤ 3.50x0.3x
Financial covenants requiring excess cash flows to be deposited in a cash trap reserve account and not released
Tower Revenue Notes, Series 2018-2
Crown Castle Towers LLC and its SubsidiariesDebt Service Coverage Ratio> 1.75x
(g)
29.9x
2009 Securitized NotesPinnacle Towers Acquisition Holdings LLC and its SubsidiariesDebt Service Coverage Ratio> 1.30x
(g)
59.1x
Financial covenants restricting ability of relevant issuer to issue additional notes under the applicable indenture
Tower Revenue Notes, Series 2018-2
Crown Castle Towers LLC and its SubsidiariesDebt Service Coverage Ratio≥ 2.00x
(h)
29.9x
2009 Securitized NotesPinnacle Towers Acquisition Holdings LLC and its SubsidiariesDebt Service Coverage Ratio≥ 2.34x
(h)
59.1x
(a)In addition, we have the following sources of liquidity:
i.In March 2024, we established an at-the-market stock offering program ("ATM Program") through which we may, from time to time, issue and sell shares of our common stock having an aggregate gross sales price of up to $750 million to or through sales agents. No shares of common stock have been sold under the ATM Program.
ii.In April 2019, we established a CP Program through which we may issue short term, unsecured CP Notes. Amounts available under the CP Program may be issued, repaid and re-issued from time to time, with the aggregate principal amount of CP Notes outstanding under the CP Program at any time not to exceed $2.0 billion. As of September 30, 2026, there were $100 million CP Notes outstanding under our CP Program. We intend to maintain available commitments under our 2026 Revolver in an amount at least equal to the amount of CP Notes outstanding at any point in time.
(b)Inclusive of $5 million included within "Other assets, net" on our condensed consolidated balance sheet.
(c)Availability at any point in time is subject to reaffirmation of the representations and warranties in, and there being no default under, the credit agreement governing our 2026 Revolver.
(d)See "Non-GAAP Measures and Other Information" for further information on, and reconciliation to, Net Debt.
(e)As defined in the respective debt agreement. In the indentures for the Tower Revenue Notes, Series 2018-2 and the 2009 Securitized Notes, the defined term for Debt Service Coverage Ratio is "DSCR." Total Net Leverage Ratio, Total Senior Secured Leverage Ratio and all DSCR ratios are calculated using the trailing twelve months.
(f)Failure to comply with the financial maintenance covenants would, absent a waiver, result in an event of default under the credit agreement governing our 2026 Credit Facility.
(g)The Tower Revenue Notes, Series 2018-2 and 2009 Securitized Notes also include the potential for amortization events, which could result in applying current and future cash flow to the prepayment of debt with applicable prepayment consideration. An amortization event occurs when the Debt Service Coverage Ratio falls below 1.45x or 1.15x, in each case as described under the indentures for the Tower Revenue Notes, Series 2018-2 or 2009 Securitized Notes, respectively.
(h)Rating Agency Confirmation (as defined in the respective debt agreement) is required.

16

Crown Castle Inc.
First Quarter 2025
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
 HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
 INTEREST RATE EXPOSURE(a)
(as of September 30, 2026; dollars in millions)
Fixed Rate DebtFloating Rate Debt
Face value of principal outstanding(b)
$17,090
Face value of principal outstanding(b)
$550
% of total debt97%% of total debt3%
Weighted average interest rate3.9%Weighted average interest rate4.8%
Upcoming maturities:20262027Interest rate sensitivity of 25 bps increase in interest rates:
Face value of principal outstanding(b)
$—$2,197
Full year effect(c)
$1.4
Weighted average interest rate—%3.48%
COMPONENTS OF INTEREST EXPENSE
20252026
(in millions; totals may not sum due to rounding)
Q1Q2Q3Q4Q1Q2Q3
Interest expense on debt obligations$233 $239 $244 $241 $239 $202 $171 
Amortization of deferred financing costs and adjustments on long-term debt8 8 8 8 7 7 6 
Capitalized interest(5)(4)(5)(3)(4)(1)— 
Interest expense and amortization of deferred financing costs, net$236 $243 $247 $246 $242 $208 $177 
(a)Excludes installment purchase liabilities and finance leases; assumes no default.
(b)Net of required principal amortization and repurchases.
(c)Represents incremental interest expense over a 12-month period based on a hypothetical interest rate increase of 25 bps on face value of variable indebtedness outstanding as of September 30, 2026; assumes no debt maturities.

17

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited)
(in millions, except par values)September 30, 2026December 31, 2025
ASSETS
Current assets:
Cash and cash equivalents$133 $99 
Restricted cash and cash equivalents
167 170 
Receivables, net110 172 
Prepaid expenses90 79 
Deferred site rental receivables
172 167 
Other current assets23 23 
Current assets of discontinued operations
— 434 
Total current assets695 1,144 
Deferred site rental receivables2,253 2,288 
Property and equipment, net6,104 6,273 
Operating lease right-of-use assets5,370 5,473 
Goodwill5,127 5,127 
Site rental contracts and tenant relationships704 834 
Other intangible assets, net184 27 
Other assets, net173 61 
Non-current assets of discontinued operations
— 10,291 
Total assets$20,610 $31,518 
LIABILITIES AND EQUITY (DEFICIT)
Current liabilities:
Accounts payable$63 $71 
Accrued interest138 235 
Deferred revenues137 192 
Other accrued liabilities170 168 
Current maturities of debt and other obligations2,238 2,783 
Current portion of operating lease liabilities258 268 
Current liabilities of discontinued operations
— 762 
Total current liabilities3,004 4,479 
Debt and other long-term obligations15,558 21,554 
Operating lease liabilities4,868 4,961 
Other long-term liabilities604 607 
Non-current liabilities of discontinued operations
— 1,552 
Total liabilities24,034 33,153 
Commitments and contingencies
Stockholders' equity (deficit):
Common stock, 0.01 par value; 1,200 shares authorized; September 30, 2026—437 shares issued and 426 outstanding, and December 31, 2025—435 shares issued and outstanding
4 4 
Additional paid-in capital18,586 18,527 
Treasury stock, at cost; September 30, 2026—11 shares, and December 31, 2025—0 shares
(1,000)— 
Accumulated other comprehensive income (loss)(5)(5)
Dividends/distributions in excess of earnings(21,009)(20,161)
Total equity (deficit)
(3,424)(1,635)
Total liabilities and equity (deficit)
$20,610 $31,518 
18

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
Three Months Ended September 30,Nine Months Ended September 30,
(in millions, except per share amounts)2026202520262025
Net revenues:
Site rental$966 $1,012 $2,894 $3,031 
Services and other29 60 119 162 
Net revenues995 1,072 3,013 3,193 
Operating expenses:
Costs of operations:(a)
Site rental248 250 737 741 
Services and other13 30 58 84 
Selling, general and administrative82 97 269 289 
Asset write-down charges1 3 6 7 
Depreciation, amortization and accretion180 167 523 520 
Restructuring charges6 — 20 — 
Total operating expenses530 547 1,613 1,641 
Operating income (loss)465 525 1,400 1,552 
Interest expense and amortization of deferred financing costs, net(177)(247)(627)(726)
Gains (losses) on retirement of long-term obligations— — 24 — 
Interest income3 3 25 10 
Other income (expense)(3)— (5)3 
Income (loss) from continuing operations before income taxes
288 281 817 839 
Benefit (provision) for income taxes(5)(4)(14)(13)
Income (loss) from continuing operations
$283 $277 $803 $826 
Discontinued operations:
Income (loss) from discontinued operations before gain (loss) from disposal, net of tax
— 277 350 637 
Gain (loss) from disposal of discontinued operations
— (231)(625)(1,313)
Income (loss) from discontinued operations, net of tax
— 46 (275)(676)
Net income (loss)$283 $323 $528 $150 
Net income (loss), per common share:
Income (loss) from continuing operations, basic$0.67 $0.64 $1.86 $1.89 
Income (loss) from discontinued operations, basic— 0.10 (0.64)(1.55)
Net income (loss)—basic$0.67 $0.74 $1.22 $0.34 
Income (loss) from continuing operations, diluted
$0.67 $0.64 $1.86 $1.89 
Income (loss) from discontinued operations, diluted
— 0.10 (0.64)(1.55)
Net income (loss)—diluted
$0.67 $0.74 $1.22 $0.34 
Weighted-average common shares outstanding:
Basic426 435 432 435 
Diluted426 437 433 436 
(a)Exclusive of depreciation, amortization and accretion shown separately.


19

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)
Nine Months Ended September 30,
(in millions)20262025
Cash flows from operating activities:
Net income (loss)$528 $150 
(Income) loss from discontinued operations before (gain) loss from disposal, net of tax
(350)(637)
(Gain) loss from disposal of discontinued operations
625 1,313 
Income (loss) from continuing operations
803 826 
Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) operating activities:
Depreciation, amortization and accretion523 520 
(Gains) losses on retirement of long-term obligations(24)— 
Amortization of deferred financing costs and other non-cash interest20 24 
Stock-based compensation expense, net 65 55 
Asset write-down charges6 7 
Deferred income tax (benefit) provision5 1 
Other non-cash adjustments, net— (4)
Net cash provided by (used for) operating activities from discontinued operations108 897 
Changes in assets and liabilities, excluding the effects of acquisitions:
Increase (decrease) in accrued interest(97)(84)
Increase (decrease) in accounts payable— 15 
Increase (decrease) in other liabilities(83)(42)
Decrease (increase) in receivables16 5 
Decrease (increase) in other assets(89)(33)
Net cash provided by (used for) operating activities1,253 2,187 
Cash flows from investing activities:
Capital expenditures(182)(123)
Acquisition of intangible assets(157)— 
Other investing activities, net— 5 
Net cash provided by (used for) investing activities from discontinued operations(a)
8,089 (687)
Net cash provided by (used for) investing activities7,750 (805)
Cash flows from financing activities:
Principal payments on debt and other long-term obligations(56)(89)
Purchases and redemptions of long-term debt(4,191)(1,200)
Borrowings under revolving credit facility1,800 900 
Payments under revolving credit facility(2,295)— 
Net issuances (repayments) under commercial paper program
(1,831)605 
Payments for financing costs(6)— 
Purchases of common stock (1,043)(23)
Dividends/distributions paid on common stock(1,384)(1,615)
Net cash provided by (used for) financing activities(9,006)(1,422)
Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents(3)(40)
Effect of exchange rate changes on cash— — 
Cash and cash equivalents and restricted cash and cash equivalents at beginning of period(b)
308 295 
Cash and cash equivalents and restricted cash and cash equivalents at end of period(c)
$305 $255 
Supplemental disclosure of cash flow information:
Interest paid$708 $799 
Income taxes paid (refunded)$12 $12 
(a)Inclusive of $8.4 billion of net cash proceeds from the completed sale of the Fiber Business in 2026.
(b)Inclusive of cash and cash equivalents and restricted cash and cash equivalents included in discontinued operations.
(c)Inclusive of cash and cash equivalents and restricted cash and cash equivalents included in discontinued operations for the period ending September 30, 2025.
20

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
NON-GAAP MEASURES AND OTHER INFORMATION
This Supplement includes presentations of Adjusted EBITDA, Adjusted Funds from Operations ("AFFO"), including per share amounts, Funds from Operations ("FFO"), including per share amounts, Organic Contribution to Site Rental Billings, (including as Adjusted for Impact of Sprint Cancellations and DISH Terminations), Adjusted Site Rental Gross Margin, Adjusted Services and Other Gross Margin, Net Debt, Net Debt to Last Quarter Annualized Adjusted EBITDA, Consolidated Return on Invested Capital, and Cash Yield on Invested Capital, which are non-GAAP financial measures. These non-GAAP financial measures are not intended as alternative measures of operating results or cash flow from operations (as determined in accordance with Generally Accepted Accounting Principles ("GAAP")).
Our non-GAAP financial measures may not be comparable to similarly titled measures of other companies, including other companies in the towers sector or other REITs.
In addition, we provide the components of certain GAAP measures, such as site rental revenues and capital expenditures.
Our non-GAAP financial measures are presented as additional information because management believes these measures are useful indicators of the financial performance of our business. Among other things, management believes that:
•Adjusted EBITDA is useful to investors or other interested parties in evaluating our financial performance. Adjusted EBITDA is a financial measure frequently used by management (1) to evaluate the economic productivity of our operations and (2) for purposes of making decisions about allocating resources to, and assessing the performance of, our operations. Management believes that Adjusted EBITDA helps investors or other interested parties meaningfully evaluate and compare the results of our operations (1) from period to period and (2) to our competitors, by removing the impact of our capital structure (primarily interest charges from our outstanding debt) and asset base (primarily depreciation, amortization and accretion) from our financial results. Management also believes Adjusted EBITDA is frequently used by investors or other interested parties in the evaluation of the towers sector and other REITs to measure financial performance without regard to items such as depreciation, amortization and accretion, which can vary depending upon accounting methods and the book value of assets. Adjusted EBITDA should be considered only as a supplement to net income (loss) computed in accordance with GAAP as a measure of our performance.
•AFFO, including per share amounts, is useful to investors or other interested parties in evaluating our financial performance. Management believes that AFFO helps investors or other interested parties meaningfully evaluate our financial performance as it includes (1) the impact of our capital structure (primarily interest expense on our outstanding debt and dividends on our preferred stock (in periods where applicable)) and (2) sustaining capital expenditures, and excludes the impact of our (1) asset base (primarily depreciation, amortization and accretion) and (2) certain non-cash items, including straight-lined revenues and expenses related to fixed escalations and rent free periods. GAAP requires rental revenues and expenses related to leases that contain specified rental increases over the life of the lease to be recognized evenly over the life of the lease. In accordance with GAAP, if payment terms call for fixed escalations or rent free periods, the (1) revenues are recognized on a straight-lined basis over the fixed, non-cancelable term of the tenant contract, and (2) expenses are recognized on a straight-lined basis over the estimated lease term including renewal options that are reasonably certain to be exercised. Management notes that Crown Castle uses AFFO only as a performance measure. AFFO should be considered only as a supplement to net income (loss) computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flow from operations or as residual cash flow available for discretionary investment.
•FFO, including per share amounts, is useful to investors or other interested parties in evaluating our financial performance. Management believes that FFO may be used by investors or other interested parties as a basis to compare our financial performance with that of other REITs. FFO helps investors or other interested parties meaningfully evaluate financial performance by excluding the impact of our asset base (primarily real estate depreciation, amortization and accretion). FFO is not a key performance indicator used by Crown Castle. FFO should be considered only as a supplement to net income (loss) computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flow from operations.
•Organic Contribution to Site Rental Billings (also referred to as organic growth) is useful to investors or other interested parties in understanding the components of the year-over-year changes in our site rental revenues computed in accordance with GAAP. Management uses Organic Contribution to Site Rental Billings to assess year-over-year growth rates for our rental activities, to evaluate current performance, to capture trends in rental rates, core leasing activities and tenant non-renewals in our core business, as well as to forecast future results. Separately, we are also disclosing Organic Contribution to Site Rental Billings as Adjusted for Sprint Cancellations and DISH Terminations, which is outside of ordinary course, to provide further insight into our results of operations and underlying trends. Management believes that identifying the impact of Sprint Cancellations and DISH Terminations provides increased transparency and comparability across periods. Organic Contribution to Site Rental Billings (including as Adjusted for Impact of Sprint Cancellations and DISH Terminations) is not meant as an alternative measure of revenue and should be considered only as a supplement in understanding and assessing the performance of our site rental revenues computed in accordance with GAAP.
•Adjusted Site Rental Gross Margin and Adjusted Services and Other Gross Margin are useful to investors or other interested parties in evaluating our financial performance. These measures are used by our management (1) to evaluate the economic productivity of our business, (2) to identify underlying business trends that are impacting our performance, and (3) for purposes of making decisions about allocating resources to, and assessing the performance of, our business. We also believe it helps investors and other interested parties meaningfully evaluate and compare the results of our operations from period to period.
21

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
•Net Debt is useful to investors or other interested parties in evaluating our overall debt position and future debt capacity. Management uses Net Debt in assessing our leverage. Net Debt is not meant as an alternative measure of debt and should be considered only as a supplement in understanding and assessing our leverage.
•Net Debt to Last Quarter Annualized Adjusted EBITDA is useful to investors or other interested parties, specifically credit rating agencies, in analyzing our operating performance in the context of targeted financial leverage. Management uses Net Debt to Last Quarter Annualized Adjusted EBITDA in assessing our leverage. Net Debt to Last Quarter Annualized Adjusted EBITDA is not meant as an alternative to GAAP measures such as debt and net income (loss) computed in accordance with GAAP. Net Debt to Last Quarter Annualized Adjusted EBITDA should be considered only as a supplement in understanding and assessing our leverage.
•Consolidated Return on Invested Capital and Cash Yield on Invested Capital are useful to investors or other interested parties in evaluating the financial performance of our assets. Management believes that these metrics are useful in assessing our efficiency at allocating capital to generate returns over time. Consolidated Return on Invested Capital and Cash Yield on Invested Capital are not meant as alternatives to GAAP measures such as revenues, operating income, and certain asset classes (such as property and equipment, site rental revenue-related intangible assets, primarily site rental contracts and tenant relationships, and goodwill) computed in accordance with GAAP. Such non-GAAP metrics should be considered only as a supplement in understanding and assessing the performance of our assets.
Non-GAAP Financial Measures
Adjusted EBITDA. We define Adjusted EBITDA as net income (loss) plus restructuring charges (credits), asset write-down charges, goodwill impairment charges, acquisition and integration costs, depreciation, amortization and accretion, amortization of prepaid lease purchase price adjustments, interest expense and amortization of deferred financing costs, net, (gains) losses on retirement of long-term obligations, net (gain) loss on interest rate swaps, (gains) losses on foreign currency swaps, impairment of available-for-sale securities, interest income, other (income) expense, (benefit) provision for income taxes, (income) loss from discontinued operations, net of tax, cumulative effect of a change in accounting principle and stock-based compensation expense, net.
AFFO. We define AFFO as FFO before straight-lined revenues, straight-lined expenses, stock-based compensation expense, net, non-cash portion of tax provision, non-real estate related depreciation, amortization and accretion, amortization of non-cash interest expense, other (income) expense, (gains) losses on retirement of long-term obligations, net (gain) loss on interest rate swaps, (gains) losses on foreign currency swaps, impairment of available-for-sale securities, acquisition and integration costs, restructuring charges (credits), cumulative effect of a change in accounting principle and adjustments for noncontrolling interests, less sustaining capital expenditures.
AFFO per share. We define AFFO per share as AFFO divided by diluted weighted-average common shares outstanding.
FFO. We define FFO as net income (loss) plus real estate related depreciation, amortization and accretion, asset write-down charges, goodwill impairment charges, and (income) loss from discontinued operations, net of tax, less noncontrolling interest and cash paid for preferred stock dividends (in periods where applicable), and is a measure of funds from operations attributable to common stockholders.
FFO per share. We define FFO per share as FFO divided by diluted weighted-average common shares outstanding.
Organic Contribution to Site Rental Billings. We define Organic Contribution to Site Rental Billings (also referred to as organic growth) as the sum of the change in site rental revenues related to core leasing activity, escalators and other billings, including those associated with DISH Terminations, less non-renewals of tenant contracts, including those associated with Sprint Cancellations, and DISH Terminations. Additionally, Organic Contribution to Site Rental Billings as Adjusted for Impact of Sprint Cancellations and DISH Terminations reflects Organic Contribution to Site Rental Billings plus non-renewals associated with Sprint Cancellations, less Organic Contribution to Site Rental Billings associated with DISH Terminations.
Net Debt. We define Net Debt as (1) debt and other long-term obligations and (2) current maturities of debt and other obligations, excluding unamortized adjustments, net, less cash and cash equivalents and restricted cash and cash equivalents.
Net Debt to Last Quarter Annualized Adjusted EBITDA. We define Net Debt to Last Quarter Annualized Adjusted EBITDA as Net Debt divided by the most recent quarter's Adjusted EBITDA multiplied by four.
Consolidated Invested Capital. We define Consolidated Invested Capital as the historical gross investment in (1) property and equipment (excluding the impact of construction in process and write-offs), (2) site rental revenue-related intangible assets, primarily site rental contracts and tenant relationships, and (3) goodwill (excluding impairment charges).
Consolidated Return on Invested Capital. We define Consolidated Return on Invested Capital as Adjusted EBITDA less cash taxes paid divided by Consolidated Invested Capital.
Net Invested Capital. We define Net Invested Capital as the investment in (1) property and equipment, excluding the impact of construction in process and non-productive assets (such as information technology assets and buildings) and write-offs, reduced by the amount of prepaid rent received from tenants, (2) site rental revenue-related intangible assets, primarily site rental contracts and tenant relationships, and (3) goodwill, excluding the impact of certain assets and liabilities recorded in connection with acquisitions and impairment charges.
Cash Yield on Invested Capital. We define Cash Yield on Invested Capital as Adjusted Site Rental Gross Margin adjusted for the impacts of (1) amortization of prepaid rent, (2) straight-lined revenues, and (3) straight-lined expenses divided by Net Invested Capital.
22

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
Adjusted Site Rental Gross Margin. We define Adjusted Site Rental Gross Margin as site rental revenues less site rental costs of operations, excluding stock-based compensation expense, net and amortization of prepaid lease purchase price adjustments. This measure is exclusive of depreciation, amortization and accretion, which are shown separately.
Adjusted Services and Other Gross Margin. We define Adjusted Services and Other Gross Margin as services and other revenues less services and other costs of operations, excluding stock-based compensation expense, net.
Other Information
Site rental billings. We define site rental billings as site rental revenues exclusive of the impacts from (1) straight-lined revenues, (2) amortization of prepaid rent in accordance with GAAP, (3) contribution from recent acquisitions until the one-year anniversary of such acquisitions, (4) other revenues, such as tenant cancellation fees, finance charges and other items and (5) amounts related to DISH Terminations, where applicable.
Core leasing activity. We define core leasing activity as site rental revenues growth from tenant additions and renewals or extensions of tenant contracts, exclusive of (1) the impacts from both straight-lined revenues and amortization of prepaid rent in accordance with GAAP, (2) other revenues and (3) amounts related to DISH Terminations, where applicable.
Other billings. We define other billings as the growth or reduction in site rental revenues as a result of non-recurring contractual billings and adjustments, expense recoveries, sales credits and other amounts not captured in core leasing activity, exclusive of amounts related to DISH Terminations, where applicable.
Non-renewals. We define non-renewals of tenant contracts as the reduction in site rental revenues as a result of tenant churn, terminations and, in limited circumstances, reductions of existing lease rates, exclusive of non-renewals associated with Sprint Cancellations and DISH Terminations, where applicable.
Discretionary capital expenditures. We define discretionary capital expenditures relating to continuing operations as those made with respect to activities which we believe exhibit sufficient potential to enhance long-term stockholder value. Discretionary capital expenditures, including with respect to discontinued operations, primarily consist of expansion or development of our communications infrastructure (including capital expenditures related to (1) enhancing communications infrastructure in order to add new tenants for the first time or support subsequent tenant equipment augmentations or (2) modifying the structure of a communications infrastructure asset to accommodate additional tenants) and construction of new communications infrastructure. Discretionary capital expenditures also include purchases of land interests (which primarily relates to land assets under towers as we seek to manage our interests in the land beneath our towers), certain technology-related investments necessary to support and scale future customer demand for our communications infrastructure, and other capital projects.
Sustaining capital expenditures. We define sustaining capital expenditures as those capital expenditures (including with respect to discontinued operations) not otherwise categorized as discretionary capital expenditures, such as (1) maintenance capital expenditures on our communications infrastructure assets that enable our tenants' ongoing quiet enjoyment of the communications infrastructure and (2) ordinary corporate capital expenditures.
Sprint Cancellations. We define Sprint Cancellations as lease cancellations related to the previously disclosed T-Mobile US, Inc. and Sprint network consolidation as described in our press release dated April 19, 2023.
DISH Terminations. We define DISH Terminations as the impact of lease terminations related to the previously disclosed notice of default and termination that was sent to DISH Wireless L.L.C. ("DISH") regarding our Master Lease Agreement and related agreements as described in our press release dated January 12, 2026.
Fiber Business. We define Fiber Business as the historically reported Fiber segment, prior to its reclassification to discontinued operations, together with certain supporting assets and personnel. Management signed the Strategic Fiber Agreement to sell the Fiber Business with EQT Active Core Infrastructure fund ("EQT") acquiring the small cells business and Zayo Group Holdings Inc. ("Zayo") acquiring the fiber solutions business for $8.5 billion in aggregate, subject to certain closing adjustments ("Strategic Fiber Transaction"). The Strategic Fiber Transaction was completed on May 1, 2026. We received aggregate net cash proceeds of $8.4 billion, representing the gross contractual purchase price of $8.5 billion less the net impact of preliminary purchase price adjustments of $124 million, which are subject to a post-closing settlement process.
23

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
Reconciliation of Historical Adjusted EBITDA:
20252026
(in millions; totals may not sum due to rounding)
Q1Q2Q3Q4Q1Q2Q3
Net income (loss)(a)
$(464)$291 $323 $294 $151 $94 $283 
Adjustments to increase (decrease) net income (loss)
Asset write-down charges2 2 3 4 3 2 1 
Depreciation, amortization and accretion177 175 167 170 172 171 180 
Restructuring charges(b)
— — — — 14 — 6 
Amortization of prepaid lease purchase price adjustments4 4 4 4 4 3 3 
Interest expense and amortization of deferred financing costs, net(c)
236 243 247 246 242 208 177 
(Gains) losses on retirement of long-term obligations— — — — — (24)— 
Interest income(3)(4)(3)(3)(3)(18)(3)
Other (income) expense(1)(2)— — 1 1 3 
(Benefit) provision for income taxes5 4 4 3 5 4 5 
Stock-based compensation expense, net18 18 19 17 18 28 18 
(Income) loss from discontinued operations, net of tax(d)
748 (26)(46)(17)69 205 — 
Adjusted EBITDA(e)(f)
$722 $705 $718 $718 $675 $675 $673 
Reconciliation of Outlook for Adjusted EBITDA:
(in millions; totals may not sum due to rounding)
Full Year 2026 Outlook(g)
Net income (loss)(a)
$755to$1,035
Adjustments to increase (decrease) net income (loss):
Asset write-down charges10to20
Acquisition and integration costs(3)to3
Depreciation, amortization and accretion627to722
Restructuring charges(h)
25to35
Amortization of prepaid lease purchase price adjustments14to16
Interest expense and amortization of deferred financing costs, net(i)
787to832
(Gains) losses on retirement of long-term obligations(25)to(25)
Interest income(25)to(25)
Other (income) expense0to9
(Benefit) provision for income taxes11to19
Stock-based compensation expense, net78to82
(Income) loss from discontinued operations, net of tax(j)
80to360
Adjusted EBITDA(e)(f)
$2,690to$2,740
(a)Includes contribution from discontinued operations through April 30, 2026.
(b)Represents restructuring charges recorded related to the Company's restructuring plan announced in February 2026, as further discussed in the Annual Report on Form 10-K for the year ended December 31, 2025 ("2026 Restructuring Plan").
(c)See the reconciliation of "Components of Interest Expense" for a discussion of non-cash interest expense.
(d)Represents results from the Fiber Business, including no loss on disposal in the three months ended September 30, 2026, compared to $231 million recorded in the three months ended September 30, 2025, and $625 million and $1,313 million recorded in the nine months ended September 30, 2026 and 2025, respectively.
(e)See discussion and our definition of Adjusted EBITDA in this "Non-GAAP Measures and Other Information."
(f)The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.
(g)As issued on October 21, 2026.
(h)Represents expected restructuring charges related to the Company's restructuring plan announced in February 2026, as further discussed in the Annual Report on Form 10-K for the year ended December 31, 2025 ("2026 Restructuring Plan").
(i)See the reconciliation of "Outlook for Components of Interest Expense" for a discussion of non-cash interest expense.
(j)Represents expected results from the Fiber Business, including the estimated loss on disposal, through April 30, 2026.
24

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
Reconciliation of Historical FFO and AFFO:
(in millions; totals may not sum due to rounding)
20252026
Q1Q2Q3Q4Q1Q2Q3
Net income (loss)(a)
$(464)$291 $323 $294 $151 $94 $283 
Real estate related depreciation, amortization and accretion164 162 163 161 161 162 157 
Asset write-down charges2 2 3 4 3 2 1 
(Income) loss from discontinued operations, net of tax(b)
748 (26)(46)(17)69 205 — 
FFO(c)(d)
$451 $429 $443 $442 $383 $464 $442 
Weighted-average common shares outstanding—diluted436 437 437 437 437 434 426 
FFO (from above)$451 $429 $443 $442 $383 $464 $442 
Adjustments to increase (decrease) FFO:
Straight-lined revenues(19)(20)11 15 3 3 25 
Straight-lined expenses15 14 15 14 14 13 13 
Stock-based compensation expense, net18 18 19 17 18 28 18 
Non-cash portion of tax provision5 (5)2 — 5 (5)2 
Non-real estate related depreciation, amortization and accretion
13 13 4 9 11 8 23 
Amortization of non-cash interest expense3 4 3 5 4 6 6 
Other (income) expense(1)(2)— — 1 1 3 
(Gains) losses on retirement of long-term obligations— — — — — (24)— 
Restructuring charges(e)
— — — — 14 — 6 
Sustaining capital expenditures(7)(7)(6)(14)(7)(7)(8)
AFFO(c)(d)
$479 $444 $490 $489 $446 $488 $530 
Weighted-average common shares outstanding—diluted436 437 437 437 437 434 426 
(a)Includes contribution from discontinued operations through April 30, 2026.
(b)Represents results from the Fiber Business, including no loss on disposal in the three months ended September 30, 2026, compared to $231 million recorded in the three months ended September 30, 2025, and $625 million and $1,313 million recorded in the nine months ended September 30, 2026 and 2025, respectively.
(c)See discussion and our definitions of FFO and AFFO in this "Non-GAAP Measures and Other Information."
(d)The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.
(e)Represents restructuring charges recorded related to the 2026 Restructuring Plan.














25

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
Reconciliation of Historical FFO and AFFO per share:
(in millions, except per share amounts; totals may not sum due to rounding)
20252026
Q1Q2Q3Q4Q1Q2Q3
Net income (loss)(a)
$(1.06)$0.67 $0.74 $0.67 $0.34 $0.22 $0.67 
Real estate related depreciation, amortization and accretion0.38 0.37 0.37 0.37 0.37 0.37 0.37 
Asset write-down charges— — 0.01 0.01 0.01 0.01 — 
(Income) loss from discontinued operations, net of tax(b)
1.72 (0.06)(0.11)(0.04)0.16 0.47 — 
FFO(c)(d)
$1.03 $0.98 $1.01 $1.01 $0.88 $1.07 $1.04 
Weighted-average common shares outstanding—diluted436 437 437 437 437 434 426 
FFO (from above)$1.03 $0.98 $1.01 $1.01 $0.88 $1.07 $1.04 
Adjustments to increase (decrease) FFO:
Straight-lined revenues(0.04)(0.05)0.03 0.03 0.01 0.01 0.06 
Straight-lined expenses0.03 0.03 0.03 0.03 0.03 0.03 0.03 
Stock-based compensation expense, net0.04 0.04 0.04 0.04 0.04 0.07 0.04 
Non-cash portion of tax provision0.01 (0.01)— — 0.01 (0.01)— 
Non-real estate related depreciation, amortization and accretion0.03 0.03 0.01 0.02 0.03 0.02 0.05 
Amortization of non-cash interest expense0.01 0.01 0.01 0.01 0.01 0.01 0.01 
Other (income) expense— — — — — — 0.01 
(Gains) losses on retirement of long-term obligations— — — — — (0.05)— 
Restructuring charges(e)
— — — — 0.03 — 0.01 
Sustaining capital expenditures(0.02)(0.02)(0.01)(0.03)(0.02)(0.02)(0.02)
AFFO(c)(d)
$1.10 $1.02 $1.12 $1.12 $1.02 $1.13 $1.24 
Weighted-average common shares outstanding—diluted436 437 437 437 437 434 426 
(a)Includes contribution from discontinued operations through April 30, 2026.
(b)Represents results from the Fiber Business, including no loss on disposal in the three months ended September 30, 2026, compared to $231 million recorded in the three months ended September 30, 2025, and $625 million and $1,313 million recorded in the nine months ended September 30, 2026 and 2025, respectively.
(c)See discussion and our definitions of FFO and AFFO, including per share amounts, in this "Non-GAAP Measures and Other Information."
(d)The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.
(e)Represents restructuring charges recorded related to the 2026 Restructuring Plan.

26

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
Reconciliation of Outlook for FFO and AFFO:
(in millions, except per share amounts; totals may not sum due to rounding)
Full Year 2026 Outlook(a)
Full Year 2026 Outlook Per Share(a)
Net income (loss)(b)
$755to$1,035$1.76to$2.41
Real estate related depreciation, amortization and accretion600to6801.40to1.58
Asset write-down charges10to200.02to0.05
(Income) loss from discontinued operations, net of tax(c)
80to3600.19to0.84
FFO(d)(e)
$1,755to$1,785$4.08to$4.15
Weighted-average common shares outstanding—diluted430430
FFO (from above) $1,755to$1,785$4.08to$4.15
Adjustments to increase (decrease) FFO:
Straight-lined revenues25to550.06to0.13
Straight-lined expenses45to650.10to0.15
Stock-based compensation expense, net 78to820.18to0.19
Non-cash portion of tax provision(8)to8(0.02)to0.02
Non-real estate related depreciation, amortization and accretion27to420.06to0.10
Amortization of non-cash interest expense15to250.03to0.06
Other (income) expense0to90.00to0.02
(Gains) losses on retirement of long-term obligations(25)to(25)(0.06)to(0.06)
Acquisition and integration costs (3)to3(0.01)to0.01
Restructuring charges
25to350.06to0.08
Sustaining capital expenditures(45)to(25)(0.10)to(0.06)
AFFO(d)(e)
$1,955to$2,005$4.54to$4.66
Weighted-average common shares outstanding—diluted430430
Reconciliation of Net Debt and Calculation of Net Debt to Last Quarter Annualized Adjusted EBITDA:
(as of September 30, 2026; dollars in millions)
September 30, 2026
Total debt and other obligations (current and non-current)$17,796 
Unamortized adjustments, net108 
Total face value of debt17,904 
Less: Ending cash and cash equivalents and restricted cash and cash equivalents305 
Net Debt(d)
$17,599 
Adjusted EBITDA for the three months ended September 30, 2026(d)
$673 
Last quarter annualized Adjusted EBITDA(d)
2,692 
Net Debt to Last Quarter Annualized Adjusted EBITDA(d)
6.5 x
(a)As issued on October 21, 2026.
(b)Includes contribution from discontinued operations through April 30, 2026.
(c)Represents expected results from the Fiber Business, including the estimated loss on disposal, through April 30, 2026.
(d)See discussion and our definitions of FFO and AFFO, including per share amounts, Net Debt, Adjusted EBITDA, and Net Debt to Last Quarter Adjusted EBITDA in this "Non-GAAP Measures and Other Information."
(e)The above reconciliation excludes line items included in our definition which are not applicable for the period shown.
27

Crown Castle Inc.
Third Quarter 2026
COMPANY
OVERVIEW
OUTLOOK
 FINANCIAL
HIGHLIGHTS
CAPITALIZATION OVERVIEWAPPENDIX
Reconciliation of Adjusted Site Rental Gross Margin and Adjusted Services and Other Gross Margin:
Three Months Ended September 30,Nine Months Ended September 30,
(In millions of dollars; totals may not sum due to rounding)
2026202520262025
Net income (loss)(a)
$283 $323 $528 $150 
Adjustments to increase (decrease) income (loss):
Services and other revenues(29)(60)(119)(162)
Services and other costs of operations
13 30 58 84 
Selling, general and administrative expenses
82 97 269 289 
Asset write-down charges
1 3 6 7 
Depreciation, amortization and accretion180 167 523 520 
Restructuring charges6 — 20 — 
Amortization of prepaid lease purchase price adjustments3 4 10 11 
Interest expense and amortization of deferred financing costs, net177 247 627 726 
(Gain) loss on retirement of long-term obligations— — (24)— 
Interest income
(3)(3)(25)(10)
Other (income) expense
3 — 5 (3)
(Benefit) provision for income taxes
5 4 14 13 
Stock-based compensation expense, net recorded in site rental costs of operations
1 1 3 3 
(Income) loss from discontinued operations, net of tax
— (46)275 676 
Adjusted Site Rental Gross Margin(b)(c)
$721 $767 $2,169 $2,304 

Three Months Ended September 30,Nine Months Ended September 30,
(In millions of dollars; totals may not sum due to rounding)
2026202520262025
Net income (loss)(a)
$283 $323 $528 $150 
Adjustments to increase (decrease) net income (loss):
Site rental revenues(966)(1,012)(2,894)(3,031)
Site rental costs of operations(d)
248 250 737 741 
Selling, general and administrative expenses
82 97 269 289 
Asset write-down charges1 3 6 7 
Depreciation, amortization and accretion180 167 523 520 
Restructuring charges6 — 20 — 
Interest expense and amortization of deferred financing costs, net177 247 627 726 
(Gain) loss on retirement of long-term obligations
— — (24)— 
Interest income(3)(3)(25)(10)
Other (income) expense
3 — 5 (3)
(Benefit) provision for income taxes
5 4 14 13 
Stock-based compensation expense, net recorded in services and other costs of operations
1 1 3 4 
(Income) loss from discontinued operations, net of tax
— (46)275 676 
Adjusted Services and Other Gross Margin(b)(c)
$17 $31 $64 $82 
(a)Includes contribution from discontinued operations through April 30, 2026.
(b)See discussion and our definitions of Adjusted Site Rental Gross Margin and Adjusted Services and Other Gross Margin in this "Non-GAAP Measures and Other Information."
(c)The above reconciliation excludes line items included in our definition which are not applicable for the periods shown.
(d)Exclusive of depreciation, amortization and accretion shown separately.
28