%METRIC% untuk SBA Communications Corp (SBAC)

Kewangan Sejarah Bank 5T

Harga Saham

216.10 USD

Model Summary
-	-
Key Metrics	Latest
Total Revenue	2.68 B
Net Profit Margin	30.6%
Total Assets	11.417 B
Total Equity	-5.056 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Net Revenue	2,083	2,309	2,633	2,712	2,680	2,680	2,712	2,680
% Growth	NA	10.8%	14.1%	3.0%	-1.2%			-1.2%

Adjusted Net Income	67	290	492	615	819	819	615	819
% Margin	3.2%	12.6%	18.7%	22.7%	30.6%	30.6%	22.7%	30.6%

Adjusted Basic EPS	0.60	2.65	4.56	5.68	7.61	7.61	5.68	7.61

Menyokong Pengiraan

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Net Revenue	2,083	2,309	2,633	2,712	2,680	2,680	2,712	2,680
% Growth	NA	10.8%	14.1%	3.0%	-1.2%			-1.2%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(194)	(220)	(262)	(267)	(259)	(259)	(267)	(259)
Other Exp / (Inc)	(1,497)	(1,420)	(1,436)	(1,458)	(1,241)	(1,241)	(1,458)	(1,241)
Total Operating Exp	(1,691)	(1,640)	(1,698)	(1,725)	(1,500)	(1,500)	(1,725)	(1,500)

Operating Income	392	669	935	987	1,179	1,179	987	1,179
% Revenue	18.8%	29.0%	35.5%	36.4%	44.0%	44.0%	36.4%	44.0%

Interest Expense	(410)	(416)	(410)	(438)	(407)	(407)	(438)	(407)
Pre-tax Income	(18)	253	526	549	773	773	549	773
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	42	(15)	(66)	(51)	(24)	(24)	(51)	(24)
Net Income to Company	24	238	460	497	749	749	497	749
% Margin	1.2%	10.3%	17.5%	18.3%	27.9%	27.9%	18.3%	27.9%

Minority Interest in Earnings	0		2	4	1	1	4	1
Net Income to Stockholders	24	238	461	502	750	750	502	750

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	24	238	461	502	750	750	502	750
% Margin	1.2%	10.3%	17.5%	18.5%	28.0%	28.0%	18.5%	28.0%

As Reported
Basic EPS (Continuing Ops)	0.22	2.17	4.27	4.64	6.96	6.96	4.64	6.96
Diluted EPS (Continuing Ops)	0.21	2.14	4.22	4.61	6.94	6.94	4.61	6.94

WA Basic Shares Out.	112	109	108	108	108	108	108	108
WA Diluted Shares Out.	113	111	109	109	108	108	109	108

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	222	74	(10)	(71)	250	250	(71)	250
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	8	0	0	8	0
Addback: Asset Writedown	39	31	43	151	89	89	151	89
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	19	40	0	0	6	6	0	6
Total Unusual Items	281	145	33	88	346	346	88	346
% Margin	13.5%	6.3%	1.2%	3.3%	12.9%	12.9%	3.3%	12.9%

Adjusted Net Income Reconciliation
Net Income to Company	24	238	460	497	749	749	497	749
Addback: Unusual Items	58	71	43	159	95	95	159	95
Less: Tax Benefit of Unusual Items (26%)	(15)	(18)	(11)	(41)	(25)	(25)	(41)	(25)
Adjusted Net Income	67	290	492	615	819	819	615	819
% Margin	3.2%	12.6%	18.7%	22.7%	30.6%	30.6%	22.7%	30.6%

Adjusted Basic EPS	0.60	2.65	4.56	5.68	7.61	7.61	5.68	7.61

Hak cipta terpelihara. Terma Penggunaan

Ralat Memuat Turun

Kewangan Sejarah Bank 5T