SBA Communications Corp
NASDAQ:SBAC
Income Statement
Earnings Waterfall
SBA Communications Corp
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-612.6m
USD
|
Gross Profit
|
2.1B
USD
|
Operating Expenses
|
-984.2m
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-612.9m
USD
|
Net Income
|
501.8m
USD
|
Income Statement
SBA Communications Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 305
N/A
|
1 337
+2%
|
1 396
+4%
|
1 458
+4%
|
1 527
+5%
|
1 592
+4%
|
1 619
+2%
|
1 636
+1%
|
1 639
+0%
|
1 628
-1%
|
1 623
0%
|
1 624
+0%
|
1 633
+1%
|
1 657
+1%
|
1 679
+1%
|
1 701
+1%
|
1 728
+2%
|
1 763
+2%
|
1 792
+2%
|
1 825
+2%
|
1 866
+2%
|
1 901
+2%
|
1 944
+2%
|
1 985
+2%
|
2 015
+2%
|
2 038
+1%
|
2 046
+0%
|
2 061
+1%
|
2 083
+1%
|
2 115
+2%
|
2 183
+3%
|
2 250
+3%
|
2 309
+3%
|
2 380
+3%
|
2 456
+3%
|
2 543
+4%
|
2 634
+4%
|
2 689
+2%
|
2 716
+1%
|
2 723
+0%
|
2 712
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(408)
|
(405)
|
(408)
|
(417)
|
(429)
|
(442)
|
(447)
|
(447)
|
(444)
|
(436)
|
(430)
|
(424)
|
(421)
|
(429)
|
(432)
|
(438)
|
(446)
|
(451)
|
(456)
|
(461)
|
(469)
|
(477)
|
(487)
|
(494)
|
(493)
|
(485)
|
(472)
|
(470)
|
(477)
|
(491)
|
(515)
|
(534)
|
(546)
|
(569)
|
(599)
|
(636)
|
(669)
|
(680)
|
(668)
|
(641)
|
(613)
|
|
Gross Profit |
897
N/A
|
933
+4%
|
988
+6%
|
1 041
+5%
|
1 099
+6%
|
1 149
+5%
|
1 172
+2%
|
1 189
+2%
|
1 194
+0%
|
1 192
0%
|
1 193
+0%
|
1 200
+1%
|
1 212
+1%
|
1 228
+1%
|
1 247
+2%
|
1 263
+1%
|
1 281
+1%
|
1 312
+2%
|
1 336
+2%
|
1 364
+2%
|
1 397
+2%
|
1 423
+2%
|
1 457
+2%
|
1 491
+2%
|
1 522
+2%
|
1 554
+2%
|
1 574
+1%
|
1 591
+1%
|
1 607
+1%
|
1 624
+1%
|
1 668
+3%
|
1 716
+3%
|
1 763
+3%
|
1 811
+3%
|
1 857
+3%
|
1 906
+3%
|
1 965
+3%
|
2 009
+2%
|
2 047
+2%
|
2 082
+2%
|
2 099
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(619)
|
(642)
|
(666)
|
(697)
|
(730)
|
(763)
|
(767)
|
(774)
|
(775)
|
(764)
|
(780)
|
(780)
|
(782)
|
(785)
|
(770)
|
(772)
|
(774)
|
(782)
|
(795)
|
(803)
|
(815)
|
(835)
|
(857)
|
(872)
|
(890)
|
(900)
|
(901)
|
(912)
|
(916)
|
(920)
|
(921)
|
(915)
|
(920)
|
(921)
|
(931)
|
(949)
|
(969)
|
(988)
|
(993)
|
(999)
|
(984)
|
|
Selling, General & Administrative |
(85)
|
(90)
|
(94)
|
(98)
|
(103)
|
(109)
|
(111)
|
(113)
|
(115)
|
(116)
|
(135)
|
(139)
|
(143)
|
(147)
|
(133)
|
(133)
|
(131)
|
(133)
|
(135)
|
(137)
|
(143)
|
(157)
|
(177)
|
(184)
|
(193)
|
(191)
|
(185)
|
(191)
|
(194)
|
(196)
|
(201)
|
(204)
|
(220)
|
(231)
|
(240)
|
(255)
|
(262)
|
(272)
|
(272)
|
(271)
|
(268)
|
|
Depreciation & Amortization |
(533)
|
(552)
|
(572)
|
(598)
|
(627)
|
(655)
|
(656)
|
(661)
|
(660)
|
(648)
|
(645)
|
(641)
|
(638)
|
(637)
|
(637)
|
(639)
|
(643)
|
(649)
|
(660)
|
(665)
|
(672)
|
(678)
|
(680)
|
(687)
|
(697)
|
(709)
|
(716)
|
(721)
|
(722)
|
(723)
|
(720)
|
(711)
|
(700)
|
(691)
|
(692)
|
(694)
|
(708)
|
(716)
|
(721)
|
(728)
|
(716)
|
|
Operating Income |
278
N/A
|
291
+5%
|
322
+11%
|
344
+7%
|
368
+7%
|
386
+5%
|
405
+5%
|
416
+3%
|
419
+1%
|
429
+2%
|
413
-4%
|
419
+2%
|
431
+3%
|
443
+3%
|
476
+8%
|
491
+3%
|
508
+3%
|
530
+4%
|
541
+2%
|
561
+4%
|
582
+4%
|
588
+1%
|
601
+2%
|
619
+3%
|
632
+2%
|
654
+3%
|
673
+3%
|
679
+1%
|
690
+2%
|
705
+2%
|
747
+6%
|
801
+7%
|
843
+5%
|
890
+6%
|
926
+4%
|
957
+3%
|
995
+4%
|
1 022
+3%
|
1 054
+3%
|
1 083
+3%
|
1 115
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(312)
|
(313)
|
(318)
|
(333)
|
(337)
|
(338)
|
(338)
|
(333)
|
(339)
|
(345)
|
(348)
|
(349)
|
(342)
|
(336)
|
(330)
|
(328)
|
(337)
|
(349)
|
(365)
|
(380)
|
(392)
|
(401)
|
(405)
|
(407)
|
(410)
|
(406)
|
(407)
|
(408)
|
(410)
|
(414)
|
(418)
|
(421)
|
(416)
|
(406)
|
(399)
|
(394)
|
(410)
|
(431)
|
(441)
|
(448)
|
(438)
|
|
Non-Reccuring Items |
(54)
|
(59)
|
(59)
|
(70)
|
(58)
|
(52)
|
(47)
|
(90)
|
(107)
|
(109)
|
(116)
|
(93)
|
(96)
|
(98)
|
(93)
|
(64)
|
(51)
|
(52)
|
(64)
|
(63)
|
(53)
|
(49)
|
(36)
|
(40)
|
(49)
|
(76)
|
(74)
|
(76)
|
(76)
|
(63)
|
(64)
|
(65)
|
(100)
|
(92)
|
(95)
|
(95)
|
(70)
|
(89)
|
(112)
|
(135)
|
(191)
|
|
Total Other Income |
31
|
49
|
50
|
17
|
11
|
(91)
|
(77)
|
(189)
|
(139)
|
(10)
|
22
|
132
|
94
|
63
|
(3)
|
18
|
(2)
|
(13)
|
(84)
|
(129)
|
(86)
|
(91)
|
12
|
3
|
14
|
(216)
|
(260)
|
(269)
|
(222)
|
(84)
|
56
|
29
|
(74)
|
122
|
(53)
|
(23)
|
11
|
(60)
|
47
|
38
|
63
|
|
Pre-Tax Income |
(57)
N/A
|
(31)
+46%
|
(5)
+86%
|
(42)
-829%
|
(16)
+62%
|
(95)
-504%
|
(57)
+40%
|
(195)
-243%
|
(167)
+15%
|
(35)
+79%
|
(31)
+12%
|
110
N/A
|
87
-20%
|
72
-17%
|
50
-31%
|
117
+132%
|
117
+0%
|
116
-1%
|
28
-76%
|
(11)
N/A
|
52
N/A
|
48
-8%
|
171
+258%
|
176
+3%
|
187
+6%
|
(44)
N/A
|
(68)
-56%
|
(74)
-8%
|
(18)
+76%
|
144
N/A
|
321
+123%
|
345
+7%
|
253
-27%
|
514
+104%
|
380
-26%
|
445
+17%
|
526
+18%
|
441
-16%
|
548
+24%
|
539
-2%
|
549
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
(1)
|
(1)
|
(2)
|
(9)
|
(10)
|
(10)
|
(11)
|
(9)
|
(8)
|
(8)
|
(8)
|
(11)
|
(12)
|
(14)
|
(16)
|
18
|
13
|
35
|
40
|
(10)
|
(12)
|
(46)
|
(45)
|
(40)
|
37
|
53
|
59
|
42
|
(4)
|
(51)
|
(50)
|
(15)
|
(76)
|
(26)
|
(39)
|
(66)
|
(69)
|
(43)
|
(48)
|
(51)
|
|
Income from Continuing Operations |
(56)
|
(32)
|
(6)
|
(44)
|
(24)
|
(105)
|
(67)
|
(206)
|
(176)
|
(43)
|
(39)
|
102
|
76
|
60
|
37
|
101
|
135
|
129
|
63
|
29
|
41
|
36
|
125
|
131
|
147
|
(7)
|
(15)
|
(15)
|
24
|
140
|
270
|
295
|
238
|
438
|
354
|
406
|
460
|
372
|
505
|
491
|
497
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
5
|
4
|
|
Net Income (Common) |
(56)
N/A
|
(32)
+43%
|
(6)
+82%
|
(44)
-657%
|
(24)
+45%
|
(105)
-331%
|
(67)
+36%
|
(206)
-208%
|
(176)
+15%
|
(43)
+76%
|
(39)
+10%
|
102
N/A
|
76
-25%
|
60
-21%
|
37
-39%
|
101
+176%
|
104
+2%
|
98
-6%
|
31
-68%
|
(2)
N/A
|
48
N/A
|
42
-12%
|
131
+213%
|
137
+4%
|
147
+7%
|
(6)
N/A
|
(15)
-153%
|
(14)
+6%
|
24
N/A
|
140
+479%
|
269
+93%
|
295
+9%
|
238
-19%
|
438
+84%
|
355
-19%
|
407
+15%
|
461
+13%
|
374
-19%
|
508
+36%
|
496
-2%
|
502
+1%
|
|
EPS (Diluted) |
-0.45
N/A
|
-0.26
+42%
|
-0.05
+81%
|
-0.34
-580%
|
-0.19
+44%
|
-0.81
-326%
|
-0.52
+36%
|
-1.62
-212%
|
-1.37
+15%
|
-0.33
+76%
|
-0.29
+12%
|
0.82
N/A
|
0.61
-26%
|
0.49
-20%
|
0.31
-37%
|
0.84
+171%
|
0.85
+1%
|
0.82
-4%
|
0.26
-68%
|
-0.01
N/A
|
0.4
N/A
|
0.36
-10%
|
1.14
+217%
|
1.18
+4%
|
1.28
+8%
|
-0.05
N/A
|
-0.13
-160%
|
-0.12
+8%
|
0.21
N/A
|
1.27
+505%
|
2.35
+85%
|
2.63
+12%
|
2.14
-19%
|
4
+87%
|
3.23
-19%
|
3.71
+15%
|
4.22
+14%
|
3.42
-19%
|
4.65
+36%
|
4.54
-2%
|
4.61
+2%
|