SBA Communications Corporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30 2025-09-30
Przychód (mln) 405 410 411 411 407 400 406 411 417 423 427 434 443 458 456 467 484 493 500 508 514 517 507 523 536 549 576 589 595 620 652 676 686 676 678 683 675 658 660 668 694 664 699 732
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 0.5% -2.52% -1.26% 0.1% 2.4% 5.9% 5.4% 5.5% 6.4% 8.3% 6.8% 7.7% 9.2% 7.6% 9.6% 8.6% 6.2% 4.8% 1.4% 3.0% 4.3% 6.1% 13.5% 12.7% 11.1% 12.9% 13.3% 14.6% 15.3% 9.0% 4.1% 1.0% -1.61% -2.61% -2.66% -2.19% 2.8% 1.0% 5.8% 9.7%
Marża brutto 72.3% 72.9% 72.7% 72.8% 73.1% 74.3% 73.7% 74.4% 74.5% 73.8% 74.4% 74.3% 74.2% 74.8% 74.9% 75.0% 74.7% 74.9% 75.1% 75.7% 76.4% 77.7% 78.0% 76.8% 76.1% 76.4% 76.4% 76.2% 76.5% 75.3% 74.5% 73.7% 74.9% 75.7% 77.3% 78.1% 20.0% 77.9% 77.6% 76.7% 77.1% 75.8% 74.5% 74.1%
Koszty i Wydatki (mln) 301 313 303 304 300 293 314 298 298 304 302 306 308 317 320 319 327 346 352 341 345 348 339 350 356 365 365 362 373 389 406 417 426 419 399 395 608 335 306 292 311 329 364 358
EBIT (mln) 97 89 98 43 82 98 74 108 107 108 115 117 119 130 126 138 150 139 136 154 154 151 157 160 165 174 200 212 197 336 177 243 235 224 241 249 67 323 354 376 382 335 335 374
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -14.97% 9.6% -24.55% 151.2% 30.8% 10.5% 54.7% 8.1% 10.8% 20.5% 9.8% 17.9% 26.2% 7.2% 8.4% 11.5% 2.4% 8.6% 15.1% 4.2% 7.3% 14.8% 27.2% 32.1% 19.5% 93.7% -11.50% 14.7% 18.9% -33.33% 36.5% 2.3% -71.32% 44.3% 46.9% 51.1% 468.1% 3.6% -5.55% -0.38%
EBIT (%) 23.9% 21.7% 23.9% 10.5% 20.2% 24.4% 18.3% 26.3% 25.8% 25.5% 26.8% 27.0% 26.9% 28.4% 27.6% 29.5% 31.1% 28.2% 27.3% 30.3% 30.0% 29.2% 31.0% 30.7% 30.8% 31.6% 34.7% 35.9% 33.2% 54.2% 27.1% 36.0% 34.2% 33.2% 35.6% 36.4% 10.0% 49.2% 53.7% 56.3% 55.1% 50.4% 47.9% 51.1%
Przychody finansowe (mln) 0 0 1 1 2 2 3 3 3 3 3 3 3 1 2 2 2 2 2 1 1 1 1 1 1 1 1 1 1 3 2 3 3 3 5 5 6 7 7 7 21 11 8 6
Koszty finansowe (mln) 77 78 79 82 84 84 84 84 79 78 79 82 87 90 94 96 99 99 98 97 99 98 98 98 98 102 102 101 95 94 96 98 112 115 109 107 103 0 0 0 0 0 0 120
Amortyzacja (mln) 162 172 162 164 161 160 160 160 159 159 160 162 163 165 170 168 169 171 172 175 179 183 179 180 180 184 176 171 171 174 176 174 183 185 189 184 396 77 64 64 65 65 70 77
EBITDA (mln) 269 266 263 156 268 262 247 270 276 274 281 281 292 303 302 312 324 316 317 337 341 -108 342 349 356 357 379 392 381 399 423 425 443 431 448 459 463 439 445 449 463 433 449 486
EBITDA(%) 62.3% 44.4% 68.6% 38.1% 74.8% 77.4% 73.0% 65.7% 66.6% 68.4% 61.7% 70.9% 62.5% 67.1% 46.6% 61.7% 71.8% 63.8% 65.9% 60.0% 73.5% 23.5% 61.2% 58.7% 81.0% 50.1% 85.2% 55.1% 61.0% 82.4% 54.2% 57.8% 65.5% 70.2% 73.9% 61.5% 68.6% 66.7% 67.3% 67.2% 66.7% 65.2% 64.2% 66.4%
NOPLAT (mln) 4 -76 31 -154 33 56 35 -14 11 41 13 53 11 40 -76 14 73 36 48 19 84 -194 23 13 141 -33 200 37 48 229 66 103 129 144 173 93 138 171 147 298 156 260 261 289
Podatek (mln) 4 3 2 2 2 2 2 2 5 3 3 3 3 9 -18 -2 16 10 16 -3 17 -67 -0 -9 34 -21 47 -11 -1 40 -4 3 26 44 -29 8 29 17 -12 42 -23 42 35 49
Zysk Netto (mln) 0 -79 28 -156 31 54 33 -15 5 38 9 49 8 32 -57 16 57 26 32 22 67 -127 23 23 106 -12 153 48 49 189 70 100 103 101 204 87 110 155 163 259 174 221 226 237
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 7894.6% 167.9% 15.6% -90.14% -83.06% -29.91% -71.77% 419.9% 45.7% -16.10% -721.60% -67.16% 646.1% -17.61% 155.7% 34.3% 17.8% -588.89% -28.65% 4.1% 57.1% -90.76% 569.2% 111.8% -53.77% 1706.0% -54.47% 109.2% 111.2% -46.34% 193.0% -12.59% 6.1% 52.7% -20.04% 195.7% 58.5% 42.8% 38.7% -8.40%
Zysk netto (%) 0.1% -19.27% 6.9% -37.97% 7.6% 13.4% 8.1% -3.74% 1.3% 8.9% 2.2% 11.3% 1.7% 6.9% -12.58% 3.5% 11.8% 5.3% 6.4% 4.3% 13.1% -24.57% 4.5% 4.3% 19.7% -2.14% 26.5% 8.1% 8.2% 30.4% 10.7% 14.8% 15.1% 15.0% 30.0% 12.8% 16.2% 23.5% 24.7% 38.7% 25.0% 33.2% 32.3% 32.3%
EPS 0.003 -0.61 0.22 -1.23 0.25 0.43 0.26 -0.12 0.04 0.31 0.08 0.41 0.07 0.27 -0.5 0.14 0.5 0.23 0.28 0.19 0.6 -1.14 0.2 0.2 0.96 -0.11 1.4 0.44 0.45 1.75 0.64 0.93 0.96 0.94 1.88 0.81 1.01 1.43 1.52 2.41 1.61 2.05 2.1 2.21
EPS (rozwodnione) 0.003 -0.61 0.22 -1.23 0.24 0.43 0.26 -0.12 0.04 0.31 0.08 0.41 0.06 0.27 -0.5 0.14 0.5 0.23 0.28 0.19 0.59 -1.14 0.2 0.2 0.94 -0.11 1.37 0.43 0.44 1.72 0.64 0.91 0.95 0.93 1.87 0.8 1.01 1.42 1.51 2.4 1.61 2.04 2.09 2.21
Ilość akcji (mln) 129 129 129 127 126 125 125 125 123 121 121 120 117 116 115 115 114 113 113 113 112 111 112 112 111 107 109 110 109 108 108 108 108 108 108 108 108 109 108 108 108 108 108 108
Ważona ilość akcji (mln) 129 129 130 127 127 126 126 125 123 122 122 121 119 118 115 116 115 114 115 115 114 112 114 114 113 109 111 112 111 110 109 109 109 109 109 109 109 109 108 108 108 108 108 108
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD