Home

SBA Communications Corporation Reports Second Quarter 2025 Results; Updates Full Year 2025 Outlook; and Declares Quarterly Cash Dividend

SBA Communications Corporation (Nasdaq: SBAC) ("SBA" or the "Company") today reported results for the quarter ended June 30, 2025.

Highlights of the second quarter include:

  • Net income of $225.7 million or $2.09 per share
  • Industry-leading AFFO per share of $3.17
  • Closed on 4,323 sites from our previously announced deal with Millicom
  • Repurchased 799 thousand shares throughout the quarter and subsequent to quarter end

In addition, the Company announced today that its Board of Directors has declared a quarterly cash dividend of $1.11 per share of the Company’s Class A Common Stock. The distribution is payable September 18, 2025 to the shareholders of record at the close of business on August 21, 2025.

“Today we announce another very positive quarter of financial and operating results,” commented Brendan Cavanagh, President and Chief Executive Officer. “Domestic activity remained very strong in the second quarter as our carrier customers continued to invest meaningfully in their wireless networks. New U.S. leasing business signed up during the quarter was ahead of our expectations and benefitted from continued high levels of new colocations. The results of our services business also reflect the significant level of network investment we are seeing, with construction volumes continuing to grow sequentially over the first quarter. Internationally, we also saw solid new leasing activity, and our company-wide total of new colocations executed during the quarter was the highest in nearly three years. In addition, we were able to close over 4,300 sites from our previously announced Millicom acquisition during the quarter, beginning the integration of these sites several months ahead of our prior projected timeframe. As a result of our strong leasing results, steady leasing and services backlogs, early Millicom closing, and favorable foreign currency movements, we have meaningfully increased our full year outlook across all key financial metrics. Our balance sheet remains strong with a quarter ending net debt to Adjusted EBITDA leverage ratio of 6.5x, and 6.3x adjusted on a pro forma basis for a full quarter of Adjusted EBITDA from the acquired Millicom assets, and only $80 million outstanding on our revolving credit facility. And lastly, as part of our ongoing portfolio review, we are announcing today that we have entered into an agreement to sell all of our Canadian tower assets. This divestiture will be immediately accretive to AFFO per share upon closing and is in alignment with our stated desire to optimize or otherwise exit subscale markets. I am very pleased with the progress we have made to date which will allow us to continue to focus our attention on growing and operating our key markets. Our team continues to execute very well, supporting our customers’ significant network goals, and creating incremental value for our shareholders.”

Operating Results

The table below details select financial results for the three months ended June 30, 2025 and comparisons to the prior year period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding

 

 

Q2 2025

 

Q2 2024

 

$ Change

 

% Change

 

FX (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

($ in millions, except per share amounts)

Site leasing revenue

 

$

631.8

 

$

626.5

 

$

5.3

 

 

 

0.9

%

 

 

2.1

%

Site development revenue

 

 

67.2

 

 

34.0

 

 

33.2

 

 

 

97.5

%

 

 

97.5

%

Site leasing segment operating profit (2)

 

 

513.2

 

 

512.3

 

 

0.9

 

 

 

0.2

%

 

 

1.3

%

Tower cash flow (1)

 

 

511.2

 

 

503.9

 

 

7.3

 

 

 

1.4

%

 

 

2.6

%

Net cash interest expense

 

 

111.5

 

 

90.5

 

 

21.0

 

 

 

23.2

%

 

 

23.0

%

Net income (3)

 

 

225.7

 

 

159.5

 

 

66.2

 

 

 

41.5

%

 

 

(12.2

%)

Earnings per share — diluted

 

 

2.09

 

 

1.51

 

 

0.58

 

 

 

38.5

%

 

 

(12.3

%)

Adjusted EBITDA (1)

 

 

475.5

 

 

467.1

 

 

8.4

 

 

 

1.8

%

 

 

2.9

%

AFFO (1)

 

 

342.1

 

 

354.3

 

 

(12.2

)

 

 

(3.4

%)

 

 

(1.9

%)

AFFO per share (1)

 

 

3.17

 

 

3.29

 

 

(0.12

)

 

 

(3.6

%)

 

 

(2.1

%)

(1)

See the reconciliations and other disclosures under “Non-GAAP Financial Measures” later in this press release.

(2)

Site leasing contributed 97.4% of the Company’s total operating profit in the second quarter of 2025.

(3)

Net income includes a $30.4 million gain and $66.2 million loss, net of taxes, on the currency-related remeasurement of intercompany loans with foreign subsidiaries which are denominated in a currency other than the subsidiaries’ functional currencies for the second quarter of 2025 and 2024, respectively.

The table below details select financial results by segment for the three months ended June 30, 2025 and comparisons to the prior year period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding

 

 

Q2 2025

 

Q2 2024

 

$ Change

 

% Change

 

FX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

Domestic site leasing revenue

 

$

469.8

 

$

463.2

 

$

6.6

 

 

 

1.4

%

 

 

1.4

%

Domestic cash site leasing revenue (1)

 

 

467.4

 

 

457.4

 

 

10.0

 

 

 

2.2

%

 

 

2.2

%

Domestic site leasing segment operating profit

 

 

400.4

 

 

397.7

 

 

2.7

 

 

 

0.7

%

 

 

0.7

%

Domestic site leasing tower cash flow (1)

 

 

396.1

 

 

388.2

 

 

7.9

 

 

 

2.0

%

 

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l site leasing revenue

 

 

162.0

 

 

163.3

 

 

(1.3

)

 

 

(0.8

%)

 

 

4.0

%

Int'l cash site leasing revenue (1)

 

 

163.7

 

 

163.6

 

 

0.1

 

 

 

0.1

%

 

 

5.0

%

Int'l site leasing segment operating profit

 

 

112.8

 

 

114.6

 

 

(1.8

)

 

 

(1.6

%)

 

 

3.3

%

Int'l site leasing tower cash flow (1)

 

 

115.1

 

 

115.6

 

 

(0.5

)

 

 

(0.5

%)

 

 

4.5

%

(1)

See the reconciliations and other disclosures under “Non-GAAP Financial Measures” later in this press release.

The table below details key margins for the three months ended June 30, 2025 and comparisons to the prior year period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2025

 

Q2 2024

 

 

 

 

 

 

 

Tower Cash Flow Margin (1)

 

 

81.0

%

 

 

81.1

%

Adjusted EBITDA Margin (1)

 

 

68.1

%

 

 

71.3

%

(1)

See the reconciliations and other disclosures under “Non-GAAP Financial Measures” later in this press release.

Investing Activities

During the second quarter of 2025, SBA acquired 4,329 communication sites, including 4,323 sites from the previously announced Millicom transaction, for total cash consideration of $562.9 million. SBA also built 94 towers during the second quarter of 2025. As of June 30, 2025, SBA owned or operated 44,065 communication sites, 17,437 of which are located in the United States and its territories and 26,628 of which are located internationally. In addition, the Company spent $9.4 million to purchase land and easements and to extend lease terms. Total cash capital expenditures for the second quarter of 2025 were $645.1 million, consisting of $13.8 million of non-discretionary cash capital expenditures (tower maintenance and general corporate) and $631.3 million of discretionary cash capital expenditures (new tower builds, tower augmentations, acquisitions, and purchasing land and easements).

As of the date of this press release, approximately 2,500 sites related to the Millicom transaction remain under contract for approximately $391.0 million in cash. In addition to the Millicom sites, the Company is under contract to purchase 13 communication sites for an aggregate consideration of $5.5 million in cash, which it expects to close by the end of the fourth quarter of 2025.

On July 21, 2025, the Company entered into an agreement to sell all of its 369 towers and related operations in Canada for CAD$446.0 million. This transaction is expected to close during the fourth quarter of 2025. Given the uncertainty of the closing date, the Company has made no adjustment to its full year 2025 Outlook related to this transaction.

Financing Activities and Liquidity

SBA ended the second quarter of 2025 with $12.6 billion of total debt, $9.6 billion of total secured debt, $0.3 billion of cash and cash equivalents, short-term restricted cash, and short-term investments, and $12.3 billion of Net Debt. SBA’s Net Debt and Net Secured Debt to Annualized Adjusted EBITDA Leverage Ratios were 6.5x and 4.9x, respectively.

As of the date of this press release, the Company had $35.0 million outstanding under its $2.0 billion Revolving Credit Facility.

During the second quarter of 2025, the Company repurchased 618 thousand shares of its Class A common stock for $130.7 million at an average price per share of $211.63 under its $1.5 billion stock repurchase plan. Subsequent to the second quarter of 2025, the Company repurchased an additional 182 thousand shares of its Class A common stock for $41.4 million at an average price per share of $227.92. After these repurchases, the Company had $1.45 billion of authorization remaining under the plan. Shares repurchased were retired.

In the second quarter of 2025, the Company declared and paid a cash dividend of $119.4 million.

Outlook

The Company is updating its full year 2025 Outlook for anticipated results. The 2025 Outlook provided is based on a number of assumptions that the Company believes are reasonable at the time of this press release. Information regarding potential risks that could cause the actual results to differ from these forward-looking statements is set forth below and in the Company’s filings with the Securities and Exchange Commission.

The Company’s full year 2025 Outlook assumes the acquisitions of only those communication sites under contract which are expected to close in 2025 at the time of this press release. This includes an estimated closing date for the remaining sites under contract with Millicom of September 1, 2025; however, the ultimate closing is dependent upon regulatory approvals and other requirements and may differ from this date. The Company may spend additional capital in 2025 on acquiring revenue producing assets not yet identified or under contract, the impact of which is not reflected in the 2025 Outlook. The 2025 Outlook also does not contemplate any additional repurchases of the Company’s stock or new debt financings during 2025, although the Company may ultimately spend capital to repurchase stock or issue new debt during the remainder of the year. The 2025 Outlook also does not contemplate any impact from the disposition of the Company’s Canadian operations, which, if closed prior to year end, would impact full year results.

The Company’s 2025 Outlook assumes an average foreign currency exchange rate of 5.60 Brazilian Reais to 1.0 U.S. Dollar, 1.36 Canadian Dollars to 1.0 U.S. Dollar, 2,650 Tanzanian Shillings to 1.0 U.S. Dollar, and 17.90 South African Rand to 1.0 U.S. Dollar throughout the last two quarters of 2025.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change from

 

 

 

 

 

 

 

 

 

 

 

Change from

 

April 28, 2025

 

 

 

 

 

 

 

 

 

 

 

April 28, 2025

 

Outlook

(in millions, except per share amounts)

 

 

 

 

Full Year 2025

 

Outlook (6)

 

Excluding FX (6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Site leasing revenue

 

 

 

 

$

2,565.0

to

$

2,590.0

 

$

29.0

 

$

21.0

Site development revenue

 

 

 

 

$

215.0

to

$

235.0

 

$

35.0

 

$

35.0

Total revenues

 

 

 

 

$

2,780.0

to

$

2,825.0

 

$

64.0

 

$

56.0

Tower Cash Flow (1)

 

 

 

 

$

2,058.0

to

$

2,083.0

 

$

15.0

 

$

10.0

Adjusted EBITDA (1)

 

 

 

 

$

1,908.0

to

$

1,928.0

 

$

17.0

 

$

12.0

Net cash interest expense (2)

 

 

 

 

$

435.0

to

$

441.0

 

$

5.0

 

$

5.0

Non-discretionary cash capital expenditures (3)

 

 

 

 

$

53.0

to

$

63.0

 

$

 

$

AFFO (1)

 

 

 

 

$

1,365.0

to

$

1,405.0

 

$

12.0

 

$

7.0

AFFO per share (1) (4)

 

 

 

 

$

12.65

to

$

13.02

 

$

0.13

 

$

0.08

Discretionary cash capital expenditures (5)

 

 

 

 

$

1,255.0

to

$

1,275.0

 

$

 

$

(1)

See the reconciliation of this non-GAAP financial measure presented below under “Non-GAAP Financial Measures.”

(2)

Net cash interest expense is defined as interest expense less interest income. Net cash interest expense does not include amortization of deferred financing fees or non-cash interest expense.

(3)

Consists of tower maintenance and general corporate capital expenditures.

(4)

Outlook for AFFO per share is calculated by dividing the Company’s outlook for AFFO by an assumed weighted average number of diluted common shares of 107.9 million. Outlook does not include the impact of any potential future repurchases of the Company’s stock during 2025.

(5)

Consists of new tower builds, tower augmentations, communication site acquisitions and ground lease purchases. Does not include easements or payments to extend lease terms and expenditures for acquisitions of revenue producing assets not under contract at the date of this press release.

(6)

Changes from prior outlook are measured based on the midpoint of outlook ranges provided.

Bridge of 2024 Total Site Leasing Revenue to 2025 Outlook

The table below presents a bridge of the Company’s 2024 Site Leasing Revenue to the Company’s 2025 Outlook for 2025 Site Leasing Revenue by reportable segment.

(in millions)

 

Consolidated

 

Domestic

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Total Site Leasing Revenue

 

$

2,527

 

$

1,862

 

$

665

(+) New Leases and Amendments

 

 

51

 

to

 

57

 

 

 

35

 

to

 

39

 

 

 

16

 

to

 

18

 

(+) Escalations

 

 

68

 

to

 

71

 

 

 

51

 

to

 

52

 

 

 

17

 

to

 

19

 

(-) Sprint Consolidation Churn

 

 

(52

)

to

 

(50

)

 

 

(52

)

to

 

(50

)

 

 

 

to

 

 

(-) Regular Churn

 

 

(58

)

to

 

(52

)

 

 

(22

)

to

 

(20

)

 

 

(36

)

to

 

(32

)

(+) Non-Organic Revenue (1)

 

 

73

 

to

 

73

 

 

 

7

 

to

 

7

 

 

 

66

 

to

 

66

 

(+ / -) Straight-line Revenue

 

 

(8

)

to

 

(3

)

 

 

(11

)

to

 

(8

)

 

 

3

 

to

 

5

 

(+ / -) FX

 

 

(18

)

to

 

(18

)

 

 

 

to

 

 

 

 

(18

)

to

 

(18

)

(+ / -) Other (2)

 

 

(18

)

to

 

(15

)

 

 

(2

)

to

 

 

 

 

(16

)

to

 

(15

)

2025 Total Site Leasing Revenue

 

$

2,565

 

to

$

2,590

 

 

$

1,868

 

to

$

1,882

 

 

$

697

 

to

$

708

 

(1)

Includes contributions from acquisitions and new infrastructure builds.

(2)

Includes pass-through reimbursable expenses, amortization of capital contributions for tower augmentations, managed and non-macro business and other miscellaneous items.

Conference Call Information

SBA Communications Corporation will host a conference call on Monday, August 4, 2025 at 5:00 PM (EDT) to discuss the quarterly results. The call may be accessed as follows:

When:

Monday, August 4, 2025 at 5:00 PM (EDT)

Dial-in Number:

(202) 735-3323

Access Code:

5683336

Conference Name:

SBA Second quarter 2025 results

Replay Available:

August 5, 2025 at 12:01 AM to September 2, 2025 at 12:00 AM (TZ: Eastern)

Replay Number:

(888) 372-1321

Internet Access:

www.sbasite.com

Information Concerning Forward-Looking Statements

This press release and the Company’s earnings call include forward-looking statements, including statements regarding the Company’s expectations or beliefs regarding (i) the execution of its growth strategies and the impacts to its financial performance, (ii) continued growth in the U.S. and the drivers of that growth, (iii) its capital allocation strategy, (iv) its outlook for financial and operational performance in 2025, the assumptions it made and the drivers contributing to its full year 2025 Outlook, (v) the timing of closing for currently pending acquisitions, including the Millicom acquisition and its anticipated revenue, tower cash flows and other anticipated benefits, (vi) tower portfolio growth and its long-term growth potential, (vii) asset purchases, share repurchases, and debt financings, (viii) its ability to return capital to shareholders, (ix) the strength of its balance sheet and ability to generate significant free cash flow, (x) its customers’ ongoing network investments, (xi) international churn, and (xii) sale of its Canadian tower assets, including the timing of closing and impact to AFFO per share.

The Company wishes to caution readers that these forward-looking statements may be affected by the risks and uncertainties in the Company’s business as well as other important factors may have affected and could in the future affect the Company’s actual results and could cause the Company’s actual results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on behalf of the Company. With respect to the Company’s expectations regarding all of these statements, including its financial and operational guidance, such risk factors include, but are not limited to: (1) the impact of macro-economic conditions, including high interest rates, tariffs, inflation and financial market volatility on (a) the ability and willingness of wireless service providers to maintain or increase their capital expenditures, (b) the Company’s business and results of operations, and on foreign currency exchange rates and (c) consumer discretionary income and demand for wireless services, (2) the timing of the closing of the Millicom acquisition and the Company’s ability to recognize anticipated revenues, tower cash flows and other anticipated benefits under the Millicom transaction, (3) the economic climate for the wireless communications industry in general and the wireless communications infrastructure providers in the United States and in the Company’s other international markets; (4) the Company’s ability to accurately identify and manage any risks associated with its acquired sites, to effectively integrate such sites into its business and to achieve the anticipated financial results; (5) the Company’s ability to secure and retain as many site leasing tenants as planned at anticipated lease rates; (6) the Company’s ability to manage expenses and cash capital expenditures at anticipated levels; (7) the impact of continued consolidation among wireless service providers in the U.S. and internationally, on the Company’s leasing revenue; (8) the Company’s ability to successfully manage the risks associated with international operations, including risks associated with foreign currency exchange rates; (9) the Company’s ability to secure and deliver anticipated services business at contemplated margins; (10) the Company’s ability to acquire land underneath towers on terms that are accretive; (11) the Company’s ability to obtain future financing at commercially reasonable rates or at all; (12) the Company’s ability to achieve the new builds targets included in its anticipated annual portfolio growth goals, which will depend, among other things, on obtaining zoning and regulatory approvals, availability and cost of labor and supplies, and other factors beyond the Company’s control that could affect the Company’s ability to build additional towers in 2025; and (13) the Company’s ability to meet its total portfolio growth, which will depend, in addition to the new build risks, on the Company’s ability to identify and acquire sites at prices and upon terms that will provide accretive portfolio growth, competition from third parties for such acquisitions and our ability to negotiate the terms of, and acquire, these potential tower portfolios on terms that meet our internal return criteria.

With respect to its expectations regarding the ability to close, and realize the benefits of, pending acquisitions, including the Millicom transaction, and the pending disposition of Canadian assets, these factors also include each party satisfactorily completing due diligence, the ability to receive required regulatory approval, the ability and willingness of each party to fulfill their respective closing conditions and their contractual obligations and, with respect to the Company’s acquisitions, the amount and quality of due diligence that the Company is able to complete prior to closing of any acquisition and the availability of cash on hand or borrowing capacity under the Revolving Credit Facility to fund the consideration, its ability to accurately anticipate the future performance of the acquired towers and any challenges or costs associated with the integration of such towers. With respect to the repurchases under the Company’s stock repurchase program, the amount of shares repurchased, if any, and the timing of such repurchases will depend on, among other things, the trading price of the Company’s common stock, which may be positively or negatively impacted by the repurchase program, market and business conditions, the availability of stock, the Company’s financial performance or determinations following the date of this announcement in order to use the Company’s funds for other purposes. Furthermore, the Company’s forward-looking statements and its 2025 outlook assumes that the Company continues to qualify for treatment as a REIT for U.S. federal income tax purposes and that the Company’s business is currently operated in a manner that complies with the REIT rules and that it will be able to continue to comply with and conduct its business in accordance with such rules. In addition, these forward-looking statements and the information in this press release is qualified in its entirety by cautionary statements and risk factor disclosures contained in the Company’s Securities and Exchange Commission filings, including the Company’s most recently filed Annual Report on Form 10-K.

This press release contains non-GAAP financial measures. Reconciliation of each of these non-GAAP financial measures and the other Regulation G information is presented below under “Non-GAAP Financial Measures.”

This press release will be available on our website at www.sbasite.com.

About SBA Communications Corporation

SBA Communications Corporation is a leading independent owner and operator of wireless communications infrastructure including towers, buildings, rooftops, distributed antenna systems (DAS) and small cells. With a portfolio of more than 44,000 communications sites throughout the Americas and in Africa, SBA is listed on NASDAQ under the symbol SBAC. Our organization is part of the S&P 500 and one of the top Real Estate Investment Trusts (REITs) by market capitalization. For more information, please visit: www.sbasite.com.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited) (in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months

 

For the six months

 

 

ended June 30,

 

ended June 30,

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Site leasing

 

$

631,788

 

 

$

626,457

 

 

$

1,247,997

 

 

$

1,254,733

 

Site development

 

 

67,193

 

 

 

34,020

 

 

 

115,232

 

 

 

63,606

 

Total revenues

 

 

698,981

 

 

 

660,477

 

 

 

1,363,229

 

 

 

1,318,339

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation, accretion, and amortization shown below):

 

 

 

 

 

 

 

 

 

 

 

 

Cost of site leasing

 

 

118,571

 

 

 

114,131

 

 

 

234,049

 

 

 

228,944

 

Cost of site development

 

 

53,525

 

 

 

27,137

 

 

 

91,714

 

 

 

50,315

 

Selling, general, and administrative expenses (1)

 

 

71,022

 

 

 

62,376

 

 

 

137,241

 

 

 

131,074

 

Acquisition and new business initiatives related adjustments and expenses

 

 

5,887

 

 

 

6,574

 

 

 

13,266

 

 

 

13,991

 

Asset impairment and decommission costs

 

 

45,231

 

 

 

31,610

 

 

 

82,257

 

 

 

75,258

 

Depreciation, accretion, and amortization

 

 

69,964

 

 

 

64,179

 

 

 

135,012

 

 

 

140,929

 

Total operating expenses

 

 

364,200

 

 

 

306,007

 

 

 

693,539

 

 

 

640,511

 

Operating income

 

 

334,781

 

 

 

354,470

 

 

 

669,690

 

 

 

677,828

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

8,155

 

 

 

7,046

 

 

 

18,935

 

 

 

14,360

 

Interest expense

 

 

(119,658

)

 

 

(97,530

)

 

 

(223,805

)

 

 

(193,921

)

Non-cash interest expense

 

 

(1,233

)

 

 

(7,080

)

 

 

(9,581

)

 

 

(15,523

)

Amortization of deferred financing fees

 

 

(5,415

)

 

 

(4,932

)

 

 

(10,849

)

 

 

(10,221

)

Loss from extinguishment of debt, net

 

 

 

 

 

 

 

 

 

 

 

(4,428

)

Other income (expense), net

 

 

44,123

 

 

 

(104,859

)

 

 

76,286

 

 

 

(149,511

)

Total other expense, net

 

 

(74,028

)

 

 

(207,355

)

 

 

(149,014

)

 

 

(359,244

)

Income before income taxes

 

 

260,753

 

 

 

147,115

 

 

 

520,676

 

 

 

318,584

 

(Provision) benefit for income taxes

 

 

(35,059

)

 

 

12,337

 

 

 

(77,078

)

 

 

(4,590

)

Net income

 

 

225,694

 

 

 

159,452

 

 

 

443,598

 

 

 

313,994

 

Net loss attributable to noncontrolling interests

 

 

100

 

 

 

3,378

 

 

 

2,927

 

 

 

3,378

 

Net income attributable to SBA Communications Corporation

 

$

225,794

 

 

$

162,830

 

 

$

446,525

 

 

$

317,372

 

Net income per common share attributable to SBA Communications Corporation:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.10

 

 

$

1.52

 

 

$

4.15

 

 

$

2.94

 

Diluted

 

$

2.09

 

 

$

1.51

 

 

$

4.14

 

 

$

2.93

 

Weighted-average number of common shares

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

107,531

 

 

 

107,462

 

 

 

107,637

 

 

 

107,782

 

Diluted

 

 

107,797

 

 

 

107,679

 

 

 

107,968

 

 

 

108,148

 

(1)

Includes non-cash compensation of $20,839 and $17,872 for the three months ended June 30, 2025 and 2024, respectively, and $35,914 and $38,645 for the six months ended June 30, 2025 and 2024, respectively.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par values)

 

 

 

June 30,

 

December 31,

 

 

2025

 

2024

ASSETS

 

(unaudited)

 

 

 

Current assets:

 

Cash and cash equivalents

 

$

275,275

 

 

$

189,841

 

Restricted cash

 

 

20,757

 

 

 

1,206,653

 

Accounts receivable, net

 

 

139,890

 

 

 

145,695

 

Costs and estimated earnings in excess of billings on uncompleted contracts

 

 

46,811

 

 

 

19,198

 

Prepaid expenses and other current assets

 

 

41,075

 

 

 

417,333

 

Total current assets

 

 

523,808

 

 

 

1,978,720

 

Property and equipment, net

 

 

3,258,183

 

 

 

2,792,084

 

Intangible assets, net

 

 

2,579,806

 

 

 

2,388,707

 

Operating lease right-of-use assets, net

 

 

2,419,435

 

 

 

2,292,459

 

Acquired and other right-of-use assets, net

 

 

1,343,508

 

 

 

1,308,269

 

Other assets

 

 

641,647

 

 

 

657,097

 

Total assets

 

$

10,766,387

 

 

$

11,417,336

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS' DEFICIT

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

60,820

 

 

$

59,549

 

Accrued expenses

 

 

86,085

 

 

 

81,977

 

Current maturities of long-term debt

 

 

772,181

 

 

 

1,187,913

 

Deferred revenue

 

 

125,371

 

 

 

127,308

 

Accrued interest

 

 

75,102

 

 

 

62,239

 

Current lease liabilities

 

 

289,465

 

 

 

261,017

 

Other current liabilities

 

 

20,681

 

 

 

17,933

 

Total current liabilities

 

 

1,429,705

 

 

 

1,797,936

 

Long-term liabilities:

 

 

 

 

 

 

Long-term debt, net

 

 

11,739,364

 

 

 

12,403,825

 

Long-term lease liabilities

 

 

2,004,715

 

 

 

1,903,439

 

Other long-term liabilities

 

 

466,341

 

 

 

367,942

 

Total long-term liabilities

 

 

14,210,420

 

 

 

14,675,206

 

Redeemable noncontrolling interests

 

 

65,157

 

 

 

54,132

 

Shareholders' deficit:

 

 

 

 

 

 

Preferred stock - par value $0.01, 30,000 shares authorized, no shares issued or outstanding

 

 

 

 

 

 

Common stock - Class A, par value $0.01, 400,000 shares authorized, 107,487 shares and 107,561 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively

 

 

1,075

 

 

 

1,076

 

Additional paid-in capital

 

 

3,022,684

 

 

 

2,975,455

 

Accumulated deficit

 

 

(7,251,106

)

 

 

(7,326,189

)

Accumulated other comprehensive loss, net

 

 

(711,548

)

 

 

(760,280

)

Total shareholders' deficit

 

 

(4,938,895

)

 

 

(5,109,938

)

Total liabilities, redeemable noncontrolling interests, and shareholders' deficit

 

$

10,766,387

 

 

$

11,417,336

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited) (in thousands)

 

 

 

For the three months

 

 

ended June 30,

 

 

2025

 

2024

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income

 

$

225,694

 

 

$

159,452

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation, accretion, and amortization

 

 

69,964

 

 

 

64,179

 

(Gain) loss on remeasurement of U.S. denominated intercompany loans

 

 

(45,265

)

 

 

101,494

 

Non-cash compensation expense

 

 

21,516

 

 

 

18,598

 

Non-cash asset impairment and decommission costs

 

 

42,994

 

 

 

25,948

 

Deferred and non-cash income tax provision (benefit)

 

 

26,185

 

 

 

(21,409

)

Other non-cash items reflected in the Statements of Operations

 

 

14,376

 

 

 

15,336

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts receivable and costs and estimated earnings in excess of billings on uncompleted contracts, net

 

 

(31,125

)

 

 

29,266

 

Prepaid expenses and other assets

 

 

1,076

 

 

 

(4,949

)

Operating lease right-of-use assets, net

 

 

30,373

 

 

 

35,351

 

Accounts payable and accrued expenses

 

 

2,159

 

 

 

(2,980

)

Accrued interest

 

 

40,445

 

 

 

25,426

 

Long-term lease liabilities

 

 

(32,035

)

 

 

(35,968

)

Other liabilities

 

 

1,741

 

 

 

15,849

 

Net cash provided by operating activities

 

 

368,098

 

 

 

425,593

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Acquisitions

 

 

(589,222

)

 

 

(41,617

)

Capital expenditures

 

 

(55,865

)

 

 

(49,973

)

Proceeds from sale (purchase) of investments, net

 

 

64,069

 

 

 

(28,719

)

Other investing activities

 

 

56

 

 

 

(899

)

Net cash used in investing activities

 

 

(580,962

)

 

 

(121,208

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Net borrowings (repayments) under Revolving Credit Facility

 

 

80,000

 

 

 

(75,000

)

Repurchase and retirement of common stock

 

 

(130,696

)

 

 

(93,862

)

Payment of dividends on common stock

 

 

(119,365

)

 

 

(105,329

)

Proceeds related to taxes on net settlement of stock options and restricted stock units, net

 

 

12,475

 

 

 

3,950

 

Other financing activities

 

 

(692

)

 

 

(6,282

)

Net cash used in financing activities

 

 

(158,278

)

 

 

(276,523

)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

 

7,559

 

 

 

(9,050

)

NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

 

 

(363,583

)

 

 

18,812

 

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH:

 

 

 

 

 

 

Beginning of period

 

 

664,106

 

 

 

264,332

 

End of period

 

$

300,523

 

 

$

283,144

 

Selected Capital Expenditure Detail

 

 

For the three

 

For the six

 

 

months ended

 

months ended

 

 

June 30, 2025

 

June 30, 2025

 

 

 

 

 

 

 

 

 

(in thousands)

Construction and related costs

 

$

27,376

 

$

47,151

Augmentation and tower upgrades

 

 

14,643

 

 

26,808

Non-discretionary capital expenditures:

 

 

 

 

 

 

Tower maintenance

 

 

12,878

 

 

25,218

General corporate

 

 

968

 

 

2,861

Total non-discretionary capital expenditures

 

 

13,846

 

 

28,079

Total capital expenditures

 

$

55,865

 

$

102,038

Communication Site Portfolio Summary

 

 

Domestic

 

International

 

Total

 

 

 

 

 

 

 

Sites owned at March 31, 2025

 

17,447

 

 

22,262

 

 

39,709

 

Sites acquired during the second quarter

 

5

 

 

4,324

 

 

4,329

 

Sites built during the second quarter

 

10

 

 

84

 

 

94

 

Sites decommissioned/reclassified during the second quarter

 

(25

)

 

(42

)

 

(67

)

Sites owned at June 30, 2025

 

17,437

 

 

26,628

 

 

44,065

 

Segment Operating Profit and Segment Operating Profit Margin

Domestic site leasing and International site leasing are the two segments within our site leasing business. Segment operating profit is a key business metric and one of our two measures of segment profitability. The calculation of Segment operating profit for each of our segments is set forth below.

 

 

Domestic Site Leasing

 

Int'l Site Leasing

 

Site Development

 

 

For the three months

 

For the three months

 

For the three months

 

 

ended June 30,

 

ended June 30,

 

ended June 30,

 

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Segment revenue

 

$

469,807

 

 

$

463,204

 

 

$

161,981

 

 

$

163,253

 

 

$

67,193

 

 

$

34,020

 

Segment cost of revenues (excluding depreciation, accretion, and amort.)

 

 

(69,421

)

 

 

(65,489

)

 

 

(49,150

)

 

 

(48,642

)

 

 

(53,525

)

 

 

(27,137

)

Segment operating profit

 

$

400,386

 

 

$

397,715

 

 

$

112,831

 

 

$

114,611

 

 

$

13,668

 

 

$

6,883

 

Segment operating profit margin

 

 

85.2

%

 

 

85.9

%

 

 

69.7

%

 

 

70.2

%

 

 

20.3

%

 

 

20.2

%

Non-GAAP Financial Measures

The press release contains non-GAAP financial measures including (i) Cash Site Leasing Revenue, Tower Cash Flow, and Tower Cash Flow Margin; (ii) Adjusted EBITDA, Annualized Adjusted EBITDA, and Adjusted EBITDA Margin; (iii) Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”), and AFFO per share; (iv) Net Debt, Net Secured Debt, Leverage Ratio, and Secured Leverage Ratio (collectively, our “Non-GAAP Debt Measures”); and (v) certain financial metrics after eliminating the impact of changes in foreign currency exchange rates (collectively, our “Constant Currency Measures”).

We have included these non-GAAP financial measures because we believe that they provide investors additional tools in understanding our financial performance and condition.

Specifically, we believe that:

(1) Cash Site Leasing Revenue and Tower Cash Flow are useful indicators of the performance of our site leasing operations;

(2) Adjusted EBITDA is useful to investors or other interested parties in evaluating our financial performance. Adjusted EBITDA is the primary measure 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 excluding 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 REITs. In addition, Adjusted EBITDA is similar to the measure of current financial performance generally used in our debt covenant calculations. Adjusted EBITDA should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance;

(3) FFO, AFFO and AFFO per share, which are metrics used by our public company peers in the communication site industry, provide investors useful indicators of the financial performance of our business and permit investors an additional tool to evaluate the performance of our business against those of our two principal competitors. FFO, AFFO, and AFFO per share are also used to address questions we receive from analysts and investors who routinely assess our operating performance on the basis of these performance measures, which are considered industry standards. We believe that FFO helps investors or other interested parties meaningfully evaluate financial performance by excluding the impact of our asset base (primarily depreciation, amortization and accretion and asset impairment and decommission costs). We believe that AFFO and AFFO per share help investors or other interested parties meaningfully evaluate our financial performance as they include (1) the impact of our capital structure (primarily interest expense on our outstanding debt) and (2) sustaining capital expenditures and exclude the impact of (1) our asset base (primarily depreciation, amortization and accretion and asset impairment and decommission costs) and (2) certain non-cash items, including straight-lined revenues and expenses related to fixed escalations and rent free periods and the non-cash portion of our reported tax provision. 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 revenue or expense is recognized on a straight-lined basis over the fixed, non-cancelable term of the contract. We only use AFFO as a performance measure. AFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance and should not be considered as an alternative to cash flows from operations or as residual cash flow available for discretionary investment. We believe our definition of FFO is consistent with how that term is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and that our definition and use of AFFO and AFFO per share is consistent with those reported by the other communication site companies;

(4) Our Non-GAAP Debt Measures provide investors a more complete understanding of our net debt and leverage position as they include the full principal amount of our debt which will be due at maturity and, to the extent that such measures are calculated on Net Debt are net of our cash and cash equivalents, short-term restricted cash, and short-term investments; and

(5) Our Constant Currency Measures provide management and investors the ability to evaluate the performance of the business without the impact of foreign currency exchange rate fluctuations.

In addition, Tower Cash Flow, Adjusted EBITDA, and our Non-GAAP Debt Measures are components of the calculations used by our lenders to determine compliance with certain covenants under our Senior Credit Agreement and indentures relating to our 2020 Senior Notes and 2021 Senior Notes. These non-GAAP financial measures are not intended to be an alternative to any of the financial measures provided in our results of operations or our balance sheet as determined in accordance with GAAP.

Financial Metrics after Eliminating the Impact of Changes In Foreign Currency Exchange Rates

We eliminate the impact of changes in foreign currency exchange rates for each of the financial metrics listed in the table below by dividing the current period’s financial results by the average monthly exchange rates of the prior year period, and by eliminating the impact of the remeasurement of our intercompany loans. The table below provides the reconciliation of the reported growth rate year-over-year of each of such measures to the growth rate after eliminating the impact of changes in foreign currency exchange rates to such measure.

 

 

Second quarter

 

 

 

 

 

 

2025 year

 

Foreign

 

Growth excluding

 

 

over year

 

currency

 

foreign

 

 

growth rate

 

impact

 

currency impact

 

 

 

 

 

 

 

Total site leasing revenue

 

0.9%

 

(1.2%)

 

2.1%

Total cash site leasing revenue

 

1.6%

 

(1.3%)

 

2.9%

Int'l cash site leasing revenue

 

0.1%

 

(4.9%)

 

5.0%

Total site leasing segment operating profit

 

0.2%

 

(1.1%)

 

1.3%

Int'l site leasing segment operating profit

 

(1.6%)

 

(4.9%)

 

3.3%

Total site leasing tower cash flow

 

1.4%

 

(1.2%)

 

2.6%

Int'l site leasing tower cash flow

 

(0.5%)

 

(5.0%)

 

4.5%

Net cash interest expense

 

23.2%

 

0.2%

 

23.0%

Net income

 

41.5%

 

53.7%

 

(12.2%)

Earnings per share — diluted

 

38.5%

 

50.8%

 

(12.3%)

Adjusted EBITDA

 

1.8%

 

(1.1%)

 

2.9%

AFFO

 

(3.4%)

 

(1.5%)

 

(1.9%)

AFFO per share

 

(3.6%)

 

(1.5%)

 

(2.1%)

Cash Site Leasing Revenue, Tower Cash Flow, and Tower Cash Flow Margin

The table below sets forth the reconciliation of Cash Site Leasing Revenue and Tower Cash Flow to their most comparable GAAP measurement and Tower Cash Flow Margin, which is calculated by dividing Tower Cash Flow by Cash Site Leasing Revenue.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic Site Leasing

 

Int'l Site Leasing

 

Total Site Leasing

 

 

For the three months

 

For the three months

 

For the three months

 

 

ended June 30,

 

ended June 30,

 

ended June 30,

 

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Site leasing revenue

 

$

469,807

 

 

$

463,204

 

 

$

161,981

 

 

$

163,253

 

 

$

631,788

 

 

$

626,457

 

Non-cash straight-line leasing revenue

 

 

(2,396

)

 

 

(5,774

)

 

 

1,749

 

 

 

308

 

 

 

(647

)

 

 

(5,466

)

Cash site leasing revenue

 

 

467,411

 

 

 

457,430

 

 

 

163,730

 

 

 

163,561

 

 

 

631,141

 

 

 

620,991

 

Site leasing cost of revenues (excluding depreciation, accretion, and amortization)

 

 

(69,421

)

 

 

(65,489

)

 

 

(49,150

)

 

 

(48,642

)

 

 

(118,571

)

 

 

(114,131

)

Non-cash straight-line ground lease expense

 

 

(1,917

)

 

 

(3,701

)

 

 

499

 

 

 

713

 

 

 

(1,418

)

 

 

(2,988

)

Tower Cash Flow

 

$

396,073

 

 

$

388,240

 

 

$

115,079

 

 

$

115,632

 

 

$

511,152

 

 

$

503,872

 

Tower Cash Flow Margin

 

 

84.7

%

 

 

84.9

%

 

 

70.3

%

 

 

70.7

%

 

 

81.0

%

 

 

81.1

%

Forecasted Tower Cash Flow for Full Year 2025

The table below sets forth the reconciliation of forecasted Tower Cash Flow set forth in the Outlook section to its most comparable GAAP measurement for the full year 2025:

 

 

 

 

 

Full Year 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

Site leasing revenue

 

 

 

 

$

2,565.0

 

to

$

2,590.0

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(8.5

)

to

 

(3.5

)

Cash site leasing revenue

 

 

 

 

 

2,556.5

 

to

 

2,586.5

 

Site leasing cost of revenues (excluding depreciation, accretion, and amortization)

 

 

 

 

 

(490.0

)

to

 

(500.0

)

Non-cash straight-line ground lease expense

 

 

 

 

 

(8.5

)

to

 

(3.5

)

Tower Cash Flow

 

 

 

 

$

2,058.0

 

to

$

2,083.0

 

Adjusted EBITDA, Annualized Adjusted EBITDA, and Adjusted EBITDA Margin

The table below sets forth the reconciliation of Adjusted EBITDA to its most comparable GAAP measurement.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months

 

 

ended June 30,

 

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands)

Net income

 

$

225,694

 

 

$

159,452

 

Non-cash straight-line leasing revenue

 

 

(647

)

 

 

(5,466

)

Non-cash straight-line ground lease expense

 

 

(1,418

)

 

 

(2,988

)

Non-cash compensation

 

 

21,516

 

 

 

18,598

 

Other (income) expense, net

 

 

(44,123

)

 

 

104,859

 

Acquisition and new business initiatives related adjustments and expenses

 

 

5,887

 

 

 

6,574

 

Asset impairment and decommission costs

 

 

45,231

 

 

 

31,610

 

Interest income

 

 

(8,155

)

 

 

(7,046

)

Total interest expense (1)

 

 

126,306

 

 

 

109,542

 

Depreciation, accretion, and amortization

 

 

69,964

 

 

 

64,179

 

Provision (benefit) for taxes (2)

 

 

35,229

 

 

 

(12,250

)

Adjusted EBITDA

 

$

475,484

 

 

$

467,064

 

Annualized Adjusted EBITDA (3)

 

$

1,901,936

 

 

$

1,868,256

 

(1)

Total interest expense includes interest expense, non-cash interest expense, and amortization of deferred financing fees.

(2)

Includes franchise and gross receipts taxes reflected in the Statements of Operations in selling, general and administrative expenses.

(3)

Annualized Adjusted EBITDA is calculated as Adjusted EBITDA for the most recent quarter multiplied by four.

The calculation of Adjusted EBITDA Margin is as follows:

 

 

For the three months

 

 

ended June 30,

 

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands)

Total revenues

 

$

698,981

 

 

$

660,477

 

Non-cash straight-line leasing revenue

 

 

(647

)

 

 

(5,466

)

Total revenues minus non-cash straight-line leasing revenue

 

$

698,334

 

 

$

655,011

 

Adjusted EBITDA

 

$

475,484

 

 

$

467,064

 

Adjusted EBITDA Margin

 

 

68.1

%

 

 

71.3

%

Forecasted Adjusted EBITDA for Full Year 2025

The table below sets forth the reconciliation of the forecasted Adjusted EBITDA set forth in the Outlook section to its most comparable GAAP measurement for the full year 2025:

 

 

 

 

 

Full Year 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

Net income

 

 

 

 

$

865.5

 

to

$

910.5

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(8.5

)

to

 

(3.5

)

Non-cash straight-line ground lease expense

 

 

 

 

 

(8.5

)

to

 

(3.5

)

Non-cash compensation

 

 

 

 

 

77.5

 

to

 

72.5

 

Other income, net

 

 

 

 

 

(56.0

)

to

 

(56.0

)

Acquisition and new business initiatives related adjustments and expenses

 

 

 

 

 

26.5

 

to

 

21.5

 

Asset impairment and decommission costs

 

 

 

 

 

145.0

 

to

 

140.0

 

Interest income

 

 

 

 

 

(31.0

)

to

 

(27.0

)

Total interest expense (1)

 

 

 

 

 

505.0

 

to

 

495.0

 

Depreciation, accretion, and amortization

 

 

 

 

 

289.5

 

to

 

279.5

 

Provision for taxes (2)

 

 

 

 

 

103.0

 

to

 

99.0

 

Adjusted EBITDA

 

 

 

 

$

1,908.0

 

to

$

1,928.0

 

(1)

Total interest expense includes interest expense, non-cash interest expense, and amortization of deferred financing fees.

(2)

Includes projections for franchise taxes and gross receipts taxes, which will be reflected in the Statement of Operations in Selling, general, and administrative expenses.

Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”), and AFFO per share

The tables below set forth the reconciliations of FFO, AFFO, and AFFO per share to their most comparable GAAP measurement.

 

 

For the three months

 

 

ended June 30,

 

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

($ per share)

 

(in thousands)

 

($ per share)

Net income

 

$

225,694

 

 

$

2.09

 

 

$

159,452

 

 

$

1.48

 

Real estate related depreciation, amortization, and accretion

 

 

68,250

 

 

 

0.63

 

 

 

62,213

 

 

 

0.58

 

Asset impairment and decommission costs

 

 

45,231

 

 

 

0.42

 

 

 

31,610

 

 

 

0.29

 

FFO

 

$

339,175

 

 

$

3.14

 

 

$

253,275

 

 

$

2.35

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight-line leasing revenue

 

 

(647

)

 

 

(0.01

)

 

 

(5,466

)

 

 

(0.05

)

Non-cash straight-line ground lease expense

 

 

(1,418

)

 

 

(0.01

)

 

 

(2,988

)

 

 

(0.03

)

Non-cash compensation

 

 

21,516

 

 

 

0.20

 

 

 

18,598

 

 

 

0.17

 

Adjustment for non-cash portion of tax provision (benefit)

 

 

27,211

 

 

 

0.25

 

 

 

(21,409

)

 

 

(0.20

)

Non-real estate related depreciation, amortization, and accretion

 

 

1,714

 

 

 

0.02

 

 

 

1,966

 

 

 

0.02

 

Amortization of deferred financing costs and debt discounts and non-cash interest expense

 

 

6,648

 

 

 

0.06

 

 

 

12,012

 

 

 

0.11

 

Other (income) expense, net

 

 

(44,123

)

 

 

(0.40

)

 

 

104,859

 

 

 

0.98

 

Acquisition and new business initiatives related adjustments and expenses

 

 

5,887

 

 

 

0.05

 

 

 

6,574

 

 

 

0.06

 

Non-discretionary cash capital expenditures

 

 

(13,846

)

 

 

(0.13

)

 

 

(13,094

)

 

 

(0.12

)

AFFO

 

$

342,117

 

 

$

3.17

 

 

$

354,327

 

 

$

3.29

 

Adjustments for joint venture partner interest

 

 

(1,715

)

 

 

(0.02

)

 

 

(1,251

)

 

 

(0.01

)

AFFO attributable to SBA Communications Corporation

 

$

340,402

 

 

$

3.15

 

 

$

353,076

 

 

$

3.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average number of common shares

 

 

 

 

 

107,797

 

 

 

 

 

 

107,679

 

Forecasted AFFO for the Full Year 2025

The tables below set forth the reconciliations of the forecasted AFFO and AFFO per share set forth in the Outlook section to their most comparable GAAP measurements for the full year 2025:

(in millions, except per share amounts)

 

 

 

 

Full Year 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

($ per share)

Net income

 

 

 

 

$

865.5

 

to

$

910.5

 

 

$

8.02

 

to

$

8.44

 

Real estate related depreciation, amortization, and accretion

 

 

 

 

 

278.5

 

to

 

273.5

 

 

 

2.58

 

to

 

2.53

 

Asset impairment and decommission costs

 

 

 

 

 

145.0

 

to

 

140.0

 

 

 

1.34

 

to

 

1.30

 

FFO

 

 

 

 

$

1,289.0

 

to

$

1,324.0

 

 

$

11.94

 

to

$

12.27

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight-line leasing revenue

 

 

 

 

 

(8.5

)

to

 

(3.5

)

 

 

(0.08

)

to

 

(0.03

)

Non-cash straight-line ground lease expense

 

 

 

 

 

(8.5

)

to

 

(3.5

)

 

 

(0.08

)

to

 

(0.03

)

Non-cash compensation

 

 

 

 

 

77.5

 

to

 

72.5

 

 

 

0.72

 

to

 

0.67

 

Adjustment for non-cash portion of tax provision

 

 

 

 

 

64.0

 

to

 

64.0

 

 

 

0.59

 

to

 

0.59

 

Non-real estate related depreciation, amortization, and accretion

 

 

 

 

 

11.0

 

to

 

6.0

 

 

 

0.10

 

to

 

0.06

 

Amortization of deferred financing costs and debt discounts and non-cash interest expense

 

 

 

 

 

33.0

 

to

 

33.0

 

 

 

0.31

 

to

 

0.31

 

Other income, net

 

 

 

 

 

(56.0

)

to

 

(56.0

)

 

 

(0.52

)

to

 

(0.52

)

Acquisition and new business initiatives related adjustments and expenses

 

 

 

 

 

26.5

 

to

 

21.5

 

 

 

0.25

 

to

 

0.20

 

Non-discretionary cash capital expenditures

 

 

 

 

 

(63.0

)

to

 

(53.0

)

 

 

(0.58

)

to

 

(0.50

)

AFFO

 

 

 

 

$

1,365.0

 

to

$

1,405.0

 

 

$

12.65

 

to

$

13.02

 

Adjustments for joint venture partner interest

 

 

 

 

 

(7.0

)

to

 

(7.0

)

 

 

(0.06

)

to

 

(0.06

)

AFFO attributable to SBA Communications Corporation

 

 

 

 

$

1,358.0

 

to

$

1,398.0

 

 

$

12.59

 

to

$

12.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average number of common shares (1)

 

 

 

 

 

 

 

 

 

 

 

107.9

 

to

 

107.9

 

(1)

Our assumption for weighted average number of common shares does not contemplate any additional repurchases of the Company’s stock during 2025.

Net Debt, Net Secured Debt, Leverage Ratio, and Secured Leverage Ratio

Net Debt is calculated using the notional principal amount of outstanding debt. Under GAAP policies, the notional principal amount of the Company's outstanding debt is not necessarily reflected on the face of the Company's financial statements.

The Net Debt and Leverage calculations are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

2020-1C Tower Securities

 

$

750,000

 

2020-2C Tower Securities

 

 

600,000

 

2021-1C Tower Securities

 

 

1,165,000

 

2021-2C Tower Securities

 

 

895,000

 

2021-3C Tower Securities

 

 

895,000

 

2022-1C Tower Securities

 

 

850,000

 

2024-1C Tower Securities

 

 

1,450,000

 

2024-2C Tower Securities

 

 

620,000

 

Revolving Credit Facility

 

 

80,000

 

2024 Term Loan

 

 

2,277,000

 

Total secured debt

 

 

9,582,000

 

2020 Senior Notes

 

 

1,500,000

 

2021 Senior Notes

 

 

1,500,000

 

Total unsecured debt

 

 

3,000,000

 

Total debt

 

$

12,582,000

 

Leverage Ratio

 

 

 

Total debt

 

$

12,582,000

 

Less: Cash and cash equivalents, short-term restricted cash and short-term investments

 

 

(297,583

)

Net debt

 

$

12,284,417

 

Divided by: Annualized Adjusted EBITDA (1)

 

$

1,901,936

 

Leverage Ratio (1)

 

 

6.5x

Secured Leverage Ratio

 

 

 

Total secured debt

 

$

9,582,000

 

Less: Cash and cash equivalents, short-term restricted cash and short-term investments

 

 

(297,583

)

Net Secured Debt

 

$

9,284,417

 

Divided by: Annualized Adjusted EBITDA

 

$

1,901,936

 

Secured Leverage Ratio

 

 

4.9x

(1)

As further adjusted to reflect a full quarter of EBITDA from the acquired Millicom assets, Annualized Adjusted EBITDA would have been $1,938,592 and the Leverage Ratio would have been 6.3x.

 

Contacts

Mark DeRussy, CFA

Capital Markets

561-226-9531

Maria Alexandra Velez

VP, Corporate Affairs

561-981-7352