SBAC has been successfully added into Your Stock Email Alerts list.
You can manage your stock email alerts here.
SBAC has been removed from your Stock Email Alerts list.
| Annual Rates (per share) | 10 yrs* | 5 yrs* | 12 months* |
|---|---|---|---|
| Revenue Growth (%) | 7.8 | 16.1 | 32.4 |
| EBITDA Growth (%) | 15.8 | 18.5 | 23.4 |
| Free Cash Flow Growth (%) | 0 | 5.2 | 67.5 |
| Book Value Growth (%) | 0 | 0 | 135.2 |
See this page for the explanation of the data and charts
* All numbers are in millions except for per share data
| Per Share Data | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | TTM | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Revenue per Share ($) | 4.06 |
3.96 |
3.52 |
3.58 |
3.90 |
4.32 |
4.74 |
5.42 |
6.26 |
7.93 |
8.63 |
1.73 |
1.89 |
1.96 |
2.32 |
2.46 |
| EBITDA per Share | 0.99 |
1.66 |
1.63 |
1.72 |
1.98 |
2.34 |
2.68 |
3.05 |
3.76 |
4.62 |
4.95 |
1.10 |
1.06 |
1.17 |
1.28 |
1.44 |
| Free Cashflow per Share | -0.86 |
0.12 |
0.41 |
0.48 |
0.91 |
1.25 |
1.50 |
1.16 |
1.09 |
1.89 |
1.96 |
0.37 |
0.49 |
0.51 |
0.51 |
0.45 |
| Earnings per Share ($) | -3.30 |
-2.52 |
-1.28 |
-1.36 |
-0.74 |
-0.43 |
-1.20 |
-1.68 |
-1.13 |
-1.51 |
-1.46 |
-0.20 |
-0.44 |
-0.43 |
-0.41 |
-0.18 |
| Book Value per Share | 0.84 |
-1.52 |
1.10 |
3.93 |
3.22 |
4.48 |
5.11 |
2.74 |
-0.10 |
5.43 |
5.48 |
2.33 |
3.96 |
3.62 |
5.16 |
5.48 |
| Month End Stock Price | 3.76 |
9.28 |
17.90 |
27.50 |
33.84 |
16.32 |
34.16 |
40.94 |
42.96 |
70.98 |
72.00 |
50.81 |
57.05 |
62.90 |
70.98 |
72.00 |
| Ratios | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Return on Equity % | -392 |
-- |
-116 |
-34.60 |
-23.10 |
-9.50 |
-23.50 |
-61.40 |
-- |
-27.70 |
-12.80 |
-34.80 |
-44.40 |
-47.60 |
-32.00 |
-12.80 |
| Return on Assets % | -17.50 |
-16.10 |
-9.90 |
-6.50 |
-3.30 |
-1.50 |
-4.30 |
-5.70 |
-3.50 |
-2.70 |
-1.20 |
-2.40 |
-4.40 |
-3.60 |
-3.20 |
-1.20 |
| Return on Capital - Joel Greenblatt % | -5.10 |
-3.20 |
0.60 |
1.70 |
2.50 |
3.10 |
3.80 |
5.00 |
7.20 |
6.10 |
8.80 |
10.40 |
6.40 |
8.40 |
5.20 |
8.80 |
| Debt to Equity | 19.85 |
-10.46 |
9.63 |
4.03 |
5.65 |
5.20 |
4.16 |
8.92 |
-297 |
8.20 |
7.70 |
13.75 |
8.35 |
12.05 |
8.20 |
7.70 |
| Gross Margin % | 43.50 |
44.40 |
46.20 |
55.40 |
60.00 |
64.60 |
67.50 |
68.20 |
70.90 |
70.70 |
67.80 |
72.90 |
71.10 |
70.00 |
69.60 |
67.80 |
| Operating Margin % | -20.20 |
-10.30 |
1.60 |
5.60 |
7.40 |
9.60 |
9.90 |
11.90 |
15.80 |
15.40 |
18.10 |
20.90 |
15.20 |
17.20 |
10.60 |
18.10 |
| Net Margin % | -81.20 |
-63.60 |
-36.40 |
-38.00 |
-19.10 |
-9.80 |
-25.40 |
-31.10 |
-18.10 |
-19.00 |
-7.10 |
-11.80 |
-23.30 |
-22.00 |
-17.90 |
-7.10 |
| Days Sales Outstanding | 51.00 |
63.40 |
60.00 |
41.80 |
37.20 |
12.60 |
12.90 |
10.90 |
11.60 |
15.00 |
14.40 |
11.30 |
10.40 |
13.40 |
12.10 |
14.40 |
| Debt to Revenue | 4.11 |
4.01 |
3.02 |
4.43 |
4.67 |
5.38 |
4.48 |
4.51 |
4.81 |
5.61 |
17.13 |
18.55 |
17.50 |
22.24 |
18.23 |
17.13 |
| COGS to Revenue | 0.57 |
0.56 |
0.54 |
0.45 |
0.40 |
0.35 |
0.33 |
0.32 |
0.29 |
0.29 |
0.32 |
0.27 |
0.29 |
0.30 |
0.30 |
0.32 |
| Interest Exp. to Revenue % | -42.48 |
-32.41 |
-24.87 |
-24.01 |
-20.17 |
-20.59 |
-32.34 |
-33.44 |
-32.14 |
-27.80 |
-24.34 |
-30.75 |
-26.74 |
-28.55 |
-26.08 |
-24.34 |
| Asset Turnover | 0.22 |
0.25 |
0.27 |
0.17 |
0.17 |
0.15 |
0.17 |
0.18 |
0.19 |
0.15 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
| Buyback Ratio | -- |
1.40 |
4.90 |
7.90 |
45.00 |
13.90 |
5.00 |
8.30 |
12.50 |
157 |
19.30 |
1,279 |
-- |
19.70 |
-39.80 |
19.30 |
| Income Statement | Annuals (USD $) View: | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | TTM | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Revenue | 212 |
231 |
260 |
351 |
408 |
475 |
556 |
627 |
698 |
954 |
1,075 |
192 |
229 |
239 |
294 |
313 |
| Cost of Goods Sold | 120 |
129 |
140 |
157 |
163 |
168 |
181 |
199 |
203 |
280 |
328 |
52.19 |
66.21 |
71.68 |
89.43 |
101 |
| Gross Profit | 92.23 |
103 |
120 |
195 |
245 |
307 |
375 |
427 |
495 |
675 |
747 |
140 |
163 |
167 |
204 |
212 |
| Selling, General, &Admin. Expense | 31.24 |
35.98 |
28.18 |
42.28 |
45.57 |
48.84 |
52.79 |
58.21 |
62.83 |
72.15 |
75.36 |
17.22 |
17.74 |
17.57 |
19.62 |
20.43 |
| Earnings Before DDA | 51.85 |
96.82 |
120 |
169 |
207 |
257 |
313 |
353 |
420 |
556 |
616 |
122 |
129 |
142 |
162 |
182 |
| Depreciation, Depletion and Amortization | 94.72 |
121 |
116 |
149 |
177 |
211 |
259 |
279 |
309 |
408 |
452 |
82.10 |
94.00 |
101 |
131 |
126 |
| Operating Income | -42.87 |
-23.88 |
4.20 |
19.51 |
30.05 |
45.58 |
54.95 |
74.27 |
111 |
147 |
164 |
40.29 |
34.74 |
41.07 |
31.05 |
56.77 |
| Interest Income/Expense | -90.09 |
-75.03 |
-64.65 |
-84.31 |
-82.32 |
-97.78 |
-180 |
-210 |
-224 |
-265 |
-282 |
-59.19 |
-61.28 |
-68.12 |
-76.63 |
-76.19 |
| Net Income | -172 |
-147 |
-94.71 |
-133 |
-77.88 |
-46.76 |
-141 |
-195 |
-126 |
-181 |
-181 |
-22.63 |
-53.47 |
-52.45 |
-52.49 |
-22.38 |
| Earnings per Share ($) | -3.30 |
-2.52 |
-1.28 |
-1.36 |
-0.74 |
-0.43 |
-1.20 |
-1.68 |
-1.13 |
-1.51 |
-1.46 |
-0.20 |
-0.44 |
-0.43 |
-0.41 |
-0.18 |
| Total Shares Outstanding | 52.20 |
58.42 |
73.82 |
98.19 |
105 |
110 |
117 |
116 |
112 |
120 |
127 |
111 |
121 |
122 |
127 |
127 |
| Balance Sheet | Annuals (USD $) View: | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Cash and cash equivalents | 23.54 |
69.63 |
65.71 |
46.15 |
125 |
79.02 |
167 |
68.27 |
53.09 |
239 |
126 |
531 |
91.76 |
1,447 |
239 |
126 |
| Accounts Receivable | 29.64 |
40.19 |
42.72 |
40.18 |
41.64 |
16.35 |
19.64 |
18.78 |
22.10 |
39.10 |
49.46 |
23.92 |
26.25 |
35.08 |
39.10 |
49.46 |
| Other Current Assets | 15.75 |
6.35 |
23.76 |
41.28 |
46.16 |
58.95 |
50.53 |
59.67 |
54.17 |
90.89 |
94.09 |
49.40 |
185 |
75.26 |
90.89 |
94.09 |
| Total Current Assets | 68.93 |
116 |
132 |
128 |
213 |
154 |
237 |
147 |
129 |
369 |
270 |
605 |
303 |
1,557 |
369 |
270 |
| Property, Plant and Equipment | 856 |
746 |
728 |
1,106 |
1,192 |
1,503 |
1,497 |
1,534 |
1,583 |
2,671 |
2,655 |
1,575 |
2,067 |
2,052 |
2,671 |
2,655 |
| Intangible Assets | 2.41 |
1.37 |
31.49 |
725 |
869 |
1,425 |
1,436 |
1,500 |
1,640 |
3,134 |
3,085 |
1,644 |
2,121 |
2,101 |
3,134 |
3,085 |
| Other Long Term Assets | 55.43 |
53.88 |
60.52 |
87.87 |
110 |
129 |
144 |
219 |
254 |
422 |
439 |
262 |
302 |
374 |
422 |
439 |
| Total Assets | 983 |
917 |
953 |
2,046 |
2,384 |
3,212 |
3,314 |
3,400 |
3,606 |
6,596 |
6,450 |
4,087 |
4,794 |
6,083 |
6,596 |
6,450 |
| Accounts Payable | 29.06 |
30.20 |
32.83 |
28.40 |
33.52 |
36.44 |
72.88 |
65.57 |
68.85 |
116 |
106 |
57.51 |
73.01 |
94.51 |
116 |
106 |
| Current Portion of Long-Term Debt | 11.54 |
3.25 |
-- |
-- |
-- |
6.00 |
28.65 |
-- |
5.00 |
475 |
478 |
5.00 |
918 |
530 |
475 |
478 |
| Other Current Liabilities | 35.45 |
17.55 |
19.32 |
29.95 |
42.65 |
48.16 |
57.20 |
65.02 |
53.03 |
272 |
90.42 |
51.43 |
59.81 |
64.65 |
272 |
90.42 |
| Total Current Liabilities | 76.05 |
51.00 |
52.14 |
58.35 |
76.17 |
90.59 |
159 |
131 |
127 |
864 |
675 |
114 |
1,051 |
689 |
864 |
675 |
| Long-Term Debt | 859 |
924 |
784 |
1,555 |
1,905 |
2,549 |
2,460 |
2,827 |
3,349 |
4,881 |
4,885 |
3,565 |
3,091 |
4,776 |
4,881 |
4,885 |
| Other Long-Term Liabilities | 3.84 |
30.46 |
34.57 |
47.02 |
65.76 |
80.50 |
95.49 |
125 |
141 |
198 |
193 |
148 |
171 |
178 |
198 |
193 |
| Total Liabilities | 939 |
1,006 |
871 |
1,660 |
2,047 |
2,720 |
2,715 |
3,083 |
3,618 |
5,943 |
5,753 |
3,827 |
4,313 |
5,643 |
5,943 |
5,753 |
| Common Stock | 0.55 |
0.65 |
0.86 |
1.06 |
1.08 |
1.18 |
1.17 |
1.15 |
1.10 |
1.27 |
1.27 |
1.16 |
1.22 |
1.22 |
1.27 |
1.27 |
| Retained Earnings | -637 |
-829 |
-924 |
-1,065 |
-1,234 |
-1,401 |
-1,628 |
-1,930 |
-2,281 |
-2,462 |
-2,485 |
-2,304 |
-2,357 |
-2,410 |
-2,462 |
-2,485 |
| Additional Paid-In Capital | 680 |
740 |
990 |
1,451 |
1,572 |
1,893 |
2,228 |
2,243 |
2,268 |
3,111 |
3,176 |
2,561 |
2,836 |
2,847 |
3,111 |
3,176 |
| Total Equity | 43.88 |
-88.67 |
81.43 |
386 |
337 |
492 |
599 |
317 |
-11.31 |
653 |
697 |
260 |
480 |
441 |
653 |
697 |
| Cashflow Statement | Annuals (USD $) View: | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | TTM | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Net Income | -172 |
-147 |
-94.71 |
-133 |
-77.88 |
-46.76 |
-141 |
-194 |
-127 |
-181 |
-181 |
-22.65 |
-- |
-106 |
-52.59 |
-22.38 |
| Depreciation, Depletion and Amortization | 94.72 |
121 |
116 |
149 |
177 |
211 |
259 |
279 |
309 |
408 |
452 |
82.10 |
94.00 |
101 |
131 |
126 |
| Cash Flow from Discontinued Operations | -- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
2.30 |
2.30 |
-- |
1.38 |
0.97 |
-0.05 |
-- |
| Cash Flow from Others | 47.65 |
40.80 |
28.52 |
60.26 |
23.61 |
9.01 |
105 |
117 |
66.80 |
112 |
95.92 |
6.59 |
-12.65 |
92.93 |
24.67 |
-9.03 |
| Cash Flow from Operations | -29.81 |
14.22 |
49.77 |
75.96 |
123 |
174 |
223 |
201 |
249 |
341 |
369 |
66.04 |
82.73 |
88.75 |
103 |
94.23 |
| Investment for Property, Plant & Equipement | -15.14 |
-7.21 |
-19.65 |
-28.97 |
-27.77 |
-36.17 |
-46.74 |
-66.62 |
-127 |
-113 |
-125 |
-24.85 |
-23.44 |
-26.17 |
-38.80 |
-36.42 |
| Cash Flow from Acquisitions | -3.13 |
-1.79 |
-61.33 |
-726 |
-201 |
-584 |
-181 |
-328 |
-379 |
-2,159 |
-2,317 |
-51.15 |
-900 |
62.70 |
-1,270 |
-210 |
| Cash Flow from Investing | 155 |
1.33 |
-99.28 |
-740 |
-302 |
-581 |
-229 |
-425 |
-508 |
-2,275 |
-2,444 |
-75.89 |
-925 |
35.66 |
-1,310 |
-245 |
| Net Issuance of Stock | -297 |
2.13 |
4.69 |
9.78 |
-56.23 |
-113 |
-44.68 |
-91.29 |
-209 |
284 |
-1.47 |
290 |
-5.79 |
20.95 |
-20.95 |
4.33 |
| Net Issuance of Debt | 119 |
43.62 |
-203 |
682 |
264 |
477 |
35.55 |
223 |
452 |
1,802 |
1,599 |
198 |
391 |
1,226 |
-12.82 |
-4.90 |
| Other Financing | -0.94 |
-0.00 |
224 |
-27.26 |
-4.95 |
51.99 |
98.11 |
-4.83 |
-0.81 |
30.32 |
68.72 |
-0.03 |
17.05 |
-17.78 |
31.08 |
38.37 |
| Cash Flow from Financing | -178 |
45.75 |
25.82 |
664 |
203 |
415 |
88.98 |
127 |
242 |
2,116 |
1,666 |
488 |
402 |
1,229 |
-2.69 |
37.80 |
| Net Change in Cash | -52.80 |
61.29 |
-23.69 |
0.21 |
24.12 |
8.58 |
82.46 |
-97.06 |
-16.94 |
186 |
-403 |
478 |
-439 |
1,354 |
-1,208 |
-111 |
| Free Cash Flow | -44.94 |
7.00 |
30.12 |
46.99 |
95.16 |
138 |
176 |
135 |
122 |
228 |
244 |
41.19 |
59.29 |
62.58 |
64.59 |
57.81 |
| Valuation Ratios (Daily) | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Price to Tangible Book | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Price-to-Free-Cash-Flow ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| PS Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-Revenue | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBITDA | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBIT | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Earnings Yield (Joel Greenblatt) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Forward Rate of Return | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Shiller PE Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Valuation and Quality | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Market Cap | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Enterprise Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Month End Stock Price | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Cash (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Current Asset Value (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| DCF (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Median PS (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Peter Lynch Fair Value (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Altman Z-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Piotroski F-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Beneish M-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |