UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2012

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 000-30110

SBA COMMUNICATIONS CORPORATION

(Exact name of registrant as specified in its charter)


Florida		65-0716501
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

5900 Broken Sound Parkway NW Boca Raton, Florida		33487
(Address of principal executive offices)		(Zip code)

(561) 995-7670

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: ~~121,612,229~~126,417,771 shares of Class A common stock outstanding as of ~~August 1,~~October 31, 2012.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

INDEX


			Page

PART I –- FINANCIAL INFORMATION

Item 1.	~~Item 1.~~ Financial Statements

Consolidated Balance Sheets as of ~~June~~September 30, 2012 (unaudited) and December 31, 2011				1

Consolidated Statements of Operations (unaudited) for the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011				2

Consolidated Statements of Comprehensive Loss (unaudited) for the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011				3

Consolidated Statement of Shareholders’ Equity (Deficit) (unaudited) for the ~~six~~nine months ended ~~June~~September 30, 2012				4

Consolidated Statements of Cash Flows (unaudited) for the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011				5

Condensed Notes to Consolidated Financial Statements (unaudited)				7

Item 2.	~~Item 2.~~ Management’s Discussion and Analysis of Financial Condition and Results of Operations			2627

Item 3.	~~Item 3.~~ Quantitative and Qualitative Disclosures About Market Risk			4849

Item 4.	~~Item 4.~~ Controls and Procedures			51

~~PART II – OTHER INFORMATION~~

~~Item 5. Other Information~~		51

~~Item 6. Exhibits~~		52

PART II - OTHER INFORMATION

Item 5.	Other Information			52

Item 6.	Exhibits			53

SIGNATURES				5354

PART I – FINANCIAL INFORMATION

ITEM 1: FINANCIAL STATEMENTS

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except par values)


	June 30, 2012			December 31, 2011			September 30, 2012			December 31, 2011
	(unaudited)						(unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	86,739		$	47,316		$	1,441,045		$	47,316
Restricted cash		16,910			22,266			22,696			22,266
Short term investments		5,016			5,773			5,505			5,773
Accounts receivable, net of allowance of $219 and $135 at June 30, 2012 and December 31, 2011, respectively		26,249			22,100
Accounts receivable, net of allowance of $222 and $135 at September 30, 2012 and December 31, 2011, respectively								35,075			22,100
Costs and estimated earnings in excess of billings on uncompleted contracts		18,100			17,655			19,896			17,655
Prepaid and other current assets		25,150			14,246			26,963			14,246
Assets held for sale		125,000			—			5,700			—

Total current assets		303,164			129,356			1,556,880			129,356

Property and equipment, net		2,066,765			1,583,393			2,052,069			1,583,393
Intangible assets, net		2,121,389			1,639,784			2,100,614			1,639,784
Deferred financing fees, net		40,568			42,064			68,432			42,064
Other assets		261,774			211,802			305,296			211,802

Total assets	$	4,793,660		$	3,606,399		$	6,083,291		$	3,606,399


LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Current maturities of long-term debt and short-term debt	$	918,006		$	5,000
Current maturities of long-term debt							$	529,595		$	5,000
Accounts payable		16,833			12,755			19,863			12,755
Accrued expenses		31,471			23,746			39,638			23,746
Deferred revenue		54,515			49,779			58,581			49,779
Accrued interest		24,708			32,351			35,007			32,351
Other current liabilities		5,299			3,250			6,066			3,250

Total current liabilities		1,050,832			126,881			688,750			126,881


Long-term liabilities:
Long-term debt		3,091,382			3,349,485			4,776,439			3,349,485
Other long-term liabilities		159,189			129,282			165,760			129,282

Total long-term liabilities		3,250,571			3,478,767			4,942,199			3,478,767


Commitments and contingencies

Redeemable noncontrolling interests		12,062			12,064			11,808			12,064

Shareholders’ equity (deficit):
Common stock – Class A, par value $0.01, 400,000 shares authorized, 121,495 and 109,675 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively		1,215			1,097
Common stock - Class A, par value $0.01, 400,000 shares authorized, 121,809 and 109,675 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively								1,218			1,097
Additional paid-in capital		2,835,974			2,268,244			2,847,069			2,268,244
Accumulated deficit		(2,357,242	)		(2,281,139	)		(2,409,687	)		(2,281,139	)
Accumulated other comprehensive income, net		248			485			1,934			485

Total shareholders’ equity (deficit)		480,195			(11,313	)		440,534			(11,313	)

Total liabilities and shareholders’ equity (deficit)	$	4,793,660		$	3,606,399		$	6,083,291		$	3,606,399

The accompanying condensed notes are an integral part of these consolidated financial statements.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

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


	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011

Revenues:
Site leasing	$	203,581		$	150,173		$	376,504		$	296,657		$	208,828		$	154,514		$	585,332		$	451,171
Site development		25,566			20,880			45,133			42,145			29,778			21,035			74,911			63,180

Total revenues		229,147			171,053			421,637			338,802			238,606			175,549			660,243			514,351


Operating expenses:
Cost of revenues (exclusive of depreciation, accretion and amortization shown below):
Cost of site leasing		44,759			32,123			80,166			64,099			46,621			33,932			126,787			98,031
Cost of site development		21,446			17,984			38,232			36,712			25,062			17,915			63,294			54,627
Selling, general and administrative		17,744			15,721			34,959			31,616			17,565			15,415			52,524			47,031
Asset impairment		646			296			995			296			1,560			1,106			2,555			1,402
Acquisition related expenses		15,816			1,029			16,160			3,402			5,715			1,474			21,875			4,876
Depreciation, accretion and amortization		93,998			76,691			176,098			151,569			101,012			78,136			277,110			229,705

Total operating expenses		194,409			143,844			346,610			287,694			197,535			147,978			544,145			435,672


Operating income		34,738			27,209			75,027			51,108			41,071			27,571			116,098			78,679


Other income (expense):
Interest income		37			29			84			59			335			38			419			97
Interest expense		(43,902	)		(38,528	)		(86,150	)		(76,309	)		(50,578	)		(42,307	)		(136,728	)		(118,616	)
Non-cash interest expense		(17,416	)		(15,613	)		(34,407	)		(31,006	)		(17,874	)		(16,089	)		(52,281	)		(47,095	)
Amortization of deferred financing fees		(3,661	)		(2,201	)		(6,094	)		(4,400	)		(3,199	)		(2,381	)		(9,293	)		(6,781	)
Loss from extinguishment of debt, net		(27,149	)		—			(27,149	)		(1,696	)		(22,643	)		—			(49,792	)		(1,696	)
Other income (expense), net		4,972			(104	)		4,984			(649	)		249			122			5,233			(527	)

Total other expense, net		(87,119	)		(56,417	)		(148,732	)		(114,001	)		(93,710	)		(60,617	)		(242,442	)		(174,618	)

Loss from continuing operations before provision for income taxes		(52,381	)		(29,208	)		(73,705	)		(62,893	)		(52,639	)		(33,046	)		(126,344	)		(95,939	)
Provision for income taxes		(2,453	)		(702	)		(3,780	)		(1,393	)		(1,029	)		(391	)		(4,809	)		(1,784	)

Loss from continuing operations		(54,834	)		(29,910	)		(77,485	)		(64,286	)		(53,668	)		(33,437	)		(131,153	)		(97,723	)
Income from discontinued operations, net of income taxes		1,380			—			1,380			—			969			—			2,349			—

Net loss		(53,454	)		(29,910	)		(76,105	)		(64,286	)		(52,699	)		(33,437	)		(128,804	)		(97,723	)

Less: Net (income) loss attributable to the noncontrolling interest		(18	)		91			2			216
Less: Net loss attributable to the noncontrolling interest														254			132			256			348

Net loss attributable to SBA Communications Corporation	$	(53,472	)	$	(29,819	)	$	(76,103	)	$	(64,070	)	$	(52,445	)	$	(33,305	)	$	(128,548	)	$	(97,375	)


Basic and diluted loss per common share amounts:
Basic and diluted per common share amounts:
Loss from continuing operations	$	(0.45	)	$	(0.27	)	$	(0.67	)	$	(0.57	)	$	(0.44	)	$	(0.30	)	$	(1.11	)	$	(0.87	)
Income from discontinued operations		0.01			—			0.01			—			0.01			—			0.02			—

Net loss per common share	$	(0.44	)	$	(0.27	)	$	(0.66	)	$	(0.57	)	$	(0.43	)	$	(0.30	)	$	(1.09	)	$	(0.87	)

Basic and diluted weighted average number of common shares		121,318			112,324			116,374			113,365			121,689			110,232			118,159			112,309

The accompanying condensed notes are an integral part of these consolidated financial statements.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(unaudited) (in thousands)


	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
Net loss from continuing operations	$	(54,834	)	$	(29,910	)	$	(77,485	)	$	(64,286	)	$	(53,668	)	$	(33,437	)	$	(131,153	)	$	(97,723	)
Income from discontinued operations		1,380			—			1,380			—			969			—			2,349			—
Other comprehensive income (loss) associated with derivative instruments:
Foreign currency translation adjustments		(979	)		65			(237	)		249			1,686			(3,041	)		1,449			(2,792	)

Comprehensive loss		(54,433	)		(29,845	)		(76,342	)		(64,037	)		(51,013	)		(36,478	)		(127,355	)		(100,515	)
Other comprehensive (income) loss attributable to noncontrolling interest		(18	)		91			2			216

Other comprehensive loss attributable to noncontrolling interest														254			132			256			348

Comprehensive loss attributable to SBA Communications Corporation	$	(54,451	)	$	(29,754	)	$	(76,340	)	$	(63,821	)	$	(50,759	)	$	(36,346	)	$	(127,099	)	$	(100,167	)

The accompanying condensed notes are an integral part of these consolidated financial statements.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF SHAREHOLDERS’ (DEFICIT) EQUITY

FOR THE ~~SIX~~NINE MONTHS ENDED ~~June~~SEPTEMBER 30, 2012

(unaudited) (in thousands)


	Class A Common Stock				Additional Paid-In Capital			Accumulated Deficit				Accumulated Other Comprehensive Income, net				Total				Class A Common Stock					Additional Paid-In Capital			Accumulated Deficit				Accumulated Other Comprehensive Income, net			Total
	Shares		Amount									Accumulated Other Comprehensive Income, net			Shares						Amount				Additional Paid-In Capital			Accumulated Deficit				Accumulated Other Comprehensive Income, net			Total

BALANCE, December 31, 2011		109,675	$	1,097	Additional Paid-In Capital	$	2,268,244	Accumulated Deficit		$	(2,281,139	)		$	485	Total			$	(11,313	)	109,675		$	1,097		$	2,268,244			$	(2,281,139	)	$	485			$	(11,313	)
Net loss attributable to SBA Communications Corporation		—		—		—			(76,103	)			—				(76,103	)			—		—			—			(128,548	)			—			(128,548	)
Foreign currency translation adjustments		—		—		—			—				(237	)			(237	)			—		—			—			—				1,449			1,449

Common stock issued in connection with acquisition		5,250		53		263,287			—				—				263,340				5,250		53			263,288			—				—			263,341
Non-cash compensation		—		—		7,025			—				—				7,025				—		—			10,770			—				—			10,770
Conversion of 4.0% Convertible Senior Notes																					—		—			10			—				—			10
Common stock issued in connection with option plans/restriction lapse		565		5		13,599			—				—				13,604				879		8			20,938			—				—			20,946
Proceeds from sale of common stock		6,005		60		283,819			—				—				283,879				6,005		60			283,819			—				—			283,879

BALANCE, June 30, 2012		121,495	$	1,215	$	2,835,974		$	(2,357,242	)		$	248			$	480,195
BALANCE, September 30, 2012																					121,809	$	1,218		$	2,847,069		$	(2,409,687	)		$	1,934		$	440,534

The accompanying notes are an integral part of these consolidated financial statements

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited) (in thousands)


	For the six months ended June 30,						For the nine months ended September 30,
	2012			2011			2012			2011
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss from continuing operations	$	(77,485	)	$	(64,286	)
Net loss							$	(128,804	)	$	(97,723	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Income from discontinued operations, net of income taxes								(2,349	)		—
Depreciation, accretion and amortization		176,098			151,569			277,110			229,705
Non-cash interest expense		34,407			31,006			52,281			47,095
Deferred income tax expense (benefit)		1,392			(524	)		1,456			(1,035	)
Asset impairment		995			296			2,555			1,402
Non-cash compensation expense		6,907			5,922			10,586			8,695
Provision for doubtful accounts		149			55
Amortization of deferred financing fees		6,094			4,400			9,293			6,781
Loss from extinguishment of debt, net		27,149			1,696			49,792			1,696
Other items reflected in the Statements of Operations		4,697			575
Other non-cash items reflected in the Statements of Operations								(4,472	)		564
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable and costs and estimated earnings in excess of billings on uncompleted contracts, net		(3,864	)		2,607			(14,220	)		1,486
Prepaid and other assets		(33,568	)		(8,316	)		(51,165	)		(12,571	)
Accounts payable and accrued expenses		4,597			(1,697	)		7,136			990
Accrued interest		(7,643	)		23			2,656			(3,200	)
Other liabilities		18,238			(437	)		25,668			2,542

Net cash provided by operating activities		148,769			122,889			237,523			186,427

CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisitions and related earn-outs		(951,391	)		(166,044	)		(982,989	)		(209,355	)
Capital expenditures		(48,287	)		(55,737	)		(74,461	)		(96,706	)
Proceeds from sale of DAS networks								94,300			—
Other investing activities		(1,176	)		1,200			(2,043	)		(1,189	)

Net cash used in investing activities		(1,000,854	)		(220,581	)		(965,193	)		(307,250	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under Revolving Credit Facility		484,000			250,000			484,000			250,000
Repayment of Revolving Credit Facility		(200,000	)		(270,000	)
Repayments under Revolving Credit Facility								(484,000	)		(270,000	)
Proceeds from 5.625% and 5.75% Senior Notes, net of fees								1,278,456			—
Proceeds from SBA Tower Trust Series 2012, net of fees								596,772			—
Proceeds from Term Loans, net of fees								493,264			492,576
Proceeds from Mobilitie Bridge Loan, net of fees		395,000			—			395,000			—
Proceeds from sale of common stock, net of fees		283,879			—			283,879			—
Repurchase of 2016 Notes and 2019 Notes		(283,828	)		—
Repurchase of 8.0% Notes and 8.25% Notes								(542,203	)		—
Repayment of Mobilitie Bridge Loan								(400,000	)		—
Repurchase and retirement of common stock		—			(150,071	)		—			(225,071	)
Proceeds from 2012 Term Loan, net of fees		197,310			—
Proceeds from 2011 Term Loan, net of fees		—			492,617
Repayment of 2011 Term Loan		(2,500	)		—
Proceeds from bankruptcy claim on convertible hedge		4,648			—
Repayments of Term Loans								(6,250	)		(1,250	)
Proceeds from employee stock purchase/stock option plans		13,604			6,346			20,945			8,250
Payment on extinguishment of debt		—			(17,038	)
Principal payments under capital lease obligations		(648	)		—
Payment of deferred financing fees		(1,233	)		(45	)
Purchase of noncontrolling interests		—			(717	)
Payment on extinguishment of 1.875% Convertible Senior Notes								—			(17,038	)
Other financing activities								(758	)		(1,394	)

Net cash provided by financing activities		890,232			311,092			2,119,105			236,073


Effect of exchange rate changes on cash and cash equivalents		(104	)		95			(55	)		(199	)
Net cash provided by discontinued operations from operating activities (1)		1,380			—
Net cash provided by discontinued operations (1) :
Operating activities								2,349			—
NET INCREASE IN CASH AND CASH EQUIVALENTS		39,423			213,495			1,393,729			115,051
CASH AND CASH EQUIVALENTS:
Beginning of period		47,316			64,254			47,316			64,254

End of period	$	86,739		$	277,749		$	1,441,045		$	179,305

(1)	There was no ~~investing~~financing or ~~financing~~investing activity related to discontinued operations for the ~~six~~nine months ended ~~June~~September 30, 2012

(continued)

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited) (in thousands)


	For the six months ended June 30,				For the nine months ended September 30,
	2012		2011		2012		2011
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest	$	93,920	$	76,526	$	134,170	$	122,171

Income taxes	$	2,683	$	2,291	$	3,698	$	3,252

SUPPLEMENTAL CASH FLOW INFORMATION OF NON-CASH INVESTING & FINANCING ACTIVITIES:
Assets acquired through capital leases	$	1,791	$	587	$	2,235	$	1,819

Increase in accounts payable and accrued expenses for capital expenditures	$	2,793	$	3,334	$	4,566	$	—

Issuance of common stock for acquisition	$	263,340	$	—	$	263,341	$	—

Promissory note received in connection with disposition of DAS assets					$	25,000	$	—

The accompanying condensed notes are an integral part of these consolidated financial statements.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.	BASIS OF PRESENTATION

The accompanying consolidated financial statements should be read in conjunction with the Annual Report on Form 10-K for the fiscal year ended December 31, 2011 for SBA Communications Corporation and its subsidiaries (the “Company”). The December 31, 2011 Condensed Consolidated Balance Sheet has been derived from the Company’s audited consolidated financial statements. These financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X and, therefore, omit or condense certain footnotes and other information normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States. In the opinion of the Company’s management, all adjustments (consisting of normal recurring accruals) considered necessary for fair financial statement presentation have been made. The results of operations for an interim period may not give a true indication of the results for the year. Certain reclassifications have been made to prior year amounts or balances to conform to the presentation adopted in the current year.

The preparation of financial statements requires management to make estimates and assumptions that affect the amounts reported in consolidated financial statements and accompanying notes. While the Company believes that such estimates are fair when considered in conjunction with the consolidated financial statements and accompanying notes, the actual amount of such estimates, when known, will vary from these estimates.

2.	FAIR VALUE MEASUREMENTS

Items Measured at Fair Value on a Recurring Basis – The Company’s earnouts related to acquisitions are measured at fair value on a recurring basis using Level 3 inputs. The Company determines the fair value of acquisition-related contingent consideration, and any subsequent changes in fair value, using a discounted probability-weighted approach, as determined using Level 3 inputs. The fair value of the earnouts is reviewed quarterly and is based on the payments the Company expects to make based on historical internal observations related to the anticipated performance of the underlying assets. The Company’s estimate of the fair value of its obligation if the performance targets contained in various acquisition agreements were met was ~~$2.5~~$9.2 million and $5.5 million as of ~~June~~September 30, 2012 and December 31, 2011, respectively, which the Company recorded in accrued expenses on its Consolidated Balance Sheet. The maximum potential obligation related to the performance targets was ~~$5.6~~$18.2 million as of ~~June~~September 30, 2012.

Items Measured at Fair Value on a Nonrecurring Basis – The Company’s intangibles, certain long-lived assets, and asset retirement obligations are measured at fair value on a nonrecurring basis using Level 3 inputs. Level 3 valuations rely on unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. The Company considers many factors and makes certain assumptions when making this assessment, including but not limited to: general market and economic conditions, historical operating results, geographic location, lease-up potential and expected timing of lease-up. The fair value of the long-lived assets, intangibles and asset retirement obligations is calculated using a discounted cash flow model. During the three and ~~six~~nine months ended ~~June~~September 30, 2012, the Company recognized an impairment charge of ~~$0.6~~$1.6 million and ~~$1.0~~$2.6 million, respectively, related to its long-lived assets resulting from the Company’s analysis that the future cash flows from certain tower sites would not recover the carrying value of the investment in those tower sites. During the three and ~~six~~nine months ended ~~June~~September 30, 2011, the Company recognized an impairment charge of ~~$0.3~~$1.1 million and $1.4 million, respectively, related to its long-lived assets resulting from the Company’s analysis that the future cash flows from certain tower sites would not recover the carrying value of the investment in those tower sites.

Fair Value of Financial Instruments – The carrying values of cash and cash equivalents, accounts receivable, restricted cash, accounts payable, and short-term investments, which consist of ~~$4.8~~$5.3 million and $5.6 million in certificate of deposits, as of ~~June~~September 30, 2012 and December 31, 2011, respectively, approximate their related estimated fair values due to the short maturity of those instruments. The Company’s estimate of the fair value of its ~~held-to-~~

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

~~maturity~~held-to-maturity investments in treasury and corporate bonds, including current portion, are based primarily upon Level 1 reported market values. As of ~~each~~the date ending September 30, 2012, the carrying value and fair value of the ~~dates~~held-to-maturity investments, including current portion, was $1.3 million and $1.5 million, respectively. As of the date ending ~~June 30, 2012 and~~ December 31, 2011, the carrying value and fair value of the held-to-maturity investments, including current portion, was $1.4 million and $1.6 million, respectively.

The Company determines fair value of its debt instruments utilizing various Level 2 sources including quoted prices and indicative quotes (non-binding quotes) from brokers that require judgment to interpret market information including implied credit spreads for similar borrowings on recent trades or bid/ask prices. The fair value of the Revolving Credit Facility and the Mobilitie Bridge Loan is considered to be equal to the carrying value because the interest payments are based on Eurodollar rates and LIBOR rates, respectively, that reset every month. The Company does not believe its credit risk has changed materially from the date the applicable Eurodollar Rate plus 187.5 basis points was set for the Revolving Credit Facility and the applicable LIBOR rate plus 350 basis points was set for the Mobilitie Bridge Loan. The following table reflects fair values, principal ~~values~~balances and carrying values of the Company’s debt instruments (see Note 9).


	As of June 30, 2012						As of December 31, 2011						As of September 30, 2012						As of December 31, 2011
	Fair Value		Principal Value		Carrying Value		Fair Value		Principal Value		Carrying Value		Fair Value		Principal Balance		Carrying Value		Fair Value		Principal Balance		Carrying Value
	(in millions)												(in millions)

1.875% Convertible Senior Notes due 2013	$	742.6	$	535.0	$	503.0	$	605.2	$	535.0	$	485.0	$	814.9	$	535.0	$	512.3	$	605.2	$	535.0	$	485.0
4.0% Convertible Senior Notes due 2014	$	966.3	$	500.0	$	413.6	$	761.6	$	500.0	$	397.6		1,060.7		500.0		422.1		761.6		500.0		397.6
8.0% Senior Notes due 2016	$	259.3	$	243.8	$	242.7	$	405.0	$	375.0	$	373.2		—		—		—		405.0		375.0		373.2
8.25% Senior Notes due 2019	$	266.9	$	243.8	$	242.1	$	407.8	$	375.0	$	372.4		271.5		243.8		242.2		407.8		375.0		372.4
5.625% Senior Notes due 2019														505.0		500.0		500.0		—		—		—
5.75% Senior Notes due 2020														838.0		800.0		800.0		—		—		—
4.254% 2010-1C Tower Securities	$	710.4	$	680.0	$	680.0	$	699.0	$	680.0	$	680.0		715.4		680.0		680.0		699.0		680.0		680.0
5.101% 2010-2C Tower Securities	$	601.5	$	550.0	$	550.0	$	579.0	$	550.0	$	550.0		611.8		550.0		550.0		579.0		550.0		550.0
Revolving Credit Facility	$	284.0	$	284.0	$	284.0	$	—	$	—	$	—
2.933% 2012-1C Tower Securities														620.6		610.0		610.0		—		—		—
2011 Term Loan	$	488.8	$	495.0	$	493.9	$	494.4	$	497.5	$	496.3		492.5		493.8		492.7		494.4		497.5		496.3
2012 Term Loan	$	197.5	$	200.0	$	200.0	$	—	$	—	$	—
Mobilitie Bridge Loan	$	400.0	$	400.0	$	400.0	$	—	$	—	$	—
2012-1 Term Loan														197.0		197.5		197.5		—		—		—
2012-2 Term Loan														302.3		300.0		299.3		—		—		—

Totals:													$	6,429.7	$	5,410.1	$	5,306.1	$	3,952.0	$	3,512.5	$	3,354.5

3.	RESTRICTED CASH

Restricted cash consists of the following:


	As of June 30, 2012		As of December 31, 2011		Included on Balance Sheet	As of September 30, 2012		As of December 31, 2011		Included on Balance Sheet
	(in thousands)					(in thousands)
Securitization escrow accounts	$	15,983	$	21,378	Restricted cash - current asset	$	21,764	$	21,378	Restricted cash - current asset
Payment and performance bonds		927		888	Restricted cash - current asset		932		888	Restricted cash - current asset
Surety bonds and workers compensation		11,442		11,495	Other assets - noncurrent		11,989		11,495	Other assets - noncurrent

Total restricted cash	$	28,352	$	33,761		$	34,685	$	33,761

Securitization escrow accounts relate to funds that are required to be held in escrow pursuant to the terms of the Secured Tower Revenue Securities Series 2010-1 (the “2010-1 Tower Securities”) ~~and~~, the Secured Tower Revenue Securities Series 2010-2 (the “2010-2 Tower Securities” and together with the 2010-1 Tower Securities, the “2010 Tower Securities”) and the Secured Tower Revenue Securities Series 2012-1 (the “2012-1 Tower Securities” and together with the 2010 Tower Securities, the “Tower Securities”) (see Note 9). Pursuant to the terms of the ~~2010~~ Tower Securities, the Company is required to establish a controlled deposit account, held by the indenture trustee, into which all rents and other sums due on the towers that secure the ~~2010~~ Tower Securities are directly deposited by the lessees. ~~These restricted cash amounts are~~

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

These restricted cash amounts are used to fund reserve accounts for the payment of (1) debt service costs, (2) ground rents, real estate and personal property taxes and insurance premiums related to tower sites, (3) trustee and servicing expenses, (4) management fees, and (5) to reserve a portion of advance rents received from tenants. The restricted cash in the controlled deposit account in excess of required reserve balances is subsequently released to the Borrowers (as defined below) monthly, provided that the Borrowers are in compliance with their debt service coverage ratio and that no event of default has occurred. All monies held by the indenture trustee are classified as restricted cash on the Company’s Consolidated Balance Sheets.

Payment and performance bonds relate primarily to collateral requirements for tower construction currently in process by the Company. Cash is pledged as collateral related to surety bonds issued for the benefit of the Company or its affiliates in the ordinary course of business and primarily related to the Company’s tower removal obligations. As of ~~June~~September 30, 2012, the Company had ~~$26.8~~$26.9 million in surety, payment and performance bonds for which it was required to post ~~$10.7~~$10.8 million in collateral. As of December 31, 2011, the Company had $20.6 million in surety, payment and performance bonds for which it was required to post $10.1 million in collateral. The Company periodically evaluates the collateral posted for its bonds to ensure that it meets the minimum requirements. The Company had pledged $2.3 million as of each of ~~June~~September 30, 2012 and December 31, 2011, as collateral related to its workers compensation policy.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

4.	ACQUISITIONS

Mobilitie Acquisition

On April 2, 2012, the Company, through its wholly-owned subsidiary SBA Monarch Acquisition, LLC (“SBA Monarch”), completed the acquisition of the equity interests of specified entities that were affiliates of Mobilitie LLC (the “Mobilitie Acquisition”). As of April 2, 2012, these entities owned 2,281 towers with an additional 36 towers in development in the US and Central America and also owned indoor and outdoor distributed antenna system (“DAS”) assets in Chicago, Las Vegas, New York City and Auburn, Alabama. ~~The total~~As consideration ~~paid by the Company in~~for the Mobilitie Acquisition, ~~was $1.1 billion consisting of (i)~~the Company paid $850.0 million in cash and ~~(ii) 5,250,000 newly~~ issued 5.25 million shares of ~~the Company’s~~its Class A common stock, ~~valued at $263.3 million~~implying a total transaction value of $1.1 billion based on ~~a market~~the Company’s closing price ~~of $50.16~~ on the ~~closing day of~~date prior to which the ~~transaction.~~purchase agreement was executed. Transaction costs associated with the acquisition were approximately ~~$11.4~~$13.2 million ~~which the Company expensed during the second quarter of 2012~~ and are included in acquisition related expenses in the accompanying condensed consolidated statement of operations.

The Company has included the effect of the Mobilitie Acquisition in its results of operations prospectively from the date of the acquisition. Since the acquisition date through ~~June~~September 30, 2012, the Mobilitie assets had revenues of ~~$27.4~~$55.4 million and a net loss of ~~$11.2~~$17.7 million. The net loss includes the impact of discontinued operations from certain of the DAS assets that the Company ~~agreed to sell~~sold to ExteNet Systems, Inc. (“ExteNet”) on ~~July 13,~~September 6, 2012 and October 23, 2012.

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

The preliminary estimate of the fair value of the assets acquired and liabilities assumed relating to the Mobilitie Acquisition is summarized below (in thousands):


Cash and cash equivalents	$	1,536		$	1,536
Accounts receivable		473			473
Other current assets		23,650			24,221
Assets held for sale		125,000			125,000
Property and equipment		498,654			498,654
Intangible assets:
Current contract intangible		383,274			399,759
Network location intangible		103,747			84,965
Other assets		2,201			2,201

Total assets acquired		1,138,535			1,136,809

Current liabilities assumed		(11,444	)		(11,619	)
Long-term deferred tax liability		(15,427	)		(13,526	)

Net assets acquired	$	1,111,664		$	1,111,664

The preliminary allocation of the purchase price will be finalized upon the ~~subsequent~~ completion of analyses of the fair value of the assets and liabilities acquired primarily related to property tax accruals and ~~equipment and intangible assets.~~other working capital items.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Unaudited Pro Forma Financial Information

The following table presents the unaudited pro forma consolidated results of operations of the Company for the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011, respectively, as if the acquisition of Mobilitie was completed as of January 1 ~~2011:~~of each of the respective years:


	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
	(in thousands)												(in thousands)
Revenues	$	229,147		$	195,510		$	448,393		$	388,714		$	238,606		$	200,007		$	686,999		$	564,264
Operating income	$	34,738		$	29,189		$	63,482		$	54,033		$	41,071		$	29,552		$	104,553		$	81,604
Net loss	$	(53,454	)	$	(30,425	)	$	(87,651	)	$	(71,769	)	$	(52,699	)	$	(33,952	)	$	(140,349	)	$	(105,206	)

Other Acquisitions

During the ~~second~~third quarter of 2012, ~~excluding the impact of the Mobilitie Acquisition,~~ the Company acquired ~~100~~37 completed towers and related assets and liabilities. These acquisitions were not significant to the Company and, accordingly, pro forma financial information has not been presented. The Company evaluates all acquisitions after the applicable closing date of each transaction to determine whether any additional adjustments are needed to the allocation of the purchase price paid for the assets acquired and liabilities assumed by major balance sheet caption, as well as the separate recognition of intangible assets from goodwill if certain criteria are met.

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

The following table summarizes the Company’s cash acquisition capital expenditures:


	For the three months ended June 30,				For the six months ended June 30,				For the three months ended September 30,				For the nine months ended September 30,
	2012		2011		2012		2011		2012		2011		2012		2011
	(in thousands)								(in thousands)
Towers and related intangible assets	$	885,880	$	67,492	$	929,595	$	149,285	$	21,736	$	37,888	$	951,331	$	187,173
Ground lease land purchases		11,082		7,109		16,753		14,298		9,154		5,266		25,907		19,564
Earnouts		3,281		1,146		5,043		2,461		708		157		5,751		2,618

Total acquisition capital expenditures	$	900,243	$	75,747	$	951,391	$	166,044	$	31,598	$	43,311	$	982,989	$	209,355

The Company paid, as part of the ground lease purchase program, ~~$2.1~~$1.2 million and ~~$2.7~~$3.3 million for ground lease extensions during the three months ended ~~June~~September 30, 2012 and 2011, respectively, and ~~$3.6~~$4.7 and ~~$3.9~~$7.2 million for ground lease extensions during the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011, respectively.

Earnouts

The Company recorded ~~$2.2~~$0.5 million of expense, net, and ~~$0.8~~$1.3 million of ~~income,~~expense, net, related to contingent consideration adjustments in the three and ~~six~~nine months ended ~~June~~September 30, 2012, respectively. The Company recorded ~~$0.4~~$0.03 million of income, net, and ~~$0.2~~$0.1 million of expense, net, related to contingent consideration adjustments during the same periods of the prior year, respectively. As of ~~June~~September 30, 2012, the Company’s estimate of its potential obligation if the performance targets contained in various acquisition agreements were met was ~~$2.5~~$9.2 million which the Company recorded in accrued expenses.

5.	DISCONTINUED OPERATIONS

On ~~July 13,~~September 6, 2012, the Company ~~entered into an asset purchase agreement to sell~~sold certain ~~assets~~DAS networks located in New York, Chicago and Las Vegas, to ExteNet Systems, Inc. ~~(“ExteNet”),~~ for approximately ~~$125~~$119.3 million, ~~$100~~comprised of $94.3 million in cash and $25 million in the form of a promissory ~~note (“the~~note. One additional DAS network in Auburn, Alabama was sold to ExteNet ~~Agreement”). The Company has a minority interest investment~~on October 23, 2012 for $5.7 million in ~~ExteNet. The transaction involves specific DAS assets recently acquired as part of the Mobilitie Acquisition, and is expected to close in the third quarter of 2012.~~cash.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The sold DAS ~~network assets subject to the ExteNet Agreement,~~networks, which are included in the Company’s Site Leasing segment, met both the component and held for sale criteria during the ~~second~~third quarter of 2012 and the results of operations associated with these assets have been reported as discontinued operations in the Company’s consolidated financial statements. The Company did not allocate any portion of the Company’s interest expense to discontinued operations.

The key components of discontinued operations for the three and ~~six~~nine months ended ~~June~~September 30, 2012 were as follows:

   For the three months ended June 30,    For the six months ended June 30,
   2012    2011    2012    2011
   (in thousands)
Site leasing revenue
   $ 2,653       $ —         $ 2,653       $ —
Income from discontinued operations, net of taxes
   1,380       —         1,380       —

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~


	For the three months ended September 30,				For the nine months ended September 30,
	2012		2011		2012		2011
	(in thousands)
Site leasing revenue	$	2,121	$	—	$	4,775	$	—
Income from discontinued operations, net of taxes		969		—		2,349		—

As of ~~June~~September 30, 2012, the aggregate components of assets and liabilities classified as held for sale in the consolidated balance sheet consisted of the ~~following:~~disposed DAS property, plant and equipment.

   June 30, 2012
   (in thousands)
Property and equipment, net
   $ 56,850
Intangible assets, net
   68,150


Total assets
   $ 125,000

6.	PROPERTY AND EQUIPMENT, NET

Property and equipment, net (including assets held under capital leases) consists of the following:


	As of June 30, 2012			As of December 31, 2011			As of September 30, 2012			As of December 31, 2011
	(in thousands)						(in thousands)
Towers and related components	$	3,136,857		$	2,587,897		$	3,167,235		$	2,587,897
Construction-in-process		31,822			23,076			29,600			23,076
Furniture, equipment and vehicles		32,163			29,711			33,483			29,711
Land, buildings and improvements		185,909			168,988			195,037			168,988

		3,386,751			2,809,672			3,425,355			2,809,672
Less: accumulated depreciation		(1,319,986	)		(1,226,279	)		(1,373,286	)		(1,226,279	)

Property and equipment, net	$	2,066,765		$	1,583,393		$	2,052,069		$	1,583,393

Construction-in-process represents costs incurred related to towers that are under development and will be used in the Company’s site leasing segment. Depreciation expense was ~~$52.7~~$54.5 million and ~~$43.6~~$44.3 million for the three months ended ~~June~~September 30, 2012 and 2011, respectively, and ~~$98.4~~$152.8 million and ~~$86.4~~$130.8 million for the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011, respectively. At ~~June~~September 30, 2012 and December 31, 2011, non-cash capital expenditures that are included in accounts payable and accrued expenses were ~~$10.1~~$11.9 million and $7.2 million, respectively.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

7.	INTANGIBLE ASSETS, NET

The following table provides the gross and net carrying amounts for each major class of intangible assets:


	As of June 30, 2012							As of December 31, 2011							As of September 30, 2012							As of December 31, 2011
	Gross carrying amount		Accumulated amortization			Net book value		Gross carrying amount		Accumulated amortization			Net book value		Gross carrying amount		Accumulated amortization			Net book value		Gross carrying amount		Accumulated amortization			Net book value
	(in thousands)														(in thousands)
Current contract intangibles	$	1,841,744	$	(384,926	)	$	1,456,818	$	1,391,001	$	(333,522	)	$	1,057,479	$	1,844,690	$	(416,057	)	$	1,428,633	$	1,391,001	$	(333,522	)	$	1,057,479
Network location intangibles		881,040		(216,469	)		664,571		772,467		(190,162	)		582,305		903,783		(231,802	)		671,981		772,467		(190,162	)		582,305


Intangible assets, net	$	2,722,784	$	(601,395	)	$	2,121,389	$	2,163,468	$	(523,684	)	$	1,639,784	$	2,748,473	$	(647,859	)	$	2,100,614	$	2,163,468	$	(523,684	)	$	1,639,784

All intangible assets noted above are included in our site leasing segment. The Company amortizes its intangible assets using the straight-line method over 15 years. Amortization expense relating to the intangible assets above was ~~$41.2~~$46.4 million and ~~$33.0~~$33.7 million for the three months ended ~~June~~September 30, 2012 and 2011, respectively, and ~~$77.6~~$124 million and ~~$65.0~~$98.8 million for the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011, respectively. ~~The estimated value of these intangible assets is subject to change until the preliminary allocation of the purchase price is finalized for all acquisitions.~~

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

8.	COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS

Costs and estimated earnings on uncompleted contracts consist of the following:


	As of June 30, 2012			As of December 31, 2011			As of September 30, 2012			As of December 31, 2011
	(in thousands)						(in thousands)
Cost incurred on uncompleted contracts	$	39,919		$	37,790		$	48,749		$	37,790
Estimated earnings		15,024			14,268			17,919			14,268
Billings to date		(37,534	)		(34,706	)		(47,728	)		(34,706	)

	$	17,409		$	17,352		$	18,940		$	17,352

These amounts are included on the accompanying Consolidated Balance Sheets under the following captions:


	As of June 30, 2012			As of December 31, 2011			As of September 30, 2012			As of December 31, 2011
	(in thousands)						(in thousands)
Costs and estimated earnings in excess of billings on uncompleted contracts	$	18,100		$	17,655		$	19,896		$	17,655
Other current liabilities (Billings in excess of costs and estimated earnings on uncompleted contracts)		(691	)		(303	)		(956	)		(303	)

	$	17,409		$	17,352		$	18,940		$	17,352

At ~~June~~September 30, 2012, five significant customers comprised ~~76.1%~~78.8% of the costs and estimated earnings in excess of billings on uncompleted contracts, net of billings in excess of costs and estimated earnings, while at December 31, 2011, five significant customers comprised 91.4% of the costs and estimated earnings in excess of billings on uncompleted contracts, net of billings in excess of costs and estimated earnings.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

DEBT

The carrying value of debt consists of the following:

   As of
June 30, 2012 As of
December 31, 2011
   (in thousands)
1.875% Convertible Senior Notes. Principal balance of $535.0 million as of June 30, 2012 and December 31, 2011.
   $ 503,006    $ 484,970
4.0% Convertible Senior Notes. Principal balance of $500.0 million as of June 30, 2012 and December 31, 2011.
   413,649    397,612
8.0% Senior Notes. Principal balance of $243.8 million as of June 30, 2012 and $375.0 million as of December 31, 2011.
   242,685    373,198
8.25% Senior Notes. Principal balance of $243.8 million as of June 30, 2012 and $375.0 million as of December 31, 2011.
   242,119    372,365
4.254% Secured Tower Revenue Securities Series 2010-1
   680,000    680,000
5.101% Secured Tower Revenue Securities Series 2010-2
   550,000    550,000
Revolving Credit Facility
   284,000    —
2011 Term Loan. Principal balance of $495.0 million and $497.5 million as of June 30, 2012 and December 31, 2011, respectively.
   493,929    496,340
2012 Term Loan
   200,000    —
Mobilitie Bridge Loan
   400,000    —


Total debt
   4,009,388    3,354,485
Less: current maturities of long-term debt and short-term debt
   (918,006 ) (5,000 )


Total long-term debt, net of current maturities and short-term debt
   $ 3,091,382    $ 3,349,485


	As of September 30, 2012			As of December 31, 2011
	(in thousands)
1.875% Convertible Senior Notes due 2013. Principal balance of $535.0 million as of September 30, 2012 and December 31, 2011.	$	512,345		$	484,970
4.0% Convertible Senior Notes due 2014. Principal balance of $500.0 million as of September 30, 2012 and December 31, 2011.		422,052			397,612
8.0% Senior Notes due 2016. Principal balance of $375.0 million as of December 31, 2011.		—			373,198
8.25% Senior Notes due 2019. Principal balance of $243.8 million and $375.0 million as of September 30, 2012 and December 31, 2011, respectively.		242,162			372,365
5.625% Senior Notes due 2019.		500,000			—
5.75% Senior Notes due 2020.		800,000			—
4.254% Secured Tower Revenue Securities Series 2010-1.		680,000			680,000
5.101% Secured Tower Revenue Securities Series 2010-2.		550,000			550,000
2.933% Secured Tower Revenue Securities Series 2012-1.		610,000			—
Revolving Credit Facility		—			—
2011 Term Loan. Principal balance of $493.8 million and $497.5 million as of September 30, 2012 and December 31, 2011, respectively.		492,724			496,340
2012-1 Term Loan		197,500			—
2012-2 Term Loan. Principal balance of $300.0 million as of September 30, 2012		299,251			—

Total debt		5,306,034			3,354,485
Less: current maturities of long-term debt and short-term debt		(529,595	)		(5,000	)

Total long-term debt, net of current maturities and short-term debt	$	4,776,439		$	3,349,485

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The table below reflects cash and non-cash interest expense amounts recognized by debt instrument for the periods presented:


	Three months ended June 30, 2012					Three months ended June 30, 2011					Six months ended June 30, 2012					Six months ended June 30, 2011					Three months ended September 30, 2012					Three months ended September 30, 2011					Nine months ended September 30, 2012					Nine months ended September 30, 2011
	Cash Interest			Non-cash Interest		Cash Interest			Non-cash Interest		Cash Interest			Non-cash Interest		Cash Interest			Non-cash Interest		Cash Interest			Non-cash Interest		Cash Interest			Non-cash Interest		Cash Interest			Non-cash Interest		Cash Interest			Non-cash Interest
	(in thousands)					(in thousands)					(in thousands)					(in thousands)					(in thousands)					(in thousands)					(in thousands)					(in thousands)
1.875% Convertible Senior Notes	$	2,508		$	9,122	$	2,508		$	8,311	$	5,016		$	18,036	$	5,074		$	16,631	$	2,508		$	9,339	$	2,508		$	8,507	$	7,523		$	27,375	$	7,582		$	25,137
4.0% Convertible Senior Notes		5,000			8,147		5,000			7,167		10,000			16,036		10,000			14,108		5,000			8,412		5,000			7,400		15,000			24,448		15,000			21,508
8.0% Senior Notes		5,225			58		7,500			76		12,725			139		15,000			151		3,142			35		7,500			78		15,867			174		22,500			229
8.25% Senior Notes		5,388			44		7,734			59		13,123			107		15,469			116		5,027			42		7,734			60		18,150			149		23,203			176
5.625% Senior Notes																						234			—		—			—		234			—		—			—
5.75% Senior Notes																						10,094			—		—			—		10,094			—		—			—
2010 Secured Tower Revenue Securities		14,344			—		14,344			—		28,686			—		28,685			—		14,344			—		14,344			—		43,032			—		43,028			—
2012 Secured Tower Revenue Securities																						2,612			—		—			—		2,612			—		—			—
Revolving Credit Facility		2,195			—		1,495			—		2,710			—		2,251			—		849			—		479			—		3,558			—		2,730			—
2011 Term Loan		4,704			45		68			—		9,419			89		68			—		4,743			45		4,857			44		14,163			134		4,926			45
2012 Term Loan		859			—		—			—		859			—		—			—
2012-1 Term Loan																						1,403			—		—			—		2,262			—		—			—
2012-2 Term Loan																						94			1		—			—		94			1		—			—
Mobilitie Bridge Loan		3,740			—		—			—		3,740			—		—			—		499			—		—			—		4,239			—		—			—
Capitalized interest		(61	)		—		(121	)		—		(128	)		—		(238	)		—		(24	)		—		(142	)		—		(238	)		—		(418	)		—
Other																						53			—		27			—		138			—		65			—

Total	$	43,902		$	17,416	$	38,528		$	15,613	$	86,150		$	34,407	$	76,309		$	31,006	$	50,578		$	17,874	$	42,307		$	16,089	$	136,728		$	52,281	$	118,616		$	47,095

Revolving Credit Facility under the Senior Credit Agreement

The Revolving Credit Facility is governed by the Senior Credit Agreement and consists of a revolving loan under which up to $700.0 million aggregate principal amount may be borrowed, repaid and redrawn, subject to compliance with specific financial ratios and the satisfaction of other customary conditions to borrowing. The aggregate commitment amount under the Revolving Credit Facility was increased from $500 million to $600 million on April 2, 2012 and increased from $600 million to $700 million on May 9, 2012. The Company incurred deferred financing fees of $1.1 million in relation to these increases. Amounts borrowed under the Revolving Credit Facility accrue interest ~~(2.25% as of June 30, 2012)~~ at the Eurodollar Rate plus a margin that ranges from 187.5 basis points to 237.5 basis points or at a Base Rate plus a margin that ranges from 87.5 basis points to 137.5 basis points, in each case based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA, calculated in accordance with the Amended and Restated Credit Agreement (the “Senior Credit Agreement”) entered into by SBA Senior Finance II, LLC (“SBA Senior Finance II”) on June 30, 2011. If not earlier terminated by SBA Senior Finance II, the Revolving Credit Facility will terminate on, and SBA Senior Finance II will repay all amounts outstanding on or before, May 9, 2017. The proceeds available under the Revolving Credit Facility may be used for general corporate purposes. A per annum commitment fee of 0.375% to 0.5% of the unused commitments under the Revolving Credit Facility is charged based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA (calculated in accordance with the Senior Credit Agreement). SBA Senior Finance II may, from time to time, borrow from and repay the Revolving Credit Facility. Consequently, the amount outstanding under the Revolving Credit Facility at the end of a period may not be reflective of the total amounts outstanding during such period.

~~On April 2,~~During the three months ended September 30, 2012, the Company repaid the $284.0 million outstanding balance under the Revolving Credit Facility with the proceeds from the 5.75% Notes (as defined below) and did not borrow any additional amounts under the Revolving Credit Facility. As of September 30, 2012, the availability under the Revolving Credit Facility was ~~modified~~$700.0 million, subject to ~~increase~~compliance with specified financial ratios and the ~~aggregate principal amount under the Senior Credit Agreement from $500 million~~satisfaction of other customary conditions to $600 million. Additionally, on May 9, 2012, the Revolving Credit Facility was modified to increase the aggregate principal amount from $600 million to $700 million and extended the maturity date to May 9, 2017. The Company incurred deferred financing fees of approximately $1.1 million in relation to these amendments.borrowing.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

As of ~~June~~September 30, 2012, SBA Senior Finance II and SBA Communications were in compliance with the financial covenants contained in the Senior Credit Agreement.

~~During~~Term Loans issued pursuant to the ~~three months ended June 30, 2012, the Company borrowed $284.0 million under the Revolving~~Senior Credit Facility and repaid $200.0 million with the proceeds from the 2012 Term Loan as discussed below. The Company borrowed $200.0 million in the first quarter of 2012, resulting in a total of $484.0 million borrowed and $200.0 million repaid under the Revolving Credit Facility in the six months ended June 30, 2012.

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~Agreement

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

~~As of June 30, 2012, the availability under the Revolving Credit Facility was $416.0 million.~~

On July 13, 2012, the Company’s wholly-owned subsidiary, SBA Telecommunications, Inc. (“Telecommunications”), issued $800,000,000 aggregate principal amount of its 5.75% Senior Notes due 2020 (the “5.75% Notes”) and used part of the proceeds to repay the $284 million outstanding balance on the Revolving Credit Facility.

2011 Term Loan

The 2011 Term Loan consists of a senior secured term loan in an initial aggregate principal amount of $500.0 million and matures on June 30, 2018. The 2011 Term Loan accrues interest, ~~(3.75% as of June 30, 2012),~~ at SBA Senior Finance II’s election, at either the Base Rate plus a margin of 175 basis points (with a Base Rate floor of 2%) or Eurodollar Rate plus a margin of 275 basis points (with a Eurodollar Rate floor of 1%). As of September 30, 2012, the 2011 Term Loan was accruing interest at 3.75% per annum. Quarterly principal payments commenced as of September 30, 2011, with $1.25 million of principal repaid on the last day of each March, June, September and December. The remaining principal balance of the 2011 Term Loan will be due and payable on the maturity date. SBA Senior Finance II has the ability to prepay any or all amounts outstanding under the 2011 Term Loan. The 2011 Term Loan was issued at 99.75% of par value.

During the ~~six~~nine months ended ~~June~~September 30, 2012, the Company made scheduled principal repayments of ~~$2.5~~$3.8 million. As of ~~June~~September 30, 2012, the 2011 Term Loan had a principal balance of ~~$495.0~~$493.8 million.

For a detailed discussion of the terms of the Senior Credit Agreement, see Note 13 in the Notes to Consolidated Financial Statements included in the Form 10-K for the year ended December 31, 2011, filed with the Securities and Exchange Commission, or the Commission, on February 27, 2012 (the “Form 10-K”).

~~2012~~2012-1 Term Loan

On May 9, 2012, SBA Senior Finance II obtained a new $200.0 million senior secured term loan (the ~~“2012~~“2012-1 Term Loan”). The ~~2012~~2012-1 Term Loan accrues interest, ~~(2.75% as of June 30, 2012),~~ at SBA Senior Finance II’s election, at either the Base Rate plus a margin that ranges from 1.00% to 1.50% or the Eurodollar Rate plus a margin that ranges from 2.00% to 2.50%, in each case based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA (calculated in accordance with the Senior Credit Agreement). ~~Principal~~As of September 30, 2012, the 2012-1 Term Loan was accruing interest at 2.72% per annum. Commencing on September 30, 2012, principal of the ~~2012~~2012-1 Term Loan ~~will be~~is being repaid in quarterly installments on the last day of each March, June, September and December, ~~commencing on September 30, 2012,~~ in an amount equal to $2.5 million for each of the first eight quarters, $3.75 million for the next four quarters and $5.0 million for each quarter thereafter. SBA Senior Finance II has the ability to prepay any or all amounts under the ~~2012~~2012-1 Term Loan without premium or penalty. To the extent not previously paid, the ~~2012~~2012-1 Term Loan will be due and payable on May 9, 2017. The ~~2012~~2012-1 Term Loan was issued at par. The Company incurred deferred financing fees of approximately $2.7 million in relation to this transaction which are being amortized through the maturity date. Proceeds from the ~~2012~~2012-1 Term Loan were used to pay amounts outstanding under the Revolving Credit ~~Facility.~~Facility during the second quarter of 2012.

During the nine months ended September 30, 2012, the Company made a scheduled principal repayment of $2.5 million. As of ~~June~~September 30, 2012, the 2012 Term Loan had a principal balance of ~~$200.0~~$197.5 million.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2012-2 Term Loan

On September 28, 2012, SBA Senior Finance II obtained a new $300 million senior secured term loan (the “2012-2 Term Loan”). The 2012-2 Term Loan accrues interest, at SBA Senior Finance II’s election, at either the Base Rate plus 175 basis points (with a Base Rate floor of 2%) or Eurodollar Rate plus 275 basis points (with a Eurodollar Rate floor of 1%). As of September 30, 2012, the 2012-2 Term Loan was accruing interest at 3.75% per annum. Principal of the 2012-2 Term Loan is to be repaid in equal quarterly installments on the last day of each March, June, September and December, commencing in March 2013, in an aggregate amount equal to $3.0 million per year. SBA Senior Finance II has the ability to prepay any or all amounts under the 2012-2 Term Loan without premium or penalty, with the exception of a 1% premium if prepayment occurs during the first year of the loan with proceeds from certain refinancing or repricing transactions. To the extent not previously paid, the 2012-2 Term Loan is due and payable in September 2019. The 2012-2 Term Loan was issued at 99.75% of par value. The Company incurred deferred financing fees of approximately $3.3 million in relation to this transaction which are being amortized through the maturity date.

SBA used borrowings under the 2012-2 Term Loan to pay a part of the cash consideration in the TowerCo II Holdings LLC acquisition. The remaining proceeds under the 2012-2 Term Loan are expected to be used for general corporate purposes. As of September 30, 2012, the 2012-2 Term Loan had a principal balance of $300.0 million.

Mobilitie Bridge Loan

On April 2, 2012, the Company, through its wholly-owned subsidiary SBA Monarch, entered into a credit agreement (the “Bridge Loan Credit Agreement”). Pursuant to the Bridge Loan Credit Agreement, SBA Monarch borrowed an aggregate principal amount of $400 million under a senior secured bridge loan (the “Mobilitie Bridge Loan”). The Mobilitie Bridge Loan was scheduled to mature on April 1, 2013. The Company incurred deferred financing fees of approximately $5.0 million in relation to this transaction which ~~are~~were being amortized through the

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

maturity date. Amounts borrowed under the Bridge Loan Credit Agreement were secured by a first lien on substantially all of the assets (other than leasehold, easement and fee interests in real property) of SBA Monarch and SBA Monarch’s subsidiaries (the assets acquired in the Mobilitie acquisition), and a pledge of Telecommunications’ interests in SBA Monarch. The Mobilitie Bridge Loan bore interest, at SBA Monarch’s election, at either the Base Rate plus a margin that ranged from 2.00% to 2.50% or the Eurodollar Rate plus a margin that ranged from 3.00% to 3.50%, in each case based on SBA Monarch’s ratio of Consolidated Total Debt to Consolidated Adjusted EBITDA (calculated in accordance with the Bridge Loan Credit Agreement). As of June 30, 2012, the bridge loan bore interest at the Eurodollar Rate plus 3.5% (3.75% as of June 30, 2012). The Bridge Loan Credit Agreement also contained customary affirmative and negative covenants.

The Bridge Loan Credit Agreement required SBA Monarch’s ratio of Consolidated Total Debt to Consolidated Adjusted EBITDA not to exceed 7.0 to 1.0 for any fiscal quarter. The Bridge Loan Credit Agreement also contained customary affirmative and negative covenants that, among other things, limited the ability of SBA Monarch and its subsidiaries to incur indebtedness, grant certain liens, make certain investments, enter into sale leaseback transactions, merge or consolidate, make certain restricted payments, enter into transactions with affiliates, make certain capital expenditures and engage in certain asset dispositions, including a sale of all or substantially all of their property.

~~As of June 30,~~On July 13, 2012, the Company ~~had a~~repaid the $400.0 million outstanding principal balance under the Mobilitie Bridge ~~Loan~~Loan. During the quarter, the Company recorded $3.6 million as a loss on extinguishment of ~~$400.0 million.~~

~~On July 13, 2012, Telecommunications issued~~debt related to the ~~5.75% Notes and used part~~write off of ~~the proceeds to repay the $400 million outstanding principal balance~~deferred financing fees on the Mobilitie Bridge Loan.

Secured Tower Revenue Securities ~~Series 2010~~

2010 Tower Securities

On April 16, 2010, a New York common law trust (the “Trust”) issued $680.0 million of 2010-1 Tower Securities and $550.0 million of 2010-2 Tower Securities. The 2010-1 Tower Securities have an annual interest rate of 4.254% and the 2010-2 Tower Securities have an annual interest rate of 5.101%. The weighted average annual fixed coupon interest rate of the 2010 Tower Securities is 4.7%, including borrowers’ fees, payable monthly. The anticipated repayment date and the final maturity date for the 2010-1 Tower Securities is April ~~16,~~15, 2015 and April 16, 2040, respectively. The anticipated repayment date and the final maturity date for the 2010-2 Tower Securities is April ~~16,~~17, 2017 and April ~~16,~~15, 2042, respectively. The sole asset of the Trust consists of a non-recourse mortgage loan made in favor of ~~SBA Properties, Inc., SBA Sites, Inc., and SBA Structures, Inc., indirect wholly-owned operating subsidiaries of~~ the ~~Company (collectively, the “Borrowers”)~~Borrowers (as defined below). For a detailed discussion of the 2010 Tower Securities, see Note 13 in the Notes to Consolidated Financial Statements included in the Form 10-K.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2012-1 Tower Securities

On August 9, 2012, the Company, through the Trust, sold $610 million of Secured Tower Revenue Securities Series 2012-1 (the “2012-1 Tower Securities”) which have an anticipated repayment date of December 15, 2017 and a final maturity date of December 15, 2042. The fixed coupon interest rate of the 2012-1 Tower Securities is 2.933% per annum, payable monthly. A portion of the net proceeds from the 2012-1 Tower Securities were used to repay in full the remaining $243.8 million balance of the 8.0% Senior Notes due 2016 plus $14.6 million in applicable premium associated with early redemption. The remaining net proceeds were used (1) to pay a portion of the cash consideration in connection with SBA’s acquisition of TowerCo II Holdings LLC and (2) for general corporate purposes.

In connection with the issuance of the 2012-1 Tower Securities, the parties entered into the Fifth Loan and Security Agreement Supplement and Amendment, dated as of August 9, 2012 (the “Fifth Loan Supplement”), which amended and supplemented the Amended and Restated Loan and Security Agreement, dated as of November 18, 2005. The Fifth Loan Supplement was executed by and among SBA Properties, Inc., SBA Sites, Inc., and SBA Structures, Inc. (the “Initial Borrowers”) and SBA Infrastructure, LLC, SBA Monarch Towers III, LLC and SBA Towers USVI II, Inc. (the “Additional Borrowers” and together with the Initial Borrowers, the “Borrowers”) and other parties. Pursuant to the Fifth Loan Supplement, the Additional Borrowers were added as obligors under the mortgage loan and, with the Initial Borrowers, became jointly and severally liable for the $610 million borrowed under the mortgage loan.

As of ~~June~~September 30, 2012, the Borrowers met the required Debt Service Coverage Ratio and were in compliance with all other covenants as set forth in the mortgage loan agreement.

1.875% Convertible Senior Notes due 2013

On May 16, 2008, the Company issued $550.0 million of its 1.875% Convertible Senior Notes (the “1.875% Notes”). During the first quarter of 2011, the Company repurchased $15.0 million of the aggregate principal balance of the 1.875% Notes. Interest is payable semi-annually on May 1 and November 1. The 1.875% Notes have a maturity date of May 1, 2013. The 1.875% Notes are convertible, at the holder’s option, into shares of the Company’s Class A common stock, at an initial conversion rate of 24.1196 shares of Class A common stock per $1,000 principal amount of 1.875% Notes (subject to certain customary adjustments), which is equivalent to an initial conversion price of ~~approximately~~ $41.46 per share or a 20% conversion premium based on the last reported sale price of $34.55 per share of Class A common stock on the Nasdaq Global Select Market on May 12, 2008, the purchase agreement date.

Concurrently with the pricing of the 1.875% Notes, the Company entered into convertible note hedge transactions and warrant transactions with affiliates of certain of the initial purchasers of the convertible notes. The initial strike

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

price of the convertible note hedge transactions relating to the 1.875% Notes is $41.46 per share of the Company’s Class A common stock (the same as the initial conversion price of the 1.875% convertible notes) and the upper strike price of the warrants is $67.37 per share. Although the Company initially entered into convertible note hedge and warrant transactions to cover the full amount of the shares that were issuable upon conversion of the 1.875% Notes, as a result of the bankruptcy of Lehman Brothers OTC Derivatives Inc. (“Lehman Derivatives”), on November 7, 2008, the Company terminated the convertible note hedge transaction with Lehman Derivatives which covered 55% of the 13,265,780 shares of the Company’s Class A common stock potentially issuable upon conversion of the 1.875% Notes. Consequently, the Company does not currently have a hedge with respect to those shares and, to the extent that the market price of the Company’s Class A common stock exceeds $41.46 per share upon conversion of the notes, the Company will be subject to dilution or if the Company settles in cash, additional costs, upon conversion of that portion of the 1.875% Notes.

On April 17, 2012 the Company received a partial settlement of $4.6 million relating to the Chapter 11 bankruptcy case of Lehman Brothers Holdings Inc. and its affiliated debtors related to the Lehman Derivatives. The amount received was recorded as a gain in other income in the statement of operations during the ~~three~~nine months ended ~~June~~September 30, 2012 and reflected as an inflow of cash from financing activities in the statement of cash flow for the ~~six~~nine months ended ~~June~~September 30, 2012.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The 1.875% Notes are reflected at carrying value in ~~short-term~~current maturities of long-term debt in the Company’s Condensed Consolidated Balance Sheets. The following table summarizes the balances for the 1.875% Notes:


	As of June 30, 2012			As of December 31, 2011			As of September 30, 2012			As of December 31, 2011
	(in thousands)						(in thousands)
Principal balance	$	535,000		$	535,000		$	535,000		$	535,000
Debt discount		(31,994	)		(50,030	)		(22,655	)		(50,030	)

Carrying value	$	503,006		$	484,970		$	512,345		$	484,970

The Company is amortizing the debt discount on the 1.875% Notes utilizing the effective interest method over the life of the 1.875% Notes which increases the effective interest rate from its coupon rate of 1.875% to 9.4%. As of ~~June~~September 30, 2012, the carrying amount of the equity component related to the 1.875% Notes was $156.6 million.

4.0% Convertible Senior Notes due 2014

On April 24, 2009, the Company issued $500.0 million of its 4.0% Convertible Senior Notes (the “4.0% Notes”). Interest on the 4.0% Notes is payable semi-annually on April 1 and October 1. The maturity date of the 4.0% Notes is October 1, 2014. The 4.0% Notes are convertible, at the holder’s option, into shares of the Company’s Class A common stock, at an initial conversion rate of 32.9164 shares of the Company’s Class A common stock per $1,000 principal amount of 4.0% Notes (subject to certain customary adjustments), which is equivalent to an initial conversion price of approximately $30.38 per share or a 22.5% conversion premium based on the last reported sale price of $24.80 per share of our Class A common stock on the Nasdaq Global Select Market on April 20, 2009, the purchase agreement date.

Concurrently with the pricing of the 4.0% Notes, the Company entered into convertible note hedge transactions and warrant transactions with affiliates of certain of the initial purchasers of the convertible notes. The initial strike price of the convertible note hedge transactions relating to the 4.0% Notes is $30.38 per share of the Company’s Class A common stock (the same as the initial conversion price of the 4.0% Notes) and the upper strike price of the warrant transactions is $44.64 per share.

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

The 4.0% Notes are reflected at carrying value in long-term debt in the Company’s Condensed Consolidated Balance Sheets. The following table summarizes the balances for the 4.0% Notes:


	As of June 30, 2012			As of December 31, 2011			As of September 30, 2012			As of December 31, 2011
	(in thousands)						(in thousands)
Principal balance	$	500,000		$	500,000		$	499,990		$	500,000
Debt discount		(86,351	)		(102,388	)		(77,938	)		(102,388	)

Carrying value	$	413,649		$	397,612		$	422,052		$	397,612

The Company is amortizing the debt discount on the 4.0% Notes utilizing the effective interest method over the life of the 4.0% Notes which increases the effective interest rate from its coupon rate of 4.0% to 13.0%. As of ~~June~~September 30, 2012, the carrying amount of the equity component related to the 4.0% Notes was $169.0 million.

Convertible Senior Notes Conversion Options

The 1.875% Notes and 4.0% Notes (collectively “the Notes”) are convertible only under the following circumstances:

during any calendar quarter, if the last reported sale price of the Company’s Class A common stock for at least 20 trading days in the 30 consecutive trading day period ending on the last trading day of the preceding calendar quarter is more than 130% of the applicable conversion price per share of Class A common stock on the last day of such preceding calendar quarter,

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

during the five business day period after any ten consecutive trading day period in which the trading price per $1,000 principal amount of the Notes for each day in the measurement period was less than 95% of the product of the last reported sale price of Class A common stock and the applicable conversion rate,

if specified distributions to holders of Class A common stock are made or specified corporate transactions occur, and

at any time on or after February 19, 2013 for the 1.875% Notes and July 22, 2014 for the 4.0% Notes.

Upon conversion, the Company has the right to settle its conversion obligation in cash, shares of Class A common stock or a combination of cash and shares of its Class A common stock. From time to time, upon notice to the holders of the Notes, the Company may change its election regarding the form of consideration that it will use to settle its conversion obligation; provided, however, that the Company is not permitted to change its settlement election after February 18, 2013 for the 1.875% Notes and July 21, 2014 for the 4.0% Notes.

At the end of the first quarter of 2012 the 4.0% Notes became convertible by the note ~~holders. This conversion right was triggered~~holders because the Company’s Class A common stock closing price per share exceeded $39.49 for at least 20 trading days during the 30 consecutive trading day period ending on March 30, 2012. ~~The 4.0% Notes continued to be convertible until June 30, 2012.~~ On July 3, 2012 and October 4, 2012, the Company again announced that the requisite conditions had been met as of the end of the second ~~quarter~~and third quarters, respectively, and that the 4.0% Notes remained convertible by the note holders. The 4.0% Notes will continue to be convertible ~~until September 30,~~through December 31, 2012, and ~~may~~will still be convertible thereafter, if one or more of the conversion conditions specified in the Indenture, dated as of April 24, 2009, are satisfied during future measurement periods. During the third quarter, $10,000 of the 4.0% Notes were converted to our Class A common stock.

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

At the end of the third quarter of 2012, the conversion right for the 1.875% Notes was triggered because SBA’s Class A common stock closing price per share exceeded $53.90 for at least 20 trading days during the 30 consecutive trading day period ending on September 30, 2012. The 1.875% Notes will continue to be convertible until December 31, 2012, and may be convertible thereafter, if one or more of the conversion conditions specified in the Indenture, dated as of May 16, 2008, are satisfied during future measurement periods.

Senior Notes

8.0% Senior Notes and 8.25% Senior Notes

On July 24, 2009, Telecommunications issued $750.0 million of unsecured senior notes (the “Senior Notes”), $375.0 million of which were due August 15, 2016 (the ~~“2016~~“8.0% Notes”) and $375.0 million of which ~~were~~are due August 15, 2019 (the ~~“2019~~“8.25% Notes”). The ~~2016~~8.0% Notes accrue interest at a rate of ~~8.00%~~8.0% and ~~were~~are issued at a price of 99.330% of their face value. The ~~2019~~8.25% Notes accrue interest at a rate of 8.25% and were issued at a price of 99.152% of their face value. Interest on the ~~2016~~8.0% Notes and ~~2019~~8.25% Notes is due semi-annually on February 15 and August 15 of each year beginning on February 15, 2010. The Company is amortizing the debt discount on the ~~2016~~8.0% Notes and the ~~2019~~8.25% Notes utilizing the effective interest method over the life of the ~~2016~~8.0% Notes and ~~2019~~8.25% Notes, respectively.

On April 13, 2012, the Company redeemed $131.3 million in aggregate principal amount of its ~~2016~~8.0% Notes and $131.3 million in aggregate principal amount of its ~~2019~~8.25% Notes and paid $21.3 million as a premium on the redemption of the notes. Additionally, the Company wrote off $1.5 million and $4.3 million of debt discount and deferred financing fees, respectively, related to the redemption of the notes.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

On ~~July 30,~~August 29, 2012, the Company ~~gave notice to the note holders of the 2016 Notes of its intention to redeem~~redeemed the remaining ~~outstanding~~$243.8 million principal balance of the ~~2016~~8.0% Notes plus $14.6 million in applicable premium on the redemption of the notes. Additionally, the Company wrote off $1.0 million and $3.4 million of debt discount and deferred financing fees, respectively, related to the redemption of the notes.

As of September 30, 2012, the principal balance of the 8.25% Notes was $243.8 million and the carrying value was $242.2 million.

5.75% Senior Notes

On July 13, 2012, Telecommunications issued $800.0 million of unsecured senior notes (the “5.75% Notes”) due July 15, 2020. The Notes accrue interest at a rate of 5.75% and were issued at par. Interest on the 5.75% Notes is due semi-annually on July 15 and January 15 of each year beginning on January 15, 2013. The Company incurred deferred financing fees of approximately $13.9 million in relation to this transaction which are being amortized through the maturity date. The Company used the net proceeds from this offering to (1) repay all amounts outstanding under the Mobilitie Bridge Loan and (2) repay all amounts outstanding under its Revolving Credit Facility. The remaining proceeds were used for general corporate purposes.

In connection with the issuance of the 5.75% Notes, the Company entered into a Registration Rights Agreement (the “Registration Rights Agreement”) with J.P. Morgan Securities LLC, as representative of the Initial Purchasers. Pursuant to the terms of the Registration Rights Agreement, the Company and Telecommunications agreed to use their respective reasonable best efforts to file and have declared effective ~~August 29, 2012.~~a registration statement with respect to an offer to exchange the 5.75% Notes for new notes guaranteed by the Company registered under the Securities Act of 1933, as amended (the “Securities Act”), on or prior to July 8, 2013. If the Company fails to satisfy certain filing and other obligations with respect to the exchange, the Company will be obligated to pay additional interest of 0.25% per annum for the first 90-day period and an additional 0.25% per annum with respect to each subsequent 90-day period thereafter, until the Company’s registration obligations are fulfilled, up to a maximum of 1.00% per annum.

5.625% Senior Notes

On September 28, 2012, the Company issued $500.0 million of unsecured senior notes (the “5.625% Notes”) due October 1, 2019. The Notes accrue interest at a rate of 5.625% and were issued at par. Interest on the 5.625% Notes is due semi-annually on October 1 and April 1 of each year beginning on April 1, 2013. The Company incurred deferred financing fees of approximately $7.7 million in relation to this transaction which are being amortized through the maturity date. The Company used the proceeds from the issuance of the 5.625% Notes to pay a portion of the cash consideration in the TowerCo II Holdings LLC acquisition (see Note 16).

In connection with the issuance of the 5.625% Notes, the Company entered into a Registration Rights Agreement (the “Registration Rights Agreement”) with J.P. Morgan Securities LLC, as representative of the Initial Purchasers. Pursuant to the terms of the Registration Rights Agreement, the Company agreed to use its reasonable best efforts to file and have declared effective a registration statement with respect to an offer to exchange the 5.625% Notes for new notes registered under the Securities Act of 1933, as amended (the “Securities Act”), on or prior to September 23, 2013. If the Company fails to satisfy certain filing and other obligations with respect to the exchange, the Company will be obligated to pay additional interest of 0.25% per annum for the first 90-day period and an additional 0.25% per annum with respect to each subsequent 90-day period thereafter, until the Company’s registration obligations are fulfilled, up to a maximum of 1.00% per annum.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

10.	SHAREHOLDERS’ EQUITY

Common Stock Equivalents

The Company has potential common stock equivalents related to its outstanding stock options, restricted stock units, 1.875% Notes and 4.0% Notes (see Note 9). These potential common stock equivalents were not included in diluted loss per share because the effect would have been anti-dilutive for each of the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011, respectively. Accordingly, basic and diluted loss per common share and the weighted average number of shares used in the computation are the same for each period presented.

Stock Repurchases

On April 27, 2011, the Company’s Board of Directors approved a new $300.0 million stock repurchase program. This program authorizes the Company to purchase, from time to time, up to $300.0 million of the Company’s outstanding Class A common stock through open market repurchases in compliance with Rule 10b-18 of the Securities Exchange Act of 1934, as amended, and/or in privately negotiated transactions at management’s discretion based on market and business conditions, applicable legal requirements and other factors. This program became effective on April 28, 2011 and will continue until otherwise modified or terminated by the Company’s Board of Directors at any time in the Company’s sole discretion.

During the three and ~~six~~nine months ended ~~June~~September 30, 2012, the Company did not repurchase any shares in conjunction with the stock repurchase program.

As of ~~June~~September 30, 2012, the Company had a remaining authorization to repurchase an additional $150.0 million of its common stock under its $300.0 million stock repurchase program.

Equity Issuances

On March 7, 2012, the Company entered into an underwriting agreement (the “Underwriting Agreement”) with Citigroup Global Markets Inc. and J.P. Morgan Securities LLC (together, the “Underwriters”) pursuant to which the Company sold to the Underwriters 6,005,000 shares of the Company’s Class A common stock at $47.30 per share (proceeds of $283.9 million, net of related fees). The shares were issued and sold pursuant to the Company’s shelf registration statement on Form S-3 and prospectus supplement related thereto. On April 13, 2012, the proceeds of this offering were used to partially redeem principal balances of the Senior Notes.

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

On April 2, 2012, the Company completed the Mobilitie Acquisition. As consideration for the acquisition, the Company paid $850.0 million in cash and issued 5.25 million shares of its Class A common stock.

11.	REDEEMABLE NONCONTROLLING INTERESTS

In connection with the Company’s business operations in Central America, the Company entered into an agreement with a non-affiliated joint venture partner that contains both a put option for its partner and a call option for the Company, requiring or allowing the Company, in certain circumstances, to purchase the remaining interest in such entity at a price based on predetermined earnings multiples. Each of these options is triggered upon the occurrence of specified events and/or upon the passage of time. The put right may be exercised on varying dates causing the Company to purchase the partner’s equity interest (the “Redemption Amount”) based on a formula defined in the joint venture agreement. The noncontrolling interest is classified as a redeemable equity interest in mezzanine (or temporary) equity on the Company’s Consolidated Balance Sheets.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The Company allocates income and losses to the noncontrolling interest holder based on the applicable membership interest percentage. After applying those provisions, the Company calculates the redemption amount at each reporting period and records the amount, if any, by which the redemption amount exceeds the book value as a charge against income (loss) available to common shareholders. As of ~~June~~September 30, 2012 the carrying value of the Company’s redeemable noncontrolling interest exceeded the fair value of the amount the Company could be required to pay to redeem the noncontrolling interest at the date of exercise of either the put or call option. Accordingly, the carrying value is presented on the Company’s Consolidated Balance Sheet.

During the ~~six~~nine months ended ~~June~~September 30, 2011, the Company paid approximately $0.7 million in exchange for the outstanding 4.6% noncontrolling interest in a Canadian joint venture increasing the Company’s interest in that joint venture to 100%.

12.	STOCK-BASED COMPENSATION

Stock Options

The Company records compensation expense for employee stock options based on the estimated fair value of the options on the date of grant using the Black-Scholes option-pricing model with the assumptions included in the table below. The Company uses a combination of historical data and historical volatility to establish the expected volatility. Historical data is used to estimate the expected option life and the expected forfeiture rate. The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant for the estimated life of the option. The following assumptions were used to estimate the fair value of options granted using the Black-Scholes option-pricing model:


	For the six months ended June 30,		For the nine months ended September 30,
	2012	2011	2012	2011
Risk free interest rate	0.58% - 0.83%	1.17% - 2.17%	0.57% - 0.83%	0.66% - 2.17%
Dividend yield	0.0%	0.0%	0.0%	0.0%
Expected volatility	53.0%	53.9%	53.0%	53.9%
Expected lives	3.8 - 4.6 years	3.5 - 4.5 years	3.8 - 4.6 years	3.5 - 4.5 years

The following table summarizes the Company’s activities with respect to its stock options for the nine months ended September 30, 2012:


	Number of Shares			Weighted- Average Exercise Price Per Share		Weighted-Average Remaining Contractual Life (in years)
	(in thousands)
Outstanding at December 31, 2011		3,608		$	28.06
Granted		613			47.58
Exercised		(811	)		25.94
Canceled		(9	)		37.71

Outstanding at September 30, 2012		3,401		$	32.06		4.05

Exercisable at September 30, 2012		1,865		$	25.96		2.93

Unvested at September 30, 2012		1,536		$	39.46		5.40

The weighted-average fair value of options granted during the nine months ended September 30, 2012 and 2011 was $20.31 and $18.53, respectively. The total intrinsic value for options exercised during the nine months ended September 30, 2012 and 2011 was $23.0 million and $8.0 million, respectively.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

~~The following table summarizes the Company’s activities with respect to its stock options for the six months ended June 30, 2012:~~

   Number
of Shares Weighted-
Average
Exercise Price
Per Share    Weighted-Average
Remaining
Contractual
Life (in years)
   (in thousands)
Outstanding at December 31, 2011
   3,608    $ 28.06
Granted
   613    47.58
Exercised
   (504 ) 27.68
Canceled
   (7 ) 41.93



Outstanding at June 30, 2012
   3,710    $ 31.31       4.19



Exercisable at June 30, 2012
   2,150    $ 25.44       3.15



Unvested at June 30, 2012
   1,560    $ 39.39       5.63

The weighted-average fair value of options granted during the six months ended June 30, 2012 and 2011 was $20.31 and $18.55, respectively. The total intrinsic value for options exercised during the six months ended June 30, 2012 and 2011 was $11.9 million and $6.9 million, respectively.

Restricted Stock Units

The following table summarizes the Company’s restricted stock unit activity for the ~~six~~nine months ended ~~June~~September 30, 2012:


	Number of Units			Weighted-Average Grant Date Fair Value per share		Number of Units			Weighted- Average Grant Date Fair Value per share
	(in thousands)					(in thousands)
Outstanding at December 31, 2011		225		$	39.22		225		$	39.22
Granted		138			47.71		138			47.71
Restriction Lapse		(64	)		38.67		(66	)		38.78
Forfeited/Canceled		(1	)		44.19		(1	)		44.19

Outstanding at June 30, 2012		298		$	43.24
Outstanding at September 30, 2012							296		$	43.25

The Company records compensation expense for restricted stock units based on the fair market value of the units awarded at the date of the grant times the number of shares subject to the units awarded. The Company typically recognizes the expense associated with the units on a straight-line basis over the vesting term.

13.	INCOME TAXES

The Company had federal taxable losses during the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011, and, as a result, federal net operating loss carry-forwards have been generated. The US federal net operating loss carry-forwards of the Company have a full valuation allowance as management believes it is not “more-likely-than-not” that the Company will generate sufficient taxable income in future periods to recognize the losses. However, a foreign tax provision ~~of $2.8 million was~~is recognized because certain international subsidiaries of the Company have profitable ~~operations.~~operations or a net deferred tax liability position. Additionally, certain of the US subsidiaries are profitable and taxable in separate return ~~jurisdictions which resulted in a~~jurisdictions. A deferred state tax provision ~~of $1.8 million.~~is also recognized based on the Company’s assessment that future taxable income in certain state jurisdictions will be generated to utilize deferred tax assets.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

14.	SEGMENT DATA

The Company operates principally in three business segments: site leasing, site development consulting and site development construction. The Company’s reportable segments are strategic business units that offer different services. The site leasing segment includes results of the managed and sublease businesses. Summarized financial information concerning the Company’s reportable segments for the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011 is shown below:


	Site Leasing		Site Development Consulting		Site Development Construction			Not Identified by Segment⁽¹⁾			Total		Site Leasing		Site Development Consulting		Site Development Construction			Not Identified by Segment ⁽¹⁾			Total
	(in thousands)												(in thousands)

Three months ended June 30, 2012
Three months ended September 30, 2012
Revenues	$	203,581	$	7,779	$	17,787		$	—		$	229,147	$	208,828	$	10,588	$	19,190		$	—		$	238,606
Cost of revenues⁽²⁾	$	44,759	$	5,345	$	16,101		$	—		$	66,205	$	46,621	$	6,925	$	18,137		$	—		$	71,683
Depreciation, amortization and accretion	$	93,108	$	87	$	432		$	371		$	93,998	$	100,107	$	113	$	448		$	344		$	101,012
Operating income (loss)	$	35,550	$	1,624	$	(789	)	$	(1,647	)	$	34,738	$	42,420	$	2,844	$	(1,109	)	$	(3,084	)	$	41,071
Capital expenditures⁽³⁾	$	923,070	$	431	$	1,323		$	346		$	925,170	$	57,729	$	174	$	534		$	(221	)	$	58,216

Three months ended June 30, 2011
Three months ended September 30, 2011
Revenues	$	150,173	$	4,672	$	16,208		$	—		$	171,053	$	154,514	$	4,399	$	16,636		$	—		$	175,549
Cost of revenues⁽²⁾	$	32,123	$	3,540	$	14,444		$	—		$	50,107	$	33,932	$	3,171	$	14,744		$	—		$	51,847
Depreciation, amortization and accretion	$	76,048	$	49	$	310		$	284		$	76,691	$	77,459	$	45	$	324		$	308		$	78,136
Operating income (loss)	$	28,477	$	679	$	47		$	(1,994	)	$	27,209	$	28,757	$	803	$	130		$	(2,119	)	$	27,571
Capital expenditures⁽³⁾	$	110,394	$	66	$	392		$	827		$	111,679	$	83,294	$	230	$	1,370		$	619		$	85,513

Six months ended June 30, 2012
Nine months ended September 30, 2012
Revenues	$	376,504	$	13,600	$	31,533		$	—		$	421,637	$	585,332	$	24,188	$	50,723		$	—		$	660,243
Cost of revenues⁽²⁾	$	80,166	$	9,343	$	28,889		$	—		$	118,398	$	126,787	$	16,268	$	47,026		$	—		$	190,081
Depreciation, amortization and accretion	$	174,434	$	173	$	862		$	629		$	176,098	$	274,541	$	286	$	1,310		$	973		$	277,110
Operating income (loss)	$	77,804	$	2,759	$	(1,869	)	$	(3,667	)	$	75,027	$	120,224	$	5,603	$	(2,978	)	$	(6,751	)	$	116,098
Capital expenditures⁽³⁾	$	998,486	$	516	$	1,751		$	716		$	1,001,469	$	1,056,215	$	690	$	2,285		$	495		$	1,059,685

Six months ended June 30, 2011
Nine months ended September 30, 2011
Revenues	$	296,657	$	8,863	$	33,282		$	—		$	338,802	$	451,171	$	13,262	$	49,918		$	—		$	514,351
Cost of revenues⁽²⁾	$	64,099	$	6,767	$	29,945		$	—		$	100,811	$	98,031	$	9,938	$	44,689		$	—		$	152,658
Depreciation, amortization and accretion	$	150,313	$	94	$	620		$	542		$	151,569	$	227,772	$	139	$	944		$	850		$	229,705
Operating income (loss)	$	53,512	$	1,250	$	(107	)	$	(3,547	)	$	51,108	$	82,269	$	2,053	$	23		$	(5,666	)	$	78,679
Capital expenditures⁽³⁾	$	220,046	$	107	$	757		$	1,459		$	222,369	$	303,340	$	337	$	2,127		$	2,078		$	307,882

Assets
As of June 30, 2012	$	4,597,407	$	8,005	$	38,594		$	149,654		$	4,793,660
As of September 30, 2012													$	5,883,472	$	9,246	$	41,249		$	149,324		$	6,083,291
As of December 31, 2011	$	3,439,401	$	4,787	$	37,377		$	124,834		$	3,606,399	$	3,439,401	$	4,787	$	37,377		$	124,834		$	3,606,399

(1)	Assets not identified by segment consist primarily of general corporate assets.

(2)	Excludes depreciation, amortization and accretion.

(3)	Includes cash paid for capital expenditures and acquisitions and related earn-outs and vehicle capital lease additions.

For the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011, the Company’s leasing revenues generated outside of the United States were ~~5.8%~~5.9% and ~~2.5%~~2.9%, respectively, of total consolidated leasing revenues. As of ~~June~~September 30, 2012 and December 31, 2011, the Company’s total assets outside of the United States were ~~8.5%~~6.9% and 8.7%, respectively, of total consolidated assets.

SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

15.	CONCENTRATION OF CREDIT RISK

The Company’s credit risks arise from accounts receivable with international, national, regional and local wireless service providers and federal and state government agencies. The Company performs periodic credit evaluations of its customers’ financial condition and provides allowances for doubtful accounts, as required, based upon factors surrounding the credit risk of specific customers, historical trends and other information. The Company generally does not require collateral.

The following is a list of significant customers (representing at least 10% of revenue for the periods reported) and the percentage of total revenue for the specified time periods derived from such customers:


Site Leasing Revenue	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
AT&T		23.1	%		26.9	%		24.2	%		27.0	%		23.0	%		27.0	%		23.8	%		27.0	%
Sprint		23.1	%		22.2	%		23.3	%		22.3	%		22.0	%		21.8	%		22.7	%		22.1	%
T-Mobile		15.4	%		11.4	%		13.1	%		11.4	%		15.4	%		11.2	%		13.9	%		11.3	%
Verizon		13.8	%		15.6	%		14.2	%		15.6	%		13.3	%		15.7	%		13.7	%		15.6	%

Site Development Consulting Revenue	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
Ericsson, Inc		23.0	%		0.0	%		23.0	%		1.2	%		17.6	%		0.3	%		20.6	%		0.9	%
Alcatel-Lucent														10.7	%		0.0	%		10.0	%		0.0	%
Verizon		14.6	%		17.0	%		13.7	%		17.2	%		9.8	%		18.0	%		12.0	%		17.4	%
Nsoro		6.3	%		12.5	%		6.2	%		14.0	%		5.9	%		4.0	%		6.1	%		10.7	%
T-Mobile		3.7	%		11.1	%		8.2	%		8.8	%		2.6	%		10.3	%		5.7	%		9.3	%

Site Development Construction Revenue	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
Ericsson, Inc														26.9	%		6.4	%		19.2	%		8.5	%
Nsoro Mastec		23.8	%		46.9	%		28.3	%		41.0	%		23.5	%		48.0	%		26.5	%		43.4	%
Ericsson, Inc		17.2	%		7.2	%		14.5	%		9.5	%
Verizon		11.3	%		8.3	%		10.0	%		8.9	%
T-Mobile		8.8	%		5.2	%		12.2	%		8.9	%
Overland Contracting														10.9	%		5.6	%		9.5	%		7.0	%

At ~~June~~September 30, 2012, five significant customers comprised ~~57.2%~~51.4% of total gross accounts receivable compared to five significant customers which comprised 50.4% of total gross accounts receivable at December 31, 2011.

16.	SUBSEQUENT EVENTS

TowerCo Acquisition

On ~~June 25,~~October 1, 2012, ~~the Company entered into a definitive merger agreement with certain affiliates~~SBA, through its wholly-owned subsidiary, completed its previously announced acquisition of TowerCo ~~that owned as of that date 3,252~~II Holdings LLC, which owns 3,256 tower sites in 47 states across the U.S. and Puerto Rico. ~~The~~As consideration ~~to be paid by~~for the acquisition, the Company ~~will be~~paid $1.2 billion inwith cash on-hand and issued 4.6 million shares of ~~the Company’s~~its Class A common stock. The cash consideration will be paid from a combination of cash on hand, existing credit facilities and up to $900 million in financing commitments. The transaction, subject to customary closing conditions,Company is ~~expected to close~~ in the ~~fourth quarter~~process of ~~2012.~~

~~SBA COMMUNICATIONS CORPORATION AND SUBSIDIARIES~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)~~

~~ExteNet Asset Purchase Agreement~~

~~On July 13, 2012,~~evaluating the ~~Company entered into an asset~~allocation of the purchase ~~agreement with ExteNet Systems, Inc. to sell certain DAS~~price among the fair value of the assets acquired ~~in the Mobilitie acquisition for $100 million in cash~~ and ~~$25 million in the form of a promissory note. The Company expects the transaction to close in the third quarter of 2012.~~liabilities assumed.

~~5.75% Senior Notes due 2020~~

On July 13, 2012, Telecommunications issued $800,000,000 aggregate principal amount of its 5.75% Senior Notes due 2020 (the “5.75% Notes”). The 5.75% Notes are guaranteed on a senior, unsecured basis by SBA Communications. The 5.75% Notes have an interest rate of 5.75%, which is payable semi-annually on July 15 and January 15 of each year, beginning on January 15, 2013, and were issued at a price of 100% of their face value. The 5.75% Notes mature on July 15, 2020. The net proceeds from the offering were approximately $787.2 million after deducting discounts and offering expenses. Telecommunications used the net proceeds from the offering to (1) repay all amounts outstanding under the Mobilitie Bridge Loan and (2) repay all amounts outstanding under the Revolving Credit Facility. The remaining proceeds will be used for general corporate purposes.

~~Secured Tower Revenue Securities Series 2012-1~~

On July 26, 2012, the Company, through its existing SBA Tower Trust has priced an offering of $610 million of Secured Tower Revenue Securities Series 2012-1 ( the “2012 Tower Securities”), which have an anticipated repayment date of December 2017 and a final maturity date of December 2042. The annual fixed coupon interest rate of the 2012 Tower Securities is 2.933%, payable monthly. Net proceeds from the 2012 Tower Securities will be used to redeem in full the $243.8 million outstanding balance of the 2016 Notes and to pay the applicable premium for the redemption. On July 30, 2012, the Company gave notice to the note-holders of the 2016 Notes of its intention to redeem the remaining outstanding principal balance of the 2016 Notes at a price of 106% effective August 29, 2012. The remaining net proceeds will be used (1) to pay a portion of the cash consideration required in connection with SBA’s pending acquisition of TowerCo and (2) for general corporate purposes. The transaction is expected to close in August 2012.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

We are a leading independent owner and operator of wireless communications towers. Our principal operations are in the United States and its territories. As of ~~June~~September 30, 2012, we also owned towers in Canada, Costa Rica, El Salvador, ~~Panama,~~ Guatemala, Nicaragua and ~~Nicaragua.~~Panama. Our primary business line is our site leasing business, which contributed approximately ~~97.7%~~97.5% of our total segment operating profit for the year-to-date period ended ~~June~~September 30, 2012. In our site leasing business, we lease antenna space to wireless service providers on towers and other structures that we own, manage or lease from others. The towers that we own have been constructed by us at the request of a wireless service provider, constructed based on our own initiative or acquired. As of ~~June~~September 30, 2012, we owned ~~13,122~~13,257 tower sites, the substantial majority of which have been built by us or built by other tower owners or operators who, like us, have built such towers to lease space to multiple wireless service providers. As adjusted for our acquisition of 3,256 towers in the TowerCo acquisition on October 1, 2012, we would have had 16,513 towers as of September 30, 2012. We also managed or leased approximately ~~4,800~~4,900 actual or potential additional communications sites, approximately 500 of which were revenue producing as of ~~June~~September 30, 2012. Our other business line is our site development business, through which we assist wireless service providers in developing and maintaining their own wireless service networks.

Site Leasing Services

Our primary focus is the leasing of antenna space on our multi-tenant towers to a variety of wireless service providers under long-term lease contracts. Site leasing revenues are received primarily from wireless service provider tenants, including AT&T, Sprint, Verizon Wireless and T-Mobile. Wireless service providers enter into numerous different tenant leases with us, each of which relates to the lease or use of space at an individual tower site. Tenant leases are generally for an initial term of five to ten years with five 5-year renewal periods at the option of the tenant. These tenant leases typically contain specific rent escalators, which average 3-4% per year, including the renewal option periods. Tenant leases are generally paid on a monthly basis and revenue from site leasing is recorded monthly on a straight-line basis over the current term of the related lease agreements. Rental amounts received in advance are recorded in deferred revenue.

Cost of site leasing revenue primarily consists of:

Rental payments on ground and other underlying property leases;

Straight-line rent adjustment for the difference between rental payments made and the expense recorded as if the payments had been made evenly throughout the minimum lease term (which may include renewal terms) of the underlying property leases;

Property taxes;

Site maintenance and monitoring costs (exclusive of employee related costs);

Utilities;

Property insurance; and

Deferred lease origination cost amortization.

Ground leases are generally for an initial term of five years or more with multiple renewal terms of five year periods at our option and provide for rent escalators which typically average 3-4% annually or provide for term

escalators of approximately 15%. Of the ~~13,122~~13,257 tower sites we owned as of ~~June~~September 30, 2012, approximately ~~70%~~72% were located on parcels of land that we own, land subject to perpetual easements, or parcels of land in which we have a

leasehold interest that extends beyond 20 years. For any given tower, costs are relatively fixed over a monthly or an annual time period. As such, operating costs for owned towers do not generally increase as a result of adding additional customers to the tower. The amount of direct costs associated with operating a tower varies from site to site depending on the taxing jurisdiction and the height and age of the tower. The ongoing maintenance requirements are typically minimal and include replacing lighting systems, painting a tower or upgrading or repairing an access road or fencing.

As indicated in the table below, our site leasing business generates a significant portion of our total revenues. For information regarding our operating segments, please see Note 14 of our Condensed Notes to Consolidated Financial Statements included in this quarterly report.


	Revenues												Revenues
	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
	(dollars in thousands)												(dollars in thousands)

Site leasing revenue	$	203,581		$	150,173		$	376,504		$	296,657		$	208,828		$	154,514		$	585,332		$	451,171
Total revenues	$	229,147		$	171,053		$	421,637		$	338,802		$	238,606		$	175,549		$	660,243		$	514,351
Site leasing revenue percentage of total revenues		88.8	%		87.8	%		89.3	%		87.6	%		87.5	%		88.0	%		88.7	%		87.7	%

	Segment Operating Profit												Segment Operating Profit
	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
	(dollars in thousands)												(dollars in thousands)
Site leasing segment operating profit⁽¹⁾	$	158,822		$	118,050		$	296,338		$	232,558		$	162,207		$	120,582		$	458,545		$	353,140
Total segment operating profit⁽¹⁾	$	162,942		$	120,946		$	303,239		$	237,991		$	166,923		$	123,702		$	470,162		$	361,693
Site leasing segment operating profit percentage of total segment operating profit⁽¹⁾		97.5	%		97.6	%		97.7	%		97.7	%		97.2	%		97.5	%		97.5	%		97.6	%

⁽¹⁾	Site leasing segment operating profit and total segment operating profit are non-GAAP financial measures. We reconcile these measures and other Regulation G disclosures in this quarterly report in the section entitled Non-GAAP Financial Measures.

We believe that over the long-term, site leasing revenues will continue to grow as wireless service providers lease additional antenna space on our towers due to increasing minutes of network use and data transfer, network expansion and network coverage requirements. We believe our site leasing business is characterized by stable and long-term recurring revenues, predictable operating costs and minimal non-discretionary capital expenditures. Due to the relatively young age and mix of our tower portfolio, we expect future expenditures required to maintain these towers to be minimal. Consequently, we expect to grow our cash flows by (1) adding tenants to our towers at minimal incremental costs by using existing tower capacity or requiring wireless service providers to bear all or a portion of the cost of tower modifications and (2) executing monetary amendments as wireless service providers upgrade their equipment. Furthermore, because our towers are strategically positioned and our customers typically do not relocate, we have historically experienced low tenant lease terminations as a percentage of revenue.

The following rollforward summarizes the activity in our consolidated tower portfolio from December 31, 2011 to ~~June~~September 30, 2012:


	Number of Towers

Towers owned at December 31, 2011		10,524
Purchased towers		78
Constructed towers		63
Towers reclassified/disposed⁽¹⁾		(4	)

Towers owned at March 31, 2012		10,661
Purchased towers		2,381
Constructed towers		90
Towers reclassified/disposed⁽¹⁾		(10	)

Towers owned at June 30, 2012		13,122
Purchased towers		37
Constructed towers		99
Towers reclassified/disposed⁽¹⁾		(1	)

Towers owned at September 30, 2012		13,257

⁽¹⁾

Reclassifications reflect the combination for reporting purposes of multiple tower structures on a single parcel of real estate, which we market and customers view as a single location, into a single tower site. Dispositions reflect the decommissioning, sale, conveyance or legal transfer of owned tower sites.

On April 2, 2012, we completed the Mobilitie acquisition and acquired 2,281 towers with an additional 36 towers in development in the US and Central America and indoor and outdoor distributed antenna system (DAS) assets in Chicago, Las Vegas, New York City and Auburn, Alabama. The total consideration paid by us in the Mobilitie acquisition was $1.1 billion consisting of (i) $850.0 million in cash and (ii) 5,250,000 newly issued shares of our Class A common stock.

Site Development Services

Our site development business is complementary to our site leasing business and provides us the ability to keep in close contact with the wireless service providers who generate substantially all of our site leasing revenue and to capture ancillary revenues that are generated by our site leasing activities, such as antenna and equipment installation at our tower locations. Site development services revenues are received primarily from providing a full range of end to end services to wireless service providers or companies providing development or project management services to wireless service providers. We principally perform services for third parties in our core, historical areas of wireless expertise, specifically, site acquisition, zoning, technical services and construction. Our site development business consists of two segments, site development consulting and site development construction.

Our site development customers engage us on a project-by-project basis and a customer can generally terminate an assignment at any time without penalty. Site development projects, both consulting and construction, include contracts on a time and materials basis or a fixed price basis. The majority of our site development services are billed on a fixed price basis. Time and materials based site development contracts are billed and revenue is recognized at contractual rates as the services are rendered. Our site development projects generally take from three to twelve months to complete. For those site development consulting contracts in which we perform work on a fixed price basis, we recognize revenue based on the completion of agreed upon phases of the project on a per site basis.

Our revenue from site development construction contracts is recognized on the percentage-of-completion method of accounting, determined by the percentage of cost incurred to date compared to management’s estimated total cost for each contract. This method is used because management considers total cost to be the best available measure of progress on the contracts. These amounts are based on estimates, and the uncertainty inherent in the estimates initially is reduced as work on the contracts nears completion. Revenue from our site development construction business may fluctuate from period to period depending on construction activities, which are a function of the timing and amount of our clients’ capital expenditures, the number and significance of active customer engagements during a period, weather and other factors.

Cost of site development consulting revenue and construction revenue includes all costs of materials, salaries and labor costs, including payroll taxes, subcontract labor, vehicle expense and other costs directly and indirectly related to the projects. All costs related to site development consulting contracts and construction contracts are recognized as incurred.

The table below provides the percentage of total revenues contributed by site development consulting services and site development construction services for the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011. For information regarding our operating segments, see Note 14 of our Condensed Notes to Consolidated Financial Statements included in this quarterly report.


	Revenues												Revenues
	For the three months ended June 30,						For the six months ended June 30,						For the three months ended September 30,						For the nine months ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
	(dollars in thousands)												(dollars in thousands)

Site development consulting	$	7,779		$	4,672		$	13,600		$	8,863		$	10,588		$	4,399		$	24,188		$	13,262
Site development construction	$	17,787		$	16,208		$	31,533		$	33,282		$	19,190		$	16,636		$	50,723		$	49,918
Total revenues	$	229,147		$	171,053		$	421,637		$	338,802		$	238,606		$	175,549		$	660,243		$	514,351

Site development consulting		3.4	%		2.7	%		3.2	%		2.6	%		4.4	%		2.5	%		3.7	%		2.6	%
Site development construction		7.8	%		9.5	%		7.5	%		9.8	%		8.0	%		9.5	%		7.7	%		9.7	%

International Operations

As of ~~June~~September 30, 2012, we had operations in Canada, Costa Rica, El Salvador, Guatemala, Nicaragua ~~Guatemala~~ and Panama. Our operations in these countries are solely in the site leasing business, and we expect to expand operations through new builds and acquisitions. Tenant leases in the Canadian market typically have similar terms and conditions as those in the United States, with an initial term of five years, and specific rent escalators. Tenant leases in Central America typically have a ten year initial term with similar renewal terms and rent escalators as those in the United States and Canada.

In our Central American markets, significantly all of our revenue, expenses, and capital expenditures arising from our new build activities are denominated in U.S. dollars. Specifically, our ground leases, our tenant leases and most of our tower related expenses are due, and paid, in U.S. dollars. In our Central American markets, our local currency obligations are principally limited to (1) permitting and other local fees, (2) utilities and (3) taxes. In our Canadian operations, significantly all of our revenue, expenses and capital expenditures, including tenant leases, ground leases and other tower-related expenses, are denominated in Canadian dollars.

Recent Developments

On ~~June 25,~~September 14, 2012, we ~~entered into a definitive merger~~reached an agreement with T-Mobile USA (“T-Mobile”) to extend the remaining term on approximately 2,800 existing leases to an average of approximately 7 years, and granted T-Mobile rights to upgrade certain ~~affiliates~~towers with radio equipment in connection with its network modernization plan. The terms of ~~TowerCo that owned as of that date 3,252 tower sites~~the agreement will result in ~~47 states across the U.S.~~recognizing an increase in non-cash site rental revenue and ~~Puerto Rico. The consideration to be paid by us will be $1.2 billion in~~increased annual cash and 4.6 million shares of our Class A common stock. The cash consideration will be paid from a combination of cash on hand, existing credit facilities and up to $900 million in financing commitments. The transaction, subject to customary closing conditions, is expected to close in the fourth quarter of 2012.

On July 13, 2012, SBA Telecommunications, Inc. (“Telecommunications”) issued $800,000,000 aggregate principal amount of its 5.75% Senior Notes due 2020 (the “5.75% Notes”). The 5.75% Notes are guaranteed on a senior, unsecured basis by SBA Communications. The 5.75% Notes have an interest rate of 5.75%, which is payable semi-annually on July 15 and January 15 of each year, beginning on January 15, 2013, and were issued at a price of 100% of their face value. The 5.75% Notes mature on July 15, 2020. The net proceeds from the offering were approximately $787.2 million after deducting discounts and offering expenses. Telecommunications used the net proceeds from the offering to (1) repay all amounts outstanding under the Mobilitie Bridge Loan and (2) repay all amounts outstanding under the Revolving Credit Facility. The remaining proceeds will be used for general corporate purposes.escalations.

On ~~July 13,~~September 6, 2012, we ~~entered into an asset purchase agreement with~~sold certain DAS networks located in New York, Chicago and Las Vegas, to ExteNet Systems, Inc. ~~to sell certain DAS assets acquired in the Mobilitie acquisition~~ for ~~$100~~approximately $94.3 million in cash and $25 million in the form of a promissory note. ~~We expect the transaction~~On October 23, 2012, an additional DAS network in Auburn, Alabama was sold to ~~close by the third quarter~~ExteNet for cash consideration of ~~2012.~~$5.7 million.

On ~~July 26,~~October 1, 2012, we ~~through~~completed our existing SBA Tower Trust, priced an offering of $610 million of Secured Tower Revenue Securities Series 2012-1 (the “2012 Tower Securities”), which have an anticipated repayment date of December 2017 and a final maturity date of December 2042. The annual fixed coupon interest rate of the 2012 Tower Securities is 2.933%, payable monthly. Net proceeds from the 2012 Tower Securities will be used to redeem in full the $243.8 million outstanding balance of the 2016 Notes (as defined below) and to pay the applicable premium for the redemption. The remaining net proceeds will be used (1) to pay a portion of the cash consideration required in connection with our pendingpreviously announced acquisition of TowerCo II Holdings LLC, which owned 3,256 tower sites in 47 states across the U.S. and ~~(2)~~Puerto Rico. As consideration for ~~general corporate purposes.~~the acquisition, we paid $1.2 billion in cash and issued 4.6 million shares of our Class A common stock.

CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of financial condition and results of operations are based upon our condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States, or GAAP. The preparation of our financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent liabilities. We base these estimates on our historical experience and on various other assumptions that we believe to be reasonable under the circumstances, and these estimates form the basis for our judgments concerning the carrying values of assets and liabilities that are not readily apparent from other sources. We periodically evaluate these estimates and judgments based on available information and experience. Actual results could differ from our estimates under different assumptions and conditions. If actual results significantly differ from our estimates, our financial condition and results of operations could be materially impacted. For more information regarding our critical accounting policies and estimates please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies and Estimates” contained in our Annual Report on Form 10-K for the year ended December 31, 2011 and Note 2 to our condensed consolidated financial statements. There have been no material changes to the critical accounting policies previously disclosed in that report.

KEY PERFORMANCE INDICATORS

Non-GAAP Financial Measures

This report contains certain non-GAAP measures, including Segment operating profit and Adjusted EBITDA information. We have provided below a description of such non-GAAP measures, a reconciliation of such non-GAAP measures to their most directly comparable GAAP measures and an explanation as to why management utilizes these measures.

Segment Operating Profit:

We believe that Segment operating profit is an indicator of the operating performance of our site leasing and site development segments and is used to provide management with the ability to monitor the operating results and margin of each segment, while excluding the impact of depreciation, accretion and amortization, which is largely fixed and non-cash in nature. Segment operating profit is not intended to be an alternative measure of revenue or segment gross profit as determined in accordance with GAAP.


	Site leasing segment																		Site leasing segment
	For the three months ended June 30,						Dollar			For the six months ended June 30,						Dollar			For the three months ended September 30,						Dollar Change				For the nine months ended September 30,							Dollar Change
	2012			2011			Change			2012			2011			Change			2012			2011						2012				2011				Dollar Change
	(in thousands)																		(in thousands)
Segment revenue	$	203,581		$	150,173		$	53,408		$	376,504		$	296,657		$	79,847		$	208,828		$	154,514		Dollar Change	$	54,314			$	585,332			$	451,171		$	134,161
Segment cost of revenues (excluding depreciation, accretion and amortization)		(44,759	)		(32,123	)		(12,636	)		(80,166	)		(64,099	)		(16,067	)		(46,621	)		(33,932	)		(12,689	)			(126,787	)			(98,031	)		(28,756	)

Segment operating profit	$	158,822		$	118,050		$	40,772		$	296,338		$	232,558		$	63,780		$	162,207		$	120,582		$	41,625			$	458,545			$	353,140		$	105,405


	Site development consulting segment
	For the three months ended June 30,						Dollar			For the six months ended June 30,						Dollar
	2012			2011			Change			2012			2011			Change
	(in thousands)
Segment revenue	$	7,779		$	4,672		$	3,107		$	13,600		$	8,863		$	4,737
Segment cost of revenues (excluding depreciation, accretion and amortization)		(5,345	)		(3,540	)		(1,805	)		(9,343	)		(6,767	)		(2,576	)

Segment operating profit	$	2,434		$	1,132		$	1,302		$	4,257		$	2,096		$	2,161


	Site development construction segment
	For the three months ended June 30,						Dollar			For the six months ended June 30,						Dollar
	2012			2011			Change			2012			2011			Change
	(in thousands)
Segment revenue	$	17,787		$	16,208		$	1,579		$	31,533		$	33,282		$	(1,749	)
Segment cost of revenues (excluding depreciation, accretion and amortization)		(16,101	)		(14,444	)		(1,657	)		(28,889	)		(29,945	)		1,056

Segment operating profit	$	1,686		$	1,764		$	(78	)	$	2,644		$	3,337		$	(693	)


	Site development consulting segment
	For the three months ended September 30,						Dollar Change			For the nine months ended September 30,						Dollar Change
	2012			2011			Dollar Change			2012			2011			Dollar Change
	(in thousands)
Segment revenue	$	10,588		$	4,399		$	6,189		$	24,188		$	13,262		$	10,926
Segment cost of revenues (excluding depreciation, accretion and amortization)		(6,925	)		(3,171	)		(3,754	)		(16,268	)		(9,938	)		(6,330	)

Segment operating profit	$	3,663		$	1,228		$	2,435		$	7,920		$	3,324		$	4,596


	Site development construction segment
	For the three months ended September 30,						Dollar Change			For the nine months ended September 30,						Dollar Change
	2012			2011			Dollar Change			2012			2011			Dollar Change
	(in thousands)
Segment revenue	$	19,190		$	16,636		$	2,554		$	50,723		$	49,918		$	805
Segment cost of revenues (excluding depreciation, accretion and amortization)		(18,137	)		(14,744	)		(3,393	)		(47,026	)		(44,689	)		(2,337	)

Segment operating profit	$	1,053		$	1,892		$	(839	)	$	3,697		$	5,229		$	(1,532	)

Site leasing segment operating profit increased ~~$40.8~~$105.4 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily due to additional profit generated by the towers that we acquired orand partially from towers constructed subsequent to ~~June~~September 30, 2011, organic site leasing growth from new leases, ~~and~~ contractual rent escalators, ~~and~~ lease amendments with current tenants which increased the related rent to reflect additional equipment added to our towers, and increased straight-line leasing revenue associated with the Sprint Network Vision Agreement entered into in the fourth quarter of ~~2011.~~2011 and the Mobilitie acquisition completed in the second quarter of 2012.

Adjusted EBITDA:

We define Adjusted EBITDA as net loss excluding the impact of net interest expenses, provision for taxes, depreciation, accretion and amortization, asset impairment and other charges, non-cash compensation, net loss from extinguishment of debt, other income and expenses, acquisition related expenses, non-cash straight-line leasing revenue, ~~and~~ non-cash straight-line ground lease ~~expense.~~expense and income from discontinued operations.

We believe that Adjusted EBITDA is an indicator of the financial performance of our core businesses. Adjusted EBITDA is a component of the calculation that has been used by our lenders to determine compliance with certain covenants under our Senior Credit Agreement, ~~Senior~~8.25% Notes, 5.625% Notes and 5.75% Notes. Adjusted EBITDA is not intended to be an alternative measure of operating income or gross profit margin as determined in accordance with GAAP.

The reconciliation of Adjusted EBITDA is as follows:


	For the three months ended September 30,						Dollar Change			For the nine months ended September 30,						Dollar Change
	2012			2011			Dollar Change			2012			2011			Dollar Change
	(in thousands)									(in thousands)

Net loss	$	(52,699	)	$	(33,437	)	$	(19,262	)	$	(128,804	)	$	(97,723	)	$	(31,081	)
Interest income		(335	)		(38	)		(297	)		(419	)		(97	)		(322	)
Total interest expense⁽¹⁾		71,651			60,777			10,874			198,302			172,492			25,810
Depreciation, accretion and amortization		101,012			78,136			22,876			277,110			229,705			47,405
Asset impairment		1,560			1,106			454			2,555			1,402			1,153
Provision for taxes⁽²⁾		900			808			92			5,422			3,257			2,165
Loss from extinguishment of debt, net		22,643			—			22,643			49,792			1,696			48,096
Non-cash compensation		3,679			2,773			906			10,586			8,695			1,891
Non-cash straight-line leasing revenue		(12,245	)		(2,173	)		(10,072	)		(31,909	)		(6,059	)		(25,850	)
Non-cash straight-line ground lease expense		5,899			3,191			2,708			13,999			8,873			5,126
Acquisition related costs		5,715			1,474			4,241			21,875			4,876			16,999
Other income/expense		(249	)		(122	)		(127	)		(5,233	)		527			(5,760	)
Income from discontinued operations		(969	)		—			(969	)		(2,349	)		—			(2,349	)

Adjusted EBITDA	$	146,562		$	112,495		$	34,067		$	410,927		$	327,644		$	83,283

⁽¹⁾	Total interest expense includes cash interest expense, non-cash interest expense and amortization of deferred financing fees.

⁽²⁾	Includes $(129) and $613 of franchise taxes for the three and nine months ended September 30, 2012, respectively, and $417 and $1,473 in the same periods from prior year, respectively, as reflected in the Consolidated Statement of Operations in selling, general and administrative expenses.

Adjusted EBITDA increased ~~$49.2~~$83.3 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily due to increased site leasing segment operating profit offset by an increase in selling, general and administrative costs. ~~The reconciliation of Adjusted EBITDA is as follows:~~

   For the three months
ended June 30, Dollar For the six months
ended June 30, Dollar
   2012 2011 Change 2012 2011 Change
   (in thousands) (in thousands)
Net loss
   $ (53,454 ) $ (29,910 ) $ (23,544 ) $ (76,105 ) $ (64,286 ) $ (11,819 )
Interest income
   (37 ) (29 ) (8 ) (84 ) (59 ) (25 )
Interest expense⁽¹⁾
   64,979    56,342    8,637    126,651    111,715    14,936
Depreciation, accretion and amortization
   93,998    76,691    17,307    176,098    151,569    24,529
Asset impairment
   646    296    350    995    296    699
Provision for taxes⁽²⁾
   2,762    1,251    1,511    4,522    2,449    2,073
Loss from extinguishment of debt, net
   27,149    —      27,149    27,149    1,696    25,453
Non-cash compensation
   3,850    3,142    708    6,907    5,922    985
Non-cash straight-line leasing revenue
   (11,508 ) (2,096 ) (9,412 ) (19,664 ) (3,886 ) (15,778 )
Non-cash straight-line ground lease expense
   5,027    2,689    2,338    8,100    5,682    2,418
Acquisition related costs
   15,816    1,029    14,787    16,160    3,402    12,758
Other income/expense
   (4,972 ) 104    (5,076 ) (4,984 ) 649    (5,633 )
Income from discontinued operations
   (1,380 ) —      (1,380 ) (1,380 ) —      (1,380 )


Adjusted EBITDA
   $ 142,876    $ 109,509    $ 33,367    $ 264,365    $ 215,149    $ 49,216

⁽¹⁾	~~Interest expense includes interest expense, non-cash interest expense and amortization of deferred financing fees.~~

⁽²⁾	Includes $308 and $741 of franchise taxes for the three and six months ended June 30, 2012, respectively, and $550 and $1,057 in the same periods from prior year, respectively, as reflected in the Consolidated Statement of Operations in selling, general and administrative expenses.

RESULTS OF OPERATIONS

Three months ended ~~June~~September 30, 2012 Compared to Three months ended ~~June~~September 30, 2011


	For the three months ended June 30,						Dollar Change			Percentage Increase (Decrease)				For the three months ended September 30,							Dollar Change			Percentage Increase (Decrease)
	2012			2011						Percentage Increase (Decrease)			2012				2011				Dollar Change			Percentage Increase (Decrease)
	(in thousands)						Dollar Change								(in thousands)
Revenues:
Site leasing	$	203,581		$	150,173		$	53,408			35.6	%		$	208,828			$	154,514		$	54,314			35.2	%
Site development		25,566			20,880			4,686			22.4	%			29,778				21,035			8,743			41.6	%

Total revenues		229,147			171,053			58,094			34.0	%			238,606				175,549			63,057			35.9	%

Operating expenses:
Cost of revenues (exclusive of depreciation, accretion and amortization shown below):
Cost of site leasing		44,759			32,123			12,636			39.3	%			46,621				33,932			12,689			37.4	%
Cost of site development		21,446			17,984			3,462			19.3	%			25,062				17,915			7,147			39.9	%
Selling, general and administrative		17,744			15,721			2,023			12.9	%			17,565				15,415			2,150			13.9	%
Asset impairment		646			296			350			118.2	%			1,560				1,106			454			41.0	%
Acquisition related expenses		15,816			1,029			14,787			1437.0	%			5,715				1,474			4,241			287.7	%
Depreciation, accretion and amortization		93,998			76,691			17,307			22.6	%			101,012				78,136			22,876			29.3	%

Total operating expenses		194,409			143,844			50,565			35.2	%			197,535				147,978			49,557			33.5	%

Operating income		34,738			27,209			7,529			27.7	%			41,071				27,571			13,500			49.0	%


Other income (expense):
Interest income		37			29			8			27.6	%			335				38			297			781.6	%
Interest expense		(43,902	)		(38,528	)		(5,374	)		13.9	%			(50,578	)			(42,307	)		(8,271	)		19.5	%
Non-cash interest expense		(17,416	)		(15,613	)		(1,803	)		11.5	%			(17,874	)			(16,089	)		(1,785	)		11.1	%
Amortization of deferred financing fees		(3,661	)		(2,201	)		(1,460	)		66.3	%			(3,199	)			(2,381	)		(818	)		34.4	%
Loss from extinguishment of debt, net		(27,149	)		—			(27,149	)		100.0	%			(22,643	)			—			(22,643	)		100.0	%
Other income (expense)		4,972			(104	)		5,076			(4880.8	%)			249				122			127			104.1	%

Total other expense		(87,119	)		(56,417	)		(30,702	)		54.4	%			(93,710	)			(60,617	)		(33,093	)		54.6	%


Loss from continuing operations before provision for income taxes		(52,381	)		(29,208	)		(23,173	)		79.3	%			(52,639	)			(33,046	)		(19,593	)		59.3	%
Provision for income taxes		(2,453	)		(702	)		(1,751	)		249.4	%			(1,029	)			(391	)		(638	)		163.2	%

Loss from continuing operations		(54,834	)		(29,910	)		(24,924	)		83.3	%			(53,668	)			(33,437	)		(20,231	)		60.5	%
Income from discontinued operations, net of income taxes		1,380			—			1,380			100.0	%			969				—			969			100.0	%

Net loss		(53,454	)		(29,910	)		(23,544	)		78.7	%			(52,699	)			(33,437	)		(19,262	)		57.6	%
Less: Net (income) loss attributable to the noncontrolling interest		(18	)		91			(109	)		(119.8	%)
Less: Net loss attributable to the noncontrolling interest															254				132			122			92.4	%

Net loss attributable to SBA Communications Corporation	$	(53,472	)	$	(29,819	)	$	(23,653	)		79.3	%		$	(52,445	)		$	(33,305	)	$	(19,140	)		57.5	%

Revenues:

Site leasing revenues increased ~~$53.4~~$54.3 million for the three months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, due largely to (i) revenues from the towers that we acquired, including ~~$27.2~~$27.6 million from the Mobilitie ~~acquisition,~~towers acquired in the second quarter, or towers that we constructed subsequent to ~~June~~September 30, 2011 (ii) organic site leasing growth from new leases, contractual rent escalators and lease amendments which increased the related rent to reflect additional equipment added to our towers and (iii) increased straight-line leasing revenue associated with the Sprint Network Vision Agreement entered into in the fourth quarter of 2011.

Site development revenues increased ~~$4.7~~$8.8 million for the three months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, due to a higher volume of work performed during the quarter as compared to the same period last year, ~~in particular in connection~~including a particularly substantial increase associated with ~~the Sprint~~Sprint’s Network Vision ~~project.~~initiative.

Operating Expenses:

Site leasing cost of revenues increased ~~$12.6~~$12.7 million for the three months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily as a result of the growth in the number of tower sites owned by us, including ~~$10.7~~$10.6 million (the majority of which is reimbursable to us) from the Mobilitie ~~acquisition,~~towers acquired in the second quarter, offset by the positive impact of our ground lease purchase program.

Site development cost of revenues increased ~~$3.5~~$7.2 million for the three months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, ~~as a result of~~due to a higher volume of work ~~performed during~~associated with the ~~quarter.~~deployment of next generation networks by wireless carriers including Sprint’s Network Vision initiative.

Selling, general and administrative expenses increased ~~$2.0~~$2.2 million for the three months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily as a result of an increase in personnel, salaries and benefits and non-cash compensation due in part to the Company’s recent portfolio expansion as well as incremental costs incurred in connection with our international ~~expansion.~~expansion since the prior year.

Acquisition related expenses increased ~~$14.8~~$4.2 million for the three months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily as a result of an increase in acquisition and integration related ~~fees~~expenses related to ~~the Mobilitie acquisition~~tower acquisitions as well as a change in the fair market value estimate of the earnout accrual ~~based on the fair market value of the earnout liability for~~during the quarter ended ~~June~~September 30, 2012 compared to the quarter ended ~~June~~September 30, 2011. ~~The acquisition related expenses recorded for the three months ended June 30, 2012 for the Mobilitie acquisition were $11.4 million.~~

Depreciation, accretion and amortization expense increased ~~$17.3~~$22.9 million for the three months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, due to an increase in the number of tower sites built and acquired by us, including ~~through~~ the Mobilitie ~~acquisition,~~towers acquired in the second quarter, as of ~~June~~September 30, 2012 compared to those owned at ~~June~~September 30, 2011. The depreciation, accretion and amortization expense recorded for the three months ended ~~June~~September 30, 2012 for the Mobilitie ~~acquisition~~towers was ~~$10.7~~$16.6 million.

Operating Income:

Operating income increased ~~$7.5~~$13.5 million for the three months ended ~~June~~September 30, 2012 from the three months ended ~~June~~September 30, 2011, primarily due to higher segment operating profit in both the site leasing and site development segments offset by increases in acquisition related expenses, depreciation, accretion and amortization expense and selling, general and administrative expenses.

Other Income (Expense):

Interest expense increased ~~$5.4~~$8.3 million from the three months ended ~~June~~September 30, 2011 due to the higher weighted average principal amount of cash-interest bearing debt for the three months ended ~~June~~September 30, 2012 compared to the three months ended ~~June~~September 30, 2011, primarily resulting from the issuance of the ~~2011~~2012-1 Term Loan, ~~($500 million), 2012 Term Loan ($200 million)~~2012-1 Tower Securities, 5.75% Notes and the Mobilitie Bridge Loan ~~($400 million)~~ offset by the redemption of ~~$131.3~~the remaining $243.8 million in aggregate principal amount of our 8.0% ~~Senior Notes due 2016 (“the 2016 Notes”) and $131.3 million in aggregate principal amount of our 8.25% Senior Notes due 2019 (“the 2019 Notes”).~~Notes.

Non-cash interest expense increased $1.8 million to ~~$17.4~~$17.9 million for the three months ended ~~June~~September 30, 2012, compared to ~~$15.6~~$16.1 million for the three months ended ~~June~~September 30, 2011. This increase primarily reflects the accretion of the debt discounts on the 1.875% ~~Notes,~~and the 4.0% ~~Notes, the 2011 Term Loan and the Senior Notes offset by the redemption~~Notes.

Loss from extinguishment of ~~$131.3 million~~debt of ~~the 2016 Notes and $131.3 million of the 2019 Notes.~~

~~Other income increased to $5.0~~$22.6 million for the three months ended ~~June~~September 30, 2012, ~~compared to a $0.1 million expense for the three months ended June 30, 2011. This increase~~ was ~~a result of a partial settlement of $4.6 million relating to the Chapter 11 bankruptcy case of Lehman Brothers Holdings Inc. and its affiliated debtors related to the Lehman Derivatives.~~

~~Loss from extinguishment of debt of $27.1 million for the three months ended June 30, 2012 was~~primarily due to the premium paid on the redemption of ~~$131.3~~$243.8 million of the ~~2016~~8.0% Notes, ~~and $131.3 million of the 2019 Notes as well as~~including the write off of ~~$1.5 million and $4.3~~$1.0 million of ~~related~~ debt ~~discount and~~discount. Additionally, losses include the write off of $7.0 million of deferred financing fees ~~respectively.~~related to both the redemption of our 8.0% Notes and the early extinguishment of our Mobilitie Bridge Loan. The Company did not ~~record an early extinguishment charge~~extinguish any debt during the ~~second~~third quarter of 2011.

Income from ~~discontinued operations~~Discontinued Operations

Income from discontinued operations was ~~$1.4~~$1.0 million for the three months ended ~~June~~September 30, 2012. ~~During~~As part of the ~~second quarter~~Company’s acquisition of ~~2012,~~Mobilitie, the Company ~~reclassified~~recorded certain DAS network assets acquired ~~in the Mobilitie acquisition~~ as Assets Held for Sale and reported the related income and expenses ~~as a~~in discontinued ~~operation.~~operations. On ~~July 13,~~September 6, 2012, the Company ~~entered into an asset purchase agreement to sell these~~sold certain DAS ~~network assets~~networks in New York, Chicago and Las Vegas to ExteNet ~~for $125 million. The transaction is expected~~Systems. One additional network in Auburn, Alabama was sold to ~~close in the third quarter of~~ExteNet on October 23, 2012.

Net Loss

Net loss increased ~~$23.5~~$19.3 million to ~~$53.5~~$52.7 million for the three months ended ~~June~~September 30, 2012 from the three months ended ~~June~~September 30, 2011. The increase is primarily due to ~~increases in acquisition related expenses,~~ the loss from the extinguishment of debt, depreciation, accretion and amortization expense as well as selling, general and administrative expenses, interest expense and non-cash interest expense. This was offset by the increase in site leasing segment operating profit.

~~Six~~Nine months ended ~~June~~September 30, 2012 Compared to ~~Six~~Nine months ended ~~June~~September 30, 2011


														For the nine months ended September 30,						Dollar Change			Percentage Increase (Decrease)
	For the six months ended June 30,						Dollar Change			Percentage Increase (Decrease)				2012			2011						Percentage Increase (Decrease)
	2012			2011						Percentage Increase (Decrease)			(in thousands)
	(in thousands)						Dollar Change
Revenues:																				Dollar Change
Site leasing	$	376,504		$	296,657		$	79,847			26.9	%		$	585,332		$	451,171		$	134,161			29.7	%
Site development		45,133			42,145			2,988			7.1	%			74,911			63,180			11,731			18.6	%

Total revenues		421,637			338,802			82,835			24.4	%			660,243			514,351			145,892			28.4	%


Operating expenses:
Cost of revenues (exclusive of depreciation, accretion, and amortization shown below):
Cost of site leasing		80,166			64,099			16,067			25.1	%			126,787			98,031			28,756			29.3	%
Cost of site development		38,232			36,712			1,520			4.1	%			63,294			54,627			8,667			15.9	%
Selling, general and administrative		34,959			31,616			3,343			10.6	%			52,524			47,031			5,493			11.7	%
Asset impairment		995			296			699			236.1	%			2,555			1,402			1,153			82.2	%
Acquisition related expenses		16,160			3,402			12,758			375.0	%			21,875			4,876			16,999			348.6	%
Depreciation, accretion and amortization		176,098			151,569			24,529			16.2	%			277,110			229,705			47,405			20.6	%

Total operating expenses		346,610			287,694			58,916			20.5	%			544,145			435,672			108,473			24.9	%

Operating income		75,027			51,108			23,919			46.8	%			116,098			78,679			37,419			47.6	%


Other income (expense):
Interest income		84			59			25			42.4	%			419			97			322			332.0	%
Interest expense		(86,150	)		(76,309	)		(9,841	)		12.9	%			(136,728	)		(118,616	)		(18,112	)		15.3	%
Non-cash interest expense		(34,407	)		(31,006	)		(3,401	)		11.0	%			(52,281	)		(47,095	)		(5,186	)		11.0	%
Amortization of deferred financing fees		(6,094	)		(4,400	)		(1,694	)		38.5	%			(9,293	)		(6,781	)		(2,512	)		37.0	%
Loss from extinguishment of debt, net		(27,149	)		(1,696	)		(25,453	)		1500.8	%			(49,792	)		(1,696	)		(48,096	)		2835.8	%
Other (expense) income		4,984			(649	)		5,633			(868.0	%)			5,233			(527	)		5,760			(1093.0	%)

Total other expense		(148,732	)		(114,001	)		(34,731	)		30.5	%			(242,442	)		(174,618	)		(67,824	)		38.8	%


Loss from continuing operations before provision for income taxes		(73,705	)		(62,893	)		(10,812	)		17.2	%			(126,344	)		(95,939	)		(30,405	)		31.7	%

Provision for income taxes		(3,780	)		(1,393	)		(2,387	)		171.4	%			(4,809	)		(1,784	)		(3,025	)		169.6	%


Loss from continuing operations		(77,485	)		(64,286	)		(13,199	)		20.5	%			(131,153	)		(97,723	)		(33,430	)		34.2	%

Income from discontinued operations, net of income taxes		1,380			—			1,380			100.0	%			2,349			—			2,349			100.0	%


Net loss		(76,105	)		(64,286	)		(11,819	)		18.4	%			(128,804	)		(97,723	)		(31,081	)		31.8	%

Less: Net loss attributable to the noncontrolling interest		2			216			(214	)		(99.1	%)			256			348			(92	)		(26.4	%)


Net loss attributable to SBA Communications Corporation	$	(76,103	)	$	(64,070	)	$	(12,033	)		18.8	%		$	(128,548	)	$	(97,375	)	$	(31,173	)		32.0	%

Revenues:

Site leasing revenues increased ~~$79.8~~$134.2 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, due largely to (i) revenues from the towers that we acquired, including ~~$27.2~~$54.8 million from the Mobilitie ~~acquisition,~~towers acquired in the second quarter, or towers that we constructed subsequent to ~~June~~September 30, 2011, (ii) organic site leasing growth from new leases, contractual rent escalators and lease amendments which increased the related rent to reflect additional equipment added to our towers and (iii) increased straight-line leasing revenue associated with the Sprint Network Vision Agreement entered into in the fourth quarter of 2011.

Site development revenues increased ~~$3.0~~$11.7 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, ~~as a result of~~due to a higher volume of work performed induring the ~~first two quarters of 2012~~period as compared to the same period ~~in 2011, in particular due to work~~last year, including a substantial increase associated with ~~the Sprint~~Sprint’s Network Vision ~~project.~~initiative.

Operating Expenses:

Site leasing cost of revenues increased ~~$16.1~~$28.8 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily as a result of the growth in the number of tower sites owned by us, including ~~$10.7~~$21.1 million (the majority of which is reimbursable to us) from the Mobilitie ~~acquisition,~~towers acquired in the second quarter, offset by the positive impact of our ground lease purchase program.

Site development cost of revenues increased ~~$1.5~~$8.6 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, ~~as a result of~~due to a higher volume of work ~~performed during 2012.~~associated with the deployment of next generation networks by wireless carriers including Sprint’s Network Vision initiative.

Selling, general and administrative expenses increased ~~$3.3~~$5.5 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily as a result of an increase in personnel, salaries and benefits and non-cash compensation due in part to the Company’s recent portfolio expansion, as well as incremental costs incurred in connection with our international expansion.

Acquisition related expenses increased ~~$12.8~~$17.0 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, primarily as a result of an increase in the number of towers acquired, including through the Mobilitie acquisition, as well as changes in the estimate of the earnout accrual due to the fair market adjustment of the earnout liability during the ~~three and six~~nine month period ended ~~June~~September 30, 2012 compared to the same period ended ~~June~~September 30, 2011. The acquisition related expenses recorded for the Mobilitie acquisition were ~~$11.4~~$13.2 million for the ~~six~~nine months ended ~~June~~September 30, 2012.

Depreciation, accretion and amortization expense increased ~~$24.5~~$47.4 million to ~~$176.1~~$277.1 million for the ~~six~~nine months ended ~~June~~September 30, 2012, as compared to the same period in the prior year, due to an increase in the number of tower sites built and acquired by us, including through the Mobilitie acquisition, as of ~~June~~September 30, 2012 compared to those owned at ~~June~~September 30, 2011. The depreciation, accretion and amortization expense recorded for the Mobilitie ~~acquisition~~towers acquired was ~~$10.7~~$27.3 million for the ~~six~~nine months ended ~~June~~September 30, 2012.

Operating Income:

Operating income increased ~~$23.9~~$37.4 million to ~~$75.0~~$116.1 million for the ~~six~~nine months ended ~~June~~September 30, 2012 from ~~$51.1~~$78.7 million for the ~~six~~nine months ended ~~June~~September 30, 2011, primarily due to higher segment operating profit in the site leasing segment and offset by increases in ~~acquisition related expenses~~ depreciation, accretion and amortization expense, acquisition related expenses and selling, general and administrative expenses.

Other Income (Expense):

Interest expense was ~~$86.2~~$136.7 million for the ~~six~~nine months ended ~~June~~September 30, 2012, an increase of ~~$9.8~~$18.1 million from the ~~six~~nine months ended ~~June~~September 30, 2011. This increase was due to the higher weighted average amount of cash-interest bearing debt outstanding for the ~~six~~nine months ended ~~June~~September 30, 2012 compared to the ~~six~~nine months ended ~~June~~September 30, 2011 resulting from the issuance of the 2011 Term Loan, ~~($500 million), 2012~~2012-1 Term Loan, ~~($200 million)~~5.75% Notes and the Mobilitie Bridge Loan, ~~($400 million). This was~~as well as the 2012-1 Tower Securities. These were offset by the ~~impact~~full redemption of $375.0 million in principal amount of our 8.0% Notes and the redemption of $131.3 million in aggregate principal amount of ~~the 2016 Notes and $131.3 million of the 2019 Notes in the second quarter of 2012.~~our 8.25% Notes.

Non-cash interest expense was ~~$34.4~~$52.3 million for the ~~six~~nine months ended ~~June~~September 30, 2012, an increase of ~~$3.4~~$5.2 million from the ~~six~~nine months ended ~~June~~September 30, 2011. This increase reflects the accretion of the debt discount on the 1.875% ~~Notes,~~and the 4.0% ~~Notes, the 2011 Term Loan, and the Senior~~ Notes. This was offset by the repurchase of $15.0 million in principal amount of 1.875% Notes in the first quarter of 2011 and by the redemption of ~~$131.3~~$375.0 million of the ~~2016~~8.0% Notes and $131.3 million of the ~~2019~~8.25% Notes in ~~the second quarter of~~ 2012.

Other income increased to ~~$5.0~~$5.2 million for the ~~six~~nine months ended ~~June~~September 30, 2012, compared to a ~~$0.6~~$0.5 million expense for the ~~six~~nine months ended ~~June~~September 30, 2011. This increase was a result of a partial settlement of $4.6 million relating to the Chapter 11 bankruptcy case of Lehman Brothers Holdings Inc. and its affiliated debtors related to the Lehman Derivatives.

Loss from extinguishment of debt was ~~$27.1~~$49.8 million for the ~~six~~nine months ended ~~June~~September 30, 2012, an increase of ~~$25.5~~$48.1 million from the ~~six~~nine months ended ~~June~~September 30, 2011. The increase reflects the premium paid on the redemption of ~~$131.3~~$375.0 million of ~~the 2016~~our 8.0% Notes and $131.3 million of ~~the 2019~~our 8.25% Notes ~~as well as~~and the write off of ~~$1.5 million and $4.3 million of~~their related debt discount and deferred financing fees ~~respectively as compared~~of $2.5 million and $7.7 million, respectively. Additionally, the loss includes the write off of $3.6 million of deferred financing fees related to the early extinguishment of the Mobilitie Bridge Loan. Comparatively, the loss from extinguishment of debt ofwas $1.7 million for the ~~six~~nine months ended ~~June~~September 30, 2011 which was due to the repurchase of $15.0 million in principal amount of the 1.875% Notes.

Income from ~~discontinued operations~~Discontinued Operations

Income from discontinued operations was ~~$1.4~~$2.3 million for the ~~six~~nine months ended ~~June~~September 30, 2012. ~~During~~As part of the ~~second quarter of 2012,~~Mobilitie acquisition, the Company ~~reclassified~~recorded certain DAS network assets ~~acquired in the Mobilitie acquisition~~ as Assets Held for Sale and reported the related income and expenses ~~as a~~in discontinued ~~operation.~~operations. On ~~July 13,~~September 6, 2012, the Company ~~entered into an asset purchase agreement~~sold certain DAS networks located in New York, Chicago and Las Vegas to ~~sell these~~ExteNet Systems, Inc. One additional DAS network ~~assets~~in Auburn, Alabama was sold to ExteNet ~~for $125 million. The transaction is expected to close in the third quarter of~~on October 23, 2012.

Net Loss

Net loss was ~~$76.1~~$128.8 million for the ~~six~~nine months ended ~~June~~September 30, 2012, an increase of ~~$11.8~~$31.1 million from the ~~six~~nine months ended ~~June~~September 30, 2011, primarily due to increases in the loss on extinguishment of debt, acquisition related expenses, depreciation, accretion and amortization expense as well as interest expense, non-cash interest expense and selling, general and administrative costs. This was offset by an increase in site leasing segment operating profit.

LIQUIDITY AND CAPITAL RESOURCES

SBA Communications Corporation is a holding company with no business operations of its own. SBA Communications’ only significant asset is the outstanding capital stock of ~~Telecommunications.~~Telecommunications, which is also a holding company that owns equity interests in entities that directly or indirectly own all of our domestic and international towers and assets. We conduct all of our business operations through Telecommunications’ subsidiaries. Accordingly, our only source of cash to pay our obligations, other than financings, is distributions with respect to our ownership interest in our subsidiaries from the net earnings and cash flow generated by these subsidiaries.

A summary of our cash flows is as follows:


	For the six months ended						For the nine months ended
	June 30, 2012			June 30, 2011			September 30, 2012			September 30, 2011
	(in thousands)						(in thousands)
Summary cash flow information:
Cash provided by operating activities	$	148,769		$	122,889		$	237,523		$	186,427
Cash used in investing activities		(1,000,854	)		(220,581	)		(965,193	)		(307,250	)
Cash provided by financing activities		890,232			311,092			2,119,105			236,073

Increase in cash and cash equivalents		38,147			213,400			1,391,435			115,250
Effect of exchange rate changes on cash and cash equivalents		(104	)		95			(55	)		(199	)
Cash provided by discontinued operations from operating activities		1,380			—			2,349			—
Cash and cash equivalents, beginning of the period		47,316			64,254			47,316			64,254

Cash and cash equivalents, end of the period	$	86,739		$	277,749		$	1,441,045		$	179,305

Sources of Liquidity

We fund our growth, including our tower portfolio growth, through cash flows from operations, long-term indebtedness and equity issuances. With respect to our debt financing, we have issued secured and unsecured debt instruments at various levels of our organizational structure to minimize our financing costs while maximizing our operational flexibility.

Cash provided by operating activities was ~~$148.8~~$237.5 million for the ~~six~~nine months ended ~~June~~September 30, 2012 as compared to ~~$122.9~~$186.4 million for the ~~six~~nine months ended ~~June~~September 30, 2011. This increase was primarily due to an increase in segment operating profit from the site leasing segment partially offset by increased cash interest payments relating to the higher average amount of cash-interest bearing debt outstanding for the ~~six~~nine months ended ~~June~~September 30, 2012 compared to the ~~six~~nine months ended ~~June~~September 30, 2011.

During the ~~six~~nine months ended ~~June~~September 30, 2012, we borrowed $484.0 million and repaid ~~$200.0~~$484.0 million under the Revolving Credit Facility. As of ~~June~~September 30, 2012, the availability under the Revolving Credit Facility was ~~$416.0 million. Subsequent~~$700.0 million, subject to ~~June 30, 2012, we had no borrowings under our Revolving~~compliance with specific financial ratios and the satisfaction of other customary conditions to borrowing in the Senior Credit Facility. As of the date of this filing, nothing is outstanding under our Revolving Credit Facility as part of the proceeds from the 5.75% Notes were used to repay the $284 million outstanding balance.Agreement.

On March 7, 2012, we sold 6,005,000 shares of our Class A common stock at $47.30 per share resulting in proceeds of $283.9 million, net of related fees.

In connection with the Mobilitie acquisition, which we consummated on April 2, 2012, we issued, as a portion of the consideration, 5,250,000 newly issued shares of our Class A common stock.

~~On April 2, 2012, simultaneous with the closing of the Mobilitie acquisition, we~~ We simultaneously entered into the Bridge Loan Credit Agreement (as defined below) for a $400 million bridge loan. As discussed below, on July 13, 2012, Telecommunications issued the 5.75% Notes and used part of the proceeds to repay the full amounts outstanding under the Revolving Credit Facility and the Mobilitie Bridge Loan.

On ~~April 2, 2012, we increased the aggregate committed principal amount of our Revolving Credit Facility under the Senior Credit Agreement from $500 million to $600 million. Additionally, on~~ May 9, 2012, we increased the aggregate committed principal amount of our Revolving Credit Facility from $600 million to $700 million and extended the maturity date to May 9, 2017. All other existing terms of the Revolving Credit Facility remain unchanged. In addition, we obtained a new $200.0 million senior secured term loan (“~~2012~~2012-1 Term Loan”). The ~~2012~~2012-1 Term Loan accrues interest, at SBA Senior Finance ~~II, LLC’s (“SBA Senior Finance II”)~~II’s election, at either the Base Rate plus a margin that ranges from 1.00% to 1.50% or the Eurodollar Rate plus a margin that ranges from 2.00% to 2.50%, in each case based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA (calculated in accordance with the Senior Credit Agreement). As of September 30, 2012, the 2012-1 Term Loan was accruing interest at 2.72% per annum. Principal of the ~~2012~~2012-1 Term Loan will be repaid in quarterly installments on the last day of each March, June, September and December, commencing on September 30, 2012, in an amount equal to $2.5 million for each of the first eight quarters, $3.75 million for the next four quarters and $5.0 million for each quarter thereafter. ~~Proceeds from~~

On July 13, 2012, we issued $800.0 million of our 5.75% unsecured senior notes due July 15, 2020 at par with interest payable semi-annually on July 15 and January 15 of each year beginning on January 15, 2013.

On August 9, 2012, we issued $610.0 million of the 2012-1 Tower Securities (as defined below) at par which have an anticipated repayment date of December 15, 2017 and a final maturity date of December 15, 2042. The fixed coupon interest rate of the 2012-1 Tower Securities is 2.933% per annum, payable monthly.

On September 28, 2012, we issued $500.0 million of our 5.625% unsecured senior notes due October 1, 2019 at par with interest payable semi-annually on October 1 and April 1 of each year, beginning on April 1, 2013.

On September 28, 2012, we obtained a new $300.0 million 2012-2 Term Loan ~~were used~~(as defined below). The 2012-2 Term Loan accrues interest, at SBA Senior Finance II, LLC’s (“SBA Senior Finance”) election, at either the Base Rate plus 1.75% per annum (with a Base Rate floor of 2%) or Eurodollar Rate plus 2.75% per annum (with a Eurodollar Rate floor of 1%). Principal of the 2012-2 Term Loan is to ~~repay amounts outstanding under~~be repaid in equal quarterly installments in March, June, September and December (commencing in March 2013) in an aggregate amount equal to $3.0 million per year with the ~~Revolving Credit Facility.~~remaining balance payable upon maturity in September 2019. The 2012-2 Term Loan was issued at 99.75% of par value.

On September 6, 2012, we sold certain DAS networks located in New York, Chicago and Las Vegas, to ExteNet Systems, Inc. for approximately $94.3 million in cash and $25 million in the form of a promissory note. On October 23, 2012, an additional DAS network in Auburn, Alabama was sold to ExteNet for cash consideration of $5.7 million.

Registration Statements

We have on file with the Commission a shelf registration statement on Form S-4 registering shares of Class A common stock that we may issue in connection with the acquisition of wireless communication towers or antenna sites and related assets or companies who own wireless communication towers, antenna sites or related assets. During the ~~six~~nine months ended ~~June~~September 30, 2012, we did not issue any shares of Class A common stock under this registration statement. As of ~~June~~September 30, 2012, we had approximately 1.7 million shares of Class A common stock remaining under this shelf registration statement.

On February 27, 2012, we filed with the Commission an automatic shelf registration statement for well-known seasoned issuers on Form S-3ASR. This registration statement enables us to issue shares of our Class A common stock, preferred stock or debt securities either separately or represented by warrants, or depositary shares as well as units that include any of these securities. Under the rules governing automatic shelf registration statements, we will file a prospectus supplement and advise the Commission of the amount and type of securities each time we issue securities under this registration statement. During the ~~six~~nine months ended ~~June~~September 30, 2012, we issued 6,005,000 shares of our Class A common stock under the automatic shelf registration statement and the prospectus supplement related thereto.

Uses of Liquidity

We believe that our principal use of liquidity will be to fund tower portfolio growth and, secondarily, to fund our stock repurchase program. In the future, we may repurchase, for cash or equity, our outstanding indebtedness in privately-negotiated or open market transactions in order to optimize our liquidity and leverage and take advantage of market opportunities.

In order to manage our leverage and liquidity positions, take advantage of market opportunities and ensure continued compliance with our financial covenants, we may from time to time repurchase of our outstanding indebtedness for cash or equity. If we undertake debt repurchases or exchanges, these actions could materially impact the amount and composition of indebtedness outstanding or dilute our existing shareholders.

Our cash capital expenditures for the ~~six~~nine months ended ~~June~~September 30, 2012 were ~~$999.7~~$1,057.5 million. The ~~$999.7~~$1,057.5 million consists of cash capital expenditures of ~~$934.6~~$957.1 million that we incurred primarily in connection with the acquisition of

~~2,459~~ 2,496 completed towers net of related working capital adjustments and earnouts paid in connection with previous acquisitions, ~~$33.3~~$50.3 million for construction and related costs associated with the completion of ~~153~~252 new

towers and for sites in process during the ~~six~~nine months ended ~~June~~September 30, 2012, ~~$4.0~~$6.4 million for tower maintenance capital expenditures, ~~$9.8~~$15.8 million for augmentations and tower upgrades, ~~$1.2~~$2.0 million for general corporate expenditures and ~~$16.8~~$25.9 million for ground lease purchases (excluding ~~$3.6~~$4.7 million spent to extend ground lease terms).

On April 2, 2012, we completed our acquisition of the equity interests in certain entities affiliated with Mobilitie LLC. In connection with the acquisition, we paid approximately $850 million in cash, which we funded from (i) borrowings under our Revolving Credit Facility and (ii) a new $400 million ~~from our new~~ bridge loan (“Mobilitie Bridge Loan”). Additionally, we issued 5.25 million shares of our Class A common ~~stock, valued at $263.3 million in connection with the acquisition.~~stock.

On April 13, 2012, the proceeds from the equity offering of 6,005,000 shares of our Class A common stock were used to redeem $131.3 million in aggregate principal amount of our ~~the 2016~~8.0% Notes and $131.3 million in aggregate principal amount of our ~~2019~~8.25% Notes and to pay the applicable premium for the redemption.

On ~~July 30,~~May 9, 2012, we ~~notified~~used the proceeds from the 2012-1 Term Loan to repay $200.0 million of the outstanding balance under our ~~lenders~~Revolving Credit Facility.

On July 13, 2012, we used the net proceeds from the issuance of the 5.75% Notes to repay the $400.0 million outstanding balance under the Mobilitie Bridge Loan and to repay the $284.0 million outstanding balance under our ~~intent~~Revolving Credit Facility. The remaining proceeds were used for general corporate purposes.

On August 9, 2012, we used the net proceeds from the issuance of the 2012-1 Tower Securities to ~~redeem~~repay in full the remaining $243.8 million balance of the ~~2016 Notes.~~8.0% Notes plus $14.6 million in applicable premium associated with early redemption. The ~~2016 Notes will be redeemed at 106%~~remaining net proceeds were used to pay a portion of the ~~face value from the proceeds~~cash consideration in connection with our acquisition of ~~the issuance of the Secured Tower Revenue Securities Series 2012-1. The redemption is expected to occur on August 29, 2012.~~TowerCo II Holdings LLC and for general corporate purposes.

On ~~June 25,~~October 1, 2012, we ~~entered into a definitive merger agreement with certain affiliates~~completed our previously announced acquisition of TowerCo ~~that owned as of that date 3,252~~II Holdings LLC, which owns 3,256 tower sites in 47 states across the U.S. and Puerto Rico. ~~The~~As consideration ~~to be~~for the acquisition, we paid ~~by us will be~~ $1.2 billion in cash and issued 4.6 million shares of our Class A common stock. The cash consideration will be paid from a combination of cash on hand, existing credit facilities and up to $900 million in financing commitments. The transaction, subject to customary closing conditions, is expected to close in the fourth quarter of 2012.

During the remainder of 2012, we expect to incur non-discretionary cash capital expenditures associated with tower maintenance and general corporate expenditures of ~~$13.0~~$3.0 million to ~~$17.0 million, including, we believe, less than $1,000 per tower per year for non-discretionary maintenance capital improvements.~~$4.0 million. In addition to the TowerCo acquisition, we expect to have discretionary cash capital expenditures during the remainder of 2012 primarily associated with new tower construction, additional tower acquisitions, tower augmentations and ground lease purchases. We expect to fund these additional cash capital expenditures from cash on hand, cash flow from operations and borrowings under the Revolving Credit Facility. The exact amount of our future cash capital expenditures will depend on a number of factors including amounts necessary to support our tower portfolio, our new tower build and tower acquisition programs, and our ground lease purchase program.

Subsequent to ~~June~~September 30, 2012, we acquired 194 towers for an aggregate consideration paid ~~for towers and related assets~~ of ~~$6.5~~$2.0 million in cash.

During the ~~six~~nine months ended ~~June~~September 30, 2012 we did not repurchase any shares of our Class A common stock under our stock repurchase program. As of ~~June~~September 30, 2012, we had a remaining authorization to repurchase $150.0 million of Class A common stock under our current $300.0 million stock repurchase program.

Debt Instruments and Debt Service Requirements

~~As of June 30, 2012, we believe that our cash on hand and our cash flows from operations for the next twelve months will be sufficient to service our outstanding debt during the next twelve months.~~

Revolving Credit Facility

The Revolving Credit Facility consists of a revolving loan under which up to $700.0 million aggregate principal amount may be borrowed, repaid and redrawn, subject to compliance with specific financial ratios and the satisfaction of other customary conditions to borrowing. The aggregate principal amount under the Revolving Credit Facility was increased from $500 million to $600 million on April 2, 2012 and increased from $600 million to $700 million on

May 9, 2012. The Company incurred deferred financing fees of $1.1 million in relation to these increases. Amounts borrowed under the Revolving Credit Facility accrue interest ~~(2.25% as of June 30, 2012)~~ at the Eurodollar Rate plus a margin that ranges from 187.5 basis points to 237.5 basis points or at a Base Rate plus a margin that ranges from 87.5 basis points to 137.5 basis points, in each case based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA, calculated in accordance with the Amended and Restated Credit Agreement (the “Senior Credit Agreement”) entered into by SBA Senior Finance II, LLC on June 30, ~~2011.~~2011, as amended. If not earlier terminated by ~~us,~~SBA Senior Finance II, the Revolving Credit Facility will terminate on, and weSBA Senior Finance II will repay all amounts outstanding on or before, May 9, 2017. The proceeds available under the Revolving Credit Facility may be used for general corporate purposes. A per annum commitment fee of 0.375% to 0.5% of the unused commitments under the Revolving Credit Facility is charged based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA (calculated in accordance with the Senior Credit Agreement). WeSBA Senior Finance II may, from time to time, borrow from and repay the Revolving Credit Facility. Consequently, the amount outstanding under the Revolving Credit Facility at the end of a period may not be reflective of the total amounts outstanding during such period. As of ~~June~~September 30, 2012, SBA Senior Finance II and SBA Communications were in compliance with the financial covenants contained in the Senior Credit Agreement.

WeDuring the nine months ended September 30, 2012, we borrowed ~~$200 million in the first quarter of 2012, resulting in a total of~~ $484.0 million ~~borrowed and $200.0 million repaid~~ under the Revolving Credit Facility inand repaid the ~~six months ended June~~full $484.0 million. As of September 30, ~~2012. The $284.0 million borrowed in the second quarter of~~ 2012, ~~were used to fund the cash consideration paid in the Mobilitie acquisition and to pay related fees and expenses.~~

~~On July 13, 2012, Telecommunications issued the 5.75% Notes and used part of the proceeds to repay all~~we do not have any amounts outstanding under ~~the~~our Revolving Credit Facility.

Term Loans

2011 Term Loan

The 2011 Term Loan consists of a senior secured term loan in an initial aggregate principal amount of $500.0 million and matures on June 30, 2018. The 2011 Term Loan accrues interest, ~~(3.75% as of June 30, 2012),~~ at our election, at either the Base Rate plus a margin of 175 basis points (with a Base Rate floor of 2%) or Eurodollar Rate plus a margin of 275 basis points (with a Eurodollar Rate floor of 1%). As of September 30, 2012, the 2011 Term Loan was accruing interest at 3.75% per annum. Quarterly principal payments have commenced as of September 30, 2011, in which $1.25 million of the principal on the 2011 Term Loan is repaid on the last day of each March, June, September and December. The remaining principal balance of the 2011 Term Loan will be due and payable on the maturity date. We have the ability to prepay any or all amounts under the 2011 Term ~~Loan.~~Loan without premium or penalty. The 2011 Term Loan was issued at 99.75% of par value.

During the ~~six~~nine months ended ~~June~~September 30, 2012, we made a scheduled principal ~~repayment~~repayments of ~~$2.5~~$3.8 million. As of ~~June~~September 30, 2012, the 2011 Term Loan had a principal balance of ~~$495.0~~$493.8 million. ~~Based on the amount outstanding at June 30, 2012 and the current Eurodollar Rate, debt service for the next twelve months on the 2011~~

2012-1 Term Loan ~~will be $23.7 million.~~

~~2012 Term Loan~~

The ~~2012~~2012-1 Term Loan, which we obtained on May ~~9,2012,~~9, 2012, consists of a $200.0 million senior secured term loan. The ~~2012~~2012-1 Term Loan accrues interest, ~~(2.75% as of June 30, 2012),~~ at SBA Senior Finance II’s election, at either the Base Rate plus a margin that ranges from 1.00% to 1.50% or the Eurodollar Rate plus a margin that ranges from 2.00% to 2.50%, in each case based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA (calculated in accordance with the Senior Credit Agreement). ~~Principal~~As of September 30, 2012, the 2012-1 Term Loan was accruing interest at 2.72% per annum. Commencing on September 30, 2012, principal of the ~~2012~~2012-1 Term Loan ~~will be~~is repaid in quarterly installments on the last day of each March, June, September and December, ~~commencing on September 30, 2012,~~ in

an amount equal to $2.5 million for each of the first eight quarters, $3.75 million for the next four quarters and $5.0 million for each quarter thereafter. SBA Senior Finance II has the ability to prepay any or all amounts under the ~~2012~~2012-1 Term Loan without premium or penalty. To the extent not previously paid, the ~~2012~~2012-1 Term Loan will be due and payable on May 9, 2017. The ~~2012~~2012-1 Term Loan was issued at par. Proceeds from the ~~2012~~2012-1 Term Loan were used to pay amounts outstanding under the Revolving Credit Facility.

~~Based on~~During the ~~amount outstanding at June~~nine months ended September 30, 2012, ~~and~~we made a scheduled principal repayment of $2.5 million. As of September 30, 2012, the ~~current~~2012-1 Term Loan had a principal balance of $197.5 million.

2012-2 Term Loan

The 2012-2 Term Loan, which we obtained on September 28, 2012, consists of a $300.0 million senior secured term loan that accrues interest, at SBA Senior Finance II’s election, at either the Base Rate plus 175 basis points (with a Base Rate floor of 2%) or the Eurodollar Rate ~~debt service for~~plus 275 basis points (with a Eurodollar Rate floor of 1%). As of September 30, 2012, the ~~next twelve months on~~2012-2 Term Loan was accruing interest at 3.75% per annum. Principal of the ~~2012~~2012-2 Term Loan will be ~~$15.5 million.~~repaid in equal quarterly installments on the last day of each March, June, September and December, commencing in March 2013, in an aggregate amount equal to $3.0 million per year. SBA Senior Finance II has the ability to prepay any or all amounts under the 2012-2 Term Loan without premium or penalty, with the exception of a 1% premium if prepayment is made in the first year of the loan. To the extent not previously paid, the 2012-2 Term Loan is due and payable in September 2019. The 2012-2 Term Loan was issued at 99.75% of par value. We used the borrowings under the 2012-2 Term Loan to pay a part of the cash consideration in the TowerCo acquisition. The remaining proceeds under the 2012-2 Term Loan are expected to be used for general corporate purposes.

Mobilitie Bridge Loan

Simultaneous with the closing of the Mobilitie acquisition, our wholly-owned subsidiary, SBA Monarch, as borrower, entered into a credit agreement with the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as administrative agent, and J.P. Morgan Securities LLC and Barclays Bank PLC, as joint lead arrangers and bookrunners (the “Bridge Loan Credit Agreement”). Pursuant to the Bridge Loan Credit Agreement, SBA Monarch borrowed an aggregate principal amount of $400 million under a senior secured bridge loan (the “Mobilitie Bridge Loan”). Amounts borrowed under the Bridge Loan Credit Agreement were secured by a first lien on substantially all of the assets (other than leasehold, easement and fee interests in real property) of SBA Monarch and SBA Monarch’s subsidiaries (the assets acquired in the Mobilitie acquisition), and a pledge of Telecommunications’ interests in SBA Monarch. The Mobilitie Bridge Loan bore interest, at SBA Monarch’s election, at either the Base Rate plus a margin that ranged from 2.00% to 2.50% or the Eurodollar Rate plus a margin that ranged from 3.00% to 3.50%, in each case based on SBA Monarch’s ratio of Consolidated Total Debt to Consolidated Adjusted EBITDA (calculated in accordance with the Bridge Loan Credit Agreement). As of June 30, 2012, the bridge loan bore interest at the Eurodollar Rate plus 3.5% (3.75% as of June 30, 2012). The Bridge Loan Credit Agreement required SBA Monarch’s ratio of Consolidated Total Debt to Consolidated Adjusted EBITDA not to exceed 7.0 to 1.0 for any fiscal quarter. The Bridge Loan Credit Agreement also contained customary affirmative and negative covenants.

The Mobilitie Bridge Loan, included in current maturities of long-term debt and short-term debt in the accompanying consolidated balance sheet as of June 30, 2012, was scheduled to mature on April 1, 2013. On July 13, 2012, we repaid the $400 million principal outstanding under the Mobilitie Bridge Loan from the proceeds of the 5.75% Notes.

Secured Tower Revenue Securities ~~Series 2010~~

2010 Tower Securities

On April 16, 2010, a New York common law trust (the “Trust”) issued $680.0 million of Secured Tower Revenue Securities Series 2010-1 (the “2010-1 Tower Securities”), and $550.0 million of Secured Tower Revenue Securities Series 2010-2 (the “2010-2 Tower Securities” and together with the 2010-1 Tower Securities, the “2010 Tower Securities”). The weighted average annual fixed coupon interest rate of the 2010 Tower Securities is 4.7%, including borrowers’ fees, payable monthly. The anticipated repayment date and the final maturity date for the 2010-1 Tower Securities is April ~~16,~~15, 2015 and April 16, 2040, respectively. The anticipated repayment date and the final maturity date for the 2010-2 Tower Securities is April ~~16,~~17, 2017 and April ~~16,~~15, 2042, respectively. The sole asset of the Trust consists of a non-recourse mortgage loan made in favor of ~~SBA Properties, Inc., SBA Sites, Inc., and SBA Structures, Inc., our indirect wholly-owned operating subsidiaries (collectively,~~ the ~~“Borrowers”)~~Borrowers (as defined below). For a detailed discussion of the 2010 Tower Securities, see Note 13 in the Notes to Consolidated Financial Statements included in the Form 10-K for the year ended December 31, 2011, filed with the Commission on February 27, 2012.

2012-1 Tower Securities

On August 9, 2012, we, through our Trust, sold $610 million of Secured Tower Revenue Securities Series 2012-1 (the “2012-1 Tower Securities”) which have an anticipated repayment date of December 15, 2017 and a final maturity date of December 15, 2042. The fixed coupon interest rate of the 2012-1 Tower Securities is 2.933% per annum, payable monthly. Net proceeds from the 2012-1 Tower Securities were used to

repay in full the remaining $243.8 million balance of the 8.0% Senior Notes due 2016 plus $14.6 million in applicable premium associated with early redemption. The remaining net proceeds were used (1) to pay a portion of the cash consideration in connection with SBA’s acquisition of TowerCo and (2) for general corporate purposes.

In connection with the issuance of the 2012-1 Tower Securities, the parties entered into the Fifth Loan and Security Agreement Supplement and Amendment, dated as of August 9, 2012 (the “Fifth Loan Supplement”), which amended the original agreement and amendment dated November 18, 2005. The Fifth Loan Supplement was executed by and among SBA Properties, Inc., SBA Sites, Inc., and SBA Structures, Inc. (the “Initial Borrowers”) and SBA Infrastructure, LLC, SBA Monarch Towers III, LLC and SBA Towers USVI II, Inc. (the “Additional Borrowers” and together with the Initial Borrowers, the “Borrowers”) and other parties.

As of ~~June~~September 30, 2012, the Borrowers met the required Debt Service Coverage Ratio as set forth in the mortgage loan agreement. ~~Based on the amounts outstanding at June 30, 2012, the debt service for the next twelve months on the 2010 Tower Securities will be $57.4 million.~~

1.875% Convertible Senior Notes due 2013

At ~~June~~September 30, 2012, we had $535.0 million outstanding of 1.875% Convertible Senior Notes (the “1.875% Notes”) which were recorded at their discounted carrying value of ~~$503.0~~$512.3 million. The maturity date of the 1.875% Notes is May 1, 2013, and as such they are included in current maturities of long term debt in current liabilities. Interest on the 1.875% Notes is payable semi-annually each May 1 and November 1. The 1.875% Notes are convertible, at the holder’s option, into shares of our Class A common stock, at an initial conversion rate of 24.1196 shares of Class A common stock per $1,000 principal amount of 1.875% Notes (subject to certain customary adjustments), which is equivalent to an initial conversion price of ~~approximately~~ $41.46 per share or a 20% conversion premium based on the last reported sale price of $34.55 per share of Class A common stock on the Nasdaq Global Select Market on May 12, 2008, the purchase agreement date. ~~Based on~~During the ~~amounts outstanding at June 30, 2012, debt service for~~first quarter of 2011, the ~~next twelve months on~~Company repurchased $15.0 million of the 1.875% Notes ~~will be $10.0 million of interest and the full~~resulting in a principal balance of $535.0 million.

Concurrently with the pricing of our 1.875% Notes, we entered into convertible note hedge transactions and warrant transactions with affiliates of certain of the initial purchasers of the convertible note offerings. The initial strike price of the convertible note hedge transactions relating to our 1.875% Notes is $41.46 per share of our Class A common stock (the same as the initial conversion price of our 1.875% Notes) and the upper strike price of the warrants is $67.37 per share. Although we initially entered into convertible note hedge and warrant transactions to cover the full amount of the shares that were issuable upon conversion of the 1.875% Notes, as a result of the bankruptcy of Lehman Brothers OTC Derivatives Inc. (“Lehman Derivatives”), on November 7, 2008, we terminated the convertible note hedge transaction with Lehman Derivatives which covered 55% of the 13,265,780 shares of our Class A common stock potentially issuable upon conversion of our 1.875% Notes. Consequently, we do not currently have a hedge with respect to those shares and, to the extent that the market price of our Class A common stock exceeds $41.46 per share upon conversion of the notes, we will be subject to dilution, or if we settle in cash, additional costs, upon conversion of that portion of the 1.875% Notes.

On April 17, 2012 wethe Company received a partial settlement of $4.6 million relating to the Chapter 11 bankruptcy case of Lehman Brothers Holdings Inc. and its affiliated debtors related to the Lehman Derivatives. The amount received was recorded as a gain in other income in the ~~income~~ statement of operations during the ~~second quarter.~~nine months ended September 30, 2012 and reflected as an inflow of cash from financing activities in the statement of cash flow for the nine months ended September 30, 2012.

4.0% Convertible Senior Notes due 2014

As of ~~June~~September 30, 2012, we had outstanding $500.0 million of our 4.0% Convertible Senior Notes (the “4.0% Notes”) which were recorded at their discounted carrying value of ~~$413.6~~$422.1 million. The maturity date of the 4.0% Notes is October 1, 2014. Interest on the 4.0% Notes is payable semi-annually on April 1 and October 1. The 4.0%

Notes are convertible, at the holder’s option, into shares of our Class A common stock, at an initial conversion rate of 32.9164 shares of our Class A common stock per $1,000 principal amount of 4.0% Notes (subject to certain customary adjustments), which is equivalent to an initial conversion price of approximately $30.38 per share or a 22.5% conversion premium based on the last reported sale price of $24.80 per share of our Class A common stock on the Nasdaq Global Select Market on April 20, 2009, the purchase agreement date. ~~Based on the amounts outstanding at June 30, 2012, debt service for the next twelve months on the 4.0% Notes will be $20.0 million.~~

Concurrently with the pricing of our 4.0% Notes, we entered into convertible note hedge transactions and warrant transactions with affiliates of certain of the initial purchasers of the convertible note offerings. The initial strike price of the convertible note hedge transactions relating to our 4.0% Notes is $30.38 per share of our Class A common stock (the same as the initial conversion price of the 4.0% Notes) and the upper strike price of the warrant transactions is $44.64 per share.

Convertible Senior Notes Conversion Options

The 1.875% Notes and 4.0% Notes (collectively “the Notes”) are convertible only under the following circumstances:

during any calendar quarter, if the last reported sale price of our Class A common stock for at least 20 trading days in the 30 consecutive trading day period ending on the last trading day of the preceding calendar quarter is more than 130% of the applicable conversion price per share of Class A common stock on the last day of such preceding calendar quarter,

if specified distributions to holders of Class A common stock are made or specified corporate transactions occur, and

at any time on or after February 19, 2013 for the 1.875% Notes and July 22, 2014 for the 4.0% Notes.

Upon conversion, we have the right to settle our conversion obligation in cash, shares of Class A common stock or a combination of cash and shares of our Class A common stock. From time to time, upon notice to the holders of the Notes, we may change our election regarding the form of consideration that we will use to settle our conversion obligation; provided, however, that we are not permitted to change our settlement election after February 18, 2013 for the 1.875% Notes and July 21, 2014 for the 4.0% Notes. A discussion of the full convertibility provisions of our convertible senior notes and of the related hedging arrangements, including the impact of Lehman Brothers OTC Derivatives Inc. default on a portion of the hedge associated with the 1.875% Notes, is included in our Annual Report on Form 10-K filed with the SEC on February 27, 2012.

~~After~~At the end of the first quarter of 2012 the 4.0% Notes became convertible by the note ~~holders. This conversion right was triggered~~holders because our Class A common stock closing price per share exceeded $39.49 for at least 20 trading days during the 30 consecutive trading day period ending on March 30, 2012. On July 3, 2012 and October 4, 2012, we again announced that the requisite conditions had been met as of the end of the second and third quarters, respectively, and that the 4.0% Notes remained convertible by the note holders. The 4.0% Notes ~~remain~~will continue to be convertible ~~today,~~through December 31, 2012, and will still be convertible thereafter, if one or more of the conversion conditions specified in the Indenture, dated as of April 24, 2009, are satisfied during future measurement periods. During the third quarter, $10,000 of the 4.0% Notes were converted to our Class A common stock.

At the end of the third quarter of 2012, the conversion right for the 1.875% Notes was triggered because our Class A common stock closing price per share exceeded $53.90 for at least 20 trading days during the 30 consecutive trading day period ending on September 30, 2012. The 1.875% Notes will continue to be convertible until ~~September 30,~~December 31, 2012, and may be convertible thereafter, if one or more of the conversion conditions specified in the Indenture, dated as of ~~April 24, 2009, is~~May 16, 2008, are satisfied during future measurement periods.

Senior Notes

8.0% Senior Notes and 8.25% Senior Notes

On July 24, 2009, Telecommunications issued $750.0 million of unsecured senior notes (the “Senior Notes”), $375.0 million of which were due August 15, 2016 and $375.0 million of which were due August 15, 2019.

The notes due 2016 ~~Notes~~(the “8.0% Notes”) have an interest rate of ~~8.00%~~8.0% and were issued at a price of 99.330% of their face value. The notes due 2019 ~~Notes~~(the “8.25% Notes”) have an interest rate of 8.25% and were issued at a price of 99.152% of their face value. Interest on the ~~2016~~8.0% Notes and ~~2019~~8.25% Notes is due semi-annually on February 15 and August 15 of each year beginning on February 15, 2010. ~~On April 13,~~During the nine months ended September 30, 2012, we redeemed ~~$131.3~~the full $375.0 million in aggregate principal amount of our ~~2016~~8.0% Notes and $131.3 million in aggregate principal amount of our ~~2019~~8.25% Notes and paid the applicable premium for the redemption. Based on the amounts outstanding at June 30, 2012, the debt service on the 2016 Notes and the 2019 Notes would be $21.2 million and $21.9 million, respectively. However, on July 30, 2012, we notified our lenders of our intent to redeem the remaining $243.8 million balance of the 2016 Notes. The 2016 Notes will be redeemed at 106% of the face value from the proceeds of the issuance of the Secured Tower Revenue Securities Series 2012-1, as noted below. The redemption is expected to occur on August 29, 2012. The 2016 Notes and the 20198.25% Notes are fully and unconditionally guaranteed by SBA Communications.

~~Secured Tower Revenue Securities Series 2012-1~~5.75% Senior Notes

On July ~~26,~~13, 2012, ~~the Company, through its existing SBA Tower Trust has priced an offering of $610~~Telecommunications issued $800.0 million of ~~Secured Tower Revenue Securities Series 2012-1 which have an anticipated repayment date of December 2017 and~~unsecured senior notes (the “5.75% Notes”) due July 15, 2020. The Notes accrue interest at a ~~final maturity date of December 2042. The annual fixed coupon interest~~ rate of 5.75% and were issued at par. Interest on the 5.75% Notes is due semi-annually on July 15 and January 15 of each year beginning on January 15, 2013. We used the net proceeds from this offering to (1) repay all amounts outstanding under the Mobilitie Bridge Loan and (2) repay all amounts outstanding under our Revolving Credit Facility. The remaining proceeds were used for general corporate purposes.

In connection with the issuance of the 5.75% Notes, we entered into a Registration Rights Agreement (the “Registration Rights Agreement”) with J.P. Morgan Securities LLC, as representative of the Initial Purchasers. Pursuant to the terms of the Registration Rights Agreement, we agreed to use our respective reasonable best efforts to file and have declared effective a registration statement with respect to an offer to exchange the 5.75% Notes for new notes guaranteed by us registered under the Securities Act of 1933, as amended (the “Securities Act”), on or prior to July 8, 2013. If we fail to satisfy certain filings and other obligations with respect to the exchange, we will be obligated to pay additional interest of 0.25% per annum for the first 90-day period and an additional 0.25% per annum with respect to each subsequent 90-day period thereafter, until our registration obligations are fulfilled, up to a maximum of 1.00% per annum.

5.625% Senior Notes

On September 28, 2012, ~~Tower Securities~~we issued $500.0 million of unsecured senior notes (the “5.625% Notes”) due October 1, 2019. The Notes accrue interest at a rate of 5.625% and were issued at par. Interest on the 5.625% Notes is ~~2.933%, payable monthly. Net~~due semi-annually on October 1 and April 1 of each year beginning on April 1, 2013. The Company used the proceeds from the ~~2012 Tower Securities will be used to repay in full the remaining $243.8 million balance~~issuance of the ~~2016~~5.625% Notes ~~plus the applicable premium associated with early redemption. The remaining net proceeds will be used (1)~~ to pay a portion of the cash consideration ~~required~~ in the TowerCo II Holdings LLC acquisition.

In connection with ~~SBA’s pending acquisition~~the issuance of ~~TowerCo~~the 5.625% Notes, we entered into a Registration Rights Agreement (the “Registration Rights Agreement”) with J.P. Morgan Securities LLC, as representative of the Initial Purchasers. Pursuant to the terms of the Registration Rights Agreement, we agreed to use our reasonable best efforts to file and ~~(2)~~have declared effective a registration statement with respect to an offer to exchange the 5.625% Notes for ~~general corporate purposes. The transaction is expected~~new notes registered under the Securities Act of 1933, as amended (the “Securities Act”), on or prior to ~~close in August 2012.~~

~~In addition, net proceeds from~~September 23, 2013. If we fail to satisfy certain filings and other obligations with respect to the ~~2012 Tower Securities~~exchange, we will be ~~used to redeem in full the $243.8 million outstanding balance of the 2016 Notes and~~obligated to pay ~~the applicable premium~~additional interest of 0.25% per annum for the ~~redemption.~~first 90-day period and an additional 0.25% per annum with respect to each subsequent 90-day period thereafter, until our registration obligations are fulfilled, up to a maximum of 1.00% per annum.

Debt Service

As of September 30, 2012, we believe that our cash on hand, capacity available under our Revolving Credit Facility and our cash flows from operations for the next twelve months will be sufficient to service our outstanding debt during the next twelve months.

The following table illustrates our estimate of our debt service requirement over the next twelve months based on the amounts outstanding as of September 30, 2012 and the interest rates accruing on those amounts on such date:

1.875% Convertible Senior Notes due 2013
   $ 543,359
4.0% Convertible Senior Notes due 2014
   20,000
8.25% Senior Notes due 2019
   20,109
5.625% Senior Notes due 2019
   14,063
5.75% Senior Notes due 2020
   46,000
4.254% and 5.101% Tower Securities 2010-1 & 2
   57,373
2.933% Tower Securities 2012-1
   18,085
Revolving Credit Facility
   2,661
2011 Term Loan
   23,701
2012-1 Term Loan
   15,343
2012-2 Term Loan
   14,363


Total debt service for next 12 months:
   $ 775,057


Inflation
The impact of inflation on our operations has not been significant to date. However, we cannot assure you that a high rate of inflation in the future will not adversely affect our operating results particularly in light of the fact that our site leasing revenues are governed by long-term contracts with pre-determined pricing that we will not be able to increase in response to increases in inflation.
Accounting Changes and Recent Accounting Pronouncements
There are no accounting changes or relevant recent accounting pronouncements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are exposed to certain market risks that are inherent in our financial instruments.
The following table presents the future principal payment obligations associated with our debt instruments assuming our actual level of indebtedness as of ~~June~~September 30, 2012:

   2012    2013    2014    2015    2016    Thereafter    Total    Fair
Value    2012    2013    2014    2015    2016    Thereafter    Total    Fair
Value
   (in thousands)    (in thousands)
Debt:

1.875% Convertible Senior Notes due 2013(1)
   $ —         $ 535,000       $ —         $ —         $ —         $ —         $ 535,000       $ 742,647       $ —         $ 535,000       $ —         $ —         $ —         $ —         $ 535,000       $ 814,872
4.0% Convertible Senior Notes due 2014(1)
   $ —         $ —         $ 500,000       $ —         $ —         $ —         $ 500,000       $ 966,250       $ —         $ —         $ 499,990       $ —         $ —         $ —         $ 499,990       $ 1,060,650
8.0% Senior Notes due 2016⁽²⁾
   $ —         $ —         $ —         $ —         $ 243,750       $ —         $ 243,750       $ 259,289
8.25% Senior Notes due 2019
   $ —         $ —         $ —         $ —         $ —         $ 243,750       $ 243,750       $ 266,906       $ —         $ —         $ —         $ —         $ —         $ 243,750       $ 243,750       $ 277,266
4.254% 2010-1 Tower Securities⁽¹⁾
   $ —         $ —         $ —         $ 680,000       $ —         $ —         $ 680,000       $ 710,403
5.101% 2010-2 Tower Securities⁽¹⁾
   $ —         $ —         $ —         $ —         $ —         $ 550,000       $ 550,000       $ 601,486
Revolving Credit Facility
   $ —         $ —         $ —         $ —         $ —         $ 284,000       $ 284,000       $ 284,000
5.625% Senior Notes due 2019
   $ —         $ —         $ —         $ —         $ —         $ 500,000       $ 500,000       $ 505,000
5.75% Senior Notes due 2020
   $ —         $ —         $ —         $ —         $ —         $ 800,000       $ 800,000       $ 838,000
4.254% 2010-1 Tower Securities ⁽²⁾
   $ —         $ —         $ —         $ 680,000       $ —         $ —         $ 680,000       $ 715,428
5.101% 2010-2 Tower Securities ⁽²⁾
   $ —         $ —         $ —         $ —         $ —         $ 550,000       $ 550,000       $ 611,826
2.933% 2012-1 Tower Securities⁽²⁾
   $ —         $ —         $ —         $ —         $ —         $ 610,000       $ 610,000       $ 620,553
2011 Term Loan
   $ 2,500       $ 5,000       $ 5,000       $ 5,000       $ 5,000       $ 472,500       $ 495,000       $ 488,813       $ 1,250       $ 5,000       $ 5,000       $ 5,000       $ 5,000       $ 472,500       $ 493,750       $ 492,516
2012 Term Loan
   $ 5,000       $ 10,000       $ 12,500       $ 17,500       $ 20,000       $ 135,000       $ 200,000       $ 197,500
Mobilitie Bridge Loan⁽³⁾
   $ —         $ 400,000       $ —         $ —         $ —         $ —         $ 400,000       $ 400,000
2012-1 Term Loan
   $ 2,500       $ 10,000       $ 12,500       $ 17,500       $ 20,000       $ 135,000       $ 197,500       $ 197,006
2012-2 Term Loan
   $ —         $ 3,000       $ 3,000       $ 3,000       $ 3,000       $ 288,000       $ 300,000       $ 302,250
































Total debt obligation
   $ 7,500       $ 950,000       $ 517,500       $ 702,500       $ 268,750       $ 1,685,250       $ 4,131,500       $ 4,917,294       $ 3,750       $ 553,000       $ 520,490       $ 705,500       $ 28,000       $ 3,599,250       $ 5,409,990       $ 6,435,367
































(1) Amounts set forth reflect the principal amount of the relevant convertible notes and do not reflect the total obligations that may be due on the convertible notes if they are converted prior to their maturity date. As of September 30, 2012, both the 1.875% Notes and the 4.0% Notes are convertible pursuant to the terms of their applicable indenture.
(2) The anticipated repayment date and the final maturity date for the 2010-1 Tower Securities is April ~~16,~~15, 2015 and April 16, 2040, respectively. The anticipated repayment date and the final maturity date for the 2010-2 Tower Securities is April ~~16,~~17, 2017 and April ~~16,~~15, 2042, respectively.
~~(2)~~ ~~On July 30, 2012,~~ The anticipated repayment date and the ~~Company gave notice to~~final maturity date for the ~~note holders of the 2016 Notes that these notes would be redeemed effective August 29, 2012.~~
~~(3)~~ ~~On July 13, 2012, the Company repaid the entire principal balance of the Mobilitie Bridge Loan.~~2012-1 Tower Securities is December 15, 2017 and December 15, 2042, respectively.
Our current primary market risk exposure is interest rate risk relating to (1) our ability to meet financial covenants and (2) the impact of interest rate movements on our 2011 Term Loan, ~~2012~~2012-1 Term Loan, 2012-2 Term Loan and any borrowings that we may incur under our Revolving Credit Facility, which are at floating rates. We manage the interest rate risk on our outstanding debt through our large percentage of fixed rate debt. While we cannot predict our ability to refinance existing debt or the impact interest rate movements will have on our existing debt, we continue to evaluate our financial position on an ongoing basis. In addition, in connection with our convertible notes, we are subject to market risk associated with the market price of our common stock.
Special Note Regarding Forward-Looking Statements
This quarterly report contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section ~~21E~~21 E of the Securities Exchange Act of 1934, as amended. These statements concern expectations, beliefs, projections, plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. Specifically, this quarterly report contains forward-looking statements regarding:

our expectations on the future growth and financial health of the wireless industry and the industry participants, and the drivers of such growth;

our beliefs regarding our ability to capture and capitalize on industry growth and the impact of such growth on our financial and operational results;

our belief that our site leasing business is characterized by stable and long-term recurring revenues, predictable operating costs and minimal non-discretionary capital expenditures;
our ~~belief that our towers have significant capacity to accommodate additional tenants, that our tower operations are highly scalable,~~expectation that we ~~can add~~will grow our cash flows by adding tenants to our towers at minimal incremental costs ~~that we will continue to execute amendments as wireless service providers upgraded their equipment~~ and ~~the impact of these economies of scale on our cash flow and financial results;~~executing monetary amendments;
our intent to grow our tower portfolio internationally through new builds and acquisitions;

our expectations regarding our future cash capital expenditures, both discretionary and non-discretionary, including expenditures required to maintain, improve and modify our towers and general corporate expenditures and the source of funds for these expenditures;

our intended use of our liquidity;

our expectations regarding our annual debt service in 2012 and thereafter, and our belief that our cash on hand, cash flows from operations for the next twelve months and availability under our Revolving Credit Facility will be sufficient to service our outstanding debt during the next twelve months;
~~our belief regarding our credit risk;~~
~~our expectations regarding the closing of the 2012 Tower Securities offering, the ExteNet transaction and the TowerCo transaction;~~ and

our estimates regarding certain accounting and tax matters.
These forward-looking statements reflect our current views about future events and are subject to risks, uncertainties and assumptions. We wish to caution readers that certain important factors may have affected and could in the future affect our actual results and could cause actual results to differ significantly from those expressed in any forward-looking statement. The most important factors that could prevent us from achieving our goals, and cause the assumptions underlying forward-looking statements and the actual results to differ materially from those expressed in or implied by those forward-looking statements include, but are not limited to, the following:

the impact of consolidation among wireless service providers on our leasing revenue;
our ability to effectively integrate acquired towers into our business and to achieve the financial results projected in our valuation models for the acquired towers;

our ability to continue to comply with covenants and the ~~impact~~terms of ~~continued consolidation among wireless service providers~~our credit instruments, our ability to obtain additional financing to fund our capital expenditures and our ability to refinance our 1.875% Notes on ~~our leasing revenue;~~expected terms;

~~changes~~developments in the wireless communications industry in general, and for wireless communications infrastructure providers in particular, that may ~~decrease demand for our communications sites, or~~ slow growth or affect the willingness or ability of the wireless service providers to expend capital to fund network expansion or enhancements;

our ability to secure as many site leasing tenants as anticipated, recognize our expected economies of scale with respect to new tenants on our towers, and retain current leases on towers;

our ability to secure and deliver anticipated services business at contemplated margins;

our ability to build new towers, including our ability to identify and acquire land that would be attractive for our clients and to successfully and timely address zoning, permitting, weather, availability of labor and supplies and other issues that arise in connection with the building of new towers;

competition for the acquisition of towers and other factors that may adversely affect our ability to purchase towers that meet our investment criteria and are available at prices which we believe will be accretive to our shareholders and allow us to maintain our long-term target leverage ratios;

~~with respect to our belief regarding the closing of pending transactions, the ability and willingness of each party to fulfill their respective closing conditions;~~
our ability to successfully manage the risks associated with international operations, including risks relating to political or economic conditions, tax laws, currency restrictions and legal or judicial systems;

our ability to ~~continue to comply with covenants and the terms of our credit instruments, and our ability to obtain additional financing to fund our capital expenditures;~~
~~our ability to~~ protect our rights to the land under our towers, and our ability to ~~successfully continue~~acquire land underneath our ~~ground lease purchase program;~~towers on terms that are accretive;

our ability to sufficiently increase our revenues and maintain expenses and cash capital expenditures at appropriate levels to permit us to meet our anticipated uses of liquidity for operations, debt service and estimated portfolio growth;
our ability to successfully estimate the impact of certain accounting and tax matters, including the effect on our company of adopting certain accounting pronouncements and the availability of sufficient net operating losses to offset future taxable income;

natural disasters and other unforeseen damage for which our insurance may not provide adequate coverage;
a decrease in demand for our communications sites; and

the introduction of new technologies or changes in a tenant’s business model that may make our tower leasing business less desirable to potential tenants.
ITEM 4. CONTROLS AND PROCEDURES
In order to ensure that the information we must disclose in our filings with the SEC is recorded, processed, summarized and reported on a timely basis, we have formalized our disclosure controls and procedures. Our principal executive officer and principal financial officer have reviewed and evaluated the effectiveness of our disclosure controls and procedures, as defined in Securities and Exchange Act Rule 13a-15(e) as of ~~June~~September 30, 2012. Based on such evaluation, such officers have concluded that, as of ~~June~~September 30, 2012, our disclosure controls and procedures were effective.
There have been no changes in our internal control over financial reporting during the quarter ended ~~June~~September 30, 2012 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II – OTHER INFORMATION
ITEM 5. OTHER INFORMATION
Item 5.02 Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers
Item 5.02(e)
~~On July 30,~~In recognition of the superior performance required to successfully (i) negotiate and integrate the Company’s two recent material acquisitions, the Mobilitie acquisition and the TowerCo acquisition, which increased the Company’s tower portfolio by 52% from the number of towers owned on March 31, 2012, ~~SBA Communications Corporation entered into amended~~ and ~~restated employment agreements with each~~(ii) complete the related financings to support such acquisitions, on August 27, 2012, the Compensation Committee (the “Committee”) of the Board of Directors of the Company approved awards of special performance bonuses to certain employees, including the Company’s names executive officers. Specifically, the Committee approved a special bonus in the amount of $150,000 to Jeffrey A. Stoops, the Company’s President and Chief Executive Officer, $90,000 to Brendan T. Cavanagh, the Company’s Senior Vice President and Chief Financial Officer, $60,000 to Kurt L. Bagwell, the Company’s President – International, $90,000 to Thomas P. Hunt, ~~Senior Vice President, General Counsel and~~the Company’s Chief Administrative Officer and ~~Kurt L. Bagwell,~~General Counsel, and $60,000 to Jason V. Silberstein, the Company’s Senior Vice President and President of International. The prior employment agreements with each of Messrs. Cavanagh, Hunt and Bagwell were set to expire by their terms on December 31, 2012. The amended and restated employment agreements, which provide for each of Messrs. Cavanagh, Hunt and Bagwell to continue to serve in their present positions, became effective on July 30, 2012 and expire on December 31, 2015. All other material terms of the employment agreements remained the same.– Property Management.
ITEM 6. EXHIBITS
~~EXHIBITS~~
~~Exhibits~~

Exhibit
No.

Description
      *10.57C10.2 ~~Amended and Restated Employment~~Purchase Agreement, dated July 26, 2012, among SBA Senior Finance, LLC, Deutsche Bank Trust Company Americas, as ~~of July 30, 2012, between SBA Communications Corporation~~trustee, and ~~Kurt L. Bagwell.~~the several initial purchasers listed on Schedule I thereto.
      *10.58C10.3 ~~Amended~~Fifth Loan and ~~Restated Employment~~Security Agreement Supplement and Amendment, dated as of ~~July 30,~~August 9, 2012, ~~between~~by and among SBA ~~Communications Corporation~~Properties, Inc., SBA Sites, Inc. and ~~Thomas P. Hunt.~~
    *10.85B ~~Amended~~SBA Structures, Inc., as Borrowers, SBA Infrastructure, LLC, SBA Towers USVI II, Inc. and ~~Restated Employment Agreement, dated~~SBA Monarch Towers III, LLC, as Additional Borrowers, and Midland Loan Services, a Division of ~~July 30, 2012, between SBA Communications Corporation and Brendan T. Cavanagh.~~PNC Bank, National Association, as Servicer on behalf of Deutsche Bank Trust Company Americas, as Trustee.
    *31.1 Certification by Jeffrey A. Stoops, Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
    *31.2 Certification by Brendan T. Cavanagh, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
    *32.1 Certification by Jeffrey A. Stoops, Chief Executive Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
    *32.2 Certification by Brendan T. Cavanagh, Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
**101.INS XBRL Instance Document.
**101.SCH XBRL Taxonomy Extension Schema Document.
**101.DEF XBRL Taxonomy Extension Definition Linkbase Document.
**101.CAL XBRL Taxonomy Extension Calculation Linkbase Document.
**101.LAB XBRL Taxonomy Extension Label Linkbase Document.
**101.PRE XBRL Taxonomy Extension Presentation Linkbase Document.
* Filed herewith.
** Furnished herewith.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

SBA COMMUNICATIONS CORPORATION
~~August~~November 7, 2012
/s/ Jeffrey A. Stoops
Jeffrey A. Stoops
Chief Executive Officer
(Duly Authorized Officer)
~~August~~November 7, 2012
/s/ Brendan T. Cavanagh
Brendan T. Cavanagh
Chief Financial Officer
(Principal Financial Officer)
Exhibit Index

Exhibit
No.

Description
      *10.57C10.2 ~~Amended and Restated Employment~~
Purchase Agreement, dated July 26, 2012, among SBA Senior Finance, LLC, Deutsche Bank Trust Company Americas, as ~~of July 30, 2012, between SBA Communications Corporation~~trustee, and ~~Kurt L. Bagwell.~~the several initial purchasers listed on Schedule I thereto.
      *10.58C10.3 ~~Amended~~
Fifth Loan and ~~Restated Employment~~Security Agreement Supplement and Amendment, dated as of ~~July 30,~~August 9, 2012, ~~between~~by and among SBA ~~Communications Corporation~~Properties, Inc., SBA Sites, Inc. and ~~Thomas P. Hunt.~~
    *10.85B ~~Amended~~SBA Structures, Inc., as Borrowers, SBA Infrastructure, LLC, SBA Towers USVI II, Inc. and ~~Restated Employment Agreement, dated~~SBA Monarch Towers III, LLC, as Additional Borrowers, and Midland Loan Services, a Division of ~~July 30, 2012, between SBA Communications Corporation and Brendan T. Cavanagh.~~PNC Bank, National Association, as Servicer on behalf of Deutsche Bank Trust Company Americas, as Trustee.
    *31.1 Certification by Jeffrey A. Stoops, Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
    *31.2 Certification by Brendan T. Cavanagh, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
    *32.1 Certification by Jeffrey A. Stoops, Chief Executive Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
    *32.2 Certification by Brendan T. Cavanagh, Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
**101.INS XBRL Instance Document.
**101.SCH XBRL Taxonomy Extension Schema Document.
**101.DEF XBRL Taxonomy Extension Definition Linkbase Document.
**101.CAL XBRL Taxonomy Extension Calculation Linkbase Document.
**101.LAB XBRL Taxonomy Extension Label Linkbase Document.
**101.PRE XBRL Taxonomy Extension Presentation Linkbase Document.
* Filed herewith.
** Furnished herewith.

5455


1.875% Convertible Senior Notes due 2013	$	543,359
4.0% Convertible Senior Notes due 2014		20,000
8.25% Senior Notes due 2019		20,109
5.625% Senior Notes due 2019		14,063
5.75% Senior Notes due 2020		46,000
4.254% and 5.101% Tower Securities 2010-1 & 2		57,373
2.933% Tower Securities 2012-1		18,085
Revolving Credit Facility		2,661
2011 Term Loan		23,701
2012-1 Term Loan		15,343
2012-2 Term Loan		14,363

Total debt service for next 12 months:	$	775,057


	2012		2013		2014		2015		2016		Thereafter		Total		Fair Value		2012		2013		2014		2015		2016		Thereafter		Total		Fair Value
	(in thousands)																(in thousands)

Debt:
1.875% Convertible Senior Notes due 2013(1)	$	—	$	535,000	$	—	$	—	$	—	$	—	$	535,000	$	742,647	$	—	$	535,000	$	—	$	—	$	—	$	—	$	535,000	$	814,872
4.0% Convertible Senior Notes due 2014(1)	$	—	$	—	$	500,000	$	—	$	—	$	—	$	500,000	$	966,250	$	—	$	—	$	499,990	$	—	$	—	$	—	$	499,990	$	1,060,650
8.0% Senior Notes due 2016⁽²⁾	$	—	$	—	$	—	$	—	$	243,750	$	—	$	243,750	$	259,289
8.25% Senior Notes due 2019	$	—	$	—	$	—	$	—	$	—	$	243,750	$	243,750	$	266,906	$	—	$	—	$	—	$	—	$	—	$	243,750	$	243,750	$	277,266
4.254% 2010-1 Tower Securities⁽¹⁾	$	—	$	—	$	—	$	680,000	$	—	$	—	$	680,000	$	710,403
5.101% 2010-2 Tower Securities⁽¹⁾	$	—	$	—	$	—	$	—	$	—	$	550,000	$	550,000	$	601,486
Revolving Credit Facility	$	—	$	—	$	—	$	—	$	—	$	284,000	$	284,000	$	284,000
5.625% Senior Notes due 2019																	$	—	$	—	$	—	$	—	$	—	$	500,000	$	500,000	$	505,000
5.75% Senior Notes due 2020																	$	—	$	—	$	—	$	—	$	—	$	800,000	$	800,000	$	838,000
4.254% 2010-1 Tower Securities ⁽²⁾																	$	—	$	—	$	—	$	680,000	$	—	$	—	$	680,000	$	715,428
5.101% 2010-2 Tower Securities ⁽²⁾																	$	—	$	—	$	—	$	—	$	—	$	550,000	$	550,000	$	611,826
2.933% 2012-1 Tower Securities⁽²⁾																	$	—	$	—	$	—	$	—	$	—	$	610,000	$	610,000	$	620,553
2011 Term Loan	$	2,500	$	5,000	$	5,000	$	5,000	$	5,000	$	472,500	$	495,000	$	488,813	$	1,250	$	5,000	$	5,000	$	5,000	$	5,000	$	472,500	$	493,750	$	492,516
2012 Term Loan	$	5,000	$	10,000	$	12,500	$	17,500	$	20,000	$	135,000	$	200,000	$	197,500
Mobilitie Bridge Loan⁽³⁾	$	—	$	400,000	$	—	$	—	$	—	$	—	$	400,000	$	400,000
2012-1 Term Loan																	$	2,500	$	10,000	$	12,500	$	17,500	$	20,000	$	135,000	$	197,500	$	197,006
2012-2 Term Loan																	$	—	$	3,000	$	3,000	$	3,000	$	3,000	$	288,000	$	300,000	$	302,250

Total debt obligation	$	7,500	$	950,000	$	517,500	$	702,500	$	268,750	$	1,685,250	$	4,131,500	$	4,917,294	$	3,750	$	553,000	$	520,490	$	705,500	$	28,000	$	3,599,250	$	5,409,990	$	6,435,367


Exhibit No.		Description

*10.57C10.2		~~Amended and Restated Employment~~Purchase Agreement, dated July 26, 2012, among SBA Senior Finance, LLC, Deutsche Bank Trust Company Americas, as ~~of July 30, 2012, between SBA Communications Corporation~~trustee, and ~~Kurt L. Bagwell.~~the several initial purchasers listed on Schedule I thereto.

*10.58C10.3		~~Amended~~Fifth Loan and ~~Restated Employment~~Security Agreement Supplement and Amendment, dated as of ~~July 30,~~August 9, 2012, ~~between~~by and among SBA ~~Communications Corporation~~Properties, Inc., SBA Sites, Inc. and ~~Thomas P. Hunt.~~

*10.85B		~~Amended~~SBA Structures, Inc., as Borrowers, SBA Infrastructure, LLC, SBA Towers USVI II, Inc. and ~~Restated Employment Agreement, dated~~SBA Monarch Towers III, LLC, as Additional Borrowers, and Midland Loan Services, a Division of ~~July 30, 2012, between SBA Communications Corporation and Brendan T. Cavanagh.~~PNC Bank, National Association, as Servicer on behalf of Deutsche Bank Trust Company Americas, as Trustee.

*31.1		Certification by Jeffrey A. Stoops, Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.2		Certification by Brendan T. Cavanagh, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*32.1		Certification by Jeffrey A. Stoops, Chief Executive Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2		Certification by Brendan T. Cavanagh, Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

**101.INS		XBRL Instance Document.

**101.SCH		XBRL Taxonomy Extension Schema Document.

**101.DEF		XBRL Taxonomy Extension Definition Linkbase Document.

**101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document.

**101.LAB		XBRL Taxonomy Extension Label Linkbase Document.

**101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document.


		SBA COMMUNICATIONS CORPORATION

~~August~~November 7, 2012		/s/ Jeffrey A. Stoops
		Jeffrey A. Stoops
		Chief Executive Officer
		(Duly Authorized Officer)

~~August~~November 7, 2012		/s/ Brendan T. Cavanagh
		Brendan T. Cavanagh
		Chief Financial Officer
		(Principal Financial Officer)

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company