| SBA Communications Corporation
 SUMMARY HISTORICAL FINANCIAL DATA
 
 For the three months      For the nine months
 ended September 30,      ended September 30,
 1998          1999          1998         1999
 Operating Data:
 
 Revenue:
 Site development
 revenue            $ 9,965,367   $17,500,989   $33,623,782  $39,723,133
 
 Site leasing
 revenue              3,327,964     7,110,004     8,132,215   18,009,433
 
 Total revenues        13,293,331    24,610,993    41,755,997   57,732,566
 
 
 Cost of revenues:
 Cost of site
 development revenue  8,044,084    13,689,711    26,014,756   30,322,472
 
 Cost of site
 leasing revenue      1,919,516     3,238,123     5,039,074    8,392,646
 
 Total cost of
 revenues              9,963,600    16,927,834    31,053,830   38,715,118
 
 
 Gross Profit           3,329,731     7,683,159    10,702,167   19,017,448
 
 
 Operating expenses     4,325,787     4,781,248    13,127,718   13,714,319
 
 Depreciation and
 amortization          1,326,467     4,313,319     2,803,936   10,982,712
 
 Total operating
 expenses              5,652,254     9,094,567    15,931,654   24,697,031
 
 
 Operating loss       (2,322,523)   (1,411,408)   (5,229,487)  (5,679,583)
 
 
 Other income
 (expense)           (3,409,694)   (6,401,375)   (7,437,188) (18,650,459)
 
 Loss before income
 taxes and
 extraordinary item  (5,732,217)   (7,812,783)  (12,666,675) (24,330,042)
 
 (Provision) benefit
 for income taxes        612,229     (172,898)           ---      403,003
 
 Net loss before
 extraordinary item  (5,119,988)   (7,985,681)  (12,666,675) (23,927,039)
 
 Extraordinary item           ---           ---           ---  (1,149,954)
 
 Dividends on preferred
 stock                 (712,500)           ---   (1,862,500)      733,403
 
 Net loss to common
 shareholders       $(5,832,488)  $(7,985,681) $(14,529,175) $(24,343,590)
 
 Basic and diluted
 loss per common
 share                  $ (0.66)      $ (0.28)      $ (1.73)      $(1.49)
 
 Weighted average
 number of shares      8,877,738    28,450,537     8,407,238   16,348,073
 
 Other Data:
 Earnings before interest
 taxes, depreciation,
 amortization and
 non-cash compensation
 charges            $(947,931)     $ 2,951,907   $(2,281,176) $5,489,775
 
 
 Annualized Tower
 Cash Flow          $ 5,633,792    $15,487,524
 
 
 As of          As of
 December 31,  September 30,
 1998           1999
 (IN THOUSANDS)
 Balance Sheet Data:
 Cash and cash
 equivalents            $26,743        $ 2,705
 Total assets           $214,573       $347,184
 Working capital         $ 8,803       $(8,321)
 Total debt             $182,573       $255,912
 
 
 SOURCE SBA Communications Corporation
 (C) 1999 PR Newswire.  All rights reserved.
 prnewswire.com
 -0-
 CONTACT:       Jeffrey A. Stoops, Chief Financial Officer, SBA Communications
 Corporation, 561-995-7670
 /Company News On-Call:  prnewswire.com or fax,
 800-758-5804, ext. 120891
 
 WEB PAGE:      sbasite.com
 
 GEOGRAPHY:     Florida
 
 INDUSTRY CODE: TLS
 
 SUBJECT CODE:  ERN
 OTC
 
 |