| Schedule of Adjusted EBITDA |
The following tables present segment information, including revenue information disaggregated by product lines and segment adjusted EBITDA, and a reconciliation to total consolidated income before income taxes (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2026 | | Six Months Ended June 30, 2026 | | Americas | | EMEA | | Asia-Pacific | | Total | | Americas | | EMEA | | Asia-Pacific | | Total | Colocation (1) | $ | 747 | | | $ | 633 | | | $ | 392 | | | $ | 1,772 | | | $ | 1,478 | | | $ | 1,246 | | | $ | 778 | | | $ | 3,502 | | | Interconnection | 256 | | | 105 | | | 92 | | | 453 | | | 507 | | | 211 | | | 181 | | | 899 | | | Managed infrastructure | 56 | | | 40 | | | 16 | | | 112 | | | 113 | | | 81 | | | 33 | | | 227 | | Other (1) | 8 | | | 28 | | | 4 | | | 40 | | | 15 | | | 57 | | | 8 | | | 80 | | | Recurring revenues | 1,067 | | | 806 | | | 504 | | | 2,377 | | | 2,113 | | | 1,595 | | | 1,000 | | | 4,708 | | | Non-recurring revenues | 184 | | | 39 | | | 25 | | | 248 | | | 229 | | | 77 | | | 55 | | | 361 | | Total revenues (2) | 1,251 | | | 845 | | | 529 | | | 2,625 | | | 2,342 | | | 1,672 | | | 1,055 | | | 5,069 | | | Less: | | | | | | | | | | | | | | | | | Segment cost of revenues | 343 | | | 284 | | | 163 | | | 790 | | | 646 | | | 591 | | | 318 | | | 1,555 | | Other segment items (3) | 267 | | | 105 | | | 67 | | | 439 | | | 539 | | | 201 | | | 133 | | | 873 | | | Segment adjusted EBITDA | $ | 641 | | | $ | 456 | | | $ | 299 | | | $ | 1,396 | | | $ | 1,157 | | | $ | 880 | | | $ | 604 | | | $ | 2,641 | | | Reconciliation to income before income taxes: | | | | | | | | | | | | | | | | | Depreciation, amortization and accretion expense | | | | | | | $ | (557) | | | | | | | | | $ | (1,101) | | | Stock-based compensation expense | | | | | | | (145) | | | | | | | | | (273) | | | Transaction costs | | | | | | | (3) | | | | | | | | | (11) | | | Restructuring and other exit charges | | | | | | | (6) | | | | | | | | | (12) | | | Impairment charges | | | | | | | (17) | | | | | | | | | (19) | | | Gain (loss) on asset sales | | | | | | | (3) | | | | | | | | | 17 | | | Interest income | | | | | | | 36 | | | | | | | | | 77 | | | Interest expense | | | | | | | (151) | | | | | | | | | (299) | | | Other income (expense) | | | | | | | (28) | | | | | | | | | (27) | | | Gain (loss) on debt extinguishment | | | | | | | 1 | | | | | | | | | 1 | | | Income before income taxes | | | | | | | $ | 523 | | | | | | | | | $ | 994 | |
(1)Includes some leasing and hedging activities. (2)Total revenues attributed to the U.S. were $1.1 billion and $2.0 billion during the three and six months ended June 30, 2026. There was no other country from which we derived revenues that exceeded 10% of our total revenues and no single customer accounted for 10% or greater of our accounts receivable or revenues as at or for the three and six months ended June 30, 2026. (3)Other segment items for each reportable segment are comprised of general and administrative and sales and marketing expenses, excluding stock-based compensation expense and depreciation, amortization and accretion expense. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | Six Months Ended June 30, 2025 | | Americas | | EMEA | | Asia-Pacific | | Total | | Americas | | EMEA | | Asia-Pacific | | Total | Colocation (1) | $ | 654 | | | $ | 572 | | | $ | 359 | | | $ | 1,585 | | | $ | 1,290 | | | $ | 1,139 | | | $ | 701 | | | $ | 3,130 | | | Interconnection | 231 | | | 96 | | | 80 | | | 407 | | | 460 | | | 183 | | | 157 | | | 800 | | | Managed infrastructure | 62 | | | 38 | | | 17 | | | 117 | | | 125 | | | 73 | | | 34 | | | 232 | | Other (1) | 4 | | | 26 | | | 4 | | | 34 | | | 7 | | | 53 | | | 8 | | | 68 | | | Recurring revenues | 951 | | | 732 | | | 460 | | | 2,143 | | | 1,882 | | | 1,448 | | | 900 | | | 4,230 | | | Non-recurring revenues | 53 | | | 35 | | | 25 | | | 113 | | | 123 | | | 62 | | | 66 | | | 251 | | Total revenues (2) | 1,004 | | | 767 | | | 485 | | | 2,256 | | | 2,005 | | | 1,510 | | | 966 | | | 4,481 | | | Less: | | | | | | | | | | | | | | | | | Segment cost of revenues | 290 | | | 264 | | | 153 | | | 707 | | | 580 | | | 545 | | | 309 | | | 1,434 | | Other segment items (3) | 248 | | | 104 | | | 68 | | | 420 | | | 516 | | | 201 | | | 134 | | | 851 | | | Segment adjusted EBITDA | $ | 466 | | | $ | 399 | | | $ | 264 | | | $ | 1,129 | | | $ | 909 | | | $ | 764 | | | $ | 523 | | | $ | 2,196 | | | Reconciliation to income before income taxes: | | Depreciation, amortization and accretion expense | | | | | | | $ | (502) | | | | | | | | | $ | (982) | | | Stock-based compensation expense | | | | | | | (127) | | | | | | | | | (240) | | | Transaction costs | | | | | | | (3) | | | | | | | | | (9) | | | Restructuring and other exit charges | | | | | | | (2) | | | | | | | | | (12) | | | Impairment charges | | | | | | | (1) | | | | | | | | | (1) | | | | | | | | | | | | | | | | | | | Interest income | | | | | | | 52 | | | | | | | | | 99 | | | Interest expense | | | | | | | (135) | | | | | | | | | (257) | | | Other income (expense) | | | | | | | (7) | | | | | | | | | 2 | | | Gain (loss) on debt extinguishment | | | | | | | 1 | | | | | | | | | 1 | | | Income before income taxes | | | | | | | $ | 405 | | | | | | | | | $ | 797 | |
(1)Includes some leasing and hedging activities. (2)Total revenues attributed to the U.S. were $871 million and $1.7 billion during the three and six months ended June 30, 2025. There was no other country from which we derived revenues that exceeded 10% of our total revenues and no single customer accounted for 10% or greater of our accounts receivable or revenues as at or for the three and six months ended June 30, 2025. (3)Other segment items for each reportable segment are comprised of general and administrative and sales and marketing expenses, excluding stock-based compensation expense and depreciation, amortization and accretion expense.
|
| Schedule of Segment Disclosures |
We provide the following additional segment disclosures for the three and six months ended June 30, 2026 and 2025 (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | Depreciation and amortization: | | | | | | | | | Americas | $ | 282 | | | $ | 272 | | | $ | 569 | | | $ | 541 | | | EMEA | 161 | | | 134 | | | 310 | | | 257 | | | Asia-Pacific | 108 | | | 93 | | | 213 | | | 180 | | | Total | $ | 551 | | | $ | 499 | | | $ | 1,092 | | | $ | 978 | | | Capital expenditures: | | | | | | | | | Americas | $ | 872 | | | $ | 642 | | | $ | 1,577 | | | $ | 1,143 | | | EMEA | 442 | | | 252 | | | 771 | | | 423 | | | Asia-Pacific | 264 | | | 95 | | | 486 | | | 173 | | | Total | $ | 1,578 | | | $ | 989 | | | $ | 2,834 | | | $ | 1,739 | |
|
| Schedule of Segment Long-Lived Assets |
Our long-lived assets, including property, plant and equipment, net and operating lease right-of-use assets, were located in the following geographic regions (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | Property, plant and equipment, net | | Operating lease right-of-use assets | | June 30, 2026 | | December 31, 2025 | | June 30, 2026 | | December 31, 2025 | | Americas | $ | 11,748 | | | $ | 10,840 | | | $ | 362 | | | $ | 340 | | | EMEA | 8,835 | | | 8,314 | | | 366 | | | 449 | | | Asia-Pacific | 4,639 | | | 4,430 | | | 568 | | | 603 | | | Total | $ | 25,222 | | | $ | 23,584 | | | $ | 1,296 | | | $ | 1,392 | |
|