XML 117 R75.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Information - Schedule of Adjusted EBITDA (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Segment Reporting Information [Line Items]          
Revenues $ 2,256,000,000 $ 2,159,000,000 $ 4,481,000,000 $ 4,286,000,000  
Segment cost of revenues 707,000,000 716,000,000 1,434,000,000 1,430,000,000  
Other segment items 420,000,000 407,000,000 851,000,000 828,000,000  
Segment adjusted EBITDA 1,129,000,000 1,036,000,000 2,196,000,000 2,028,000,000  
Depreciation, amortization and accretion expense (502,000,000) (490,000,000) (982,000,000) (1,015,000,000)  
Stock-based compensation expense (127,000,000) (125,000,000) (240,000,000) (226,000,000)  
Transaction costs (3,000,000) (3,000,000) (9,000,000) (5,000,000)  
Restructuring charges (2,000,000) 0 (12,000,000) 0 $ (43,000,000)
Impairment charges (1,000,000) 0 (1,000,000) 0  
Gain (loss) on asset sales 0 18,000,000 0 18,000,000  
Interest income 52,000,000 29,000,000 99,000,000 53,000,000  
Interest expense (135,000,000) (110,000,000) (257,000,000) (214,000,000)  
Other income (expense) (7,000,000) (7,000,000) 2,000,000 (13,000,000)  
Gain (loss) on debt extinguishment 1,000,000 0 1,000,000 (1,000,000)  
Income before income taxes 405,000,000 348,000,000 797,000,000 625,000,000  
UNITED STATES          
Segment Reporting Information [Line Items]          
Revenues 871,000,000 825,000,000 1,700,000,000 1,600,000,000  
Colocation          
Segment Reporting Information [Line Items]          
Revenues 1,585,000,000 1,500,000,000 3,130,000,000 2,990,000,000  
Interconnection          
Segment Reporting Information [Line Items]          
Revenues 407,000,000 374,000,000 800,000,000 742,000,000  
Managed infrastructure          
Segment Reporting Information [Line Items]          
Revenues 117,000,000 116,000,000 232,000,000 234,000,000  
Other          
Segment Reporting Information [Line Items]          
Revenues 34,000,000 34,000,000 68,000,000 68,000,000  
Recurring revenues          
Segment Reporting Information [Line Items]          
Revenues 2,143,000,000 2,024,000,000 4,230,000,000 4,034,000,000  
Non-recurring revenues          
Segment Reporting Information [Line Items]          
Revenues 113,000,000 135,000,000 251,000,000 252,000,000  
Americas          
Segment Reporting Information [Line Items]          
Revenues 1,004,000,000 966,000,000 2,005,000,000 1,905,000,000  
Segment cost of revenues 290,000,000 273,000,000 580,000,000 543,000,000  
Other segment items 248,000,000 242,000,000 516,000,000 502,000,000  
Segment adjusted EBITDA 466,000,000 451,000,000 909,000,000 860,000,000  
Americas | Colocation          
Segment Reporting Information [Line Items]          
Revenues 654,000,000 624,000,000 1,290,000,000 1,231,000,000  
Americas | Interconnection          
Segment Reporting Information [Line Items]          
Revenues 231,000,000 219,000,000 460,000,000 434,000,000  
Americas | Managed infrastructure          
Segment Reporting Information [Line Items]          
Revenues 62,000,000 66,000,000 125,000,000 132,000,000  
Americas | Other          
Segment Reporting Information [Line Items]          
Revenues 4,000,000 7,000,000 7,000,000 13,000,000  
Americas | Recurring revenues          
Segment Reporting Information [Line Items]          
Revenues 951,000,000 916,000,000 1,882,000,000 1,810,000,000  
Americas | Non-recurring revenues          
Segment Reporting Information [Line Items]          
Revenues 53,000,000 50,000,000 123,000,000 95,000,000  
EMEA          
Segment Reporting Information [Line Items]          
Revenues 767,000,000 721,000,000 1,510,000,000 1,448,000,000  
Segment cost of revenues 264,000,000 299,000,000 545,000,000 604,000,000  
Other segment items 104,000,000 98,000,000 201,000,000 192,000,000  
Segment adjusted EBITDA 399,000,000 324,000,000 764,000,000 652,000,000  
EMEA | Colocation          
Segment Reporting Information [Line Items]          
Revenues 572,000,000 543,000,000 1,139,000,000 1,092,000,000  
EMEA | Interconnection          
Segment Reporting Information [Line Items]          
Revenues 96,000,000 84,000,000 183,000,000 167,000,000  
EMEA | Managed infrastructure          
Segment Reporting Information [Line Items]          
Revenues 38,000,000 34,000,000 73,000,000 69,000,000  
EMEA | Other          
Segment Reporting Information [Line Items]          
Revenues 26,000,000 24,000,000 53,000,000 48,000,000  
EMEA | Recurring revenues          
Segment Reporting Information [Line Items]          
Revenues 732,000,000 685,000,000 1,448,000,000 1,376,000,000  
EMEA | Non-recurring revenues          
Segment Reporting Information [Line Items]          
Revenues 35,000,000 36,000,000 62,000,000 72,000,000  
Asia-Pacific          
Segment Reporting Information [Line Items]          
Revenues 485,000,000 472,000,000 966,000,000 933,000,000  
Segment cost of revenues 153,000,000 144,000,000 309,000,000 283,000,000  
Other segment items 68,000,000 67,000,000 134,000,000 134,000,000  
Segment adjusted EBITDA 264,000,000 261,000,000 523,000,000 516,000,000  
Asia-Pacific | Colocation          
Segment Reporting Information [Line Items]          
Revenues 359,000,000 333,000,000 701,000,000 667,000,000  
Asia-Pacific | Interconnection          
Segment Reporting Information [Line Items]          
Revenues 80,000,000 71,000,000 157,000,000 141,000,000  
Asia-Pacific | Managed infrastructure          
Segment Reporting Information [Line Items]          
Revenues 17,000,000 16,000,000 34,000,000 33,000,000  
Asia-Pacific | Other          
Segment Reporting Information [Line Items]          
Revenues 4,000,000 3,000,000 8,000,000 7,000,000  
Asia-Pacific | Recurring revenues          
Segment Reporting Information [Line Items]          
Revenues 460,000,000 423,000,000 900,000,000 848,000,000  
Asia-Pacific | Non-recurring revenues          
Segment Reporting Information [Line Items]          
Revenues $ 25,000,000 $ 49,000,000 $ 66,000,000 $ 85,000,000