XML 166 R125.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information - Schedule of Adjusted EBITDA (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]      
Revenues $ 8,748 $ 8,188 $ 7,263
Segment cost of revenues 2,983 2,870 2,434
Other segment items 1,668 1,616 1,459
Segment adjusted EBITDA 4,097 3,702 3,370
Depreciation, amortization and accretion expense (2,011) (1,844) (1,740)
Stock-based compensation expense (462) (407) (404)
Transaction costs (50) (13) (22)
Restructuring charges (31) 0 0
Impairment charges (233) 0 0
Gain (Loss) on asset sales 18 5 (4)
Interest income 137 94 36
Interest expense (457) (402) (356)
Other expense 17 11 51
Loss on debt extinguishment (16) 0 0
Income before income taxes 975 1,124 829
U.S.      
Segment Reporting Information [Line Items]      
Revenues 3,300 3,100 2,900
UNITED KINGDOM      
Segment Reporting Information [Line Items]      
Revenues   822  
Recurring revenues      
Segment Reporting Information [Line Items]      
Revenues 8,184 7,745 6,871
Colocation      
Segment Reporting Information [Line Items]      
Revenues 6,058 5,765 5,083
Interconnection      
Segment Reporting Information [Line Items]      
Revenues 1,519 1,395 1,268
Managed infrastructure      
Segment Reporting Information [Line Items]      
Revenues 467 452 415
Other      
Segment Reporting Information [Line Items]      
Revenues 140 133 105
Non-recurring revenues      
Segment Reporting Information [Line Items]      
Revenues 564 443 392
Americas      
Segment Reporting Information [Line Items]      
Revenues 3,862 3,617 3,349
Segment cost of revenues 1,158 1,047 994
Other segment items 995 956 833
Segment adjusted EBITDA 1,709 1,614 1,522
Americas | Recurring revenues      
Segment Reporting Information [Line Items]      
Revenues 3,647 3,457 3,183
Americas | Colocation      
Segment Reporting Information [Line Items]      
Revenues 2,474 2,364 2,188
Americas | Interconnection      
Segment Reporting Information [Line Items]      
Revenues 885 821 756
Americas | Managed infrastructure      
Segment Reporting Information [Line Items]      
Revenues 261 250 218
Americas | Other      
Segment Reporting Information [Line Items]      
Revenues 27 22 21
Americas | Non-recurring revenues      
Segment Reporting Information [Line Items]      
Revenues 215 160 166
EMEA      
Segment Reporting Information [Line Items]      
Revenues 2,967 2,838 2,342
Segment cost of revenues 1,190 1,199 866
Other segment items 399 388 368
Segment adjusted EBITDA 1,378 1,251 1,108
EMEA | Recurring revenues      
Segment Reporting Information [Line Items]      
Revenues 2,812 2,648 2,206
EMEA | Colocation      
Segment Reporting Information [Line Items]      
Revenues 2,235 2,112 1,744
EMEA | Interconnection      
Segment Reporting Information [Line Items]      
Revenues 340 308 268
EMEA | Managed infrastructure      
Segment Reporting Information [Line Items]      
Revenues 138 130 119
EMEA | Other      
Segment Reporting Information [Line Items]      
Revenues 99 98 75
EMEA | Non-recurring revenues      
Segment Reporting Information [Line Items]      
Revenues 155 190 136
Asia-Pacific      
Segment Reporting Information [Line Items]      
Revenues 1,919 1,733 1,572
Segment cost of revenues 635 624 574
Other segment items 274 272 258
Segment adjusted EBITDA 1,010 837 740
Asia-Pacific | Recurring revenues      
Segment Reporting Information [Line Items]      
Revenues 1,725 1,640 1,482
Asia-Pacific | Colocation      
Segment Reporting Information [Line Items]      
Revenues 1,349 1,289 1,151
Asia-Pacific | Interconnection      
Segment Reporting Information [Line Items]      
Revenues 294 266 244
Asia-Pacific | Managed infrastructure      
Segment Reporting Information [Line Items]      
Revenues 68 72 78
Asia-Pacific | Other      
Segment Reporting Information [Line Items]      
Revenues 14 13 9
Asia-Pacific | Non-recurring revenues      
Segment Reporting Information [Line Items]      
Revenues $ 194 $ 93 $ 90