Csquare (CSQR) launches $1.05B NYSE IPO to fund major debt repayment
Csquare, Inc., a North American data-center operator, is conducting an initial public offering of 50,000,000 shares of common stock at $21.00 per share, for gross proceeds of $1.05 billion. An additional 7,500,000 shares may be sold under an over-allotment option.
The company expects net proceeds of about $1.01 billion, primarily to repay $921.0 million of borrowings under its revolving credit facility, a promissory note and variable funding notes, with the balance used to repay Series 2020-2 Class A-2 notes and offering expenses. After the IPO, 155,020,702 shares of common stock will be outstanding.
Csquare operates 64 sites across 21 metro markets with 389 MW of Sellable Power Capacity, serving more than 1,700 customers and generating largely recurring colocation and interconnection revenue. For the six months ended June 30, 2026, it preliminarily estimates revenues of $546.7–$552.2 million, Adjusted EBITDA of $221.1–$231.2 million, and a net loss of $111.7–$122.7 million.
Following the offering, Brookfield-related entities will beneficially control approximately 69.0% of the voting power, making Csquare a “controlled company” under NYSE rules and allowing certain corporate governance exemptions.
Positive
- None.
Negative
- None.
Key Figures
Key Terms
Sellable Power Capacity technical
Net Revenue Churn financial
Adjusted EBITDA financial
Funds from operations (“FFO”) financial
controlled company regulatory
directed share program regulatory
Offering Details
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What are the key terms of Csquare (CSQR)'s initial public offering?
How many Csquare (CSQR) shares will be outstanding after the IPO?
How will Csquare (CSQR) use the IPO proceeds?
What preliminary financial results has Csquare (CSQR) disclosed for the six months ended June 30, 2026?
How much control will Brookfield retain over Csquare (CSQR) after the IPO?
What is Csquare (CSQR)'s business and scale of operations?
What are Csquare (CSQR)'s recent growth and profitability trends?
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Initial public offering price
|
| | | $ | 21.00 | | | | | $ | 1,050,000,000 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 1.05 | | | | | $ | 40,000,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 19.95 | | | | | $ | 1,010,000,000 | | |
| | Morgan Stanley | | |
TD Securities
|
| |
Wells Fargo Securities
|
|
| | BofA Securities | | |
BMO Capital Markets
|
| |
Scotiabank
|
|
| |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
| |
RISK FACTORS
|
| | | | 23 | | |
| |
CAUTIONARY NOTE REGARDING
FORWARD-LOOKING STATEMENTS |
| | | | 52 | | |
| |
USE OF PROCEEDS
|
| | | | 54 | | |
| |
DIVIDEND POLICY
|
| | | | 55 | | |
| |
CAPITALIZATION
|
| | | | 56 | | |
| |
DILUTION
|
| | | | 58 | | |
| |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 60 | | |
| |
BUSINESS
|
| | | | 87 | | |
| |
MANAGEMENT
|
| | | | 102 | | |
| |
EXECUTIVE COMPENSATION
|
| | | | 109 | | |
| |
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
|
| | | | 117 | | |
| |
PRINCIPAL STOCKHOLDERS
|
| | | | 121 | | |
| |
DESCRIPTION OF CAPITAL STOCK
|
| | | | 123 | | |
| |
SHARES ELIGIBLE FOR FUTURE SALE
|
| | | | 132 | | |
| |
MATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS
|
| | | | 134 | | |
| |
UNDERWRITING (CONFLICTS OF
INTEREST) |
| | | | 138 | | |
| |
LEGAL MATTERS
|
| | | | 147 | | |
| |
EXPERTS
|
| | | | 148 | | |
| |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 149 | | |
| |
INDEX TO FINANCIAL STATEMENTS
|
| | | | F-1 | | |
| |
Data Center Colocation Market Demand(1)(2)
($Bn) |
| |
Average Contract Rates(3)
($ / kW / mo.) |
|
| |
|
| |
|
|
| | | |
Six Months Ended
|
| | | | | | | |||||||||||||||||||||
| | | |
June 30, 2026
|
| |
June 30, 2025
|
| |
% Change
|
| |||||||||||||||||||||
|
(dollars in thousands)
|
| |
Low
|
| |
High
|
| |
Actual
|
| |
Low
|
| |
High
|
| |||||||||||||||
|
Revenues
|
| | | $ | 546,682 | | | | | $ | 552,190 | | | | | $ | 477,510 | | | | | | 14% | | | | | | 16% | | |
|
Net loss
|
| | | $ | (122,731) | | | | | $ | (111,699) | | | | | $ | (48,843) | | | | | | 151% | | | | | | 129% | | |
|
Adjusted EBITDA(1)
|
| | | $ | 221,084 | | | | | $ | 231,248 | | | | | $ | 185,724 | | | | | | 19% | | | | | | 25% | | |
| FFO(2) | | | | $ | 51,348 | | | | | $ | 62,380 | | | | | $ | 79,041 | | | | | | (35)% | | | | | | (21)% | | |
| | | |
Six Months Ended
|
| |||||||||||||||
| | | |
June 30, 2026
|
| |
June 30, 2025
|
| ||||||||||||
|
(in thousands)
|
| |
Low
|
| |
High
|
| |
Actual
|
| |||||||||
|
Net loss
|
| | | $ | (122,731) | | | | | $ | (111,699) | | | | | $ | (48,843) | | |
|
Adjustments:
|
| | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 181,189 | | | | | | 181,189 | | | | | | 106,119 | | |
|
Income tax expense (benefit)
|
| | | | 916 | | | | | | 48 | | | | | | (7,657) | | |
|
Depreciation and amortization
|
| | | | 174,079 | | | | | | 174,079 | | | | | | 127,884 | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | 5,313 | | |
|
Other loss (income), net
|
| | | | 5,551 | | | | | | 5,551 | | | | | | (1,625) | | |
|
Gain on lease modification
|
| | | | (40,043) | | | | | | (40,043) | | | | | | (51) | | |
|
Transaction and other costs
|
| | | | 22,123 | | | | | | 22,123 | | | | | | 4,584 | | |
|
Adjusted EBITDA
|
| | | $ | 221,084 | | | | | $ | 231,248 | | | | | $ | 185,724 | | |
| | | |
Six Months Ended
|
| |||||||||||||||
| | | |
June 30, 2026
|
| |
June 30, 2025
|
| ||||||||||||
|
(in thousands)
|
| |
Low
|
| |
High
|
| |
Actual
|
| |||||||||
|
Net loss
|
| | | $ | (122,731) | | | | | $ | (111,699) | | | | | $ | (48,843) | | |
|
Adjustments:
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 174,079 | | | | | | 174,079 | | | | | | 127,884 | | |
|
FFO
|
| | | $ | 51,348 | | | | | $ | 62,380 | | | | | $ | 79,041 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| | ||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| | |||||||||||||||||
| | | |
(in thousands, except per unit data)
|
| | |||||||||||||||||||||||||||||
| Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | | | | $ | 270,462 | | | | | $ | 232,759 | | | | ||
| Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Cost of revenues, excluding depreciation and amortization
|
| | | | 509,249 | | | | | | 516,500 | | | | | | 140,058 | | | | | | 136,454 | | | | | | 123,525 | | | | ||
|
Selling, marketing, general and administrative
|
| | | | 87,724 | | | | | | 102,326 | | | | | | 40,143 | | | | | | 25,722 | | | | | | 22,928 | | | | ||
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | | | ||
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | | | ||
|
Total costs and operating expenses
|
| | | | 886,599 | | | | | | 947,776 | | | | | | 239,497 | | | | | | 257,183 | | | | | | 213,013 | | | | ||
|
Income (loss) from operations
|
| | | | 100,381 | | | | | | (40,225) | | | | | | (41,237) | | | | | | 13,279 | | | | | | 19,746 | | | | ||
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | | | | | (88,363) | | | | | | (54,553) | | | | ||
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | | | | | — | | | | | | (5,313) | | | | ||
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | | | | | (2,618) | | | | | | (253) | | | | ||
|
(Loss) income before income taxes
|
| | | | (138,419) | | | | | | 314,002 | | | | | | (78,664) | | | | | | (77,702) | | | | | | (40,373) | | | | ||
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | | | | | 11,749 | | | | | | 5,458 | | | | ||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | | | ||
| Net (loss) income per unit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (1.15) | | | | | $ | 4.41 | | | | | $ | (0.77) | | | | | $ | (0.63) | | | | | $ | (0.34) | | | | ||
|
Weighted average common units outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 103,887 | | | | | | 103,887 | | | | | | 103,887 | | | | | | 103,887 | | | | | | 103,887 | | | | | |
|
Pro forma basic and diluted net loss per share attributable to common stockholders (unaudited)(1)
|
| | | $ | (0.98) | | | | | | | | | | | | | | | | | $ | (0.35) | | | | | | | | | | ||
|
Pro forma weighted average common shares outstanding – basic and diluted (unaudited)(1)
|
| | | | 155,020 | | | | | | | | | | | | | | | | | | 155,020 | | | | | | | | | | ||
| | | |
Year Ended
December 31, 2025 |
| |
Three Months
Ended March 31, 2026 |
| ||||||
| | | |
(in thousands, except per share data)
|
| |||||||||
|
Numerator:
|
| | | | | | | ||||||
|
Net loss
|
| | | $ | (119,904) | | | | | $ | (65,953) | | |
|
Pro forma adjustment to record compensation expense upon completion of this offering(1)
|
| | | | (49,065) | | | | | | — | | |
|
Pro forma adjustment to reduce interest expense related to debt repaid upon
completion of this offering(2) |
| | | | 11,375 | | | | | | 13,822 | | |
|
Pro forma adjustment to record income tax impact related to the adjustments
above(3) |
| | | | 4,900 | | | | | | (2,087) | | |
|
Pro forma net loss attributable to common stockholders
|
| | | $ | (152,694) | | | | | $ | (54,218) | | |
| Denominator: | | | | | | | | | | | | | |
| Basic and diluted common shares outstanding: | | | | | | | | | | | | | |
|
Weighted average common shares(4)
|
| | | | 103,887 | | | | | | 103,887 | | |
|
Pro forma adjustment to reflect common shares issued in and concurrently with the completion of this offering(5)
|
| | | | 51,133 | | | | | | 51,133 | | |
|
Pro forma weighted average common shares outstanding – basic and diluted
(unaudited) |
| | | | 155,020 | | | | | | 155,020 | | |
| Pro forma net loss per share attributable to common stockholders: | | | | | | | | | | | | | |
|
Pro forma basic and diluted net loss per share (unaudited)
|
| | | $ | (0.98) | | | | | $ | (0.35) | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
| Statements of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by (used in) operating activities
|
| | | $ | 171,984 | | | | | $ | 80,968 | | | | | $ | (56,261) | | | | | $ | (18,312) | | | | | $ | 4,132 | | |
|
Net cash used in investing activities
|
| | | | (871,519) | | | | | | (1,356,632) | | | | | | (184,165) | | | | | | (135,900) | | | | | | (37,098) | | |
|
Net cash provided by financing activities
|
| | | | 988,370 | | | | | | 1,371,020 | | | | | | 236,291 | | | | | | 71,447 | | | | | | 89,148 | | |
|
Effect of foreign currency exchange rates on
cash, cash equivalents and restricted cash |
| | | | (6,006) | | | | | | (1,646) | | | | | | (46) | | | | | | (2,099) | | | | | | (2,635) | | |
|
Net change in cash, cash equivalents and restricted cash
|
| | | | 282,829 | | | | | | 93,710 | | | | | | (4,181) | | | | | | (84,864) | | | | | | 53,547 | | |
| | | |
As of December 31,
|
| |
As of
March 31, 2026 |
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||
| Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | $ | 718,895 | | | | | $ | 283,043 | | | | | $ | 685,115 | | |
|
Total non-current assets
|
| | | | 5,375,528 | | | | | | 4,247,667 | | | | | | 5,424,704 | | |
|
Total current liabilities
|
| | | | 316,216 | | | | | | 376,073 | | | | | | 320,809 | | |
|
Total non-current liabilities
|
| | | | 5,904,953 | | | | | | 3,376,213 | | | | | | 5,993,019 | | |
|
Total member’s (deficit) equity
|
| | | | (126,746) | | | | | | 778,424 | | | | | | (204,009) | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
|
Non-GAAP Financial Measures and Other Financial and Operating Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
|
Adjusted EBITDA(1)
|
| | | | 390,007 | | | | | | 288,725 | | | | | | 18,059 | | | | | | 108,286 | | | | | | 86,306 | | |
|
FFO(1)
|
| | | | 152,012 | | | | | | 718,116 | | | | | | (29,273) | | | | | | 18,545 | | | | | | 28,818 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | | | | | — | | | | | | — | | |
|
Net favorable leasehold interest amortization.
|
| | | | 7,923 | | | | | | 9,546 | | | | | | — | | | | | | 1,018 | | | | | | 2,400 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Amortization of deferred financing costs and
debt discounts |
| | | | 29,012 | | | | | | 23,939 | | | | | | 3,044 | | | | | | 11,951 | | | | | | 5,512 | | |
|
Loss (gain) on debt extinguishment
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | | | | | — | | | | | | 5,313 | | |
|
Deferred income tax (benefit) loss
|
| | | | (19,748) | | | | | | (145,765) | | | | | | 871 | | | | | | (15,668) | | | | | | (5,822) | | |
|
Recurring capital expenditures
|
| | | | (45,554) | | | | | | (30,200) | | | | | | (21,263) | | | | | | (10,675) | | | | | | (7,037) | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 241,165 | | | | | | 185,614 | | | | | | 46,170 | | | | | | 88,363 | | | | | | 54,553 | | |
|
Income tax (benefit) expense
|
| | | | (18,515) | | | | | | (144,539) | | | | | | 1,032 | | | | | | (11,749) | | | | | | (5,458) | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
Loss (gain) on extinguishment of debt
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | | | | | — | | | | | | 5,313 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) loss, net
|
| | | | (9,479) | | | | | | (10,678) | | | | | | 1,039 | | | | | | 2,618 | | | | | | 253 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Adjusted EBITDA
|
| | | $ | 390,007 | | | | | $ | 288,725 | | | | | $ | 18,059 | | | | | $ | 108,286 | | | | | $ | 86,306 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
FFO
|
| | | $ | 152,012 | | | | | $ | 718,116 | | | | | $ | (29,273) | | | | | $ | 18,545 | | | | | $ | 28,818 | | |
| | | |
As of and for the Years Ended
December 31, |
| |
As of and for the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Contracted Power Capacity (MW) (period end)(1)
|
| | | | 376 | | | | | | 263 | | | | | | 48 | | | | | | 392 | | | | | | 279 | | |
|
Sellable Power Capacity (MW) (period
end)(1) |
| | | | 389 | | | | | | 297 | | | | | | 61 | | | | | | 389 | | | | | | 326 | | |
|
Contracted Power Sold (%) (period end)(1)
|
| | | | 97% | | | | | | 88% | | | | | | 78% | | | | | | 101% | | | | | | 86% | | |
|
Net Revenue Churn (%)(1)
|
| | | | 7.9% | | | | | | 3.5% | | | | | | 11.8% | | | | | | 1.8% | | | | | | 1.9% | | |
|
Bookings (in thousands)(1)
|
| | | $ | 205,279 | | | | | $ | 141,821 | | | | | $ | 45,279 | | | | | $ | 64,216 | | | | | $ | 43,757 | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(in thousands)
|
| |
Actual
|
| |
Pro forma(1)
|
| |
Pro forma as
adjusted |
| |||||||||
|
Cash, cash equivalents and restricted cash
|
| | | $ | 313,191 | | | | | $ | 313,191 | | | | | $ | 399,925 | | |
| Debt: | | | | | | | | | | | | | | | | | | | |
|
Revolving Credit Facility(2)
|
| | | | 734,000 | | | | | | 734,000 | | | | | | — | | |
|
ABS Notes
|
| | | | 4,338,000 | | | | | | 4,338,000 | | | | | | 4,189,436 | | |
|
Total debt
|
| | | | 5,072,000 | | | | | | 5,072,000 | | | | | | 4,189,436 | | |
| Member’s / stockholders' equity (deficit): | | | | | | | | | | | | | | | | | | | |
|
Member’s interest – 150,000 common units authorized, 103,887 issued and outstanding (actual); no common units issued and outstanding (pro forma and pro forma as adjusted)
|
| | | | 1,094,620 | | | | | | — | | | | | | — | | |
|
Common stock – $0.01 par value; no shares authorized, issued and outstanding (actual); 1,490,000 shares authorized, 103,887 shares issued and outstanding (pro forma); 1,490,000 shares authorized, 155,021 shares issued and outstanding (pro forma as adjusted)
|
| | | | — | | | | | | 1,039 | | | | | | 1,550 | | |
|
Preferred stock – $0.01 par value; no shares authorized, issued
and outstanding (actual); 10,000 shares authorized, no shares issued and outstanding (pro forma); 10,000 shares authorized, no shares issued and outstanding (pro forma as adjusted) |
| | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 1,093,581 | | | | | | 2,102,983 | | |
|
Accumulated deficit
|
| | | | (1,291,594) | | | | | | (1,291,594) | | | | | | (1,340,659) | | |
|
Accumulated other comprehensive loss
|
| | | | (7,035) | | | | | | (7,035) | | | | | | (7,035) | | |
|
Total member’s / stockholders’ (deficit) equity
|
| | | | (204,009) | | | | | | (204,009) | | | | | | 756,839 | | |
|
Total capitalization
|
| | | $ | 4,867,991 | | | | | $ | 4,867,991 | | | | | $ | 4,946,275 | | |
| |
Initial public offering price per share
|
| |
|
| | | $ | 21.00 | | | |||
| |
Pro forma net tangible book value (deficit) per share as of March 31, 2026
|
| | | $ | (11.32) | | | | | | | | |
| |
Increase in pro forma net tangible book value (deficit) per share attributable to new
investors purchasing shares in this offering |
| | | $ | 9.99 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value (deficit) per share after this
offering |
| | | | | | | | | $ | (1.33) | | |
| |
Dilution in pro forma as adjusted net tangible book value per share to new investors purchasing shares in this offering
|
| | | | | | | | | $ | 22.33 | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Existing stockholders(1)
|
| | | | 105,020,702 | | | | | | 67.7% | | | | | $ | 1,094,620,216 | | | | | | 51.0% | | | | | $ | 10.42 | | |
|
Investors in this offering
|
| | | | 50,000,000 | | | | | | 32.3% | | | | | | 1,050,000,000 | | | | | | 49.0% | | | | | | 21.00 | | |
|
Total
|
| | | | 155,020,702 | | | | | | 100% | | | | | | 2,144,620,216 | | | | | | 100% | | | | | $ | 13.83 | | |
| | | |
As of and for the years ended December 31,
|
| |
As of and for the
three months ended March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Contracted Power Capacity (MW) (period end)
|
| | | | 376 | | | | | | 263 | | | | | | 48 | | | | | | 392 | | | | | | 279 | | |
|
Sellable Power Capacity (MW) (period end)
|
| | | | 389 | | | | | | 297 | | | | | | 61 | | | | | | 389 | | | | | | 326 | | |
|
Contracted Power Sold (%) (period end)
|
| | | | 97% | | | | | | 88% | | | | | | 78% | | | | | | 101% | | | | | | 86% | | |
|
Net Revenue Churn (%)
|
| | | | 7.9% | | | | | | 3.5% | | | | | | 11.8% | | | | | | 1.8% | | | | | | 1.9% | | |
|
Bookings (in thousands)
|
| | | $ | 205,279 | | | | | $ | 141,821 | | | | | $ | 45,279 | | | | | $ | 64,216 | | | | | $ | 43,757 | | |
|
For the three months ended
|
| | | | |||
|
March 31, 2023
|
| | | $ | 362 | | |
|
June 30, 2023
|
| | | | 1,100 | | |
|
September 30, 2023
|
| | | | 1,137 | | |
|
December 31, 2023
|
| | | | 1,174 | | |
|
March 31, 2024
|
| | | | 2,653 | | |
|
June 30, 2024
|
| | | | 2,776 | | |
|
September 30, 2024
|
| | | | 3,040 | | |
|
December 31, 2024
|
| | | | 3,350 | | |
|
March 31, 2025
|
| | | | 3,646 | | |
|
June 30, 2025
|
| | | | 4,114 | | |
|
September 30, 2025
|
| | | | 4,127 | | |
|
December 31, 2025
|
| | | | 5,219 | | |
|
March 31, 2026
|
| | | | 5,351 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | | | | $ | 270,462 | | | | | $ | 232,759 | | |
| Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenues, excluding depreciation and
amortization |
| | | | 509,249 | | | | | | 516,500 | | | | | | 140,058 | | | | | | 136,454 | | | | | | 123,525 | | |
|
Selling, marketing, general and administrative
|
| | | | 87,724 | | | | | | 102,326 | | | | | | 40,143 | | | | | | 25,722 | | | | | | 22,928 | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Total costs and operating expenses
|
| | | | 886,599 | | | | | | 947,776 | | | | | | 239,497 | | | | | | 257,183 | | | | | | 213,013 | | |
|
Income (loss) from operations
|
| | | | 100,381 | | | | | | (40,225) | | | | | | (41,237) | | | | | | 13,279 | | | | | | 19,746 | | |
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | | | | | (88,363) | | | | | | (54,553) | | |
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | | | | | — | | | | | | (5,313) | | |
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | | | | | (2,618) | | | | | | (253) | | |
|
(Loss) income before income taxes
|
| | | | (138,419) | | | | | | 314,002 | | | | | | (78,664) | | | | | | (77,702) | | | | | | (40,373) | | |
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | | | | | 11,749 | | | | | | 5,458 | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Colocation
|
| | | $ | 203,341 | | | | | $ | 175,245 | | | | | $ | 28,096 | | | | | | 16% | | |
|
Interconnection
|
| | | | 24,953 | | | | | | 26,541 | | | | | | (1,588) | | | | | | (6)% | | |
|
Other
|
| | | | 13,023 | | | | | | 9,613 | | | | | | 3,410 | | | | | | 35% | | |
|
Recurring revenues
|
| | | | 241,317 | | | | | | 211,399 | | | | | | 29,918 | | | | | | 14% | | |
|
Non-recurring revenues
|
| | | | 7,356 | | | | | | 8,977 | | | | | $ | (1,621) | | | | | | (18)% | | |
|
Metered power revenues
|
| | | | 21,789 | | | | | | 12,383 | | | | | | 9,406 | | | | | | 76% | | |
|
Total revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | | | | $ | 37,703 | | | | | | 16% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Cost of revenues, excluding depreciation and amortization
|
| | | $ | 136,454 | | | | | $ | 123,525 | | | | | $ | 12,929 | | | | | | 10% | | |
|
Percentage of revenue
|
| | | | 50% | | | | | | 53% | | | | | | N/A | | | | | | N/A | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Selling, marketing, general and administrative
|
| | | $ | 25,722 | | | | | $ | 22,928 | | | | | $ | 2,794 | | | | | | 12% | | |
|
Percentage of revenue
|
| | | | 10% | | | | | | 10% | | | | | | N/A | | | | | | N/A | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Depreciation and amortization
|
| | | $ | 84,498 | | | | | $ | 63,733 | | | | | $ | 20,765 | | | | | | 33% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Transaction and other costs
|
| | | $ | 10,509 | | | | | $ | 2,827 | | | | | $ | 7,682 | | | | | | 272% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Interest expense
|
| | | $ | 88,363 | | | | | $ | 54,553 | | | | | $ | 33,810 | | | | | | 62% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Loss on extinguishment of debt
|
| | | $ | — | | | | | $ | (5,313) | | | | | $ | 5,313 | | | | | | (100)% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Other loss, net
|
| | | $ | (2,618) | | | | | $ | (253) | | | | | $ | (2,365) | | | | | | 935% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Income tax benefit
|
| | | $ | 11,749 | | | | | $ | 5,458 | | | | | $ | 6,291 | | | | | | 115% | | |
|
Effective tax rate
|
| | | | 15% | | | | | | 14% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Colocation
|
| | | $ | 741,751 | | | | | $ | 683,111 | | | | | $ | 58,640 | | | | | | 9% | | |
|
Interconnection
|
| | | | 105,611 | | | | | | 108,191 | | | | | | (2,580) | | | | | | (2)% | | |
|
Other
|
| | | | 40,600 | | | | | | 37,303 | | | | | | 3,297 | | | | | | 9% | | |
|
Recurring revenues
|
| | | | 887,962 | | | | | | 828,605 | | | | | | 59,357 | | | | | | 7% | | |
|
Non-recurring revenues
|
| | | | 40,709 | | | | | | 34,896 | | | | | | 5,813 | | | | | | 17% | | |
|
Metered power revenues
|
| | | | 58,309 | | | | | | 44,050 | | | | | | 14,259 | | | | | | 32% | | |
|
Total revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 79,429 | | | | | | 9% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Cost of revenues, excluding depreciation and amortization
|
| | | $ | 509,249 | | | | | $ | 516,500 | | | | | $ | (7,251) | | | | | | (1)% | | |
|
Percentage of revenue
|
| | | | 52% | | | | | | 57% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Selling, marketing, general and administrative
|
| | | $ | 87,724 | | | | | $ | 102,326 | | | | | $ | (14,602) | | | | | | (14)% | | |
|
Percentage of revenue
|
| | | | 9% | | | | | | 11% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Depreciation and amortization
|
| | | $ | 271,916 | | | | | $ | 259,575 | | | | | $ | 12,341 | | | | | | 5% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Transaction and other costs
|
| | | $ | 17,710 | | | | | $ | 69,375 | | | | | $ | (51,665) | | | | | | (74)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Interest expense
|
| | | $ | 241,165 | | | | | $ | 185,614 | | | | | $ | 55,551 | | | | | | 30% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
(Loss) gain on extinguishment of debt
|
| | | $ | (7,114) | | | | | $ | (14,934) | | | | | $ | 7,820 | | | | | | (52)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Bargain purchase gain
|
| | | $ | — | | | | | $ | 544,097 | | | | | $ | (544,097) | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Other income (loss), net
|
| | | $ | 9,479 | | | | | $ | 10,678 | | | | | $ | (1,199) | | | | | | (11)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Income tax benefit (expense)
|
| | | $ | 18,515 | | | | | $ | 144,539 | | | | | $ | (126,024) | | | | | | (87)% | | |
|
Effective tax rate
|
| | | | 13% | | | | | | (46)% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Colocation
|
| | | $ | 683,111 | | | | | $ | 154,294 | | | | | $ | 528,817 | | | | | | 343% | | |
|
Interconnection
|
| | | | 108,191 | | | | | | 18,998 | | | | | | 89,193 | | | | | | 469% | | |
|
Other
|
| | | | 37,303 | | | | | | 21,228 | | | | | | 16,075 | | | | | | 76% | | |
|
Recurring revenues
|
| | | | 828,605 | | | | | | 194,520 | | | | | | 634,085 | | | | | | 326% | | |
|
Non-recurring revenues
|
| | | | 34,896 | | | | | | 3,113 | | | | | | 31,783 | | | | | | 1,021% | | |
|
Metered power revenues
|
| | | | 44,050 | | | | | | 627 | | | | | | 43,423 | | | | | | 6,926% | | |
|
Total revenues
|
| | | $ | 907,551 | | | | | $ | 198,260 | | | | | $ | 709,291 | | | | | | 358% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Cost of revenues, excluding depreciation and amortization
|
| | | $ | 516,500 | | | | | $ | 140,058 | | | | | $ | 376,442 | | | | | | 269% | | |
|
Percentage of revenue
|
| | | | 57% | | | | | | 71% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Selling, marketing, general and administrative
|
| | | $ | 102,326 | | | | | $ | 40,143 | | | | | $ | 62,183 | | | | | | 155% | | |
|
Percentage of revenue
|
| | | | 11% | | | | | | 20% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Depreciation and amortization
|
| | | $ | 259,575 | | | | | $ | 50,423 | | | | | $ | 209,152 | | | | | | 415% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Transaction and other costs
|
| | | $ | 69,375 | | | | | $ | 8,873 | | | | | $ | 60,502 | | | | | | 682% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Interest expense
|
| | | $ | 185,614 | | | | | $ | 46,170 | | | | | $ | 139,444 | | | | | | 302% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
(Loss) gain on extinguishment of debt
|
| | | $ | (14,934) | | | | | $ | 9,782 | | | | | $ | (24,716) | | | | | | (253)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Bargain purchase gain
|
| | | $ | 544,097 | | | | | $ | — | | | | | $ | 544,097 | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Other income (loss), net
|
| | | $ | 10,678 | | | | | $ | (1,039) | | | | | $ | 11,717 | | | | | | 1,128% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Income tax benefit (expense)
|
| | | $ | 144,539 | | | | | $ | (1,032) | | | | | $ | 145,571 | | | | | | N/A | | |
|
Effective tax rate
|
| | | | (46)% | | | | | | (1)% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
|
Adjusted EBITDA
|
| | | | 390,007 | | | | | | 288,725 | | | | | | 18,059 | | | | | | 108,286 | | | | | | 86,306 | | |
|
FFO
|
| | | | 152,012 | | | | | | 718,116 | | | | | | (29,273) | | | | | | 18,545 | | | | | | 28,818 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 241,165 | | | | | | 185,614 | | | | | | 46,170 | | | | | | 88,363 | | | | | | 54,553 | | |
|
Income tax (benefit) expense
|
| | | | (18,515) | | | | | | (144,539) | | | | | | 1,032 | | | | | | (11,749) | | | | | | (5,458) | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
Loss (gain) on extinguishment of debt
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | | | | | — | | | | | | 5,313 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) loss, net
|
| | | | (9,479) | | | | | | (10,678) | | | | | | 1,039 | | | | | | 2,618 | | | | | | 253 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Adjusted EBITDA
|
| | | $ | 390,007 | | | | | $ | 288,725 | | | | | $ | 18,059 | | | | | $ | 108,286 | | | | | $ | 86,306 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
FFO
|
| | | $ | 152,012 | | | | | $ | 718,116 | | | | | $ | (29,273) | | | | | $ | 18,545 | | | | | $ | 28,818 | | |
|
(dollars in thousands)
|
| |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 67,568 | | | | | $ | 140,159 | | |
|
Restricted cash(1)
|
| | | | 245,623 | | | | | | 263,257 | | |
|
Undrawn and available committed credit facility
|
| | | | 66,000 | | | | | | 141,000 | | |
|
Undrawn and available variable funding notes
|
| | | | 25,000 | | | | | | 25,000 | | |
|
Letters of credit
|
| | | | (46,570) | | | | | | (46,867) | | |
|
Total available liquidity
|
| | | $ | 357,621 | | | | | $ | 522,549 | | |
| | | |
Three Months Ended
March 31, |
| | | | ||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |||||||||
|
Net cash (used in) provided by operating activities
|
| | | $ | (18,312) | | | | | $ | 4,132 | | | | | $ | (22,444) | | |
|
Net cash used in investing activities
|
| | | | (135,900) | | | | | | (37,098) | | | | | | (98,802) | | |
|
Net cash provided by financing activities
|
| | | | 71,447 | | | | | | 89,148 | | | | | | (17,701) | | |
| | | |
Years Ended
December 31, |
| | | | ||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |||||||||
|
Net cash provided by operating activities
|
| | | $ | 171,984 | | | | | $ | 80,968 | | | | | $ | 91,016 | | |
|
Net cash used in investing activities
|
| | | | (871,519) | | | | | | (1,356,632) | | | | | | 485,113 | | |
|
Net cash provided by financing activities
|
| | | | 988,370 | | | | | | 1,371,020 | | | | | | (382,650) | | |
| | | |
Years Ended
December 31, |
| | | | ||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | 80,968 | | | | | $ | (56,261) | | | | | $ | 137,229 | | |
|
Net cash used in investing activities
|
| | | | (1,356,632) | | | | | | (184,165) | | | | | | (1,172,467) | | |
|
Net cash provided by financing activities
|
| | | | 1,371,020 | | | | | | 236,291 | | | | | | 1,134,729 | | |
|
Series
|
| |
Class
|
| |
Initial
Principal Amount |
| |
Note Principal
Balance |
| |
Coupon
Rate |
| |
Anticipated
Repayment Date (“ARD”) |
| |
Maturity
Date |
| |||||||||
|
2020-2
|
| |
A-2
|
| | | $ | 250,000.0 | | | | | $ | 250,000.0 | | | | | | 2.50% | | | |
October 2027
|
| |
October 2050
|
|
|
2021-1
|
| |
B
|
| | | $ | 61,000.0 | | | | | $ | 61,000.0 | | | | | | 3.60% | | | |
May 2028
|
| |
May 2051
|
|
|
2021-1
|
| |
C
|
| | | $ | 41,000.0 | | | | | $ | 41,000.0 | | | | | | 5.60% | | | |
May 2028
|
| |
May 2051
|
|
|
2022-1
|
| |
A-2
|
| | | $ | 120,000.0 | | | | | $ | 120,000.0 | | | | | | 4.60% | | | |
April 2029
|
| |
April 2052
|
|
|
2022-1
|
| |
B
|
| | | $ | 51,000.0 | | | | | $ | 51,000.0 | | | | | | 5.10% | | | |
April 2029
|
| |
April 2052
|
|
|
Series
|
| |
Class
|
| |
Initial
Principal Amount |
| |
Note
Principal Balance |
| |
Coupon
Rate |
| |
ARD
|
| |
Maturity
Date |
| |||||||||
|
2024-1
|
| |
A-2
|
| | | $ | 400,000.0 | | | | | $ | 400,000.0 | | | | | | 5.20% | | | |
October 2029
|
| |
October 2054
|
|
|
2024-1
|
| |
B
|
| | | $ | 85,000.0 | | | | | $ | 85,000.0 | | | | | | 5.60% | | | |
October 2029
|
| |
October 2054
|
|
|
2024-2
|
| |
A-2
|
| | | $ | 400,000.0 | | | | | $ | 400,000.0 | | | | | | 5.40% | | | |
October 2031
|
| |
October 2054
|
|
|
2025-1
|
| |
A-2
|
| | | $ | 445,000.0 | | | | | $ | 445,000.0 | | | | | | 5.50% | | | |
March 2030
|
| |
March 2055
|
|
|
2025-2
|
| |
A-2
|
| | | $ | 440,000.0 | | | | | $ | 440,000.0 | | | | | | 5.70% | | | |
March 2032
|
| |
March 2055
|
|
|
2025-1
|
| |
B
|
| | | $ | 55,000.0 | | | | | $ | 55,000.0 | | | | | | 5.90% | | | |
March 2030
|
| |
March 2055
|
|
|
2025-3
|
| |
A-2
|
| | | $ | 395,000.0 | | | | | $ | 395,000.0 | | | | | | 5.00% | | | |
August 2030
|
| |
August 2055
|
|
|
2025-4
|
| |
A-2
|
| | | $ | 390,000.0 | | | | | $ | 390,000.0 | | | | | | 5.20% | | | |
August 2032
|
| |
August 2055
|
|
|
2025-3
|
| |
B
|
| | | $ | 30,000.0 | | | | | $ | 30,000.0 | | | | | | 5.40% | | | |
August 2030
|
| |
August 2055
|
|
|
2025-5
|
| |
A-2
|
| | | $ | 150,000.0 | | | | | $ | 150,000.0 | | | | | | 5.30% | | | |
December 2029
|
| |
December 2055
|
|
|
2025-6
|
| |
A-2
|
| | | $ | 335,000.0 | | | | | $ | 335,000.0 | | | | | | 5.30% | | | |
December 2030
|
| |
December 2055
|
|
|
2025-7
|
| |
A-2
|
| | | $ | 575,000.0 | | | | | $ | 575,000.0 | | | | | | 5.80% | | | |
December 2032
|
| |
December 2055
|
|
|
2025-6
|
| |
B
|
| | | $ | 40,000.0 | | | | | $ | 40,000.0 | | | | | | 5.85% | | | |
December 2030
|
| |
December 2055
|
|
| |
Data Center Colocation Market Demand(1)(2)
($Bn) |
| |
Average Contract Rates(3)
($ / kW / mo.) |
|
| |
|
| |
|
|
|
Data Center
|
| |
Sellable
Capacity (sq. ft.) |
| |
Capacity
Sold (sq. ft.) |
| |
% of Capacity
Sold |
| |
Owned/
Leased |
| ||||||||||||
|
Boston–BOS1_A
|
| | | | 26,162 | | | | | | 7,516 | | | | | | 28.7% | | | | | | Owned | | |
|
Boston–BOS4_A
|
| | | | 38,979 | | | | | | 12,826 | | | | | | 32.9% | | | | | | Owned | | |
|
Chicago–ORD2_A
|
| | | | 110,151 | | | | | | 71,858 | | | | | | 65.2% | | | | | | Owned | | |
|
Chicago–ORD4_A
|
| | | | 110,066 | | | | | | 82,196 | | | | | | 74.7% | | | | | | Owned | | |
|
Columbus–CMH1_A
|
| | | | 20,469 | | | | | | 17,803 | | | | | | 87.0% | | | | | | Owned | | |
|
Dallas–DFW1_A
|
| | | | 142,851 | | | | | | 79,487 | | | | | | 55.6% | | | | | | Owned | | |
|
Dallas–DFW2_A
|
| | | | 44,215 | | | | | | 23,763 | | | | | | 53.7% | | | | | | Owned | | |
|
Dallas–DFW3_A
|
| | | | 61,380 | | | | | | 39,204 | | | | | | 63.9% | | | | | | Owned | | |
|
Dallas–DFW4_A
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Dallas–DFW5_A
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Denver–DEN1_A
|
| | | | 41,717 | | | | | | 28,583 | | | | | | 68.5% | | | | | | Owned | | |
|
Minneapolis–MSP1_A
|
| | | | 17,476 | | | | | | 15,171 | | | | | | 86.8% | | | | | | Owned | | |
|
Montreal–YUL1_A
|
| | | | 9,011 | | | | | | 7,463 | | | | | | 82.8% | | | | | | Owned | | |
|
Montreal–YUL1_B
|
| | | | 9,053 | | | | | | 9,053 | | | | | | 100.0% | | | | | | Owned | | |
|
Montreal–YUL2_A
|
| | | | 77,200 | | | | | | 77,200 | | | | | | 100.0% | | | | | | Owned | | |
|
N. Virginia–IAD2_A
|
| | | | 49,427 | | | | | | 27,518 | | | | | | 55.7% | | | | | | Owned | | |
|
N. Virginia–IAD3_A
|
| | | | 26,110 | | | | | | 12,530 | | | | | | 48.0% | | | | | | Owned | | |
|
Nashville–BNA1_A
|
| | | | 40,000 | | | | | | — | | | | | | 0.0% | | | | | | Owned | | |
|
Nashville–BNA2_A
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Nashville–BNA2_B
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
New Jersey–EWR2_A
|
| | | | 136,502 | | | | | | 73,378 | | | | | | 53.8% | | | | | | Owned | | |
|
New Jersey–EWR5_A
|
| | | | 59,407 | | | | | | 47,886 | | | | | | 80.6% | | | | | | Owned | | |
|
Phoenix–PHX3_A
|
| | | | 49,827 | | | | | | 33,501 | | | | | | 67.2% | | | | | | Owned | | |
|
Raleigh–RDU1_A
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Raleigh–RDU1_B
|
| | | | 12,212 | | | | | | 12,212 | | | | | | 100.0% | | | | | | Owned | | |
|
Seattle–SEA2_A
|
| | | | 30,998 | | | | | | 19,786 | | | | | | 63.8% | | | | | | Owned | | |
|
Seattle–SEA3_A
|
| | | | 37,843 | | | | | | 28,791 | | | | | | 76.1% | | | | | | Owned | | |
|
Silicon Valley–SFO1_A
|
| | | | 60,982 | | | | | | 39,592 | | | | | | 64.9% | | | | | | Owned | | |
|
Silicon Valley–SFO1_B
|
| | | | 38,634 | | | | | | 24,669 | | | | | | 63.9% | | | | | | Owned | | |
|
Silicon Valley–SFO2_A
|
| | | | 45,481 | | | | | | 40,897 | | | | | | 89.9% | | | | | | Owned | | |
|
Silicon Valley–SFO2_B
|
| | | | 56,289 | | | | | | 53,431 | | | | | | 94.9% | | | | | | Owned | | |
|
Silicon Valley–SFO4_B
|
| | | | 35,754 | | | | | | 35,754 | | | | | | 100.0% | | | | | | Owned | | |
|
Silicon Valley–SFO9_A
|
| | | | 33,154 | | | | | | 5,500 | | | | | | 16.6% | | | | | | Owned | | |
|
Toronto–YYZ3_A
|
| | | | 38,633 | | | | | | 33,163 | | | | | | 85.8% | | | | | | Owned | | |
|
Tulsa–TUL1_A
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
TOTAL OWNED
|
| | | | 1,543,983 | | | | | | 1,044,732 | | | | | | 67.7% | | | | | | | | |
|
Albuquerque–ABQ1_A
|
| | | | 13,005 | | | | | | 3,140 | | | | | | 24.1% | | | | | | Leased | | |
|
Atlanta–ATL1_A
|
| | | | 56,857 | | | | | | 50,641 | | | | | | 89.1% | | | | | | Leased | | |
|
Data Center
|
| |
Sellable
Capacity (sq. ft.) |
| |
Capacity
Sold (sq. ft.) |
| |
% of Capacity
Sold |
| |
Owned/
Leased |
| ||||||||||||
|
Atlanta–ATL1_D
|
| | | | 50,443 | | | | | | 31,036 | | | | | | 61.5% | | | | | | Leased | | |
|
Boston–BOS1_B
|
| | | | 24,544 | | | | | | 14,793 | | | | | | 60.3% | | | | | | Leased | | |
|
Chicago–ORD1_A
|
| | | | 33,032 | | | | | | 16,866 | | | | | | 51.1% | | | | | | Leased | | |
|
Chicago–ORD1_B
|
| | | | 26,191 | | | | | | 23,853 | | | | | | 91.1% | | | | | | Leased | | |
|
Denver–DEN2_A
|
| | | | 27,359 | | | | | | 24,256 | | | | | | 88.7% | | | | | | Leased | | |
|
London–LHR2_A*
|
| | | | 5,764 | | | | | | 3,077 | | | | | | 53.4% | | | | | | Leased | | |
|
London–LHR2_B*
|
| | | | 7,640 | | | | | | 4,424 | | | | | | 57.9% | | | | | | Leased | | |
|
London–LHR3_A
|
| | | | 39,764 | | | | | | 32,093 | | | | | | 80.7% | | | | | | Leased | | |
|
Los Angeles–LAX3_A
|
| | | | 74,498 | | | | | | 28,546 | | | | | | 38.3% | | | | | | Leased | | |
|
Los Angeles–LAX4_A*
|
| | | | 22,984 | | | | | | 4,138 | | | | | | 18.0% | | | | | | Leased | | |
|
Los Angeles–LAX5_A
|
| | | | 53,543 | | | | | | 34,998 | | | | | | 65.4% | | | | | | Leased | | |
|
N. Virginia–IAD1_A
|
| | | | 48,031 | | | | | | 22,443 | | | | | | 46.7% | | | | | | Leased | | |
|
N. Virginia–IAD1_B
|
| | | | 37,878 | | | | | | 18,777 | | | | | | 49.6% | | | | | | Leased | | |
|
N. Virginia–IAD1_C
|
| | | | 57,444 | | | | | | 34,706 | | | | | | 60.4% | | | | | | Leased | | |
|
N. Virginia–IAD4_A
|
| | | | 58,939 | | | | | | 45,844 | | | | | | 77.8% | | | | | | Leased | | |
|
New Jersey–EWR2_C
|
| | | | 75,556 | | | | | | 64,238 | | | | | | 85.0% | | | | | | Leased | | |
|
New Jersey–EWR3_A
|
| | | | 48,111 | | | | | | 27,875 | | | | | | 57.9% | | | | | | Leased | | |
|
Phoenix–PHX1_A
|
| | | | 24,960 | | | | | | 22,628 | | | | | | 90.7% | | | | | | Leased | | |
|
Phoenix–PHX1_B
|
| | | | 15,786 | | | | | | 15,575 | | | | | | 98.7% | | | | | | Leased | | |
|
Phoenix–PHX2_A
|
| | | | 23,536 | | | | | | 23,536 | | | | | | 100.0% | | | | | | Leased | | |
|
Seattle–SEA1_A
|
| | | | 36,905 | | | | | | 12,761 | | | | | | 34.6% | | | | | | Leased | | |
|
Seattle–SEA1_B
|
| | | | 39,936 | | | | | | 30,963 | | | | | | 77.5% | | | | | | Leased | | |
|
Silicon Valley–SFO3_A
|
| | | | 19,958 | | | | | | 16,533 | | | | | | 82.8% | | | | | | Leased | | |
|
Silicon Valley–SFO4_A
|
| | | | 21,724 | | | | | | 18,856 | | | | | | 86.8% | | | | | | Leased | | |
|
Tampa–TPA1_A
|
| | | | 19,409 | | | | | | 8,023 | | | | | | 41.3% | | | | | | Leased | | |
|
Toronto–YYZ1_A
|
| | | | 25,597 | | | | | | 18,105 | | | | | | 70.7% | | | | | | Leased | | |
|
Toronto–YYZ2_A
|
| | | | 37,382 | | | | | | 29,409 | | | | | | 78.7% | | | | | | Leased | | |
|
TOTAL LEASED
|
| | | | 1,026,776 | | | | | | 682,133 | | | | | | 66.4% | | | | | | | | |
| TOTAL | | | | | 2,570,759 | | | | | | 1,726,865 | | | | | | 67.2% | | | | | | | | |
|
Name
|
| |
Age
|
| |
Position
|
| |||
|
Spencer Mullee
|
| | | | 64 | | | | Chief Executive Officer and Director | |
|
Steven Cook
|
| | | | 43 | | | | Chief Financial Officer | |
|
Catherine Smith
|
| | | | 62 | | | |
Chief Legal and Administrative Officer and Corporate Secretary
|
|
|
Sean Charnock
|
| | | | 49 | | | | Chief Operating Officer | |
|
James Black
|
| | | | 61 | | | | Director | |
|
John Hastings
|
| | | | 68 | | | | Director | |
|
John Hellmann
|
| | | | 56 | | | | Director | |
|
Phil Kelley
|
| | | | 53 | | | | Director | |
|
Udhay Mathialagan
|
| | | | 59 | | | | Director | |
|
Caroline Petersen
|
| | | | 33 | | | | Director | |
|
Terri Pizzuto
|
| | | | 67 | | | | Director | |
|
Jack Waters
|
| | | | 61 | | | | Director | |
|
Name
|
| |
Annual Base
Salary ($) (December 31, 2025) |
| |
Annual Base
Salary ($) (January 1, 2026) |
| ||||||
|
Spencer Mullee
|
| | | $ | 600,000 | | | | | $ | 618,000 | | |
|
Steven Cook
|
| | | $ | 395,000(1) | | | | | $ | 395,000 | | |
|
Catherine Smith
|
| | | $ | 357,000 | | | | | $ | 367,710 | | |
|
Sean Charnock
|
| | | $ | 395,000(1) | | | | | $ | 395,000 | | |
|
Name
|
| |
Target Bonus
(as % of Salary) |
| |
Target
Bonus ($) |
| |
Actual Bonus
(as % of Target Bonus) |
| |
Actual
Bonus ($) |
| ||||||||||||
|
Spencer Mullee
|
| | | | 100% | | | | | | 600,000 | | | | | | 130% | | | | | | 780,000 | | |
|
Steven Cook
|
| | | | 80% | | | | | | 274,215 | | | | | | 130% | | | | | | 356,480 | | |
|
Catherine Smith
|
| | | | 100% | | | | | | 357,000 | | | | | | 130% | | | | | | 464,100 | | |
|
Sean Charnock
|
| | | | 80% | | | | | | 289,139 | | | | | | 130% | | | | | | 375,881 | | |
|
Executive
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| |||||||||||||||||||||
|
Spencer Mullee
Chief Executive Officer |
| | | | 2025 | | | | | | 600,000 | | | | | | 1,250,000 | | | | | | — | | | | | | 780,000 | | | | | | 16,800 | | | | | | 2,646,800 | | |
|
Steven Cook
Chief Financial Officer |
| | | | 2025 | | | | | | 342,769 | | | | | | — | | | | | | — | | | | | | 356,480 | | | | | | 16,800 | | | | | | 716,049 | | |
|
Catherine Smith
Chief Legal and Administrative Officer and Corporate Secretary |
| | | | 2025 | | | | | | 357,000 | | | | | | — | | | | | | — | | | | | | 464,100 | | | | | | 16,800 | | | | | | 837,900 | | |
|
Sean Charnock
Chief Operating Officer |
| | | | 2025 | | | | | | 361,424 | | | | | | — | | | | | | — | | | | | | 375,881 | | | | | | 16,800 | | | | | | 754,105 | | |
| | | | | | | | | |
Estimated future payouts under
non-equity incentive plan awards(1) |
| |
All other
stock awards: Number of shares of stock or unit (#)(2) |
| |
Grant date
fair value of stock awards ($) |
| |||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Plan
|
| |
Threshold ($)
|
| |
Target ($)
|
| |
Maximum ($)
|
| |||||||||||||||||||||||||||
|
Spencer Mullee
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 600,000 | | | | | | n/a | | | | | | — | | | | | | — | | |
|
Steven Cook
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 274,215 | | | | | | n/a | | | | | | — | | | | | | — | | |
|
Catherine Smith
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 357,000 | | | | | | n/a | | | | | | — | | | | | | — | | |
|
Sean Charnock
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 289,139 | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | |
Option Awards(1)
|
| |||||||||||||||||||||
|
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| ||||||||||||
|
Spencer Mullee
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
|
Steven Cook
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
|
Catherine Smith
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
|
Sean Charnock
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
| | | |
Shares of Common Stock
Beneficially Owned Before the Offering |
| |
Shares of Common Stock
Beneficially Owned After the Offering assuming underwriters’ option is not exercised |
| |
Shares of Common Stock
Beneficially Owned After the Offering assuming underwriters’ option is exercised |
| |||||||||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
| 5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Brookfield(1)
|
| | | | 103,887,373 | | | | | | 100% | | | | | | 106,887,373 | | | | | | 69.0% | | | | | | 106,887,373 | | | | | | 65.8% | | |
|
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Spencer Mullee(2)
|
| | | | — | | | | | | — | | | | | | 714,285 | | | | | | * | | | | | | 714,285 | | | | | | * | | |
|
Steven Cook(3)
|
| | | | — | | | | | | — | | | | | | 95,238 | | | | | | * | | | | | | 95,238 | | | | | | * | | |
|
Catherine Smith(4)
|
| | | | — | | | | | | — | | | | | | 104,761 | | | | | | * | | | | | | 104,761 | | | | | | * | | |
|
Sean Charnock(5)
|
| | | | — | | | | | | — | | | | | | 66,666 | | | | | | * | | | | | | 66,666 | | | | | | * | | |
|
James Black
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John Hastings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John Hellmann
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Phil Kelley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Udhay Mathialagan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Caroline Petersen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Terri Pizzuto
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jack Waters
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All current directors and executive officers as a group (12 persons)
|
| | | | — | | | | | | — | | | | | | 980,950 | | | | | | * | | | | | | 980,950 | | | | | | * | | |
|
Name
|
| |
Number of Shares
|
| |||
|
Morgan Stanley & Co. LLC
|
| | | | 14,080,000 | | |
|
TD Securities (USA) LLC
|
| | | | 10,050,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 6,030,000 | | |
|
BofA Securities, Inc.
|
| | | | 3,015,000 | | |
|
BMO Capital Markets Corp.
|
| | | | 3,015,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 3,015,000 | | |
|
Jefferies LLC
|
| | | | 2,385,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 2,385,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 2,385,000 | | |
|
SG Americas Securities, LLC
|
| | | | 2,385,000 | | |
|
Brookfield Securities LLC
|
| | | | 505,000 | | |
|
CIBC World Markets Corp.
|
| | | | 250,000 | | |
|
National Bank of Canada Financial Inc.
|
| | | | 250,000 | | |
|
PNC Capital Markets LLC
|
| | | | 250,000 | | |
|
Total:
|
| | | | 50,000,000 | | |
| | | |
Per
Share |
| |
Total
|
| ||||||||||||
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||||||||
|
Initial public offering price
|
| | | $ | 21.00 | | | | | $ | 1,050,000,000 | | | | | $ | 1,207,500,000 | | |
|
Underwriting discounts and commissions
|
| | | $ | 1.05 | | | | | $ | 40,000,000 | | | | | $ | 47,875,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 19.95 | | | | | $ | 1,010,000,000 | | | | | $ | 1,159,625,000 | | |
| | Audited Consolidated Financial Statements | | | | | | | |
| |
Report of Independent Registered Public Accounting Firm
|
| | | | F-2 | | |
| |
Consolidated Balance Sheets as of December 31, 2025 and 2024
|
| | | | F-4 | | |
| |
Consolidated Statements of Operations for the years ended December 31, 2025, 2024 and 2023
|
| | | | F-5 | | |
| |
Consolidated Statements of Comprehensive (Loss) Income for the years ended December 31, 2025,
2024 and 2023 |
| | | | F-6 | | |
| |
Consolidated Statements of Member’s Equity (Deficit) for the years ended December 31, 2025, 2024
and 2023 |
| | | | F-7 | | |
| |
Consolidated Statements of Cash Flows for the years ended December 31, 2025, 2024 and 2023
|
| | | | F-8 | | |
| |
Notes to the Consolidated Financial Statements
|
| | | | F-10 | | |
| | Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| |
Condensed Consolidated Balance Sheets as of March 31, 2026 and December 31, 2025
|
| | | | F-47 | | |
| |
Condensed Consolidated Statements of Operations for the three months ended March 31, 2026 and
2025 |
| | | | F-48 | | |
| |
Condensed Consolidated Statements of Comprehensive (Loss) Income for the three months ended March 31, 2026 and 2025
|
| | | | F-49 | | |
| |
Condensed Consolidated Statements of Member’s (Deficit) Equity for the three months ended March 31, 2026 and 2025
|
| | | | F-50 | | |
| |
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2026 and
2025 |
| | | | F-51 | | |
| |
Notes to the Unaudited Condensed Consolidated Financial Statements
|
| | | | F-53 | | |
March 30, 2026 (July 6, 2026, as to the effects of the reverse stock split described in Note 1)
(in thousands)
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 140,159 | | | | | $ | 77,935 | | |
|
Restricted cash
|
| | | | 263,257 | | | | | | 42,652 | | |
|
Due from related parties
|
| | | | 144,451 | | | | | | 5,532 | | |
|
Accounts receivable, net of allowance for expected credit losses of $2,643 and
$4,366 as of December 31, 2025 and 2024, respectively |
| | | | 90,708 | | | | | | 112,473 | | |
|
Prepaid assets
|
| | | | 7,013 | | | | | | 12,296 | | |
|
Other current assets
|
| | | | 73,307 | | | | | | 32,155 | | |
|
Total current assets
|
| | | | 718,895 | | | | | | 283,043 | | |
|
Property and equipment, net
|
| | | | 3,951,089 | | | | | | 2,766,140 | | |
|
Right-of-use assets
|
| | | | 355,237 | | | | | | 588,141 | | |
|
Goodwill
|
| | | | 541,493 | | | | | | 404,893 | | |
|
Intangible assets, net
|
| | | | 436,299 | | | | | | 425,329 | | |
|
Other assets
|
| | | | 91,410 | | | | | | 63,164 | | |
|
Total assets
|
| | | $ | 6,094,423 | | | | | $ | 4,530,710 | | |
| Liabilities and member’s (deficit) equity | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 34,477 | | | | | $ | 29,935 | | |
|
Accrued expenses
|
| | | | 128,606 | | | | | | 151,886 | | |
|
Due to related parties
|
| | | | — | | | | | | 3,334 | | |
|
Contract liabilities, current
|
| | | | 96,358 | | | | | | 104,425 | | |
|
Current portion of long-term debt, net of deferred financing costs
|
| | | | — | | | | | | 25,136 | | |
|
Operating lease liabilities, current
|
| | | | 41,755 | | | | | | 41,850 | | |
|
Finance lease liabilities, current
|
| | | | 15,020 | | | | | | 19,507 | | |
|
Total current liabilities
|
| | | | 316,216 | | | | | | 376,073 | | |
|
Contract liabilities, net of current portion
|
| | | | 122,762 | | | | | | 76,949 | | |
|
Long-term debt, net of deferred financing costs
|
| | | | 4,755,553 | | | | | | 2,185,747 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 391,577 | | | | | | 560,062 | | |
|
Finance lease liabilities, net of current portion
|
| | | | 428,364 | | | | | | 435,257 | | |
|
Deferred tax liabilities
|
| | | | 165,600 | | | | | | 86,651 | | |
|
Other liabilities, non-current
|
| | | | 41,097 | | | | | | 31,547 | | |
|
Total liabilities
|
| | | $ | 6,221,169 | | | | | $ | 3,752,286 | | |
| Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
| Member’s (deficit) equity: | | | | | | | | | | | | | |
|
Member’s interest, 150,000 common units authorized, 103,887 issued and outstanding as of December 31, 2025 and December 31, 2024
|
| | | | 1,094,620 | | | | | | 1,092,299 | | |
|
Accumulated deficit
|
| | | | (1,225,641) | | | | | | (320,736) | | |
|
Accumulated other comprehensive income
|
| | | | 4,275 | | | | | | 6,861 | | |
|
Total member’s (deficit) equity
|
| | | | (126,746) | | | | | | 778,424 | | |
|
Total liabilities and member’s (deficit) equity
|
| | | $ | 6,094,423 | | | | | $ | 4,530,710 | | |
(in thousands, except per unit data)
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | |
|
Costs and operating expenses:
|
| | | | | | | | | | | | | | | | | | |
|
Cost of revenues, excluding depreciation and amortization
|
| | | | 509,249 | | | | | | 516,500 | | | | | | 140,058 | | |
|
Selling, marketing, general and administrative
|
| | | | 87,724 | | | | | | 102,326 | | | | | | 40,143 | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | |
|
Total costs and operating expenses
|
| | | | 886,599 | | | | | | 947,776 | | | | | | 239,497 | | |
|
Income (loss) from operations
|
| | | | 100,381 | | | | | | (40,225) | | | | | | (41,237) | | |
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | |
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | |
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | |
|
(Loss) income before income taxes
|
| | | | (138,419) | | | | | | 314,002 | | | | | | (78,664) | | |
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
|
Net (loss) income per unit:
|
| | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (1.15) | | | | | $ | 4.41 | | | | | $ | (0.77) | | |
| Weighted average common units outstanding: | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 103,887 | | | | | | 103,887 | | | | | | 103,887 | | |
(in thousands)
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
| Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment (“CTA”)
|
| | | | 18,349 | | | | | | (6,903) | | | | | | (1,487) | | |
|
Unrealized loss on cash flow hedges, net of tax effects of $1,013, ($818) and ($0)
|
| | | | (21,205) | | | | | | (17,056) | | | | | | (5,137) | | |
|
Net income (loss) on defined benefit plans, net of tax effects of ($18),
($89) and $0 |
| | | | 270 | | | | | | (1,852) | | | | | | (726) | | |
|
Total other comprehensive loss, net of tax
|
| | | | (2,586) | | | | | | (25,811) | | | | | | (7,350) | | |
|
Comprehensive (loss) income, net of tax
|
| | | $ | (122,490) | | | | | $ | 432,730 | | | | | $ | (87,046) | | |
(in thousands, except unit data)
| | | |
Member’s Interest
|
| |
Accumulated
deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total Member’s
Equity (Deficit) |
| |
Non-controlling
Interest |
| |
Total
Equity (Deficit) |
| ||||||||||||||||||||||||
| | | |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance as of December 31, 2022
|
| | | | 103,887,373 | | | | | $ | 953,724 | | | | | $ | (598,964) | | | | | $ | 40,022 | | | | | $ | 394,782 | | | | | $ | 7,849 | | | | | $ | 402,631 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (79,696) | | | | | | — | | | | | | (79,696) | | | | | | — | | | | | | (79,696) | | |
|
Contributions from member
|
| | | | — | | | | | | 131,160 | | | | | | — | | | | | | — | | | | | | 131,160 | | | | | | — | | | | | | 131,160 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,350) | | | | | | (7,350) | | | | | | — | | | | | | (7,350) | | |
|
Balance as of December 31, 2023
|
| | | | 103,887,373 | | | | | | 1,084,884 | | | | | | (678,660) | | | | | | 32,672 | | | | | | 438,896 | | | | | | 7,849 | | | | | | 446,745 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 458,541 | | | | | | — | | | | | | 458,541 | | | | | | — | | | | | | 458,541 | | |
|
Contributions from member
|
| | | | — | | | | | | 8,666 | | | | | | — | | | | | | — | | | | | | 8,666 | | | | | | — | | | | | | 8,666 | | |
|
Distribution of assets to
member |
| | | | — | | | | | | — | | | | | | (100,617) | | | | | | — | | | | | | (100,617) | | | | | | — | | | | | | (100,617) | | |
|
Purchase of non-controlling interest
|
| | | | — | | | | | | (1,251) | | | | | | — | | | | | | — | | | | | | (1,251) | | | | | | (7,849) | | | | | | (9,100) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25,811) | | | | | | (25,811) | | | | | | — | | | | | | (25,811) | | |
|
Balance as of December 31, 2024
|
| | | | 103,887,373 | | | | | | 1,092,299 | | | | | | (320,736) | | | | | | 6,861 | | | | | | 778,424 | | | | | | — | | | | | | 778,424 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (119,904) | | | | | | — | | | | | | (119,904) | | | | | | — | | | | | | (119,904) | | |
|
Contributions from member
|
| | | | — | | | | | | 2,321 | | | | | | — | | | | | | — | | | | | | 2,321 | | | | | | — | | | | | | 2,321 | | |
|
Distribution of assets to
member |
| | | | — | | | | | | — | | | | | | (785,001) | | | | | | — | | | | | | (785,001) | | | | | | — | | | | | | (785,001) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,586) | | | | | | (2,586) | | | | | | — | | | | | | (2,586) | | |
|
Balance as of December 31, 2025
|
| | | | 103,887,373 | | | | | $ | 1,094,620 | | | | | $ | (1,225,641) | | | | | $ | 4,275 | | | | | $ | (126,746) | | | | | $ | — | | | | | $ | (126,746) | | |
(in thousands)
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
|
Adjustments to reconcile net (loss) income to net cash provided
by (used in) operating activities: |
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | |
|
Amortization of deferred financing costs
|
| | | | 29,012 | | | | | | 23,939 | | | | | | 3,044 | | |
|
(Gain) loss on hedge termination
|
| | | | (121) | | | | | | (33,691) | | | | | | 3,172 | | |
|
Net periodic pension and OPEB (benefit) cost
|
| | | | 1,953 | | | | | | (1,594) | | | | | | (182) | | |
|
Loss (gain) on extinguishment of debt
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | |
|
Deferred income tax (benefit) loss
|
| | | | (19,748) | | | | | | (145,765) | | | | | | 871 | | |
|
(Gain) Loss on modification of leases
|
| | | | (51) | | | | | | 1,648 | | | | | | (20,360) | | |
|
Other operating activities
|
| | | | (1,630) | | | | | | (1,012) | | | | | | (219) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | 39,343 | | | | | | (23,696) | | | | | | 2,066 | | |
|
Prepaid and other current assets
|
| | | | (6,797) | | | | | | 8,917 | | | | | | 1,265 | | |
|
Operating lease right-of-use assets
|
| | | | 49,607 | | | | | | 61,730 | | | | | | 11,488 | | |
|
Due to related parties
|
| | | | 36 | | | | | | (4,926) | | | | | | 541 | | |
|
Other assets
|
| | | | (38,387) | | | | | | (114) | | | | | | (8,084) | | |
|
Accounts payable and accrued liabilities
|
| | | | (46,071) | | | | | | 43,872 | | | | | | (2,716) | | |
|
Other long-term liabilities
|
| | | | 43,191 | | | | | | 2,698 | | | | | | 14,235 | | |
|
Operating lease liabilities
|
| | | | (37,479) | | | | | | (39,991) | | | | | | (22,327) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 171,984 | | | | | | 80,968 | | | | | | (56,261) | | |
|
Investing activities
|
| | | | | | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (244,832) | | | | | | (188,414) | | | | | | (83,018) | | |
|
Purchase of previously leased property
|
| | | | (300,599) | | | | | | (679,000) | | | | | | — | | |
|
Proceeds from the disposal of property and equipment
|
| | | | — | | | | | | 6,032 | | | | | | — | | |
|
Loans and deposits to related party
|
| | | | (142,288) | | | | | | — | | | | | | — | | |
|
Business acquisitions, net of cash acquired
|
| | | | (183,800) | | | | | | (495,250) | | | | | | — | | |
|
Deposits for acquisitions
|
| | | | — | | | | | | — | | | | | | (101,147) | | |
|
Net cash used in investing activities
|
| | | | (871,519) | | | | | | (1,356,632) | | | | | | (184,165) | | |
|
Financing activities
|
| | | | | | | | | | | | | | | | | | |
|
Borrowings on long-term debt, net of discount
|
| | | | 2,756,353 | | | | | | 2,831,669 | | | | | | — | | |
|
Repayments on long-term debt
|
| | | | (1,463,640) | | | | | | (1,223,162) | | | | | | (4,313) | | |
|
Borrowings on revolving credit facility
|
| | | | 1,039,000 | | | | | | 163,131 | | | | | | 262,591 | | |
|
Repayments on revolving credit facility
|
| | | | (477,900) | | | | | | (212,497) | | | | | | (4,841) | | |
|
Repayment of finance lease liabilities
|
| | | | (16,132) | | | | | | (12,424) | | | | | | — | | |
|
Distributions to member
|
| | | | (785,001) | | | | | | (100,617) | | | | | | — | | |
|
Contributions from member
|
| | | | 2,321 | | | | | | 8,118 | | | | | | 6,557 | | |
(in thousands)
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Cash paid to purchase non-controlling interest
|
| | | | — | | | | | | (9,100) | | | | | | — | | |
|
Payment of debt financing cost
|
| | | | (66,631) | | | | | | (74,098) | | | | | | — | | |
|
Debt buyback settlement
|
| | | | — | | | | | | — | | | | | | (23,703) | | |
|
Net cash provided by financing activities
|
| | | | 988,370 | | | | | | 1,371,020 | | | | | | 236,291 | | |
|
Effect of foreign currency exchange rates on cash, cash equivalents and restricted cash
|
| | | | (6,006) | | | | | | (1,646) | | | | | | (46) | | |
| Cash, cash equivalents and restricted cash | | | | | | | | | | | | | | | | | | | |
|
Net change in cash, cash equivalents and restricted cash
|
| | | | 282,829 | | | | | | 93,710 | | | | | | (4,181) | | |
|
Balance, beginning of year
|
| | | | 120,587 | | | | | | 26,877 | | | | | | 31,058 | | |
|
Balance, end of year
|
| | | $ | 403,416 | | | | | $ | 120,587 | | | | | $ | 26,877 | | |
|
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets
|
| | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 140,159 | | | | | $ | 77,935 | | | | | $ | 24,491 | | |
|
Restricted cash
|
| | | | 263,257 | | | | | | 42,652 | | | | | | 2,386 | | |
|
Total cash and cash equivalents and restricted cash
|
| | | $ | 403,416 | | | | | $ | 120,587 | | | | | $ | 26,877 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
|
Taxes paid (received)
|
| | | $ | 2,035 | | | | | $ | (99) | | | | | $ | 360 | | |
|
Interest paid
|
| | | $ | 178,555 | | | | | $ | 153,751 | | | | | $ | 39,690 | | |
| Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | | | | | | | |
|
Operating lease right-of-use asset acquired through lease liabilities
|
| | | $ | 1,792 | | | | | $ | 472,961 | | | | | $ | — | | |
|
Finance lease right-of-use asset acquired through lease
liabilities |
| | | $ | 56,972 | | | | | $ | 787,195 | | | | | $ | — | | |
|
Contributions from member
|
| | | $ | — | | | | | $ | 548 | | | | | $ | 124,603 | | |
| | | |
Year Ended
December 31, 2025 |
| |||
|
Customer A
|
| | | | 15% | | |
|
Customer B
|
| | | | 13% | | |
|
Customer C
|
| | | | 10% | | |
|
Asset Class
|
| |
Estimated Useful Life (years)
|
|
|
Buildings and improvements
|
| |
2–40
|
|
|
Machinery and equipment
|
| |
2–20
|
|
|
Office equipment
|
| |
2–10
|
|
|
Furniture and fixtures
|
| |
2–7
|
|
|
Computers and networking equipment
|
| |
2–5
|
|
|
Finance leases
|
| |
Shorter of remaining lease term or estimated useful lives
|
|
|
Leasehold improvements
|
| |
Shorter of remaining lease term or estimated useful lives
|
|
|
Asset Class
|
| |
Weighted-average Remaining Life (years)
|
|
|
Patents
|
| |
14
|
|
|
Customer Relationships
|
| |
11
|
|
|
Lease in Place
|
| |
4
|
|
|
Developed Technology
|
| |
1
|
|
|
IP Address
|
| |
—
|
|
|
Internet Domain
|
| |
Indefinite
|
|
|
Trademarks
|
| |
Indefinite
|
|
| |
Consideration transferred
|
| | | $ | 603,438 | | |
| | Fair value of assets acquired and liabilities assumed: | | | | | | | |
| |
Cash and cash equivalents
|
| | | | 7,048 | | |
| |
Accounts receivable
|
| | | | 65,476 | | |
| |
Prepaid assets
|
| | | | 40,456 | | |
| |
Property and equipment
|
| | | | 1,764,499 | | |
| |
Right-of-use assets
|
| | | | 608,827 | | |
| |
Intangible assets
|
| | | | 372,000 | | |
| |
Other assets
|
| | | | 10,144 | | |
| |
Total assets
|
| | | $ | 2,868,450 | | |
| |
Accounts payable and accrued liabilities
|
| | | | 77,587 | | |
| |
Operating lease liabilities
|
| | | | 467,559 | | |
| |
Finance lease liabilities
|
| | | | 782,609 | | |
| |
Contract liabilities
|
| | | | 140,523 | | |
| |
Other liabilities
|
| | | | 25,564 | | |
| |
Deferred tax liability
|
| | | | 227,073 | | |
| |
Total liabilities
|
| | | | 1,720,915 | | |
| |
Net assets acquired
|
| | | | 1,147,535 | | |
| |
Bargain purchase gain
|
| | | $ | 544,097 | | |
| | | |
Fair Value
|
| |
Estimated
Useful Life (in years) |
| ||||||
| Intangible assets | | | | | | | | | | | | | |
|
Customer relationships
|
| | | $ | 330,000 | | | | | | 14 | | |
|
Developed technology
|
| | | $ | 42,000 | | | | | | 2 | | |
| |
Preliminary Purchase Price
|
| | | $ | 202,478 | | |
| | Preliminary Fair value of assets acquired and liabilities assumed: | | | | | | | |
| |
Cash and cash equivalents
|
| | | | 6,780 | | |
| |
Restricted cash
|
| | | | 20,754 | | |
| |
Accounts receivable
|
| | | | 15,672 | | |
| |
Prepaid expenses
|
| | | | 2,244 | | |
| |
Property and equipment
|
| | | | 782,907 | | |
| |
Intangible assets
|
| | | | 63,700 | | |
| |
Other current assets
|
| | | | 20,379 | | |
| |
Total assets
|
| | |
|
912,436
|
| |
| |
Accounts payable and accrued liabilities
|
| | | | 21,492 | | |
| |
Contract liabilities
|
| | | | 4,678 | | |
| |
Long-term debt, net of deferred financing costs
|
| | | | 720,000 | | |
| |
Deferred tax liabilities
|
| | | | 98,642 | | |
| |
Total liabilities
|
| | | | 844,812 | | |
| |
Net assets acquired
|
| | | | 67,624 | | |
| |
Preliminary Goodwill
|
| | | $ | 134,854 | | |
| | | |
(Unaudited)
For the years ended December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Revenue
|
| | | $ | 1,036,497 | | | | | $ | 971,373 | | |
|
Net (loss) income
|
| | | $ | (164,869) | | | | | $ | 398,934 | | |
| | | |
Revenues from
contracts with customers |
| |
Revenues from
leases(2) |
| |
Total revenues
|
| |||||||||
| For the year ended December 31, 2025 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 627,211 | | | | | $ | 114,540 | | | | | $ | 741,751 | | |
|
Interconnection
|
| | | | 105,484 | | | | | | 127 | | | | | | 105,611 | | |
|
Other
|
| | | | 25,867 | | | | | | 14,733 | | | | | | 40,600 | | |
|
Recurring revenues
|
| | | | 758,562 | | | | | | 129,400 | | | | | | 887,962 | | |
|
Non-recurring revenues(1)
|
| | | | 30,520 | | | | | | 10,189 | | | | | | 40,709 | | |
|
Metered power revenues
|
| | | | 39,772 | | | | | | 18,537 | | | | | | 58,309 | | |
|
Total revenues
|
| | | $ | 828,854 | | | | | $ | 158,126 | | | | | $ | 986,980 | | |
| | | |
Revenues from
contracts with customers |
| |
Revenues from
leases(2) |
| |
Total revenues
|
| |||||||||
| For the year ended December 31, 2024 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 643,788 | | | | | $ | 39,323 | | | | | $ | 683,111 | | |
|
Interconnection
|
| | | | 108,188 | | | | | | 3 | | | | | | 108,191 | | |
|
Other
|
| | | | 27,675 | | | | | | 9,629 | | | | | | 37,304 | | |
|
Recurring revenues
|
| | | | 779,651 | | | | | | 48,955 | | | | | | 828,606 | | |
|
Non-recurring revenues(1)
|
| | | | 31,148 | | | | | | 3,747 | | | | | | 34,895 | | |
|
Metered power revenues
|
| | | | 36,036 | | | | | | 8,014 | | | | | | 44,050 | | |
|
Total revenues
|
| | | $ | 846,835 | | | | | $ | 60,716 | | | | | $ | 907,551 | | |
| For the year ended December 31, 2023 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 126,212 | | | | | $ | 28,082 | | | | | $ | 154,294 | | |
|
Interconnection
|
| | | | 18,966 | | | | | | 32 | | | | | | 18,998 | | |
|
Other
|
| | | | 10,758 | | | | | | 10,470 | | | | | | 21,228 | | |
|
Recurring revenues
|
| | | | 155,936 | | | | | | 38,584 | | | | | | 194,520 | | |
|
Non-recurring revenues(1)
|
| | | | 1,962 | | | | | | 1,151 | | | | | | 3,113 | | |
|
Metered power revenues
|
| | | | 49 | | | | | | 578 | | | | | | 627 | | |
|
Total revenues
|
| | | $ | 157,947 | | | | | $ | 40,313 | | | | | $ | 198,260 | | |
| | |||||||||||||||||||
| | | |
Accounts
receivable, net |
| |
Contract
assets, current |
| |
Contract
assets, non-current |
| |
Contract
liabilities, current |
| |
Contract
liabilities, non-current |
| |||||||||||||||
|
Beginning balances as of January 1, 2024
|
| | | $ | 23,763 | | | | | $ | 1,456 | | | | | $ | 676 | | | | | $ | 6,471 | | | | | $ | 18,754 | | |
|
Closing balances as of December 31, 2024
|
| | | | 112,473 | | | | | | 15,744 | | | | | | 846 | | | | | | 104,425 | | | | | | 76,949 | | |
|
Increase (decrease)
|
| | | $ | 88,710 | | | | | $ | 14,288 | | | | | $ | 170 | | | | | $ | 97,954 | | | | | $ | 58,195 | | |
|
Beginning balances as of January 1, 2025
|
| | | | 112,473 | | | | | | 15,744 | | | | | | 846 | | | | | | 104,425 | | | | | | 76,949 | | |
|
Closing balances as of December 31, 2025
|
| | | | 90,708 | | | | | | 26,588 | | | | | | 1,557 | | | | | | 96,358 | | | | | | 122,762 | | |
|
Increase (decrease)
|
| | | $ | (21,765) | | | | | $ | 10,844 | | | | | $ | 711 | | | | | $ | (8,067) | | | | | $ | 45,813 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Allowance for expected credit losses, beginning
|
| | | $ | 4,366 | | | | | $ | 405 | | | | | $ | 1,764 | | |
|
Allowance for expected credit losses assumed in 2024 Portfolio Acquisition
|
| | | | — | | | | | | 5,583 | | | | | | — | | |
|
Provision for expected credit losses, net(1)
|
| | | | (121) | | | | | | 425 | | | | | | — | | |
|
Write offs, net
|
| | | | (1,602) | | | | | | (2,047) | | | | | | (1,359) | | |
|
Allowance for expected credit losses, ending balance
|
| | | $ | 2,643 | | | | | $ | 4,366 | | | | | $ | 405 | | |
| | | |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
Thereafter
|
| ||||||||||||||||||
|
Colocation
|
| | | $ | 579,437 | | | | | $ | 348,073 | | | | | $ | 202,618 | | | | | $ | 113,763 | | | | | $ | 42,934 | | | | | $ | 15,619 | | |
|
Interconnection
|
| | | | 88,451 | | | | | | 44,909 | | | | | | 23,581 | | | | | | 11,415 | | | | | | 4,220 | | | | | | 2,882 | | |
|
Other revenue
|
| | | | 18,740 | | | | | | 14,762 | | | | | | 10,627 | | | | | | 9,639 | | | | | | 8,546 | | | | | | 4,940 | | |
|
Total
|
| | | $ | 686,628 | | | | | $ | 407,744 | | | | | $ | 236,826 | | | | | $ | 134,817 | | | | | $ | 55,700 | | | | | $ | 23,441 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 552,915 | | | | | $ | 336,129 | | |
|
Buildings and improvements
|
| | | | 1,725,357 | | | | | | 831,512 | | |
|
Finance leases
|
| | | | 578,004 | | | | | | 633,684 | | |
|
Leasehold improvements
|
| | | | 507,773 | | | | | | 470,660 | | |
|
Machinery and equipment
|
| | | | 859,706 | | | | | | 648,596 | | |
|
Construction in progress
|
| | | | 223,551 | | | | | | 152,691 | | |
|
Computer networking
|
| | | | 18,058 | | | | | | 15,560 | | |
|
Other
|
| | | | 17,120 | | | | | | 9,092 | | |
|
Property and equipment, total
|
| | | | 4,482,484 | | | | | | 3,097,924 | | |
|
Less: accumulated depreciation
|
| | | | (531,395) | | | | | | (331,784) | | |
|
Property and equipment, net
|
| | | $ | 3,951,089 | | | | | $ | 2,766,140 | | |
| |
Balance as of January 1, 2024
|
| | | $ | 404,893 | | |
| |
Impact of foreign currency translation
|
| | | | – | | |
| |
Balance as of December 31, 2024
|
| | | | 404,893 | | |
| |
2025 Portfolio Acquisition
|
| | | | 134,854 | | |
| |
Impact of foreign currency translation
|
| | | | 1,746 | | |
| |
Balance as of December 31, 2025
|
| | | $ | 541,493 | | |
| | | |
As of December 31, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||||||||||||||
| | | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| ||||||||||||||||||
| Finite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer Relationships
|
| | | $ | 572,854 | | | | | $ | (154,104) | | | | | $ | 418,750 | | | | | $ | 509,154 | | | | | $ | (116,062) | | | | | $ | 393,092 | | |
|
Developed Technology
|
| | | | 42,000 | | | | | | (28,000) | | | | | | 14,000 | | | | | | 42,000 | | | | | | (13,578) | | | | | | 28,422 | | |
|
Lease in place
|
| | | | 5,696 | | | | | | (2,742) | | | | | | 2,954 | | | | | | 5,696 | | | | | | (1,931) | | | | | | 3,765 | | |
|
IP Addresses
|
| | | | 286 | | | | | | (286) | | | | | | — | | | | | | 286 | | | | | | (236) | | | | | | 50 | | |
|
Patents
|
| | | | 450 | | | | | | (29) | | | | | | 421 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total finite-lived intangibles
|
| | | | 621,286 | | | | | | (185,161) | | | | | | 436,125 | | | | | | 557,136 | | | | | | (131,807) | | | | | | 425,329 | | |
| Indefinite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trademarks
|
| | | | 24 | | | | | | — | | | | | | 24 | | | | | | — | | | | | | — | | | | | | — | | |
|
Internet Domain
|
| | | | 150 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total indefinite-lived intangibles
|
| | | | 174 | | | | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total intangibles
|
| | | $ | 621,460 | | | | | $ | (185,161) | | | | | $ | 436,299 | | | | | $ | 557,136 | | | | | $ | (131,807) | | | | | $ | 425,329 | | |
| | For the years ending December 31, | | | | | | | |
| |
2026
|
| | | $ | 56,372 | | |
| |
2027
|
| | | | 42,373 | | |
| |
2028
|
| | | | 42,373 | | |
| |
2029
|
| | | | 41,979 | | |
| |
2030
|
| | | | 41,695 | | |
| |
Thereafter
|
| | | | 211,333 | | |
| |
Estimated future amortization expense of definite-lived intangible assets
|
| | | $ | 436,125 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Operating lease cost: | | | | | | | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 90,591 | | | | | $ | 106,938 | | | | | $ | 20,657 | | |
| Finance lease cost: | | | | | | | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | | | 41,661 | | | | | | 43,390 | | | | | | — | | |
|
Interest on lease liabilities
|
| | | | 39,199 | | | | | | 40,529 | | | | | | — | | |
|
Total finance lease cost
|
| | | $ | 80,860 | | | | | $ | 83,919 | | | | | $ | — | | |
|
Short-term lease cost
|
| | | | 2,160 | | | | | | 935 | | | | | | 2,709 | | |
|
Sublease income
|
| | | | (2,026) | | | | | | (1,966) | | | | | | — | | |
|
Total lease cost
|
| | | $ | 171,585 | | | | | $ | 189,826 | | | | | $ | 23,366 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | | | | | | | |
|
Operating cash flows used by operating leases
|
| | | $ | (78,463) | | | | | $ | (85,199) | | | | | $ | (31,496) | | |
|
Operating cash flows used by finance leases
|
| | | | (39,199) | | | | | | (40,529) | | | | | | — | | |
|
Financing cash flows used by finance leases
|
| | | | (16,132) | | | | | | (12,424) | | | | | | — | | |
|
Right-of-use assets obtained in exchange for new or modified lease obligations:
|
| | | | | | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | | $ | 1,792 | | | | | $ | 472,961 | | | | | $ | — | | |
|
Finance lease right-of-use assets
|
| | | | 56,972 | | | | | | 787,195 | | | | | | — | | |
| Derecognition of right-of-use assets | | | | | | | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | 127,431 | | | | | $ | 26,696 | | | | | $ | 15,690 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Finance leases
|
| | | | 50,902 | | | | | | 314,505 | | | | | | — | | |
| Derecognition of lease liabilities | | | | | | | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | 133,340 | | | | | $ | 26,348 | | | | | $ | 36,050 | | |
|
Finance leases
|
| | | | 55,612 | | | | | | 313,205 | | | | | | — | | |
|
Weighted average remaining lease term (in years) – operating leases
|
| | | | 11 | | | | | | 13 | | | | | | 17 | | |
|
Weighted average remaining lease term (in years) – finance leases
|
| | | | 18 | | | | | | 19 | | | | | | N/A | | |
|
Weighted average discount rate – operating leases
|
| | | | 7.1% | | | | | | 7.6% | | | | | | 4.7% | | |
|
Weighted average discount rate – finance leases
|
| | | | 8.4% | | | | | | 9.0% | | | | | | N/A | | |
|
For the years ending December 31,
|
| |
Operating Leases
|
| |
Finance Leases
|
| ||||||
|
2026
|
| | | $ | 68,461 | | | | | $ | 48,433 | | |
|
2027
|
| | | | 68,858 | | | | | | 41,638 | | |
|
2028
|
| | | | 70,241 | | | | | | 38,362 | | |
|
2029
|
| | | | 67,948 | | | | | | 39,274 | | |
|
2030
|
| | | | 54,744 | | | | | | 40,209 | | |
|
Thereafter
|
| | | | 303,291 | | | | | | 752,386 | | |
|
Total lease payments
|
| | | $ | 633,543 | | | | | $ | 960,302 | | |
|
Imputed interest
|
| | | | (200,211) | | | | | | (516,918) | | |
|
Total lease liabilities
|
| | | $ | 433,332 | | | | | $ | 443,384 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Fixed lease revenue
|
| | | $ | 136,295 | | | | | $ | 50,047 | | | | | $ | 38,305 | | |
|
Variable lease revenue
|
| | | | 21,831 | | | | | | 10,669 | | | | | | 2,008 | | |
|
Total operating lease revenue
|
| | | $ | 158,126 | | | | | $ | 60,716 | | | | | $ | 40,313 | | |
| | For the years ending December 31, | | | | | | | |
| |
2026
|
| | | $ | 167,959 | | |
| |
2027
|
| | | | 193,401 | | |
| |
2028
|
| | | | 188,535 | | |
| |
2029
|
| | | | 184,594 | | |
| |
2030
|
| | | | 158,224 | | |
| |
Thereafter
|
| | | | 199,860 | | |
| |
Total minimum lease receipts
|
| | | $ | 1,092,573 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 88,009 | | | | | $ | 62,871 | | |
|
Buildings and improvements
|
| | | | 423,798 | | | | | | 241,773 | | |
|
Leasehold improvements
|
| | | | 66,473 | | | | | | 63,810 | | |
|
Machinery and equipment
|
| | | | 169,427 | | | | | | 60,801 | | |
|
Computer networking
|
| | | | 280 | | | | | | 27 | | |
|
Other
|
| | | | 75 | | | | | | 75 | | |
|
Property and equipment, total
|
| | | $ | 748,062 | | | | | $ | 429,357 | | |
|
Less: accumulated depreciation
|
| | | | (47,316) | | | | | | (25,277) | | |
|
Property and equipment, net
|
| | | $ | 700,746 | | | | | $ | 404,080 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Other current assets: | | | | | | | | | | | | | |
|
Contract assets, current
|
| | | $ | 26,588 | | | | | $ | 15,744 | | |
|
Deferred rent
|
| | | | 2,460 | | | | | | 9,157 | | |
|
Deferred commissions
|
| | | | 12,272 | | | | | | 3,414 | | |
|
Indemnification asset
|
| | | | 16,413 | | | | | | — | | |
|
Other
|
| | | | 15,574 | | | | | | 3,840 | | |
|
Total other current assets
|
| | | $ | 73,307 | | | | | $ | 32,155 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Accrued expenses: | | | | | | | | | | | | | |
|
Compensation
|
| | | $ | 29,775 | | | | | $ | 35,876 | | |
|
Property and other taxes
|
| | | | 41,418 | | | | | | 32,147 | | |
|
Utilities
|
| | | | 23,285 | | | | | | 31,352 | | |
|
Transition service agreement liability
|
| | | | 96 | | | | | | 10,297 | | |
|
Acquisition related obligation
|
| | | | — | | | | | | 6,070 | | |
|
Interest payable
|
| | | | 5,290 | | | | | | 5,998 | | |
|
Rent
|
| | | | 969 | | | | | | 5,654 | | |
|
Professional fees
|
| | | | 665 | | | | | | 1,493 | | |
|
Refund liabilities
|
| | | | 11,943 | | | | | | 7,999 | | |
|
Other
|
| | | | 15,165 | | | | | | 15,000 | | |
|
Total accrued expenses
|
| | | $ | 128,606 | | | | | $ | 151,886 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Balance, beginning of period
|
| | | $ | 16,860 | | | | | $ | 34,734 | | | | | $ | 39,871 | | |
|
Total amount recorded in AOCI
|
| | | | (20,071) | | | | | | 15,817 | | | | | | (7,324) | | |
|
Amount reclassified from AOCI to income
|
| | | | (121) | | | | | | (33,691) | | | | | | 2,187 | | |
|
Balance, end of period
|
| | | $ | (3,332) | | | | | $ | 16,860 | | | | | $ | 34,734 | | |
| | | |
Maturities(1)
|
| |
Effective
Interest Rates(2) |
| |
December 31,
2025 |
| |
December 31,
2024 |
| |||||||||
|
2020 Asset-Backed Secured Note 2 A-2
|
| |
October 2027
|
| | | | 5.13% | | | | | $ | 250,000 | | | | | $ | — | | |
|
2021 Asset-Backed Secured Note 1 B
|
| |
May 2028
|
| | | | 5.95% | | | | | | 61,000 | | | | | | — | | |
|
2021 Asset-Backed Secured Note 1 C
|
| |
May 2028
|
| | | | 8.39% | | | | | | 41,000 | | | | | | — | | |
|
2021 Fund Revolving Credit Facility
|
| |
June 2027(3)
|
| | | | —% | | | | | | — | | | | | | 25,136 | | |
|
2022 Asset-Backed Secured Note 1 A-2
|
| |
April 2029
|
| | | | 5.27% | | | | | | 120,000 | | | | | | — | | |
|
2022 Asset-Backed Secured Note 1 B
|
| |
April 2029
|
| | | | 5.96% | | | | | | 51,000 | | | | | | — | | |
|
2024 Term Loan Facility
|
| |
January 2026
|
| | | | —% | | | | | | — | | | | | | 1,243,640 | | |
|
2024 Revolving Credit Facility
|
| |
December 2026(4)
|
| | | | —% | | | | | | 659,000 | | | | | | 148,000 | | |
|
Series 2024-1 VFN
|
| |
October 2029
|
| | | | —% | | | | | | 75,000 | | | | | | — | | |
|
2024 Asset-Backed Secured Note 1 A-2
|
| |
October 2029
|
| | | | 7.07% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 2 A-2
|
| |
October 2031
|
| | | | 7.31% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 1 B
|
| |
October 2029
|
| | | | 7.77% | | | | | | 85,000 | | | | | | 85,000 | | |
|
2025 Asset-Backed Secured Note 1 A-2
|
| |
March 2030
|
| | | | 6.60% | | | | | | 445,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 2 A-2
|
| |
March 2032
|
| | | | 6.88% | | | | | | 440,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 1 B
|
| |
March 2030
|
| | | | 7.24% | | | | | | 55,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 3 A-2
|
| |
August 2030
|
| | | | 6.46% | | | | | | 395,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 4 A-2
|
| |
August 2032
|
| | | | 6.78% | | | | | | 390,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 3 B
|
| |
August 2030
|
| | | | 6.90% | | | | | | 30,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 5 A-2
|
| |
December 2029
|
| | | | 6.40% | | | | | | 150,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 6 A-2
|
| |
December 2030
|
| | | | 6.40% | | | | | | 335,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 7 A-2
|
| |
December 2032
|
| | | | 6.60% | | | | | | 575,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 6 B
|
| |
December 2030
|
| | | | 7.39% | | | | | | 40,000 | | | | | | — | | |
| | | |
Maturities(1)
|
| |
Effective
Interest Rates(2) |
| |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Total Principal debt
|
| | | | | | | | | | 4,997,000 | | | | | | 2,301,776 | | |
|
Less: unamortized debt issuance costs
|
| | | | | | | | | | (241,447) | | | | | | (90,893) | | |
|
Total debt, net of unamortized discount and issuance costs
|
| | | | | | | | | | 4,755,553 | | | | | | 2,210,883 | | |
|
Less: debt, current portion
|
| | | | | | | | | | — | | | | | | (25,136) | | |
|
Total long-term debt, net of current
|
| | | | | | | | | $ | 4,755,553 | | | | | $ | 2,185,747 | | |
| | |||||||||||||||||||
| | For the years ending December 31, | | | | | | | |
| |
2026
|
| | | $ | — | | |
| |
2027
|
| | | | 909,000 | | |
| |
2028
|
| | | | 102,000 | | |
| |
2029
|
| | | | 881,000 | | |
| |
2030
|
| | | | 1,300,000 | | |
| |
Thereafter
|
| | | | 1,805,000 | | |
| |
Total
|
| | | $ | 4,997,000 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Stated interest expense(1)
|
| | | $ | 173,492 | | | | | $ | 154,450 | | | | | $ | 40,939 | | |
|
Amortization of deferred financing costs
|
| | | | 29,012 | | | | | | 23,939 | | | | | | 3,044 | | |
|
Total
|
| | | $ | 202,504 | | | | | $ | 178,389 | | | | | $ | 43,983 | | |
|
Series
|
| |
Class
|
| |
Initial Principal
Amount |
| |
Note Principal
Balance |
| |
Coupon Rate
|
| |
Anticipated
Repayment Date |
| |||||||||
|
2020-2
|
| |
A-2
|
| | | $ | 250,000 | | | | | $ | 250,000 | | | | | | 2.50% | | | |
October 2027
|
|
|
2021-1
|
| |
B
|
| | | $ | 61,000 | | | | | $ | 61,000 | | | | | | 3.60% | | | |
May 2028
|
|
|
2021-1
|
| |
C
|
| | | $ | 41,000 | | | | | $ | 41,000 | | | | | | 5.60% | | | |
May 2028
|
|
|
2022-1
|
| |
A-2
|
| | | $ | 120,000 | | | | | $ | 120,000 | | | | | | 4.60% | | | |
April 2029
|
|
|
2022-1
|
| |
B
|
| | | $ | 51,000 | | | | | $ | 51,000 | | | | | | 5.10% | | | |
April 2029
|
|
|
2024-1
|
| |
A-2
|
| | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.20% | | | |
October 2029
|
|
|
2024-1
|
| |
B
|
| | | $ | 85,000 | | | | | $ | 85,000 | | | | | | 5.60% | | | |
October 2029
|
|
|
2024-2
|
| |
A-2
|
| | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.40% | | | |
October 2031
|
|
|
2025-1
|
| |
A-2
|
| | | $ | 445,000 | | | | | $ | 445,000 | | | | | | 5.50% | | | |
March 2030
|
|
|
2025-2
|
| |
A-2
|
| | | $ | 440,000 | | | | | $ | 440,000 | | | | | | 5.70% | | | |
March 2032
|
|
|
2025-1
|
| |
B
|
| | | $ | 55,000 | | | | | $ | 55,000 | | | | | | 5.90% | | | |
March 2030
|
|
|
2025-3
|
| |
A-2
|
| | | $ | 395,000 | | | | | $ | 395,000 | | | | | | 5.00% | | | |
August 2030
|
|
|
2025-4
|
| |
A-2
|
| | | $ | 390,000 | | | | | $ | 390,000 | | | | | | 5.20% | | | |
August 2032
|
|
|
2025-3
|
| |
B
|
| | | $ | 30,000 | | | | | $ | 30,000 | | | | | | 5.40% | | | |
August 2030
|
|
|
2025-5
|
| |
A-2
|
| | | $ | 150,000 | | | | | $ | 150,000 | | | | | | 5.30% | | | |
December 2029
|
|
|
2025-6
|
| |
A-2
|
| | | $ | 335,000 | | | | | $ | 335,000 | | | | | | 5.30% | | | |
December 2030
|
|
|
2025-7
|
| |
A-2
|
| | | $ | 575,000 | | | | | $ | 575,000 | | | | | | 5.80% | | | |
December 2032
|
|
|
2025-6
|
| |
B
|
| | | $ | 40,000 | | | | | $ | 40,000 | | | | | | 5.85% | | | |
December 2030
|
|
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Domestic operations
|
| | | $ | (140,115) | | | | | $ | 320,262 | | | | | $ | (76,968) | | |
|
Foreign operations
|
| | | | 1,696 | | | | | | (6,260) | | | | | | (1,696) | | |
|
Total (loss) income before taxes
|
| | | $ | (138,419) | | | | | $ | 314,002 | | | | | $ | (78,664) | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Federal: | | | | | | | | | | | | | | | | | | | |
|
Current
|
| | | $ | 2,141 | | | | | $ | 547 | | | | | $ | — | | |
|
Deferred
|
| | | | 25,714 | | | | | | 134,745 | | | | | | (715) | | |
|
Total federal benefit (expense)
|
| | | | 27,855 | | | | | | 135,292 | | | | | | (715) | | |
| Foreign: | | | | | | | | | | | | | | | | | | | |
|
Current
|
| | | | (2,730) | | | | | | (924) | | | | | | 115 | | |
|
Deferred
|
| | | | 2,328 | | | | | | 2,352 | | | | | | — | | |
|
Total foreign
|
| | | | (402) | | | | | | 1,428 | | | | | | 115 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| State and local: | | | | | | | | | | | | | | | | | | | |
|
Current
|
| | | | (644) | | | | | | (849) | | | | | | (276) | | |
|
Deferred
|
| | | | (8,294) | | | | | | 8,668 | | | | | | (156) | | |
|
Total state and local
|
| | | | (8,938) | | | | | | 7,819 | | | | | | (432) | | |
|
Total income tax benefit (expense)
|
| | | $ | 18,515 | | | | | $ | 144,539 | | | | | $ | (1,032) | | |
| | |||||||||||||||||||
| | | |
For the year ended December 31, 2025
|
| ||||||
| | | |
Amounts
|
| |
%
|
| |||
|
U.S. federal statutory income tax rate
|
| | | $ | 29,068 | | | |
21%
|
|
|
State and local income taxes(1)
|
| | | | (7,007) | | | |
(5)%
|
|
|
Foreign Operations
|
| | | | (45) | | | |
—%
|
|
|
Non-deductible expenditures
|
| | | | (89) | | | |
—%
|
|
|
Change in valuation allowance
|
| | | | (3,412) | | | |
(3)%
|
|
|
Total income tax benefit (expense)
|
| | | $ | 18,515 | | | |
13%
|
|
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
U.S. federal statutory income tax rate
|
| | | $ | (65,940) | | | | | $ | 16,519 | | |
|
State and local income taxes
|
| | | | 6,177 | | | | | | (341) | | |
|
Foreign Operations
|
| | | | 113 | | | | | | (241) | | |
|
Non-deductible expenditures
|
| | | | (1,540) | | | | | | (2,159) | | |
|
Bargain gain
|
| | | | 114,707 | | | | | | — | | |
|
Change in valuation allowance
|
| | | | 91,022 | | | | | | (14,810) | | |
|
Total income tax benefit (expense)
|
| | | $ | 144,539 | | | | | $ | (1,032) | | |
|
Effective income tax rate
|
| | | | (46)% | | | | | | (1)% | | |
| | | |
As of
December 31, 2025 |
| |||
|
U.S. Federal
|
| | | $ | 165 | | |
| U.S. State | | | | | | | |
|
Florida
|
| | | | 215 | | |
|
New Jersey
|
| | | | 262 | | |
| | | |
As of
December 31, 2025 |
| |||
|
Texas
|
| | | | 248 | | |
|
Other State Jurisdictions
|
| | | | 61 | | |
| Foreign | | | | | | | |
|
Canada
|
| | | | 1,731 | | |
|
Germany
|
| | | | (657) | | |
|
Other Foreign Jurisdictions
|
| | | | 9 | | |
|
Total income tax payments, net of refunds
|
| | | $ | 2,035 | | |
| | |||||||
| | | |
As of December 31,
|
| |||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating loss carryforward
|
| | | $ | 156,051 | | | | | $ | 118,392 | | |
|
Interest expense limitation carryforward
|
| | | | 85,509 | | | | | | 73,781 | | |
|
Reserves / accrued liabilities
|
| | | | 17,929 | | | | | | 15,298 | | |
|
Lease obligations
|
| | | | 79,072 | | | | | | 154,578 | | |
|
Other
|
| | | | — | | | | | | — | | |
|
Gross deferred tax assets
|
| | | | 338,561 | | | | | | 362,049 | | |
|
Valuation allowance
|
| | | | (71,600) | | | | | | (49,069) | | |
|
Total deferred tax assets, net of valuation allowance
|
| | | | 266,961 | | | | | | 312,980 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Goodwill and intangible assets
|
| | | | (90,776) | | | | | | (82,154) | | |
|
Right-of-use asset
|
| | | | (91,226) | | | | | | (192,923) | | |
|
Property and equipment
|
| | | | (241,316) | | | | | | (111,362) | | |
|
Hedge assets / liabilities
|
| | | | 345 | | | | | | (4,432) | | |
|
Other
|
| | | | (9,588) | | | | | | (8,760) | | |
|
Net deferred tax assets (liabilities), net of valuation allowance
|
| | | $ | (165,600) | | | | | $ | (86,651) | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Revenues | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 741,751 | | | | | $ | 683,111 | | | | | $ | 154,294 | | |
|
Interconnection
|
| | | | 105,611 | | | | | | 108,191 | | | | | | 18,998 | | |
|
Other
|
| | | | 40,600 | | | | | | 37,303 | | | | | | 21,228 | | |
|
Non-recurring
|
| | | | 40,709 | | | | | | 34,896 | | | | | | 3,113 | | |
|
Metered power revenues
|
| | | | 58,309 | | | | | | 44,050 | | | | | | 627 | | |
|
Total revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | |
| Significant Segment Expenses: | | | | | | | | | | | | | | | | | | | |
|
Utilities
|
| | | | (197,479) | | | | | | (181,588) | | | | | | (47,109) | | |
|
Real estate
|
| | | | (111,323) | | | | | | (120,047) | | | | | | (24,978) | | |
|
Personnel
|
| | | | (80,944) | | | | | | (81,284) | | | | | | (37,418) | | |
|
Property taxes
|
| | | | (32,093) | | | | | | (40,511) | | | | | | (10,600) | | |
|
Repairs and maintenance
|
| | | | (28,410) | | | | | | (27,449) | | | | | | (11,829) | | |
|
Selling, marketing, general and administrative
|
| | | | (87,724) | | | | | | (102,326) | | | | | | (40,143) | | |
|
Transaction and other costs
|
| | | | (17,710) | | | | | | (69,375) | | | | | | (8,873) | | |
|
Depreciation and amortization
|
| | | | (271,916) | | | | | | (259,575) | | | | | | (50,423) | | |
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | |
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | |
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | |
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | |
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | |
|
Other segment items(1)
|
| | | | (59,000) | | | | | | (65,621) | | | | | | (8,124) | | |
|
Segment net (loss) income / Consolidated net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
United States
|
| | | $ | 906,221 | | | | | $ | 844,277 | | | | | $ | 189,481 | | |
|
Canada
|
| | | | 36,934 | | | | | | 23,103 | | | | | | — | | |
|
United Kingdom
|
| | | | 30,911 | | | | | | 25,986 | | | | | | 2,781 | | |
|
All other countries
|
| | | | 12,914 | | | | | | 14,185 | | | | | | 5,998 | | |
|
Total revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | |
| | | |
As of December 31,
|
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
Property and
equipment, net |
| |
Right-of-use
assets |
| |
Property and
equipment, net |
| |
Right-of-use
assets |
| ||||||||||||
|
United States
|
| | | $ | 3,290,324 | | | | | $ | 348,549 | | | | | $ | 2,667,685 | | | | | $ | 581,349 | | |
|
Canada
|
| | | | 622,378 | | | | | | 1,652 | | | | | | 56,868 | | | | | | 1,932 | | |
|
United Kingdom
|
| | | | 38,387 | | | | | | 5,036 | | | | | | 41,443 | | | | | | 4,740 | | |
|
All other countries
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 120 | | |
|
Total
|
| | | $ | 3,951,089 | | | | | $ | 355,237 | | | | | $ | 2,766,140 | | | | | $ | 588,141 | | |
| | | | | | |
As of December 31,
|
| |||||||||
| | | | | | |
2025
|
| |
2024
|
| ||||||
| | | |
Fair value Hierarchy
|
| |
Fair Value
|
| |
Fair Value
|
| ||||||
| Financial assets: | | | | | | | | | | | | | | | | |
|
Derivative – interest rate swap
|
| |
Level 2
|
| | | $ | — | | | | | $ | 16,860 | | |
| | | | | | |
As of December 31, 2025
|
| |||||||||
| | | |
Fair value Hierarchy
|
| |
Carrying Value
|
| |
Fair Value
|
| ||||||
| Financial liabilities: | | | | | | | | | | | | | | | | |
|
2024-1 A-2
|
| |
Level 2
|
| | | $ | 375,166 | | | | | $ | 395,225 | | |
|
2024-2 A-2
|
| |
Level 2
|
| | | | 363,912 | | | | | | 384,788 | | |
|
2024-1 B
|
| |
Level 2
|
| | | | 78,952 | | | | | | 82,078 | | |
|
2025-1 A-2
|
| |
Level 2
|
| | | | 427,073 | | | | | | 438,047 | | |
|
2025-2 A-2
|
| |
Level 2
|
| | | | 413,748 | | | | | | 427,856 | | |
|
2025-1 B
|
| |
Level 2
|
| | | | 52,325 | | | | | | 53,635 | | |
|
2025-3 A-2
|
| |
Level 2
|
| | | | 371,962 | | | | | | 381,916 | | |
|
2025-4 A-2
|
| |
Level 2
|
| | | | 357,094 | | | | | | 366,932 | | |
|
2025-3 B
|
| |
Level 2
|
| | | | 28,214 | | | | | | 29,325 | | |
|
2025-5 A-2
|
| |
Level 2
|
| | | | 144,298 | | | | | | 147,051 | | |
|
2025-6 A-2
|
| |
Level 2
|
| | | | 319,494 | | | | | | 323,968 | | |
|
2025-7 A-2
|
| |
Level 2
|
| | | | 549,591 | | | | | | 557,670 | | |
|
2025-6 B
|
| |
Level 2
|
| | | $ | 37,456 | | | | | $ | 38,593 | | |
(unaudited)
(in thousands)
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 67,568 | | | | | $ | 140,159 | | |
|
Restricted cash
|
| | | | 245,623 | | | | | | 263,257 | | |
|
Due from related parties
|
| | | | 144,088 | | | | | | 144,451 | | |
|
Accounts receivable, net of allowance for expected credit losses of $5,196 and $2,643 as of March 31, 2026 and December 31, 2025, respectively
|
| | | | 140,291 | | | | | | 90,708 | | |
|
Prepaid assets
|
| | | | 11,737 | | | | | | 7,013 | | |
|
Other current assets
|
| | | | 75,808 | | | | | | 73,307 | | |
|
Total current assets
|
| | | | 685,115 | | | | | | 718,895 | | |
|
Property and equipment, net
|
| | | | 4,005,489 | | | | | | 3,951,089 | | |
|
Right-of-use assets
|
| | | | 344,707 | | | | | | 355,237 | | |
|
Goodwill
|
| | | | 539,741 | | | | | | 541,493 | | |
|
Intangible assets, net
|
| | | | 421,427 | | | | | | 436,299 | | |
|
Other assets
|
| | | | 113,340 | | | | | | 91,410 | | |
|
Total assets
|
| | | $ | 6,109,819 | | | | | $ | 6,094,423 | | |
| Liabilities and member’s deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 39,099 | | | | | $ | 34,477 | | |
|
Accrued expenses
|
| | | | 120,983 | | | | | | 128,606 | | |
|
Due to related parties
|
| | | | 3,167 | | | | | | — | | |
|
Contract liabilities, current
|
| | | | 100,866 | | | | | | 96,358 | | |
|
Operating lease liabilities, current
|
| | | | 42,377 | | | | | | 41,755 | | |
|
Finance lease liabilities, current
|
| | | | 14,317 | | | | | | 15,020 | | |
|
Total current liabilities
|
| | | | 320,809 | | | | | | 316,216 | | |
|
Contract liabilities, net of current portion
|
| | | | 153,882 | | | | | | 122,762 | | |
|
Long-term debt, net of deferred financing costs
|
| | | | 4,841,862 | | | | | | 4,755,553 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 381,251 | | | | | | 391,577 | | |
|
Finance lease liabilities, net of current portion
|
| | | | 425,261 | | | | | | 428,364 | | |
|
Deferred tax liabilities
|
| | | | 147,649 | | | | | | 165,600 | | |
|
Other liabilities, non-current
|
| | | | 43,114 | | | | | | 41,097 | | |
|
Total liabilities
|
| | | | 6,313,828 | | | | | | 6,221,169 | | |
| Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
| Member’s deficit: | | | | | | | | | | | | | |
|
Member’s interest, 150,000 common units authorized, 103,887 issued and
outstanding as of March 31, 2026 and December 31, 2025 |
| | | | 1,094,620 | | | | | | 1,094,620 | | |
|
Accumulated deficit
|
| | | | (1,291,594) | | | | | | (1,225,641) | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (7,035) | | | | | | 4,275 | | |
|
Total member’s deficit
|
| | | | (204,009) | | | | | | (126,746) | | |
|
Total liabilities and member’s deficit
|
| | | $ | 6,109,819 | | | | | $ | 6,094,423 | | |
(unaudited)
(in thousands, except per unit data)
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | |
| Costs and operating expenses: | | | | | | | | | | | | | |
|
Cost of revenues, excluding depreciation and amortization
|
| | | | 136,454 | | | | | | 123,525 | | |
|
Selling, marketing, general and administrative
|
| | | | 25,722 | | | | | | 22,928 | | |
|
Depreciation and amortization
|
| | | | 84,498 | | | | | | 63,733 | | |
|
Transaction and other costs
|
| | | | 10,509 | | | | | | 2,827 | | |
|
Total costs and operating expenses
|
| | | | 257,183 | | | | | | 213,013 | | |
|
Income from operations
|
| | | | 13,279 | | | | | | 19,746 | | |
|
Interest expense
|
| | | | (88,363) | | | | | | (54,553) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (5,313) | | |
|
Other loss, net
|
| | | | (2,618) | | | | | | (253) | | |
|
Loss before income taxes
|
| | | | (77,702) | | | | | | (40,373) | | |
|
Income tax benefit
|
| | | | 11,749 | | | | | | 5,458 | | |
|
Net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
| Net loss per unit: | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (0.63) | | | | | $ | (0.34) | | |
| Weighted average common units outstanding: | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 103,887 | | | | | | 103,887 | | |
(unaudited)
(in thousands)
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
| Other comprehensive loss, net of tax: | | | | | | | | | | | | | |
|
Foreign currency translation adjustment (“CTA”)
|
| | | | (12,234) | | | | | | 6,094 | | |
|
Unrealized gain (loss) on cash flow hedges, net of tax effects of $0 and $253
|
| | | | 924 | | | | | | (15,473) | | |
|
Net income on defined benefit plans, net of tax effects of $0 and $4
|
| | | | — | | | | | | 256 | | |
|
Total other comprehensive loss, net of tax
|
| | | | (11,310) | | | | | | (9,123) | | |
|
Comprehensive loss, net of tax
|
| | | $ | (77,263) | | | | | $ | (44,038) | | |
(unaudited)
(in thousands, except unit data)
| | | |
Member’s Interest
|
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Member’s (Deficit) Equity |
| ||||||||||||||||||
| | | |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of December 31, 2025
|
| | | | 103,887,373 | | | | | $ | 1,094,620 | | | | | $ | (1,225,641) | | | | | $ | 4,275 | | | | | $ | (126,746) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (65,953) | | | | | | — | | | | | | (65,953) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,310) | | | | | | (11,310) | | |
|
Balance as of March 31, 2026
|
| | | | 103,887,373 | | | | | $ | 1,094,620 | | | | | $ | (1,291,594) | | | | | $ | (7,035) | | | | | $ | (204,009) | | |
|
Balance as of December 31, 2024
|
| | | | 103,887,373 | | | | | | 1,092,299 | | | | | | (320,736) | | | | | | 6,861 | | | | | | 778,424 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (34,915) | | | | | | — | | | | | | (34,915) | | |
|
Contributions from member
|
| | | | — | | | | | | 499 | | | | | | — | | | | | | — | | | | | | 499 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,123) | | | | | | (9,123) | | |
|
Balance as of March 31, 2025
|
| | | | 103,887,373 | | | | | $ | 1,092,798 | | | | | $ | (355,651) | | | | | $ | (2,262) | | | | | $ | 734,885 | | |
(unaudited)
(in thousands)
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
|
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 84,498 | | | | | | 63,733 | | |
|
Amortization of deferred financing costs
|
| | | | 11,951 | | | | | | 5,512 | | |
|
Net periodic pension and OPEB cost
|
| | | | — | | | | | | 98 | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | 5,313 | | |
|
Deferred income tax benefit
|
| | | | (15,668) | | | | | | (5,822) | | |
|
Gain on modification of leases
|
| | | | — | | | | | | (51) | | |
|
Unrealized loss on foreign exchange transactions
|
| | | | 4,206 | | | | | | — | | |
|
Other operating activities
|
| | | | 1,200 | | | | | | (21) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (50,668) | | | | | | (39,580) | | |
|
Prepaid and other current assets
|
| | | | (8,187) | | | | | | 1,057 | | |
|
Operating lease right-of-use assets
|
| | | | 10,419 | | | | | | 13,417 | | |
|
Due to (from) related parties
|
| | | | 3,530 | | | | | | (1,068) | | |
|
Other assets
|
| | | | (17,770) | | | | | | (14,889) | | |
|
Accounts payable and accrued expenses
|
| | | | (4,161) | | | | | | (17,211) | | |
|
Other long-term liabilities
|
| | | | 37,885 | | | | | | 37,657 | | |
|
Operating lease liabilities
|
| | | | (9,594) | | | | | | (9,098) | | |
|
Net cash (used in) provided by operating activities
|
| | | | (18,312) | | | | | | 4,132 | | |
| Investing activities | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (135,900) | | | | | | (37,098) | | |
|
Net cash used in investing activities
|
| | | | (135,900) | | | | | | (37,098) | | |
| Financing activities | | | | | | | | | | | | | |
|
Borrowings on long-term debt, net of discount
|
| | | | — | | | | | | 908,204 | | |
|
Repayments on long-term debt
|
| | | | — | | | | | | (646,695) | | |
|
Borrowings on revolving credit facility
|
| | | | 75,000 | | | | | | 20,000 | | |
|
Repayments on revolving credit facility
|
| | | | — | | | | | | (168,000) | | |
|
Repayment of finance lease liabilities
|
| | | | (3,110) | | | | | | (4,013) | | |
|
Contributions from member
|
| | | | — | | | | | | 499 | | |
|
Payment of debt financing cost
|
| | | | (443) | | | | | | (20,847) | | |
|
Net cash provided by financing activities
|
| | | | 71,447 | | | | | | 89,148 | | |
|
Effect of foreign currency exchange rates on cash, cash equivalents and restricted cash
|
| | | | (2,099) | | | | | | (2,635) | | |
| Cash, cash equivalents and restricted cash | | | | | | | | | | | | | |
|
Net change in cash, cash equivalents and restricted cash
|
| | | | (84,864) | | | | | | 53,547 | | |
|
Balance, beginning of period
|
| | | | 403,416 | | | | | | 120,587 | | |
|
Balance, end of period
|
| | | $ | 318,552 | | | | | $ | 174,134 | | |
(unaudited)
(in thousands)
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 67,568 | | | | | $ | 93,201 | | |
|
Restricted cash
|
| | | | 245,623 | | | | | | 80,933 | | |
|
Long term restricted cash held within Other assets
|
| | | | 5,361 | | | | | | — | | |
|
Total cash and cash equivalents and restricted cash
|
| | | $ | 318,552 | | | | | $ | 174,134 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Taxes paid
|
| | | $ | 1,875 | | | | | $ | 205 | | |
|
Interest paid
|
| | | $ | 77,753 | | | | | $ | 49,834 | | |
| | | |
Revenues from
contracts with customers |
| |
Revenues from
leases(2) |
| |
Total revenues
|
| |||||||||
| For the three months ended March 31, 2026 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 163,019 | | | | | $ | 40,322 | | | | | $ | 203,341 | | |
|
Interconnection
|
| | | | 24,912 | | | | | | 41 | | | | | | 24,953 | | |
|
Other
|
| | | | 6,259 | | | | | | 6,764 | | | | | | 13,023 | | |
|
Recurring revenues
|
| | | | 194,190 | | | | | | 47,127 | | | | | | 241,317 | | |
|
Non-recurring revenues(1)
|
| | | | 3,481 | | | | | | 3,875 | | | | | | 7,356 | | |
|
Metered power revenues
|
| | | | 13,779 | | | | | | 8,010 | | | | | | 21,789 | | |
|
Total revenues
|
| | | $ | 211,450 | | | | | $ | 59,012 | | | | | $ | 270,462 | | |
| For the three months ended March 31, 2025 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 151,856 | | | | | $ | 23,389 | | | | | $ | 175,245 | | |
|
Interconnection
|
| | | | 26,535 | | | | | | 6 | | | | | | 26,541 | | |
|
Other
|
| | | | 7,328 | | | | | | 2,285 | | | | | | 9,613 | | |
|
Recurring revenues
|
| | | | 185,719 | | | | | | 25,680 | | | | | | 211,399 | | |
|
Non-recurring revenues(1)
|
| | | | 6,514 | | | | | | 2,463 | | | | | | 8,977 | | |
|
Metered power revenues
|
| | | | 8,442 | | | | | | 3,941 | | | | | | 12,383 | | |
|
Total revenues
|
| | | $ | 200,675 | | | | | $ | 32,084 | | | | | $ | 232,759 | | |
| | | |
Accounts
receivable, net(1) |
| |
Contract
assets, current |
| |
Contract
assets, non-current |
| |
Contract
liabilities, current |
| |
Contract
liabilities, non-current |
| |||||||||||||||
|
Beginning balances as of January 1, 2026
|
| | | | 90,708 | | | | | | 26,588 | | | | | | 1,557 | | | | | | 96,358 | | | | | | 122,762 | | |
|
Closing balances as of March 31, 2026
|
| | | | 140,291 | | | | | | 33,083 | | | | | | 2,369 | | | | | | 100,866 | | | | | | 153,882 | | |
|
Increase
|
| | | $ | 49,583 | | | | | $ | 6,495 | | | | | $ | 812 | | | | | $ | 4,508 | | | | | $ | 31,120 | | |
| | | |
Remaining
2026 |
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
Thereafter
|
| ||||||||||||||||||
|
Colocation
|
| | | $ | 510,070 | | | | | $ | 427,925 | | | | | $ | 261,298 | | | | | $ | 156,233 | | | | | $ | 71,473 | | | | | $ | 65,592 | | |
|
Interconnection
|
| | | | 79,082 | | | | | | 54,810 | | | | | | 29,600 | | | | | | 14,094 | | | | | | 6,499 | | | | | | 6,144 | | |
|
Other revenue
|
| | | | 22,103 | | | | | | 23,330 | | | | | | 19,730 | | | | | | 11,011 | | | | | | 10,202 | | | | | | 7,338 | | |
|
Total
|
| | | $ | 611,255 | | | | | $ | 506,065 | | | | | $ | 310,628 | | | | | $ | 181,338 | | | | | $ | 88,174 | | | | | $ | 79,074 | | |
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
|
Land
|
| | | $ | 557,027 | | | | | $ | 552,915 | | |
|
Buildings and improvements
|
| | | | 1,718,745 | | | | | | 1,725,357 | | |
|
Finance leases
|
| | | | 575,936 | | | | | | 578,004 | | |
|
Leasehold improvements
|
| | | | 510,715 | | | | | | 507,773 | | |
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
|
Machinery and equipment
|
| | | | 889,085 | | | | | | 859,706 | | |
|
Construction in progress
|
| | | | 318,083 | | | | | | 223,551 | | |
|
Computer networking
|
| | | | 18,311 | | | | | | 18,058 | | |
|
Other
|
| | | | 17,011 | | | | | | 17,120 | | |
|
Property and equipment, total
|
| | | | 4,604,913 | | | | | | 4,482,484 | | |
|
Less: accumulated depreciation
|
| | | | (599,424) | | | | | | (531,395) | | |
|
Property and equipment, net
|
| | | $ | 4,005,489 | | | | | $ | 3,951,089 | | |
| | |||||||||||||
| | | |
As of March 31, 2026
|
| |
As of December 31, 2025
|
| ||||||||||||||||||||||||||||||
| | | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| ||||||||||||||||||
| Finite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer Relationships
|
| | | $ | 570,987 | | | | | $ | (163,403) | | | | | $ | 407,584 | | | | | $ | 572,854 | | | | | $ | (154,104) | | | | | $ | 418,750 | | |
|
Developed Technology
|
| | | | 42,000 | | | | | | (31,500) | | | | | | 10,500 | | | | | | 42,000 | | | | | | (28,000) | | | | | | 14,000 | | |
|
Lease in place
|
| | | | 5,696 | | | | | | (2,942) | | | | | | 2,754 | | | | | | 5,696 | | | | | | (2,742) | | | | | | 2,954 | | |
|
IP Addresses
|
| | | | 286 | | | | | | (286) | | | | | | — | | | | | | 286 | | | | | | (286) | | | | | | — | | |
|
Patents
|
| | | | 450 | | | | | | (35) | | | | | | 415 | | | | | | 450 | | | | | | (29) | | | | | | 421 | | |
|
Total finite-lived intangibles
|
| | | | 619,419 | | | | | | (198,166) | | | | | | 421,253 | | | | | | 621,286 | | | | | | (185,161) | | | | | | 436,125 | | |
| Indefinite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trademarks
|
| | | | 24 | | | | | | — | | | | | | 24 | | | | | | 24 | | | | | | — | | | | | | 24 | | |
|
Internet Domain
|
| | | | 150 | | | | | | — | | | | | | 150 | | | | | | 150 | | | | | | — | | | | | | 150 | | |
|
Total indefinite-lived
|
| | | | 174 | | | | | | — | | | | | | 174 | | | | | | 174 | | | | | | — | | | | | | 174 | | |
|
Total intangibles
|
| | | | 619,593 | | | | | | (198,166) | | | | | | 421,427 | | | | | $ | 621,460 | | | | | $ | (185,161) | | | | | $ | 436,299 | | |
| | For the years ending December 31, | | | | | | | |
| |
Remaining portion of 2026
|
| | | $ | 41,500 | | |
| |
2027
|
| | | | 42,373 | | |
| |
2028
|
| | | | 42,373 | | |
| |
2029
|
| | | | 41,979 | | |
| |
2030
|
| | | | 41,695 | | |
| |
Thereafter
|
| | | | 211,333 | | |
| |
Estimated future amortization expense of definite-lived intangible assets
|
| | | $ | 421,253 | | |
| | | |
For the three months ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Operating lease cost: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 17,949 | | | | | $ | 24,600 | | |
| Finance lease cost: | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | | | 8,811 | | | | | | 10,717 | | |
|
Interest on lease liabilities
|
| | | | 9,193 | | | | | | 10,080 | | |
|
Total finance lease cost
|
| | | $ | 18,004 | | | | | $ | 20,797 | | |
|
Short-term lease cost
|
| | | | 357 | | | | | | 583 | | |
|
Sublease income
|
| | | | (507) | | | | | | (507) | | |
|
Total lease cost
|
| | | $ | 35,803 | | | | | $ | 45,473 | | |
| | | |
For the three months ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
|
Operating cash flows used by operating leases
|
| | | $ | (17,124) | | | | | $ | (20,281) | | |
|
Operating cash flows used by finance leases
|
| | | | (9,193) | | | | | | (10,080) | | |
|
Financing cash flows used by finance leases
|
| | | | (3,110) | | | | | | (4,013) | | |
| Derecognition of right-of-use assets | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | — | | | | | $ | 2,974 | | |
| Derecognition of lease liabilities | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | — | | | | | $ | 3,025 | | |
|
Weighted average remaining lease term (in years) – operating leases
|
| | | | 9.9 | | | | | | 9.0 | | |
|
Weighted average remaining lease term (in years) – finance leases
|
| | | | 17.8 | | | | | | 17.6 | | |
|
Weighted average discount rate – operating leases
|
| | | | 7.1% | | | | | | 7.6% | | |
|
Weighted average discount rate – finance leases
|
| | | | 8.4% | | | | | | 9.0% | | |
|
For the years ending December 31,
|
| |
Operating
Leases |
| |
Finance Leases
|
| ||||||
|
Remaining portion of 2026
|
| | | $ | 51,326 | | | | | $ | 36,033 | | |
|
2027
|
| | | | 68,841 | | | | | | 41,568 | | |
|
2028
|
| | | | 70,224 | | | | | | 38,301 | | |
|
2029
|
| | | | 67,934 | | | | | | 39,212 | | |
|
2030
|
| | | | 54,736 | | | | | | 40,145 | | |
|
Thereafter
|
| | | | 303,103 | | | | | | 751,280 | | |
|
Total lease payments
|
| | | $ | 616,164 | | | | | $ | 946,539 | | |
|
Imputed interest
|
| | | | (192,536) | | | | | | (506,961) | | |
|
Total lease liabilities
|
| | | $ | 423,628 | | | | | $ | 439,578 | | |
| | | |
For the three months ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Fixed lease revenue
|
| | | $ | 50,193 | | | | | $ | 27,579 | | |
|
Variable lease revenue
|
| | | | 8,819 | | | | | | 4,505 | | |
|
Total operating lease revenue
|
| | | $ | 59,012 | | | | | $ | 32,084 | | |
| | For the years ending December 31, | | | | | | | |
| |
Remaining portion of 2026
|
| | | $ | 155,033 | | |
| |
2027
|
| | | | 226,468 | | |
| |
2028
|
| | | | 222,940 | | |
| |
2029
|
| | | | 221,008 | | |
| |
2030
|
| | | | 195,987 | | |
| |
Thereafter
|
| | | | 241,571 | | |
| |
Total minimum lease receipts
|
| | | $ | 1,263,007 | | |
| | | |
As of
March 31, 2026 |
| |
As of
December 31, 2025 |
| ||||||
|
Land
|
| | | $ | 88,009 | | | | | $ | 88,009 | | |
|
Buildings and improvements
|
| | | | 424,541 | | | | | | 423,798 | | |
|
Leasehold improvements
|
| | | | 66,473 | | | | | | 66,473 | | |
|
Machinery and equipment
|
| | | | 170,287 | | | | | | 169,427 | | |
|
Computer networking
|
| | | | 280 | | | | | | 280 | | |
|
Other
|
| | | | 75 | | | | | | 75 | | |
|
Property and equipment, total
|
| | | $ | 749,665 | | | | | $ | 748,062 | | |
|
Less: accumulated depreciation
|
| | | | (59,370) | | | | | | (47,316) | | |
|
Property and equipment, net
|
| | | $ | 690,295 | | | | | $ | 700,746 | | |
| | | |
As of
March 31, 2026 |
| |
As of
December 31, 2025 |
| ||||||
| Other current assets: | | | | | | | | | | | | | |
|
Contract assets, current
|
| | | $ | 33,083 | | | | | $ | 26,588 | | |
|
Deferred rent
|
| | | | 1,248 | | | | | | 2,460 | | |
|
Deferred commissions
|
| | | | 13,154 | | | | | | 12,272 | | |
|
Indemnification asset
|
| | | | 16,130 | | | | | | 16,413 | | |
|
Other
|
| | | | 12,193 | | | | | | 15,574 | | |
|
Total other current assets
|
| | | $ | 75,808 | | | | | $ | 73,307 | | |
| | | |
As of
March 31, 2026 |
| |
As of
December 31, 2025 |
| ||||||
| Accrued expenses: | | | | | | | | | | | | | |
|
Compensation
|
| | | $ | 19,916 | | | | | $ | 29,775 | | |
|
Property and other taxes
|
| | | | 44,941 | | | | | | 41,418 | | |
|
Utilities
|
| | | | 22,195 | | | | | | 23,285 | | |
|
Interest payable
|
| | | | 5,265 | | | | | | 5,290 | | |
|
Rent
|
| | | | 961 | | | | | | 969 | | |
|
Professional fees
|
| | | | 1,300 | | | | | | 665 | | |
|
Refund liabilities
|
| | | | 10,992 | | | | | | 11,943 | | |
|
Other
|
| | | | 15,413 | | | | | | 15,261 | | |
|
Total accrued expenses
|
| | | $ | 120,983 | | | | | $ | 128,606 | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Balance, beginning of period
|
| | | $ | (3,332) | | | | | $ | 16,860 | | |
|
Total amount recorded in AOCI
|
| | | | 750 | | | | | | (15,163) | | |
|
Amount reclassified from AOCI to income
|
| | | | 174 | | | | | | (57) | | |
|
Balance, end of period
|
| | | $ | (2,408) | | | | | $ | 1,640 | | |
| | | |
Maturities(1)
|
| |
Effective
Interest Rates(2) |
| |
March 31, 2026
|
| |
December 31,
2025 |
| |||||||||
|
2020 Asset-Backed Secured Note 2 A-2
|
| |
October 2027
|
| | | | 5.13% | | | | | $ | 250,000 | | | | | $ | 250,000 | | |
|
2021 Asset-Backed Secured Note 1 B
|
| |
May 2028
|
| | | | 5.95% | | | | | | 61,000 | | | | | | 61,000 | | |
|
2021 Asset-Backed Secured Note 1 C
|
| |
May 2028
|
| | | | 8.39% | | | | | | 41,000 | | | | | | 41,000 | | |
|
2022 Asset-Backed Secured Note 1 A-2
|
| |
April 2029
|
| | | | 5.27% | | | | | | 120,000 | | | | | | 120,000 | | |
|
2022 Asset-Backed Secured Note 1 B
|
| |
April 2029
|
| | | | 5.96% | | | | | | 51,000 | | | | | | 51,000 | | |
|
2024 Revolving Credit Facility
|
| |
December 2026(3)
|
| | | | —% | | | | | | 734,000 | | | | | | 659,000 | | |
|
Series 2024-1 VFN
|
| |
October 2029
|
| | | | —% | | | | | | 75,000 | | | | | | 75,000 | | |
|
2024 Asset-Backed Secured Note 1 A-2
|
| |
October 2029
|
| | | | 7.07% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 2 A-2
|
| |
October 2031
|
| | | | 7.31% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 1 B
|
| |
October 2029
|
| | | | 7.77% | | | | | | 85,000 | | | | | | 85,000 | | |
|
2025 Asset-Backed Secured Note 1 A-2
|
| |
March 2030
|
| | | | 6.60% | | | | | | 445,000 | | | | | | 445,000 | | |
|
2025 Asset-Backed Secured Note 2 A-2
|
| |
March 2032
|
| | | | 6.88% | | | | | | 440,000 | | | | | | 440,000 | | |
|
2025 Asset-Backed Secured Note 1 B
|
| |
March 2030
|
| | | | 7.24% | | | | | | 55,000 | | | | | | 55,000 | | |
|
2025 Asset-Backed Secured Note 3 A-2
|
| |
August 2030
|
| | | | 6.46% | | | | | | 395,000 | | | | | | 395,000 | | |
|
2025 Asset-Backed Secured Note 4 A-2
|
| |
August 2032
|
| | | | 6.78% | | | | | | 390,000 | | | | | | 390,000 | | |
|
2025 Asset-Backed Secured Note 3 B
|
| |
August 2030
|
| | | | 6.90% | | | | | | 30,000 | | | | | | 30,000 | | |
|
2025 Asset-Backed Secured Note 5 A-2
|
| |
December 2029
|
| | | | 6.40% | | | | | | 150,000 | | | | | | 150,000 | | |
|
2025 Asset-Backed Secured Note 6 A-2
|
| |
December 2030
|
| | | | 6.40% | | | | | | 335,000 | | | | | | 335,000 | | |
|
2025 Asset-Backed Secured Note 7 A-2
|
| |
December 2032
|
| | | | 6.60% | | | | | | 575,000 | | | | | | 575,000 | | |
|
2025 Asset-Backed Secured Note 6 B
|
| |
December 2030
|
| | | | 7.39% | | | | | | 40,000 | | | | | | 40,000 | | |
|
Total Principal debt
|
| | | | | | | | | | | | | 5,072,000 | | | | | | 4,997,000 | | |
|
Less: unamortized debt issuance costs
|
| | | | | | | | | | | | | (230,138) | | | | | | (241,447) | | |
|
Total debt, net of unamortized discount and issuance costs
|
| | | | | | | | | | | | | 4,841,862 | | | | | | 4,755,553 | | |
|
Less: debt, current portion
|
| | | | | | | | | | | | | — | | | | | | — | | |
|
Total long-term debt, net of current
|
| | | | | | | | | | | | $ | 4,841,862 | | | | | $ | 4,755,553 | | |
| | For the years ending December 31, | | | | | | | |
| |
Remaining portion of 2026
|
| | | $ | — | | |
| |
2027
|
| | | | 984,000 | | |
| |
2028
|
| | | | 102,000 | | |
| |
2029
|
| | | | 881,000 | | |
| |
2030
|
| | | | 1,300,000 | | |
| |
Thereafter
|
| | | | 1,805,000 | | |
| |
Total
|
| | | $ | 5,072,000 | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Stated interest expense(1)
|
| | | $ | 68,151 | | | | | $ | 37,940 | | |
|
Amortization of deferred financing costs
|
| | | | 11,951 | | | | | | 5,512 | | |
|
Total
|
| | | $ | 80,102 | | | | | $ | 43,452 | | |
|
Series
|
| |
Class
|
| |
Initial Principal
Amount |
| |
Note Principal
Balance |
| |
Coupon Rate
|
| |
Anticipated
Repayment Date |
| ||||||||||||
|
2020-2
|
| | | | A-2 | | | | | $ | 250,000 | | | | | $ | 250,000 | | | | | | 2.50% | | | |
October 2027
|
|
|
2021-1
|
| | | | B | | | | | $ | 61,000 | | | | | $ | 61,000 | | | | | | 3.60% | | | |
May 2028
|
|
|
2021-1
|
| | | | C | | | | | $ | 41,000 | | | | | $ | 41,000 | | | | | | 5.60% | | | |
May 2028
|
|
|
2022-1
|
| | | | A-2 | | | | | $ | 120,000 | | | | | $ | 120,000 | | | | | | 4.60% | | | |
April 2029
|
|
|
2022-1
|
| | | | B | | | | | $ | 51,000 | | | | | $ | 51,000 | | | | | | 5.10% | | | |
April 2029
|
|
|
2024-1
|
| | | | A-2 | | | | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.20% | | | |
October 2029
|
|
|
2024-1
|
| | | | B | | | | | $ | 85,000 | | | | | $ | 85,000 | | | | | | 5.60% | | | |
October 2029
|
|
|
2024-2
|
| | | | A-2 | | | | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.40% | | | |
October 2031
|
|
|
Series
|
| |
Class
|
| |
Initial Principal
Amount |
| |
Note Principal
Balance |
| |
Coupon Rate
|
| |
Anticipated
Repayment Date |
| ||||||||||||
|
2025-1
|
| | | | A-2 | | | | | $ | 445,000 | | | | | $ | 445,000 | | | | | | 5.50% | | | |
March 2030
|
|
|
2025-2
|
| | | | A-2 | | | | | $ | 440,000 | | | | | $ | 440,000 | | | | | | 5.70% | | | |
March 2032
|
|
|
2025-1
|
| | | | B | | | | | $ | 55,000 | | | | | $ | 55,000 | | | | | | 5.90% | | | |
March 2030
|
|
|
2025-3
|
| | | | A-2 | | | | | $ | 395,000 | | | | | $ | 395,000 | | | | | | 5.00% | | | |
August 2030
|
|
|
2025-4
|
| | | | A-2 | | | | | $ | 390,000 | | | | | $ | 390,000 | | | | | | 5.20% | | | |
August 2032
|
|
|
2025-3
|
| | | | B | | | | | $ | 30,000 | | | | | $ | 30,000 | | | | | | 5.40% | | | |
August 2030
|
|
|
2025-5
|
| | | | A-2 | | | | | $ | 150,000 | | | | | $ | 150,000 | | | | | | 5.30% | | | |
December 2029
|
|
|
2025-6
|
| | | | A-2 | | | | | $ | 335,000 | | | | | $ | 335,000 | | | | | | 5.30% | | | |
December 2030
|
|
|
2025-7
|
| | | | A-2 | | | | | $ | 575,000 | | | | | $ | 575,000 | | | | | | 5.80% | | | |
December 2032
|
|
|
2025-6
|
| | | | B | | | | | $ | 40,000 | | | | | $ | 40,000 | | | | | | 5.85% | | | |
December 2030
|
|
| | | |
As of
|
| |||||||||
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Series 2020-2 Notes
|
| | | $ | 9,814 | | | | | $ | 11,316 | | |
|
Series 2021-1 Notes
|
| | | | 5,113 | | | | | | 5,661 | | |
|
Series 2022-1 Notes
|
| | | | 3,484 | | | | | | 3,744 | | |
|
Series 2024-1/2 Notes
|
| | | | 63,922 | | | | | | 66,970 | | |
|
Series 2025-1/2 Notes
|
| | | | 44,935 | | | | | | 46,854 | | |
|
Series 2025-3/4 Notes
|
| | | | 55,582 | | | | | | 57,730 | | |
|
Series 2025-5/6/7 Notes
|
| | | | 47,328 | | | | | | 49,162 | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Revenues | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 203,341 | | | | | $ | 175,245 | | |
|
Interconnection
|
| | | | 24,953 | | | | | | 26,541 | | |
|
Other
|
| | | | 13,023 | | | | | | 9,613 | | |
|
Non-recurring
|
| | | | 7,356 | | | | | | 8,977 | | |
|
Metered power revenues
|
| | | | 21,789 | | | | | | 12,383 | | |
|
Total revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | |
| Significant Segment Expenses: | | | | | | | | | | | | | |
|
Utilities
|
| | | | (54,808) | | | | | | (45,040) | | |
|
Real estate
|
| | | | (23,036) | | | | | | (29,954) | | |
|
Personnel
|
| | | | (22,500) | | | | | | (20,464) | | |
|
Property taxes
|
| | | | (11,656) | | | | | | (8,164) | | |
|
Repairs and maintenance
|
| | | | (7,547) | | | | | | (5,813) | | |
|
Selling, marketing, general and administrative
|
| | | | (25,722) | | | | | | (22,928) | | |
|
Transaction and other costs
|
| | | | (10,509) | | | | | | (2,827) | | |
|
Depreciation and amortization
|
| | | | (84,498) | | | | | | (63,733) | | |
|
Other loss, net
|
| | | | (2,618) | | | | | | (253) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (5,313) | | |
|
Interest expense
|
| | | | (88,363) | | | | | | (54,553) | | |
|
Income tax benefit
|
| | | | 11,749 | | | | | | 5,458 | | |
|
Other segment items(1)
|
| | | | (16,907) | | | | | | (14,090) | | |
|
Segment net loss / Consolidated net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
United States
|
| | | $ | 241,087 | | | | | $ | 217,706 | | |
|
Canada
|
| | | | 22,018 | | | | | | 5,253 | | |
|
United Kingdom
|
| | | | 5,513 | | | | | | 6,382 | | |
|
All other countries
|
| | | | 1,844 | | | | | | 3,418 | | |
|
Total revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | |
| | | |
Property and equipment, net
|
| |
Right-of-use assets
|
| ||||||||||||||||||
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||||||||
|
United States
|
| | | $ | 3,369,136 | | | | | $ | 3,290,324 | | | | | $ | 338,260 | | | | | $ | 348,549 | | |
|
Canada
|
| | | | 600,172 | | | | | | 622,378 | | | | | | 1,525 | | | | | | 1,652 | | |
|
United Kingdom
|
| | | | 36,181 | | | | | | 38,387 | | | | | | 4,922 | | | | | | 5,036 | | |
|
Total
|
| | | $ | 4,005,489 | | | | | $ | 3,951,089 | | | | | $ | 344,707 | | | | | $ | 355,237 | | |
| | | |
Fair Value
Hierarchy |
| |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
| | | |
Fair Value
|
| |
Fair Value
|
| |||||||||
| Financial assets: | | | | | | | | | | | | | | | | |
|
Derivative – interest rate swap
|
| |
Level 2
|
| | | $ | 750 | | | | | $ | — | | |
| | | |
Fair Value
Hierarchy |
| |
As of December 31, 2025
|
| |||||||||
| | | |
Carrying Value
|
| |
Fair Value
|
| |||||||||
| Financial liabilities: | | | | | | | | | | | | | | | | |
|
2024-1 A-2
|
| |
Level 2
|
| | | $ | 375,166 | | | | | $ | 395,225 | | |
|
2024-2 A-2
|
| |
Level 2
|
| | | $ | 363,912 | | | | | $ | 384,788 | | |
|
2024-1 B
|
| |
Level 2
|
| | | $ | 78,952 | | | | | $ | 82,078 | | |
|
2025-1 A-2
|
| |
Level 2
|
| | | $ | 427,073 | | | | | $ | 438,047 | | |
|
2025-2 A-2
|
| |
Level 2
|
| | | $ | 413,748 | | | | | $ | 427,856 | | |
|
2025-1 B
|
| |
Level 2
|
| | | $ | 52,325 | | | | | $ | 53,635 | | |
|
2025-3 A-2
|
| |
Level 2
|
| | | $ | 371,962 | | | | | $ | 381,916 | | |
|
2025-4 A-2
|
| |
Level 2
|
| | | $ | 357,094 | | | | | $ | 366,932 | | |
|
2025-3 B
|
| |
Level 2
|
| | | $ | 28,214 | | | | | $ | 29,325 | | |
|
2025-5 A-2
|
| |
Level 2
|
| | | $ | 144,298 | | | | | $ | 147,051 | | |
|
2025-6 A-2
|
| |
Level 2
|
| | | $ | 319,494 | | | | | $ | 323,968 | | |
|
2025-7 A-2
|
| |
Level 2
|
| | | $ | 549,591 | | | | | $ | 557,670 | | |
|
2025-6 B
|
| |
Level 2
|
| | | $ | 37,456 | | | | | $ | 38,593 | | |
| | | |
Fair Value
Hierarchy |
| |
As of March 31, 2026
|
| |||||||||
| | | |
Carrying Value
|
| |
Fair Value
|
| |||||||||
| Financial liabilities: | | | | | | | | | | | | | | | | |
|
2020-2 A-2
|
| |
Level 2
|
| | | $ | 240,186 | | | | | $ | 239,653 | | |
|
2021-1 B
|
| |
Level 2
|
| | | $ | 58,121 | | | | | $ | 57,798 | | |
|
2021-1 C
|
| |
Level 2
|
| | | $ | 38,766 | | | | | $ | 38,567 | | |
|
2022-1 A-2
|
| |
Level 2
|
| | | $ | 117,737 | | | | | $ | 116,909 | | |
|
2022-1 B
|
| |
Level 2
|
| | | $ | 49,779 | | | | | $ | 49,453 | | |
|
2024-1 A-2
|
| |
Level 2
|
| | | $ | 376,606 | | | | | $ | 388,641 | | |
|
2024-2 A-2
|
| |
Level 2
|
| | | $ | 365,174 | | | | | $ | 381,116 | | |
|
2024-1 B
|
| |
Level 2
|
| | | $ | 79,298 | | | | | $ | 81,494 | | |
|
2025-1 A-2
|
| |
Level 2
|
| | | $ | 428,002 | | | | | $ | 435,054 | | |
|
2025-2 A-2
|
| |
Level 2
|
| | | $ | 414,601 | | | | | $ | 422,941 | | |
|
2025-1 B
|
| |
Level 2
|
| | | $ | 52,462 | | | | | $ | 53,331 | | |
|
2025-3 A-2
|
| |
Level 2
|
| | | $ | 373,037 | | | | | $ | 377,549 | | |
|
2025-4 A-2
|
| |
Level 2
|
| | | $ | 358,085 | | | | | $ | 362,419 | | |
|
2025-3 B
|
| |
Level 2
|
| | | $ | 28,296 | | | | | $ | 29,381 | | |
|
2025-5 A-2
|
| |
Level 2
|
| | | $ | 144,620 | | | | | $ | 145,965 | | |
|
2025-6 A-2
|
| |
Level 2
|
| | | $ | 320,168 | | | | | $ | 321,791 | | |
|
2025-7 A-2
|
| |
Level 2
|
| | | $ | 550,321 | | | | | $ | 549,620 | | |
|
2025-6 B
|
| |
Level 2
|
| | | $ | 37,564 | | | | | $ | 38,440 | | |
| | Morgan Stanley | | |
TD Securities
|
| |
Wells Fargo Securities
|
|
| | BofA Securities | | |
BMO Capital Markets
|
| |
Scotiabank
|
|