Lineage, Inc. (LINE) posts 2025 results and sets 2026 EBITDA, AFFO outlook
Lineage, Inc. reported largely flat 2025 revenue but much stronger cash-based metrics while remaining loss-making on GAAP earnings. Full-year revenue was $5,355 million, essentially unchanged, with a GAAP net loss of $113 million, or $(0.43) per diluted share, a significant improvement from a $751 million loss in 2024.
Adjusted EBITDA was $1,298 million, down 2.3%, and the margin slipped to 24.2%. However, Adjusted FFO rose 22.7% to $865 million, and Adjusted FFO per share increased to $3.37. In the fourth quarter, revenue was $1,336 million, Adjusted EBITDA was $327 million with a 24.5% margin, and Adjusted FFO per share held at $0.83.
The global warehousing segment delivered modest revenue growth but lower NOI and margins as costs rose, while the Integrated Solutions segment expanded NOI and margins despite lower revenue. Net debt was $7,735 million, or 6.0x last‑twelve‑months Adjusted EBITDA, and the company highlighted a $1.1 billion development pipeline expected to produce $185 million of annual NOI at stabilization.
For 2026, Lineage issued guidance for Adjusted EBITDA of $1.25 to $1.30 billion and Adjusted FFO per share of $2.75 to $3.00, assuming a macro environment similar to 2025, and plans $170 to $180 million of recurring maintenance capital expenditures while targeting $50 million of annualized administrative and indirect cost reductions.
Positive
- None.
Negative
- None.
Insights
Lineage posts flat revenue, stronger cash earnings, and cautious 2026 guidance.
Lineage, Inc. delivered essentially flat 2025 revenue at
Cash-based metrics were notably stronger: Adjusted FFO rose 22.7% to
Leverage remains elevated, with net debt of
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) | ||||||
(Address of principal executive offices and zip code) | ||||||||
( | ||||||||
(Registrant's telephone number, including area code) | ||||||||
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
| Exhibit No. | Description | |||||||
| 99.1 | Lineage, Inc. Reports Full-Year 2025 Financial Results and Initiates 2026 Guidance | |||||||
| 99.2 | Lineage, Inc. Fourth-Quarter 2025 Earnings Presentation and Supplemental Financial Information | |||||||
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) | |||||||
| (Registrant) | ||||||||
| /s/ Robb LeMasters | ||||||||
| Date | (Signature) | |||||||
| Robb LeMasters | ||||||||
| Chief Financial Officer | ||||||||


| Investor Relations Contact | Media Contact | |||||||
| Ki Bin Kim | Megan Hendricksen | |||||||
| VP, Investor Relations | VP, Global Marketing & Communications | |||||||
| ir@onelineage.com | pr@onelineage.com | |||||||

| December 31, | December 31, | ||||||||||
| 2025 | 2024 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash, cash equivalents, and restricted cash | $ | 66 | $ | 175 | |||||||
| Accounts receivable, net | 896 | 826 | |||||||||
| Inventories | 145 | 187 | |||||||||
| Prepaid expenses and other current assets | 132 | 97 | |||||||||
| Total current assets | 1,239 | 1,285 | |||||||||
| Non-current assets: | |||||||||||
| Property, plant, and equipment, net | 11,338 | 10,627 | |||||||||
| Finance lease right-of-use assets, net | 1,101 | 1,254 | |||||||||
| Operating lease right-of-use assets, net | 616 | 627 | |||||||||
| Equity method investments | 131 | 124 | |||||||||
| Goodwill | 3,466 | 3,338 | |||||||||
| Other intangible assets, net | 1,090 | 1,127 | |||||||||
| Other assets | 204 | 279 | |||||||||
| Total assets | $ | 19,185 | $ | 18,661 | |||||||
| Liabilities, Redeemable Noncontrolling Interests, and Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable and accrued liabilities | $ | 1,331 | $ | 1,220 | |||||||
| Accrued dividends and distributions | 134 | 134 | |||||||||
| Deferred revenue | 81 | 83 | |||||||||
| Current portion of long-term debt, net | 2 | 56 | |||||||||
| Total current liabilities | 1,548 | 1,493 | |||||||||
| Non-current liabilities: | |||||||||||
| Long-term finance lease obligations | 1,216 | 1,249 | |||||||||
| Long-term operating lease obligations | 599 | 605 | |||||||||
| Deferred income tax liability | 303 | 304 | |||||||||
| Long-term debt, net | 6,107 | 4,906 | |||||||||
| Other long-term liabilities | 169 | 410 | |||||||||
| Total liabilities | 9,942 | 8,967 | |||||||||
| Commitments and contingencies | |||||||||||
| Redeemable noncontrolling interests | 7 | 43 | |||||||||
| Stockholders’ equity: | |||||||||||
Common stock, $0.01 par value per share – 500 authorized shares; 227 issued and outstanding at December 31, 2025 and 228 issued and outstanding at December 31, 2024 | 2 | 2 | |||||||||
| Additional paid-in capital - common stock | 10,780 | 10,764 | |||||||||
| Retained earnings (accumulated deficit) | (2,439) | (1,855) | |||||||||
| Accumulated other comprehensive income (loss) | (97) | (273) | |||||||||
| Total stockholders’ equity | 8,246 | 8,638 | |||||||||
| Noncontrolling interests | 990 | 1,013 | |||||||||
| Total equity | 9,236 | 9,651 | |||||||||
| Total liabilities, redeemable noncontrolling interests, and equity | $ | 19,185 | $ | 18,661 | |||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||||||
| Net revenues | $ | 1,336 | $ | 1,339 | $ | 5,355 | $ | 5,340 | |||||||||||||||||||||
| Cost of operations | 906 | 906 | 3,634 | 3,578 | |||||||||||||||||||||||||
| General and administrative expense | 132 | 145 | 574 | 539 | |||||||||||||||||||||||||
| Depreciation expense | 173 | 181 | 675 | 659 | |||||||||||||||||||||||||
| Amortization expense | 56 | 55 | 220 | 217 | |||||||||||||||||||||||||
| Acquisition, transaction, and other expense | 3 | 39 | 67 | 651 | |||||||||||||||||||||||||
| Goodwill impairment | 20 | — | 48 | — | |||||||||||||||||||||||||
| Restructuring, impairment, and (gain) loss on disposals | (21) | 34 | (44) | 57 | |||||||||||||||||||||||||
| Total operating expense | 1,269 | 1,360 | 5,174 | 5,701 | |||||||||||||||||||||||||
| Income from operations | 67 | (21) | 181 | (361) | |||||||||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||||||||
| Equity income (loss), net of tax | — | (3) | (3) | (6) | |||||||||||||||||||||||||
| Gain (loss) on foreign currency transactions, net | (8) | (30) | 28 | (25) | |||||||||||||||||||||||||
| Interest expense, net | (73) | (61) | (268) | (430) | |||||||||||||||||||||||||
| Gain (loss) on extinguishment of debt | — | (4) | (3) | (17) | |||||||||||||||||||||||||
| Other nonoperating income (expense), net | 6 | (2) | (50) | (1) | |||||||||||||||||||||||||
| Total other income (expense), net | (75) | (100) | (296) | (479) | |||||||||||||||||||||||||
| Net income (loss) before income taxes | (8) | (121) | (115) | (840) | |||||||||||||||||||||||||
| Income tax expense (benefit) | (14) | (41) | (2) | (89) | |||||||||||||||||||||||||
| Net income (loss) | 6 | (80) | (113) | (751) | |||||||||||||||||||||||||
| Less: Net income (loss) attributable to noncontrolling interests | — | (9) | (13) | (87) | |||||||||||||||||||||||||
| Net income (loss) attributable to Lineage, Inc. | $ | 6 | $ | (71) | $ | (100) | $ | (664) | |||||||||||||||||||||
| Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||||||||
| Unrealized gain (loss) on interest rate hedges and foreign currency hedges | (15) | (4) | (61) | (60) | |||||||||||||||||||||||||
| Foreign currency translation adjustments | 35 | (236) | 258 | (207) | |||||||||||||||||||||||||
| Comprehensive income (loss) | 26 | (320) | 84 | (1,018) | |||||||||||||||||||||||||
| Less: Comprehensive income (loss) attributable to noncontrolling interests | 2 | (34) | 8 | (115) | |||||||||||||||||||||||||
| Comprehensive income (loss) attributable to Lineage, Inc. | $ | 24 | $ | (286) | $ | 76 | $ | (903) | |||||||||||||||||||||
| Basic earnings (loss) per share | $ | 0.03 | $ | (0.33) | $ | (0.43) | $ | (3.70) | |||||||||||||||||||||
| Diluted earnings (loss) per share | $ | 0.03 | $ | (0.33) | $ | (0.43) | $ | (3.70) | |||||||||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||||||||
| Basic | 228 | 228 | 228 | 191 | |||||||||||||||||||||||||
| Diluted | 228 | 228 | 228 | 191 | |||||||||||||||||||||||||
| Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | Number of shares | Par value | Additional paid-in capital | Series A preferred stock | Retained earnings (accumulated deficit) | Accumulated other comprehensive income (loss) | Noncontrolling interests | Total equity | |||||||||||||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2023 | $ | 349 | 162 | $ | 2 | $ | 5,961 | $ | 1 | $ | (879) | $ | (34) | $ | 622 | $ | 5,673 | ||||||||||||||||||||||||||||||||||||
| Common stock issuances, net of equity raise costs | — | 65 | — | 4,874 | — | — | — | — | 4,874 | ||||||||||||||||||||||||||||||||||||||||||||
| Assumption of the Put Option liability | — | — | — | — | — | (103) | — | — | (103) | ||||||||||||||||||||||||||||||||||||||||||||
| Dividends ($0.91 per common share) and other distributions ($0.91 per OP Unit and OPEU) | (1) | — | — | — | — | (209) | — | (50) | (259) | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | — | 2 | — | 176 | — | — | — | 39 | 215 | ||||||||||||||||||||||||||||||||||||||||||||
| Withholding of common stock for employee taxes | — | (1) | — | (46) | — | — | — | — | (46) | ||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | — | — | (239) | (28) | (267) | ||||||||||||||||||||||||||||||||||||||||||||
| Conversion of Management Profits Interests Class C units | — | — | — | (61) | — | — | — | 61 | — | ||||||||||||||||||||||||||||||||||||||||||||
| Redemption of preferred shares and OPEUs | — | — | — | (46) | (1) | — | — | (29) | (76) | ||||||||||||||||||||||||||||||||||||||||||||
| Reimbursement of Advance Distributions | — | — | — | — | — | — | — | 198 | 198 | ||||||||||||||||||||||||||||||||||||||||||||
| Redemption of redeemable noncontrolling interests | (6) | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Redemption of common stock | — | — | — | (42) | — | — | — | — | (42) | ||||||||||||||||||||||||||||||||||||||||||||
| Reclassification of the Preference Shares | (229) | — | — | (22) | — | — | — | — | (22) | ||||||||||||||||||||||||||||||||||||||||||||
| Issuance of OPEUs and settlement of Class D Units | — | — | — | 114 | — | — | — | 73 | 187 | ||||||||||||||||||||||||||||||||||||||||||||
| Expiration of redemption option | (92) | — | — | 65 | — | — | — | 27 | 92 | ||||||||||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interest redemption value adjustment | 23 | — | — | (23) | — | — | — | — | (23) | ||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | (1) | — | — | — | — | (664) | — | (86) | (750) | ||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of noncontrolling interests | — | — | — | (186) | — | — | — | 186 | — | ||||||||||||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2024 | $ | 43 | 228 | $ | 2 | $ | 10,764 | $ | — | $ | (1,855) | $ | (273) | $ | 1,013 | $ | 9,651 | ||||||||||||||||||||||||||||||||||||
| Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | Number of shares | Par value | Additional paid-in capital | Retained earnings (accumulated deficit) | Accumulated other comprehensive income (loss) | Noncontrolling interests | Total equity | ||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2024 | $ | 43 | 228 | $ | 2 | $ | 10,764 | $ | (1,855) | $ | (273) | $ | 1,013 | $ | 9,651 | ||||||||||||||||||||||||||||||||||||||
| Dividends ($2.11 per common share) and other distributions ($2.11 per OP Unit and OPEU) | — | — | — | — | (484) | — | (55) | (539) | |||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | — | 1 | — | 78 | — | — | 48 | 126 | |||||||||||||||||||||||||||||||||||||||||||||
| Withholding of common stock for employee taxes | — | — | — | (12) | — | — | — | (12) | |||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | — | 176 | 21 | 197 | |||||||||||||||||||||||||||||||||||||||||||||
| Redemption of redeemable noncontrolling interests | (28) | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Redemption of common stock | — | (2) | — | (82) | — | — | — | (82) | |||||||||||||||||||||||||||||||||||||||||||||
| Expiration of redemption option | (6) | — | — | — | — | — | 6 | 6 | |||||||||||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interest redemption value adjustment | (2) | — | — | 2 | — | — | — | 2 | |||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | — | — | — | — | (100) | — | (13) | (113) | |||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of noncontrolling interests | — | — | — | 20 | — | — | (20) | — | |||||||||||||||||||||||||||||||||||||||||||||
| OP Units reclassification | — | — | — | 10 | — | — | (10) | — | |||||||||||||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2025 | $ | 7 | 227 | $ | 2 | $ | 10,780 | $ | (2,439) | $ | (97) | $ | 990 | $ | 9,236 | ||||||||||||||||||||||||||||||||||||||
| Year Ended December 31, | |||||||||||||||||
| 2025 | 2024 | ||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||
| Net income (loss) | $ | (113) | $ | (751) | |||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||||||||
| Provision for credit losses | 6 | 5 | |||||||||||||||
| Impairment of long-lived assets and other intangible assets | 4 | 98 | |||||||||||||||
| Goodwill impairment | 48 | — | |||||||||||||||
| Gain on insurance recovery | (58) | (76) | |||||||||||||||
| Depreciation and amortization | 895 | 876 | |||||||||||||||
| (Gain) loss on extinguishment of debt, net | 3 | 17 | |||||||||||||||
| Amortization of deferred financing costs, discount, and above/below market debt | 12 | 19 | |||||||||||||||
| Stock-based compensation | 126 | 215 | |||||||||||||||
| (Gain) loss on foreign currency transactions, net | (28) | 25 | |||||||||||||||
| Deferred income tax | (16) | (105) | |||||||||||||||
| Put Options fair value adjustment | 30 | 31 | |||||||||||||||
| Proceeds from insurance recoveries - business interruption | 8 | — | |||||||||||||||
| (Gain) loss on divestitures, net | 52 | — | |||||||||||||||
| (Gain) loss from sale of assets, net | (23) | 10 | |||||||||||||||
| Vesting of Class D interests | — | 185 | |||||||||||||||
| One-time Internalization expense to Bay Grove | — | 200 | |||||||||||||||
| Other operating activities | 8 | 9 | |||||||||||||||
| Changes in operating assets and liabilities (excluding effects of acquisitions): | |||||||||||||||||
| Accounts receivable | (37) | 64 | |||||||||||||||
| Prepaid expenses, other assets, and other long-term liabilities | (11) | (29) | |||||||||||||||
| Inventories | (5) | (18) | |||||||||||||||
| Accounts payable and accrued liabilities and deferred revenue | 40 | (85) | |||||||||||||||
| Right-of-use assets and lease obligations | 2 | 13 | |||||||||||||||
| Net cash provided by operating activities | 943 | 703 | |||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||
| Acquisitions, net of cash acquired | (443) | (346) | |||||||||||||||
| Purchase of property, plant, and equipment | (747) | (691) | |||||||||||||||
| Proceeds from sale of assets | 70 | 7 | |||||||||||||||
| Proceeds from divestiture, net of cash | 14 | — | |||||||||||||||
| Proceeds from insurance recovery on impaired long-lived assets | 51 | 105 | |||||||||||||||
| Investments in Emergent Cold LatAm Holdings, LLC | (9) | (20) | |||||||||||||||
| Proceeds from repayment of notes by related parties | — | 15 | |||||||||||||||
| Other investing activity | (3) | 11 | |||||||||||||||
| Net cash used in investing activities | (1,067) | (919) | |||||||||||||||
| Cash flows from financing activities: | |||||||||||||||||
| Dividends and other distributions | (537) | (234) | |||||||||||||||
| Redemption of redeemable noncontrolling interests | (28) | (6) | |||||||||||||||
| Repurchase of common shares for employee income taxes on stock-based compensation | (12) | (46) | |||||||||||||||
| Financing fees | (13) | (45) | |||||||||||||||
| Proceeds from long-term debt, net of discount | 1,298 | 2,481 | |||||||||||||||
| Repayments of long-term debt and finance leases | (231) | (7,112) | |||||||||||||||
| Payment of deferred and contingent consideration liabilities | (6) | (46) | |||||||||||||||
| Borrowings on Revolving Credit Facility | 2,834 | 4,112 | |||||||||||||||
| Repayments on Revolving Credit Facility | (3,060) | (3,512) | |||||||||||||||
| Settlement of Put Option liability | (144) | (27) | |||||||||||||||
| Issuance of common stock in IPO, net of equity raise costs | — | 4,879 | |||||||||||||||
| Redemption of units issued as stock compensation | — | (2) | |||||||||||||||
| Redemption of common stock | (82) | (42) | |||||||||||||||
| Redemption of OPEUs | — | (75) | |||||||||||||||
| Other financing activity | (5) | (5) | |||||||||||||||
| Net cash provided by financing activities | 14 | 320 | |||||||||||||||
| Impact of foreign exchange rates on cash, cash equivalents, and restricted cash | 1 | — | |||||||||||||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash | (109) | 104 | |||||||||||||||
| Cash, cash equivalents, and restricted cash at the beginning of the period | 175 | 71 | |||||||||||||||
| Cash, cash equivalents, and restricted cash at the end of the period | $ | 66 | $ | 175 | |||||||||||||
| Three Months Ended December 31, | |||||||||||||||||||||||
| 2025 | 2024 | Change | |||||||||||||||||||||
(in millions except revenue per pallet) | |||||||||||||||||||||||
Warehouse storage | $ | 537 | $ | 508 | 5.7 | % | |||||||||||||||||
Warehouse services | 486 | 472 | 3.0 | % | |||||||||||||||||||
Total global warehousing segment revenues | 1,023 | 980 | 4.4 | % | |||||||||||||||||||
Labor(1) | 389 | 355 | 9.6 | % | |||||||||||||||||||
Power | 56 | 53 | 5.7 | % | |||||||||||||||||||
Other warehouse costs(2) | 205 | 190 | 7.9 | % | |||||||||||||||||||
Total global warehousing segment cost of operations | 650 | 598 | 8.7 | % | |||||||||||||||||||
Global warehousing segment NOI | $ | 373 | $ | 382 | (2.4) | % | |||||||||||||||||
Total global warehousing segment margin | 36.5 | % | 39.0 | % | (250) | bps | |||||||||||||||||
Number of warehouse sites | 482 | 469 | |||||||||||||||||||||
Warehouse storage(3) | |||||||||||||||||||||||
Average economic occupancy | |||||||||||||||||||||||
Average occupied economic pallets (in thousands) | 8,530 | 8,339 | 2.3 | % | |||||||||||||||||||
Economic occupancy percentage | 83.5 | % | 83.9 | % | (40) | bps | |||||||||||||||||
Storage revenue per economic occupied pallet | $ | 62.86 | $ | 60.99 | 3.1 | % | |||||||||||||||||
Average physical occupancy | |||||||||||||||||||||||
Average physical occupied pallets (in thousands) | 7,948 | 7,764 | 2.4 | % | |||||||||||||||||||
Average physical pallet positions (in thousands) | 10,219 | 9,935 | 2.9 | % | |||||||||||||||||||
Physical occupancy percentage | 77.8 | % | 78.1 | % | (30) | bps | |||||||||||||||||
Storage revenue per physical occupied pallet | $ | 67.46 | $ | 65.50 | 3.0 | % | |||||||||||||||||
Warehouse services(3) | |||||||||||||||||||||||
Throughput pallets (in thousands) | 14,033 | 13,334 | 5.2 | % | |||||||||||||||||||
Warehouse services revenue per throughput pallet | $ | 31.73 | $ | 32.46 | (2.2) | % | |||||||||||||||||
| (1) Labor cost of operations excludes $3 million and less than a million of stock-based compensation expense and related employer-paid payroll taxes for the three months ended December 31, 2025 and 2024, respectively. | |||||||||||||||||||||||
(2) Includes real estate rent expense (operating leases) of $24 million and $24 million for the three months ended December 31, 2025 and 2024, respectively, and non-real estate rent expense (equipment lease and rentals) of $5 million and $6 million for the three months ended December 31, 2025 and 2024, respectively. | |||||||||||||||||||||||
(3) Warehouse storage and warehouse services metrics exclude facilities owned or leased by the customer for which we manage the warehouse operations on their behalf (“managed sites”). | |||||||||||||||||||||||
| Year Ended December 31, | |||||||||||||||||||||||
| 2025 | 2024 | Change | |||||||||||||||||||||
| (in millions except revenue per pallet) | |||||||||||||||||||||||
| Warehouse storage | $ | 2,060 | $ | 2,042 | 0.9 | % | |||||||||||||||||
| Warehouse services | 1,890 | 1,845 | 2.4 | % | |||||||||||||||||||
| Total global warehousing segment revenues | 3,950 | 3,887 | 1.6 | % | |||||||||||||||||||
Labor(1) | 1,498 | 1,417 | 5.7 | % | |||||||||||||||||||
| Power | 218 | 208 | 4.8 | % | |||||||||||||||||||
Other warehouse costs(2) | 750 | 728 | 3.0 | % | |||||||||||||||||||
| Total global warehousing segment cost of operations | 2,466 | 2,353 | 4.8 | % | |||||||||||||||||||
| Global warehousing segment NOI | $ | 1,484 | $ | 1,534 | (3.3) | % | |||||||||||||||||
| Total global warehousing segment margin | 37.6 | % | 39.5 | % | (190) | bps | |||||||||||||||||
| Number of warehouse sites | 482 | 469 | |||||||||||||||||||||
Warehouse storage(3) | |||||||||||||||||||||||
| Average economic occupancy | |||||||||||||||||||||||
| Average occupied economic pallets (in thousands) | 8,194 | 8,175 | 0.2 | % | |||||||||||||||||||
| Economic occupancy percentage | 81.0 | % | 83.1 | % | (210) | bps | |||||||||||||||||
| Storage revenue per economic occupied pallet | $ | 251.15 | $ | 249.82 | 0.5 | % | |||||||||||||||||
| Average physical occupancy | |||||||||||||||||||||||
| Average physical occupied pallets (in thousands) | 7,597 | 7,569 | 0.4 | % | |||||||||||||||||||
| Average physical pallet positions (in thousands) | 10,119 | 9,836 | 2.9 | % | |||||||||||||||||||
| Physical occupancy percentage | 75.1 | % | 77.0 | % | (190) | bps | |||||||||||||||||
| Storage revenue per physical occupied pallet | $ | 270.95 | $ | 269.82 | 0.4 | % | |||||||||||||||||
Warehouse services(3) | |||||||||||||||||||||||
| Throughput pallets (in thousands) | 54,284 | 52,573 | 3.3 | % | |||||||||||||||||||
| Warehouse services revenue per throughput pallet | $ | 31.92 | $ | 32.17 | (0.8) | % | |||||||||||||||||
(1) Labor cost of operations excludes $9 million and $1 million of stock-based compensation expense and related employer-paid payroll taxes for the year ended December 31, 2025 and 2024, respectively. | |||||||||||||||||||||||
(2) Includes real estate rent expense (operating leases) of $93 million and $99 million for the year ended December 31, 2025 and 2024, respectively, and non-real estate rent expense (equipment lease and rentals) of $19 million and $18 million for the year ended December 31, 2025 and 2024, respectively. | |||||||||||||||||||||||
| (3) Warehouse storage and warehouse services metrics exclude facilities owned or leased by the customer for which we manage the warehouse operations on their behalf (“managed sites”). | |||||||||||||||||||||||
| Three Months Ended December 31, | |||||||||||||||||||||||
| 2025 | 2024 | Change | |||||||||||||||||||||
(in millions except revenue per pallet) | |||||||||||||||||||||||
Warehouse storage | $ | 478 | $ | 473 | 1.1 | % | |||||||||||||||||
Warehouse services | 423 | 435 | (2.8) | % | |||||||||||||||||||
Total same warehouse revenues | 901 | 908 | (0.8) | % | |||||||||||||||||||
Labor | 338 | 330 | 2.4 | % | |||||||||||||||||||
Power | 49 | 48 | 2.1 | % | |||||||||||||||||||
Other warehouse costs | 174 | 172 | 1.2 | % | |||||||||||||||||||
Total same warehouse cost of operations | 561 | 550 | 2.0 | % | |||||||||||||||||||
Same warehouse NOI | $ | 340 | $ | 358 | (5.0) | % | |||||||||||||||||
Total same warehouse margin | 37.7 | % | 39.4 | % | (170) | bps | |||||||||||||||||
| Number of same warehouse sites | 413 | 413 | |||||||||||||||||||||
Warehouse storage(1) | |||||||||||||||||||||||
Economic occupancy | |||||||||||||||||||||||
Average occupied economic pallets (in thousands) | 7,663 | 7,718 | (0.7) | % | |||||||||||||||||||
Economic occupancy percentage | 85.3 | % | 85.7 | % | (40) | bps | |||||||||||||||||
Storage revenue per economic occupied pallet | $ | 62.35 | $ | 61.37 | 1.6 | % | |||||||||||||||||
Physical occupancy | |||||||||||||||||||||||
Average physical occupied pallets (in thousands) | 7,123 | 7,185 | (0.9) | % | |||||||||||||||||||
Average physical pallet positions (in thousands) | 8,981 | 9,007 | (0.3) | % | |||||||||||||||||||
Physical occupancy percentage | 79.3 | % | 79.8 | % | (50) | bps | |||||||||||||||||
Storage revenue per physical occupied pallet | $ | 67.07 | $ | 65.93 | 1.7 | % | |||||||||||||||||
| Warehouse services | |||||||||||||||||||||||
Throughput pallets (in thousands) | 11,943 | 12,290 | (2.8) | % | |||||||||||||||||||
Warehouse services revenue per throughput pallet | $ | 31.97 | $ | 32.19 | (0.7) | % | |||||||||||||||||
| (1) Warehouse storage and warehouse services metrics exclude managed sites. | |||||||||||||||||||||||
| Year Ended December 31, | |||||||||||||||||||||||
| 2025 | 2024 | Change | |||||||||||||||||||||
| (in millions except revenue per pallet) | |||||||||||||||||||||||
| Warehouse storage | $ | 1,860 | $ | 1,899 | (2.1) | % | |||||||||||||||||
| Warehouse services | 1,679 | 1,725 | (2.7) | % | |||||||||||||||||||
| Total same warehouse revenues | 3,539 | 3,624 | (2.3) | % | |||||||||||||||||||
| Labor | 1,329 | 1,328 | 0.1 | % | |||||||||||||||||||
| Power | 192 | 191 | 0.5 | % | |||||||||||||||||||
| Other warehouse costs | 654 | 657 | (0.5) | % | |||||||||||||||||||
| Total same warehouse cost of operations | 2,175 | 2,176 | — | % | |||||||||||||||||||
| Same warehouse NOI | $ | 1,364 | $ | 1,448 | (5.8) | % | |||||||||||||||||
| Total same warehouse margin | 38.5 | % | 40.0 | % | (150) | bps | |||||||||||||||||
| Number of same warehouse sites | 413 | 413 | |||||||||||||||||||||
Warehouse storage(1) | |||||||||||||||||||||||
| Economic occupancy | |||||||||||||||||||||||
| Average occupied economic pallets (in thousands) | 7,429 | 7,589 | (2.1) | % | |||||||||||||||||||
| Economic occupancy percentage | 82.7 | % | 84.0 | % | (130) | bps | |||||||||||||||||
| Storage revenue per economic occupied pallet | $ | 250.25 | $ | 250.32 | — | % | |||||||||||||||||
| Physical occupancy | |||||||||||||||||||||||
| Average physical occupied pallets (in thousands) | 6,873 | 7,019 | (2.1) | % | |||||||||||||||||||
| Average physical pallet positions (in thousands) | 8,980 | 9,037 | (0.6) | % | |||||||||||||||||||
| Physical occupancy percentage | 76.5 | % | 77.7 | % | (120) | bps | |||||||||||||||||
| Storage revenue per physical occupied pallet | $ | 270.52 | $ | 270.68 | (0.1) | % | |||||||||||||||||
| Warehouse services | |||||||||||||||||||||||
| Throughput pallets (in thousands) | 47,875 | 49,016 | (2.3) | % | |||||||||||||||||||
| Warehouse services revenue per throughput pallet | $ | 31.79 | $ | 32.07 | (0.9) | % | |||||||||||||||||
| (1) Warehouse storage and warehouse services metrics exclude managed sites. | |||||||||||||||||||||||
| Three Months Ended December 31, | ||||||||||||||||||||
| 2025 | 2024 | Change | ||||||||||||||||||
(in millions except revenue per pallet) | ||||||||||||||||||||
Warehouse storage | $ | 59 | $ | 35 | 68.6 | % | ||||||||||||||
Warehouse services | 63 | 37 | 70.3 | % | ||||||||||||||||
Total non-same warehouse revenues | 122 | 72 | 69.4 | % | ||||||||||||||||
Labor | 51 | 25 | 104.0 | % | ||||||||||||||||
Power | 7 | 5 | 40.0 | % | ||||||||||||||||
Other warehouse costs | 31 | 18 | 72.2 | % | ||||||||||||||||
Total non-same warehouse cost of operations | 89 | 48 | 85.4 | % | ||||||||||||||||
Non-same warehouse NOI | $ | 33 | $ | 24 | 37.5 | % | ||||||||||||||
Total non-same warehouse margin | 27.0 | % | 33.3 | % | (630) | bps | ||||||||||||||
| Number of non-same warehouse sites | 69 | 56 | ||||||||||||||||||
Warehouse storage(1) | ||||||||||||||||||||
Economic occupancy | ||||||||||||||||||||
Average occupied economic pallets (in thousands) | 867 | 621 | 39.6 | % | ||||||||||||||||
Economic occupancy percentage | 70.0 | % | 66.9 | % | 310 | bps | ||||||||||||||
Storage revenue per economic occupied pallet | $ | 67.35 | $ | 56.27 | 19.7 | % | ||||||||||||||
Physical occupancy | ||||||||||||||||||||
Average physical occupied pallets (in thousands) | 825 | 579 | 42.5 | % | ||||||||||||||||
Average physical pallet positions (in thousands) | 1,238 | 928 | 33.4 | % | ||||||||||||||||
Physical occupancy percentage | 66.6 | % | 62.4 | % | 420 | bps | ||||||||||||||
Storage revenue per physical occupied pallet | $ | 70.74 | $ | 60.26 | 17.4 | % | ||||||||||||||
Warehouse services(1) | ||||||||||||||||||||
Throughput pallets (in thousands) | 2,090 | 1,044 | 100.2 | % | ||||||||||||||||
Warehouse services revenue per throughput pallet | $ | 30.34 | $ | 35.58 | (14.7) | % | ||||||||||||||
| (1) Warehouse storage and warehouse services metrics exclude managed sites. | ||||||||||||||||||||
| Year Ended December 31, | ||||||||||||||||||||
| 2025 | 2024 | Change | ||||||||||||||||||
| (in millions except revenue per pallet) | ||||||||||||||||||||
| Warehouse storage | $ | 200 | $ | 143 | 39.9 | % | ||||||||||||||
| Warehouse services | 211 | 120 | 75.8 | % | ||||||||||||||||
| Total non-same warehouse revenues | 411 | 263 | 56.3 | % | ||||||||||||||||
Labor | 169 | 89 | 89.9 | % | ||||||||||||||||
| Power | 26 | 17 | 52.9 | % | ||||||||||||||||
| Other warehouse costs | 96 | 71 | 35.2 | % | ||||||||||||||||
| Total non-same warehouse cost of operations | 291 | 177 | 64.4 | % | ||||||||||||||||
| Non-same warehouse NOI | $ | 120 | $ | 86 | 39.5 | % | ||||||||||||||
| Total non-same warehouse margin | 29.2 | % | 32.7 | % | (350) | bps | ||||||||||||||
| Number of non-same warehouse sites | 69 | 56 | ||||||||||||||||||
Warehouse storage(1) | ||||||||||||||||||||
| Economic occupancy | ||||||||||||||||||||
| Average occupied economic pallets (in thousands) | 765 | 586 | 30.5 | % | ||||||||||||||||
| Economic occupancy percentage | 67.2 | % | 73.3 | % | (610) | bps | ||||||||||||||
| Storage revenue per economic occupied pallet | $ | 259.80 | $ | 244.07 | 6.4 | % | ||||||||||||||
| Physical occupancy | ||||||||||||||||||||
| Average physical occupied pallets (in thousands) | 724 | 550 | 31.6 | % | ||||||||||||||||
| Average physical pallet positions (in thousands) | 1,139 | 799 | 42.6 | % | ||||||||||||||||
| Physical occupancy percentage | 63.6 | % | 68.8 | % | (520) | bps | ||||||||||||||
| Storage revenue per physical occupied pallet | $ | 275.44 | $ | 260.15 | 5.9 | % | ||||||||||||||
Warehouse services(1) | ||||||||||||||||||||
| Throughput pallets (in thousands) | 6,409 | 3,557 | 80.2 | % | ||||||||||||||||
| Warehouse services revenue per throughput pallet | $ | 32.83 | $ | 33.62 | (2.3) | % | ||||||||||||||
| (1) Warehouse storage and warehouse services metrics exclude managed sites. | ||||||||||||||||||||
| Three Months Ended December 31, | |||||||||||||||||||||||
| 2025 | 2024 | Change | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Global Integrated Solutions segment revenues | $ | 313 | $ | 359 | (12.8) | % | |||||||||||||||||
Global Integrated Solutions segment cost of operations(1) | 252 | 306 | (17.6) | % | |||||||||||||||||||
Global Integrated Solutions segment NOI | $ | 61 | $ | 53 | 15.1 | % | |||||||||||||||||
Global Integrated Solutions margin | 19.5 | % | 14.8 | % | 470 | bps | |||||||||||||||||
(1) Cost of operations excludes $1 million and $2 million of stock-based compensation expense and related employer-paid payroll taxes for the three months ended December 31, 2025 and 2024, respectively. | |||||||||||||||||||||||
| Year Ended December 31, | |||||||||||||||||||||||
| 2025 | 2024 | Change | |||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||
| Global Integrated Solutions segment revenues | $ | 1,405 | $ | 1,453 | (3.3) | % | |||||||||||||||||
Global Integrated Solutions segment cost of operations(1) | 1,154 | 1,222 | (5.6) | % | |||||||||||||||||||
| Global Integrated Solutions segment NOI | $ | 251 | $ | 231 | 8.7 | % | |||||||||||||||||
| Global Integrated Solutions margin | 17.9 | % | 15.9 | % | 200 | bps | |||||||||||||||||
| (1) Cost of operations excludes $5 million and $2 million of stock-based compensation expense and related employer-paid payroll taxes for the year ended December 31, 2025 and 2024, respectively. | |||||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||
Global warehousing | $ | 42 | $ | 57 | $ | 141 | $ | 149 | |||||||||||||||
Global integrated solutions | 10 | 11 | 21 | 21 | |||||||||||||||||||
Information technology and other | 4 | 4 | 11 | 25 | |||||||||||||||||||
Recurring maintenance capital expenditures | $ | 56 | $ | 72 | $ | 173 | $ | 195 | |||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||
Global warehousing | $ | 26 | $ | 33 | $ | 68 | $ | 65 | |||||||||||||||
Global integrated solutions | — | 2 | 1 | 3 | |||||||||||||||||||
Information technology and other | 3 | 8 | 14 | 26 | |||||||||||||||||||
Integration capital expenditures | $ | 29 | $ | 43 | $ | 83 | $ | 94 | |||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||
Acquisitions, including equity issued and net of cash acquired and adjustments(1) | $ | 2 | $ | 233 | $ | 443 | $ | 346 | |||||||||||||||
Greenfield and expansion expenditures | 120 | 73 | 302 | 270 | |||||||||||||||||||
Energy and economic return initiatives | 31 | 18 | 88 | 89 | |||||||||||||||||||
Information technology transformation and growth initiatives | 17 | 5 | 66 | 55 | |||||||||||||||||||
External growth capital investments | $ | 170 | $ | 329 | $ | 899 | $ | 760 | |||||||||||||||
| (1) Excludes buildings and land acquired through exercise of finance lease purchase options, where amount paid did not exceed the finance lease liability. | |||||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||
| (in millions) | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||||
| Net income (loss) | $ | 6 | $ | (80) | $ | (113) | $ | (751) | |||||||||||||||||||||
| Stock-based compensation expense and related employer-paid payroll taxes in cost of operations | 4 | 2 | 14 | 3 | |||||||||||||||||||||||||
| General and administrative expense | 132 | 145 | 574 | 539 | |||||||||||||||||||||||||
| Depreciation expense | 173 | 181 | 675 | 659 | |||||||||||||||||||||||||
| Amortization expense | 56 | 55 | 220 | 217 | |||||||||||||||||||||||||
| Acquisition, transaction, and other expense | 3 | 39 | 67 | 651 | |||||||||||||||||||||||||
| Goodwill impairment | 20 | — | 48 | — | |||||||||||||||||||||||||
| Restructuring, impairment, and (gain) loss on disposals | (21) | 34 | (44) | 57 | |||||||||||||||||||||||||
| Equity (income) loss, net of tax | — | 3 | 3 | 6 | |||||||||||||||||||||||||
| (Gain) loss on foreign currency transactions, net | 8 | 30 | (28) | 25 | |||||||||||||||||||||||||
| Interest expense, net | 73 | 61 | 268 | 430 | |||||||||||||||||||||||||
| (Gain) loss on extinguishment of debt | — | 4 | 3 | 17 | |||||||||||||||||||||||||
| Other nonoperating (income) expense, net | (6) | 2 | 50 | 1 | |||||||||||||||||||||||||
| Income tax expense (benefit) | (14) | (41) | (2) | (89) | |||||||||||||||||||||||||
Total segment NOI | $ | 434 | $ | 435 | $ | 1,735 | $ | 1,765 | |||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||
| (in millions) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||||||||
| Net income (loss) | $ | 6 | $ | (80) | $ | (113) | $ | (751) | ||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||
| Depreciation and amortization expense | 229 | 236 | 895 | 876 | ||||||||||||||||||||||||||||
| Interest expense, net | 73 | 61 | 268 | 430 | ||||||||||||||||||||||||||||
| Income tax expense (benefit) | (14) | (41) | (2) | (89) | ||||||||||||||||||||||||||||
| EBITDA | $ | 294 | $ | 176 | $ | 1,048 | $ | 466 | ||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||
| Net loss (gain) on sale of real estate assets | (26) | 5 | (23) | 10 | ||||||||||||||||||||||||||||
| Impairment of real estate assets | 2 | 2 | 2 | 11 | ||||||||||||||||||||||||||||
| Allocation of EBITDAre of noncontrolling interests | — | 1 | — | (1) | ||||||||||||||||||||||||||||
| EBITDAre | $ | 270 | $ | 184 | $ | 1,027 | $ | 486 | ||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||
| Net (gain) loss on sale of non-real estate assets | 4 | 1 | 1 | (1) | ||||||||||||||||||||||||||||
| Other nonoperating (income) expense, net | (6) | 2 | 50 | 1 | ||||||||||||||||||||||||||||
| Acquisition, restructuring, and other | 8 | 46 | 87 | 542 | ||||||||||||||||||||||||||||
| Technology transformation | 6 | 7 | 23 | 22 | ||||||||||||||||||||||||||||
| (Gain) loss on property destruction | (6) | (47) | (53) | (51) | ||||||||||||||||||||||||||||
| (Gain) loss on foreign currency transactions, net | 8 | 30 | (28) | 25 | ||||||||||||||||||||||||||||
| Stock-based compensation expense and related employer-paid payroll taxes | 19 | 44 | 127 | 215 | ||||||||||||||||||||||||||||
| (Gain) loss on extinguishment of debt | — | 4 | 3 | 17 | ||||||||||||||||||||||||||||
| Goodwill impairment | 20 | — | 48 | — | ||||||||||||||||||||||||||||
| Impairment of other intangible assets | — | 63 | 1 | 63 | ||||||||||||||||||||||||||||
| Impairment of other non-real estate assets | — | — | 2 | — | ||||||||||||||||||||||||||||
Allocation related to unconsolidated JVs | 4 | 2 | 11 | 11 | ||||||||||||||||||||||||||||
| Allocation adjustments of noncontrolling interests | — | (1) | (1) | (1) | ||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 327 | $ | 335 | $ | 1,298 | $ | 1,329 | ||||||||||||||||||||||||
| Net revenues | $ | 1,336 | $ | 1,339 | $ | 5,355 | $ | 5,340 | ||||||||||||||||||||||||
| Adjusted EBITDA margin | 24.5 | % | 25.0 | % | 24.2 | % | 24.9 | % | ||||||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| (in millions, except per share information) | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||
| Net income (loss) | $ | 6 | $ | (80) | $ | (113) | $ | (751) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Real estate depreciation | 95 | 91 | 371 | 356 | |||||||||||||||||||
| In-place lease intangible amortization | 1 | 2 | 5 | 8 | |||||||||||||||||||
| Net loss (gain) on sale of real estate assets | (26) | 5 | (23) | 10 | |||||||||||||||||||
| Impairment of real estate assets | 2 | 2 | 2 | 11 | |||||||||||||||||||
| Real estate depreciation, (gain) loss on sale of real estate and real estate impairments on unconsolidated JVs | — | — | 2 | 2 | |||||||||||||||||||
| Allocation of noncontrolling interests | — | 1 | 1 | — | |||||||||||||||||||
| FFO | $ | 78 | $ | 21 | $ | 245 | $ | (364) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Net (gain) loss on sale of non-real estate assets | 4 | 1 | 1 | (1) | |||||||||||||||||||
| Finance lease ROU asset amortization - real estate | 18 | 19 | 71 | 72 | |||||||||||||||||||
| Goodwill impairment | 20 | — | 48 | — | |||||||||||||||||||
| Impairment of other intangible assets | — | 63 | 1 | 63 | |||||||||||||||||||
| Impairment of other non-real estate assets | — | — | 2 | — | |||||||||||||||||||
| Other nonoperating (income) expense, net | (6) | 2 | 50 | 1 | |||||||||||||||||||
| Acquisition, restructuring, and other | 12 | 47 | 102 | 547 | |||||||||||||||||||
| Technology transformation | 6 | 7 | 23 | 22 | |||||||||||||||||||
| (Gain) loss on property destruction | (6) | (47) | (53) | (51) | |||||||||||||||||||
| (Gain) loss on foreign currency transactions, net | 8 | 30 | (28) | 25 | |||||||||||||||||||
| (Gain) loss on extinguishment of debt | — | 4 | 3 | 17 | |||||||||||||||||||
| Core FFO | $ | 134 | $ | 147 | $ | 465 | $ | 331 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Non-real estate depreciation and amortization | 106 | 117 | 414 | 411 | |||||||||||||||||||
| Finance lease ROU asset amortization - non-real estate | 9 | 8 | 34 | 29 | |||||||||||||||||||
| Amortization of deferred financing costs, discount, and above/below market debt | 4 | 2 | 12 | 19 | |||||||||||||||||||
| Deferred income taxes expense (benefit) | (3) | (34) | (16) | (105) | |||||||||||||||||||
| Straight line net operating rent | 1 | — | 1 | (3) | |||||||||||||||||||
| Amortization of above / below market leases | (1) | — | (1) | (1) | |||||||||||||||||||
| Stock-based compensation expense and related employer-paid payroll taxes | 19 | 44 | 127 | 215 | |||||||||||||||||||
| Recurring maintenance capital expenditures | (56) | (72) | (173) | (195) | |||||||||||||||||||
| Allocation related to unconsolidated JVs | 1 | 1 | 3 | 5 | |||||||||||||||||||
| Allocation of noncontrolling interests | — | — | (1) | (1) | |||||||||||||||||||
| Adjusted FFO | $ | 214 | $ | 213 | $ | 865 | $ | 705 | |||||||||||||||
| Reconciliation of weighted average common shares outstanding: | |||||||||||||||||||||||
| Weighted average common shares outstanding | 228 | 228 | 228 | 191 | |||||||||||||||||||
| Partnership common units and OP Units held by Non-Company LPs | 22 | 22 | 22 | 21 | |||||||||||||||||||
| Equity compensation and other units | 7 | 7 | 7 | 2 | |||||||||||||||||||
| Adjusted diluted weighted average common shares outstanding | 257 | 257 | 257 | 214 | |||||||||||||||||||
| Adjusted FFO per diluted common share | $ | 0.83 | $ | 0.83 | $ | 3.37 | $ | 3.29 | |||||||||||||||