
| Array Digital Infrastructure, Inc. | |||||
| Summary Operating Data (Unaudited) | |||||
| Three Months Ended September 30, 2025 | |||||
| Capital expenditures from continuing operations (thousands) | $ | 7,927 | |||
| Owned towers | 4,449 | ||||
Number of colocations1 | 4,517 | ||||
Tower tenancy rate2 | 1.02 | ||||
| Array Digital Infrastructure, Inc. | |||||||||||||||||||||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||||||||||||||||||||||
| (Dollars and shares in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
| Operating revenues | |||||||||||||||||||||||||||||||||||
| Site rental | $ | 45,838 | $ | 25,669 | 79 | % | $ | 99,663 | $ | 76,591 | 30 | % | |||||||||||||||||||||||
| Services | 1,281 | 70 | NM | 2,969 | 254 | NM | |||||||||||||||||||||||||||||
| Total operating revenues | 47,119 | 25,739 | 83 | % | 102,632 | 76,845 | 34 | % | |||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Cost of operations (excluding Depreciation, amortization and accretion reported below) | 20,976 | 18,263 | 15 | % | 56,662 | 52,822 | 7 | % | |||||||||||||||||||||||||||
| Selling, general and administrative | 20,525 | 21,176 | (3) | % | 69,063 | 78,997 | (13) | % | |||||||||||||||||||||||||||
| Depreciation, amortization and accretion | 11,868 | 12,237 | (3) | % | 35,860 | 35,058 | 2 | % | |||||||||||||||||||||||||||
| Loss on impairment of licenses | 47,679 | 136,234 | (65) | % | 47,679 | 136,234 | (65) | % | |||||||||||||||||||||||||||
| (Gain) loss on asset disposals, net | 707 | 196 | N/M | 620 | 590 | 5 | % | ||||||||||||||||||||||||||||
| (Gain) loss on license sales and exchanges, net | (1,323) | (2,200) | 40 | % | (6,123) | 4,360 | N/M | ||||||||||||||||||||||||||||
| Total operating expenses | 100,432 | 185,906 | (46) | % | 203,761 | 308,061 | (34) | % | |||||||||||||||||||||||||||
| Operating income (loss) | (53,313) | (160,167) | 67 | % | (101,129) | (231,216) | 56 | % | |||||||||||||||||||||||||||
| Other income (expense) | |||||||||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 69,811 | 43,109 | 62 | % | 147,453 | 123,445 | 19 | % | |||||||||||||||||||||||||||
| Interest and dividend income | 8,909 | 3,552 | N/M | 15,267 | 9,076 | 68 | % | ||||||||||||||||||||||||||||
| Interest expense | (8,855) | (4,241) | N/M | (16,233) | (9,201) | (76) | % | ||||||||||||||||||||||||||||
| Short-term imputed spectrum lease income | 30,413 | — | N/M | 30,413 | — | N/M | |||||||||||||||||||||||||||||
| Other, net | 254 | — | N/M | 253 | — | N/M | |||||||||||||||||||||||||||||
| Total other income (expense) | 100,532 | 42,420 | N/M | 177,153 | 123,320 | 44 | % | ||||||||||||||||||||||||||||
| Income (loss) before income taxes | 47,219 | (117,747) | N/M | 76,024 | (107,896) | N/M | |||||||||||||||||||||||||||||
| Income tax expense (benefit) | (62,701) | (22,046) | N/M | (54,479) | (15,600) | N/M | |||||||||||||||||||||||||||||
| Net income (loss) from continuing operations | 109,920 | (95,701) | N/M | 130,503 | (92,296) | N/M | |||||||||||||||||||||||||||||
| Less: Net income from continuing operations attributable to noncontrolling interests, net of tax | 1,084 | 204 | N/M | 2,210 | 5,276 | (58) | % | ||||||||||||||||||||||||||||
| Net income (loss) from continuing operations attributable to Array shareholders | 108,836 | (95,905) | N/M | 128,293 | (97,572) | N/M | |||||||||||||||||||||||||||||
| Net income (loss) from discontinued operations | (130,492) | 17,320 | N/M | (99,193) | 55,712 | N/M | |||||||||||||||||||||||||||||
| Less: Net income from discontinued operations attributable to noncontrolling interests, net of tax | 16,809 | 567 | N/M | 17,822 | 2,091 | N/M | |||||||||||||||||||||||||||||
| Net income (loss) from discontinued operations attributable to Array shareholders | (147,301) | 16,753 | N/M | (117,015) | 53,621 | N/M | |||||||||||||||||||||||||||||
| Net income (loss) | (20,572) | (78,381) | 74 | % | 31,310 | (36,584) | N/M | ||||||||||||||||||||||||||||
| Less: Net income attributable to noncontrolling interests, net of tax | 17,893 | 771 | N/M | 20,032 | 7,367 | N/M | |||||||||||||||||||||||||||||
| Net income (loss) attributable to Array shareholders | $ | (38,465) | $ | (79,152) | 51 | % | $ | 11,278 | $ | (43,951) | N/M | ||||||||||||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||||||||||||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||||||||||||||||||||||
| (Dollars and shares in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
| Basic weighted average shares outstanding | 86,251 | 85,832 | — | 85,726 | 85,717 | — | |||||||||||||||||||||||||||||
| Basic earnings (loss) per share from continuing operations attributable to Array shareholders | $ | 1.26 | $ | (1.12) | N/M | $ | 1.50 | $ | (1.14) | N/M | |||||||||||||||||||||||||
| Basic earnings (loss) per share from discontinued operations attributable to Array shareholders | $ | (1.71) | $ | 0.20 | N/M | $ | (1.37) | $ | 0.63 | N/M | |||||||||||||||||||||||||
| Basic earnings (loss) per share attributable to Array shareholders | $ | (0.45) | $ | (0.92) | 51 | % | $ | 0.13 | $ | (0.51) | N/M | ||||||||||||||||||||||||
| Diluted weighted average shares outstanding | 86,846 | 85,832 | 1 | % | 87,842 | 85,717 | 2 | % | |||||||||||||||||||||||||||
| Diluted earnings (loss) per share from continuing operations attributable to Array shareholders | $ | 1.25 | $ | (1.12) | N/M | $ | 1.46 | $ | (1.14) | N/M | |||||||||||||||||||||||||
| Diluted earnings (loss) per share from discontinued operations attributable to Array shareholders | $ | (1.69) | $ | 0.20 | N/M | $ | (1.33) | $ | 0.63 | N/M | |||||||||||||||||||||||||
| Diluted earnings (loss) per share attributable to Array shareholders | $ | (0.44) | $ | (0.92) | 52 | % | $ | 0.13 | $ | (0.51) | N/M | ||||||||||||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Statement of Cash Flows | |||||||||||
| (Unaudited) | |||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2025 | 2024 | ||||||||||
| (Dollars in thousands) | |||||||||||
| Cash flows from operating activities | |||||||||||
| Net income (loss) | $ | 31,310 | $ | (36,584) | |||||||
| Net income (loss) from discontinued operations | (99,193) | 55,712 | |||||||||
| Net income (loss) from continuing operations | 130,503 | (92,296) | |||||||||
| Add (deduct) adjustments to reconcile net income (loss) to net cash flows from operating activities | |||||||||||
| Depreciation, amortization and accretion | 35,860 | 35,058 | |||||||||
| Bad debts expense | 1,655 | (1,748) | |||||||||
| Stock-based compensation expense | 1,560 | 2,079 | |||||||||
| Deferred income taxes, net | (81,087) | (35,055) | |||||||||
| Equity in earnings of unconsolidated entities | (147,453) | (123,445) | |||||||||
| Distributions from unconsolidated entities | 149,732 | 106,458 | |||||||||
| Loss on impairment of licenses | 47,679 | 136,234 | |||||||||
| (Gain) loss on asset disposals, net | 620 | 590 | |||||||||
| (Gain) loss on license sales and exchanges, net | (6,123) | 4,360 | |||||||||
| Other operating activities | 338 | 90 | |||||||||
| Changes in assets and liabilities from operations | |||||||||||
| Accounts receivable | (5,157) | 6,620 | |||||||||
| Accounts payable | 22,231 | (39,865) | |||||||||
| Customer deposits and deferred revenues | (28,880) | (510) | |||||||||
| Accrued taxes | (11,713) | 4,592 | |||||||||
| Accrued interest | 2,372 | (265) | |||||||||
| Other assets and liabilities | (89,627) | (22,435) | |||||||||
| Net cash provided by (used in) operating activities - continuing operations | 22,510 | (19,538) | |||||||||
| Net cash provided by operating activities - discontinued operations | 380,388 | 781,019 | |||||||||
| Net cash provided by operating activities | 402,898 | 761,481 | |||||||||
| Cash flows from investing activities | |||||||||||
| Cash paid for additions to property, plant and equipment | (18,597) | (13,371) | |||||||||
| Cash paid for licenses | (4,175) | (16,562) | |||||||||
| Cash received from divestitures | 5,439 | — | |||||||||
| Other investing activities | 1,301 | — | |||||||||
| Net cash provided by (used in) investing activities - continuing operations | (16,032) | (29,933) | |||||||||
| Net cash provided by (used in) investing activities - discontinued operations | 2,462,399 | (385,077) | |||||||||
| Net cash provided by (used in) investing activities | 2,446,367 | (415,010) | |||||||||
| Cash flows from financing activities | |||||||||||
| Issuance of long-term debt | 325,000 | 40,000 | |||||||||
| Repayment of long-term debt | (875,250) | (203,000) | |||||||||
| Tax withholdings, net of cash receipts, for stock-based compensation awards | (63,506) | (11,522) | |||||||||
| Repurchase of Common Shares | (21,360) | (25,628) | |||||||||
| Dividends paid to Array shareholders | (1,986,719) | — | |||||||||
| Payment of debt issuance costs | (5,668) | — | |||||||||
| Distributions to noncontrolling interests | (26,811) | (4,060) | |||||||||
| Other financing activities | (7,930) | (2,316) | |||||||||
| Net cash used in financing activities - continuing operations | (2,662,244) | (206,526) | |||||||||
| Net cash used in financing activities - discontinued operations | (20,537) | (31,579) | |||||||||
| Net cash used in financing activities | (2,682,781) | (238,105) | |||||||||
| Net increase in cash, cash equivalents and restricted cash | 166,484 | 108,366 | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Beginning of period | 159,142 | 179,914 | |||||||||
| End of period | $ | 325,626 | $ | 288,280 | |||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| September 30, 2025 | December 31, 2024 | ||||||||||
| (Dollars in thousands) | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 325,626 | $ | 143,730 | |||||||
| Accounts receivable, net | 19,683 | 12,729 | |||||||||
| Prepaid expenses | 2,981 | 7,060 | |||||||||
| Income taxes receivable | — | 123 | |||||||||
| Current assets of discontinued operations | — | 1,163,032 | |||||||||
| Other current assets | 3,954 | 18,196 | |||||||||
| Total current assets | 352,244 | 1,344,870 | |||||||||
| Non-current assets held for sale | 1,585,258 | 12 | |||||||||
| Non-current assets of discontinued operations | — | 4,499,069 | |||||||||
| Licenses | 1,648,604 | 3,281,508 | |||||||||
| Investments in unconsolidated entities | 452,174 | 453,938 | |||||||||
| Property, plant and equipment, net | 386,834 | 384,021 | |||||||||
| Operating lease right-of-use assets | 477,744 | 465,274 | |||||||||
| Other assets and deferred charges | 15,469 | 20,289 | |||||||||
| Total assets | $ | 4,918,327 | $ | 10,448,981 | |||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||
| September 30, 2025 | December 31, 2024 | ||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||
| Current liabilities | |||||||||||
| Current portion of long-term debt | $ | 2,031 | $ | 22,000 | |||||||
| Accounts payable | 69,157 | 36,454 | |||||||||
| Customer deposits and deferred revenues | 122,090 | 1,716 | |||||||||
| Accrued taxes | 289,836 | 27,077 | |||||||||
| Accrued compensation | 4,620 | 89,476 | |||||||||
| Short-term operating lease liabilities | 15,600 | 16,133 | |||||||||
| Current liabilities of discontinued operations | 20,242 | 671,575 | |||||||||
| Other current liabilities | 15,453 | 19,340 | |||||||||
| Total current liabilities | 539,029 | 883,771 | |||||||||
| Non-current liabilities of discontinued operations | — | 2,310,660 | |||||||||
| Deferred liabilities and credits | |||||||||||
| Deferred income tax liability, net | 320,689 | 728,229 | |||||||||
| Long-term operating lease liabilities | 513,421 | 495,736 | |||||||||
| Other deferred liabilities and credits | 336,135 | 221,376 | |||||||||
| Long-term debt, net | 671,902 | 1,201,725 | |||||||||
Noncontrolling interests with redemption features | — | 15,831 | |||||||||
| Equity | |||||||||||
| Array shareholders’ equity | |||||||||||
| Series A Common and Common Shares, par value $1.00 per share | 88,074 | 88,074 | |||||||||
| Additional paid-in capital | 1,795,035 | 1,782,219 | |||||||||
| Treasury shares | (85,618) | (111,589) | |||||||||
| Retained earnings | 732,333 | 2,818,002 | |||||||||
| Total Array shareholders’ equity | 2,529,824 | 4,576,706 | |||||||||
| Noncontrolling interests | 7,327 | 14,947 | |||||||||
| Total equity | 2,537,151 | 4,591,653 | |||||||||
| Total liabilities and equity | $ | 4,918,327 | $ | 10,448,981 | |||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Net income (loss) from continuing operations (GAAP) | $ | 109,920 | $ | (95,701) | $ | 130,503 | $ | (92,296) | |||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| Income tax expense (benefit) | (62,701) | (22,046) | (54,479) | (15,600) | |||||||||||||||||||
| Income (loss) before income taxes (GAAP) | 47,219 | (117,747) | 76,024 | (107,896) | |||||||||||||||||||
| Add back: | |||||||||||||||||||||||
| Interest expense | 8,855 | 4,241 | 16,233 | 9,201 | |||||||||||||||||||
| Depreciation, amortization and accretion expense | 11,868 | 12,237 | 35,860 | 35,058 | |||||||||||||||||||
| EBITDA (Non-GAAP) | 67,942 | (101,269) | 128,117 | (63,637) | |||||||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| Expenses related to strategic alternatives review | 489 | 1,253 | 2,349 | 19,913 | |||||||||||||||||||
| Loss on impairment of licenses | 47,679 | 136,234 | 47,679 | 136,234 | |||||||||||||||||||
| (Gain) loss on asset disposals, net | 707 | 196 | 620 | 590 | |||||||||||||||||||
| (Gain) loss on license sales and exchanges, net | (1,323) | (2,200) | (6,123) | 4,360 | |||||||||||||||||||
| Short-term imputed spectrum lease income | (30,413) | — | (30,413) | — | |||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | 85,081 | 34,214 | 142,229 | 97,460 | |||||||||||||||||||
| Deduct: | |||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 69,811 | 43,109 | 147,453 | 123,445 | |||||||||||||||||||
| Interest and dividend income | 8,909 | 3,552 | 15,267 | 9,076 | |||||||||||||||||||
| Other, net | 254 | — | 253 | — | |||||||||||||||||||
| Adjusted OIBDA (Non-GAAP) | $ | 6,107 | $ | (12,447) | $ | (20,744) | $ | (35,061) | |||||||||||||||
| Three Months Ended September 30, 2025 | |||||
| (Dollars in thousands) | |||||
| Net income from continuing operations (GAAP) | $ | 109,920 | |||
| Add back or deduct: | |||||
| Deferred income taxes | (80,572) | ||||
| Short-term imputed spectrum lease income | (30,413) | ||||
| Amortization of deferred debt charges | 274 | ||||
| Equity in earnings of unconsolidated entities | (69,811) | ||||
| Distributions from unconsolidated entities | 61,794 | ||||
| (Gain) loss on license sales and exchanges, net | (1,323) | ||||
| (Gain) loss on asset disposals, net | 707 | ||||
| Loss on impairment of licenses | 47,679 | ||||
| Depreciation, amortization and accretion | 11,868 | ||||
| Expenses related to strategic alternatives review | 489 | ||||
| Straight line and other non-cash revenue adjustments | (3,872) | ||||
| Straight line expense adjustment | 1,559 | ||||
| Maintenance and other capital expenditures | (2,374) | ||||
| Adjusted Free Cash Flow from continuing operations (Non-GAAP) | $ | 45,925 | |||