
| 2026 Estimated Results | Actual Results for the Year Ended December 31, 2025 | ||||||||||
| (Dollars in millions) | |||||||||||
| Total operating revenues | $200-$215 | $163 | |||||||||
Adjusted OIBDA1 (Non-GAAP) | $50-$65 | $1 | |||||||||
Adjusted EBITDA1 (Non-GAAP) | $200-$215 | $194 | |||||||||
| Capital expenditures | $25-$35 | $30 | |||||||||
| 2026 Estimated Results | Actual Results for the Year Ended December 31, 2025 | Actual Results for the Year Ended December 31, 2024 | ||||||||||||||||||
| (Dollars in millions) | ||||||||||||||||||||
| Net income (loss) from continuing operations (GAAP) | N/A | $ | 172 | $ | (80) | |||||||||||||||
| Add back: | ||||||||||||||||||||
| Income tax benefit | N/A | (31) | (19) | |||||||||||||||||
| Income (loss) before income taxes (GAAP) | $780-$795 | $ | 141 | $ | (100) | |||||||||||||||
| Add back or deduct: | ||||||||||||||||||||
| Interest expense | 45 | 28 | 12 | |||||||||||||||||
| Depreciation, amortization and accretion | 50 | 48 | 47 | |||||||||||||||||
EBITDA (Non-GAAP)1 | $875-$890 | $ | 218 | $ | (40) | |||||||||||||||
| Add back or deduct: | ||||||||||||||||||||
| Expenses related to strategic alternatives review | — | 2 | 22 | |||||||||||||||||
| Loss on impairment of licenses | — | 48 | 136 | |||||||||||||||||
| (Gain) loss on asset disposals, net | — | 2 | 1 | |||||||||||||||||
| (Gain) loss on license sales and exchanges, net | (595) | (6) | 3 | |||||||||||||||||
| Short-term imputed spectrum lease income | (80) | (69) | — | |||||||||||||||||
Adjusted EBITDA (Non-GAAP)1 | $200-$215 | $ | 194 | $ | 122 | |||||||||||||||
| Deduct: | ||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 140 | 174 | 161 | |||||||||||||||||
| Interest and dividend income | 10 | 19 | 12 | |||||||||||||||||
Adjusted OIBDA (Non-GAAP)1 | $50-$65 | $ | 1 | $ | (51) | |||||||||||||||
| As of or for the Quarter Ended | 12/31/2025 | 9/30/2025 | |||||||||
| Capital expenditures from continuing operations (thousands) | $ | 12,933 | $ | 7,927 | |||||||
| Owned towers | 4,450 | 4,449 | |||||||||
Number of colocations1 | 4,572 | 4,517 | |||||||||
Tower tenancy rate2 | 1.03 | 1.02 | |||||||||
| Array Digital Infrastructure, Inc. | |||||||||||||||||||||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||||||||||||||||||||||
| (Dollars and shares in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
| Operating revenues | |||||||||||||||||||||||||||||||||||
| Site rental | $ | 54,990 | $ | 26,019 | N/M | $ | 154,654 | $ | 102,610 | 51 | % | ||||||||||||||||||||||||
| Services | 5,338 | 70 | N/M | 8,307 | 323 | N/M | |||||||||||||||||||||||||||||
| Total operating revenues | 60,328 | 26,089 | N/M | 162,961 | 102,933 | 58 | % | ||||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Cost of operations (excluding Depreciation, amortization and accretion reported below) | 22,823 | 20,174 | 13 | % | 79,485 | 72,997 | 9 | % | |||||||||||||||||||||||||||
| Selling, general and administrative | 15,381 | 23,559 | (35) | % | 84,444 | 102,556 | (18) | % | |||||||||||||||||||||||||||
| Depreciation, amortization and accretion | 12,402 | 12,156 | 2 | % | 48,262 | 47,212 | 2 | % | |||||||||||||||||||||||||||
| Loss on impairment of licenses | — | — | N/M | 47,679 | 136,234 | (65) | % | ||||||||||||||||||||||||||||
| (Gain) loss on asset disposals, net | 1,125 | 219 | N/M | 1,746 | 809 | N/M | |||||||||||||||||||||||||||||
| (Gain) loss on license sales and exchanges, net | — | (900) | N/M | (6,123) | 3,460 | N/M | |||||||||||||||||||||||||||||
| Total operating expenses | 51,731 | 55,208 | (6) | % | 255,493 | 363,268 | (30) | % | |||||||||||||||||||||||||||
| Operating income (loss) | 8,597 | (29,119) | N/M | (92,532) | (260,335) | 64 | % | ||||||||||||||||||||||||||||
| Other income (expense) | |||||||||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 26,301 | 37,919 | (31) | % | 173,754 | 161,364 | 8 | % | |||||||||||||||||||||||||||
| Interest and dividend income | 3,649 | 2,579 | 41 | % | 18,917 | 11,656 | 62 | % | |||||||||||||||||||||||||||
| Interest expense | (11,989) | (3,203) | N/M | (28,222) | (12,405) | N/M | |||||||||||||||||||||||||||||
| Short-term imputed spectrum lease income | 38,619 | — | N/M | 69,033 | — | N/M | |||||||||||||||||||||||||||||
| Other, net | (81) | — | N/M | 169 | — | N/M | |||||||||||||||||||||||||||||
| Total other income | 56,499 | 37,295 | 51 | % | 233,651 | 160,615 | 45 | % | |||||||||||||||||||||||||||
| Income (loss) before income taxes | 65,096 | 8,176 | N/M | 141,119 | (99,720) | N/M | |||||||||||||||||||||||||||||
| Income tax expense (benefit) | 23,332 | (3,656) | N/M | (31,148) | (19,256) | (62) | % | ||||||||||||||||||||||||||||
| Net income (loss) from continuing operations | 41,764 | 11,832 | N/M | 172,267 | (80,464) | N/M | |||||||||||||||||||||||||||||
| Less: Net income from continuing operations attributable to noncontrolling interests, net of tax | 404 | 136 | N/M | 2,615 | 5,411 | (52) | % | ||||||||||||||||||||||||||||
| Net income (loss) from continuing operations attributable to Array shareholders | 41,360 | 11,696 | N/M | 169,652 | (85,875) | N/M | |||||||||||||||||||||||||||||
| Net income (loss) from discontinued operations | (3,882) | (6,826) | 43 | % | (103,074) | 48,886 | N/M | ||||||||||||||||||||||||||||
| Less: Net income from discontinued operations attributable to noncontrolling interests, net of tax | — | 322 | N/M | 17,822 | 2,414 | N/M | |||||||||||||||||||||||||||||
| Net income (loss) from discontinued operations attributable to Array shareholders | $ | (3,882) | $ | (7,148) | 46 | % | $ | (120,896) | $ | 46,472 | N/M | ||||||||||||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||||||||||||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||||||||||||||||||||||
| (Dollars and shares in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 37,882 | $ | 5,006 | N/M | $ | 69,193 | $ | (31,578) | N/M | |||||||||||||||||||||||||
| Less: Net income attributable to noncontrolling interests, net of tax | 404 | 458 | (12) | % | 20,437 | 7,825 | N/M | ||||||||||||||||||||||||||||
| Net income (loss) attributable to Array shareholders | $ | 37,478 | $ | 4,548 | N/M | $ | 48,756 | $ | (39,403) | N/M | |||||||||||||||||||||||||
| Basic weighted average shares outstanding | 86,449 | 85,381 | 1 | % | 85,908 | 85,633 | – | ||||||||||||||||||||||||||||
| Basic earnings (loss) per share from continuing operations attributable to Array shareholders | $ | 0.48 | $ | 0.14 | N/M | $ | 1.98 | $ | (1.00) | N/M | |||||||||||||||||||||||||
| Basic earnings (loss) per share from discontinued operations attributable to Array shareholders | $ | (0.05) | $ | (0.09) | 46 | % | $ | (1.41) | $ | 0.54 | N/M | ||||||||||||||||||||||||
| Basic earnings (loss) per share attributable to Array shareholders | $ | 0.43 | $ | 0.05 | N/M | $ | 0.57 | $ | (0.46) | N/M | |||||||||||||||||||||||||
| Diluted weighted average shares outstanding | 86,514 | 88,322 | (2) | % | 87,293 | 85,633 | 2 | % | |||||||||||||||||||||||||||
| Diluted earnings (loss) per share from continuing operations attributable to Array shareholders | $ | 0.48 | $ | 0.13 | N/M | $ | 1.94 | $ | (1.00) | N/M | |||||||||||||||||||||||||
| Diluted earnings (loss) per share from discontinued operations attributable to Array shareholders | $ | (0.04) | $ | (0.08) | 45 | % | $ | (1.38) | $ | 0.54 | N/M | ||||||||||||||||||||||||
| Diluted earnings (loss) per share attributable to Array shareholders | $ | 0.43 | $ | 0.05 | N/M | $ | 0.56 | $ | (0.46) | N/M | |||||||||||||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Statement of Cash Flows | |||||||||||
| (Unaudited) | |||||||||||
| Year Ended December 31, | 2025 | 2024 | |||||||||
| (Dollars in thousands) | |||||||||||
| Cash flows from operating activities | |||||||||||
| Net income (loss) | $ | 69,193 | $ | (31,578) | |||||||
| Net income (loss) from discontinued operations | (103,074) | 48,886 | |||||||||
| Net income (loss) from continuing operations | 172,267 | (80,464) | |||||||||
| Add (deduct) adjustments to reconcile net income (loss) to net cash flows from operating activities | |||||||||||
| Depreciation, amortization and accretion | 48,262 | 47,212 | |||||||||
| Bad debts expense | 1,689 | (1,729) | |||||||||
| Stock-based compensation expense | 1,819 | 2,728 | |||||||||
| Deferred income taxes, net | (37,733) | (16,716) | |||||||||
| Equity in earnings of unconsolidated entities | (173,754) | (161,364) | |||||||||
| Distributions from unconsolidated entities | 215,599 | 168,701 | |||||||||
| Loss on impairment of licenses | 47,679 | 136,234 | |||||||||
| (Gain) loss on asset disposals, net | 1,746 | 809 | |||||||||
| (Gain) loss on license sales and exchanges, net | (6,123) | 3,460 | |||||||||
| Other operating activities | 1,285 | 121 | |||||||||
| Changes in assets and liabilities from operations | |||||||||||
| Accounts receivable | (6,628) | 4,856 | |||||||||
| Accounts payable | (9,339) | (35,473) | |||||||||
| Customer deposits and deferred revenues | (65,025) | (352) | |||||||||
| Accrued taxes | (15,954) | (38,510) | |||||||||
| Other assets and liabilities | (100,661) | 8,857 | |||||||||
| Net cash provided by operating activities - continuing operations | 75,129 | 38,370 | |||||||||
| Net cash provided by operating activities - discontinued operations | 125,707 | 844,095 | |||||||||
| Net cash provided by operating activities | 200,836 | 882,465 | |||||||||
| Cash flows from investing activities | |||||||||||
| Cash paid for additions to property, plant and equipment | (27,200) | (18,466) | |||||||||
| Cash paid for licenses | (4,175) | (19,198) | |||||||||
| Cash received from divestitures | 5,439 | — | |||||||||
| Other investing activities | 1,301 | — | |||||||||
| Net cash used in investing activities - continuing operations | (24,635) | (37,664) | |||||||||
| Net cash provided by (used in) investing activities - discontinued operations | 2,462,399 | (518,572) | |||||||||
| Net cash provided by (used in) investing activities | 2,437,764 | (556,236) | |||||||||
| Cash flows from financing activities | |||||||||||
| Issuance of long-term debt | 325,000 | 40,000 | |||||||||
| Repayment of long-term debt | (875,250) | (248,000) | |||||||||
| Tax withholdings, net of cash receipts, for Array stock-based compensation awards | (63,446) | (11,246) | |||||||||
| Repurchase of Common Shares | (21,360) | (54,091) | |||||||||
| Dividends paid to Array shareholders | (1,986,719) | — | |||||||||
| Payment of debt issuance costs | (6,418) | — | |||||||||
| Distributions to noncontrolling interests | (27,612) | (4,716) | |||||||||
| Other financing activities | (8,000) | (2,316) | |||||||||
| Net cash used in financing activities - continuing operations | (2,663,805) | (280,369) | |||||||||
| Net cash used in financing activities - discontinued operations | (20,537) | (66,632) | |||||||||
| Net cash used in financing activities | (2,684,342) | (347,001) | |||||||||
| Net decrease in cash, cash equivalents and restricted cash | (45,742) | (20,772) | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Beginning of period | 159,142 | 179,914 | |||||||||
| End of period | $ | 113,400 | $ | 159,142 | |||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| December 31, | 2025 | 2024 | |||||||||
| (Dollars in thousands) | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 113,400 | $ | 143,730 | |||||||
| Accounts receivable, net | 21,656 | 12,729 | |||||||||
| Prepaid expenses | 3,216 | 7,060 | |||||||||
| Current assets of discontinued operations | — | 1,163,032 | |||||||||
| Other current assets | 6,515 | 18,319 | |||||||||
| Total current assets | 144,787 | 1,344,870 | |||||||||
| Non-current assets held for sale | 1,591,675 | 12 | |||||||||
| Non-current assets of discontinued operations | — | 4,499,069 | |||||||||
| Licenses | 1,642,187 | 3,281,508 | |||||||||
| Investments in unconsolidated entities | 412,608 | 453,938 | |||||||||
| Property, plant and equipment, net | 388,999 | 384,021 | |||||||||
| Operating lease right-of-use assets | 472,995 | 465,274 | |||||||||
| Other assets and deferred charges | 24,837 | 20,289 | |||||||||
| Total assets | $ | 4,678,088 | $ | 10,448,981 | |||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||
| December 31, | 2025 | 2024 | |||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||
| Current liabilities | |||||||||||
| Current portion of long-term debt | $ | 4,063 | $ | 22,000 | |||||||
| Accounts payable | 38,395 | 36,454 | |||||||||
| Customer deposits and deferred revenues | 85,945 | 1,716 | |||||||||
| Accrued taxes | 16,884 | 27,077 | |||||||||
| Accrued compensation | 4,322 | 89,476 | |||||||||
| Short-term operating lease liabilities | 15,294 | 16,133 | |||||||||
| Current liabilities of discontinued operations | 20,242 | 671,575 | |||||||||
| Other current liabilities | 14,843 | 19,340 | |||||||||
| Total current liabilities | 199,988 | 883,771 | |||||||||
| Non-current liabilities of discontinued operations | — | 2,310,660 | |||||||||
| Deferred liabilities and credits | |||||||||||
| Deferred income tax liability, net | 387,030 | 728,229 | |||||||||
| Long-term operating lease liabilities | 509,876 | 495,736 | |||||||||
| Other deferred liabilities and credits | 336,379 | 221,376 | |||||||||
| Long-term debt, net | 670,258 | 1,201,725 | |||||||||
Noncontrolling interests with redemption features | — | 15,831 | |||||||||
| Total equity | 2,574,557 | 4,591,653 | |||||||||
| Total liabilities and equity | $ | 4,678,088 | $ | 10,448,981 | |||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Net income (loss) from continuing operations (GAAP) | $ | 41,764 | $ | 11,832 | $ | 172,267 | $ | (80,464) | |||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| Income tax expense (benefit) | 23,332 | (3,656) | (31,148) | (19,256) | |||||||||||||||||||
| Income (loss) before income taxes (GAAP) | 65,096 | 8,176 | 141,119 | (99,720) | |||||||||||||||||||
| Add back: | |||||||||||||||||||||||
| Interest expense | 11,989 | 3,203 | 28,222 | 12,405 | |||||||||||||||||||
| Depreciation, amortization and accretion | 12,402 | 12,156 | 48,262 | 47,212 | |||||||||||||||||||
| EBITDA (Non-GAAP) | 89,487 | 23,535 | 217,603 | (40,103) | |||||||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| Expenses related to strategic alternatives review | 95 | 1,607 | 2,444 | 21,521 | |||||||||||||||||||
| Loss on impairment of licenses | — | — | 47,679 | 136,234 | |||||||||||||||||||
| (Gain) loss on asset disposals, net | 1,125 | 219 | 1,746 | 809 | |||||||||||||||||||
(Gain) loss on license sales and exchanges, net | — | (900) | (6,123) | 3,460 | |||||||||||||||||||
| Short-term imputed spectrum lease income | (38,619) | — | (69,033) | — | |||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | 52,088 | 24,461 | 194,316 | 121,921 | |||||||||||||||||||
| Deduct: | |||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 26,301 | 37,919 | 173,754 | 161,364 | |||||||||||||||||||
| Interest and dividend income | 3,649 | 2,579 | 18,917 | 11,656 | |||||||||||||||||||
| Other, net | (81) | — | 169 | — | |||||||||||||||||||
| Adjusted OIBDA (Non-GAAP) | $ | 22,219 | $ | (16,037) | $ | 1,476 | $ | (51,099) | |||||||||||||||
| Three Months Ended December 31, 2025 | |||||
| (Dollars in thousands) | |||||
| Net income from continuing operations (GAAP) | $ | 41,764 | |||
| Add back or deduct: | |||||
| Income tax expense | 23,332 | ||||
| Cash paid for income taxes | (191) | ||||
| Stock-based compensation expense | 259 | ||||
| Short-term imputed spectrum lease income | (38,619) | ||||
| Amortization of deferred debt charges | 946 | ||||
| Equity in earnings of unconsolidated entities | (26,301) | ||||
| Distributions from unconsolidated entities | 65,867 | ||||
| (Gain) loss on asset disposals, net | 1,125 | ||||
| Depreciation, amortization and accretion | 12,402 | ||||
| Expenses related to strategic alternatives review | 95 | ||||
| Straight line and other non-cash revenue adjustments | (5,190) | ||||
| Straight line expense adjustment | 1,398 | ||||
| Maintenance and other capital expenditures | (2,025) | ||||
| Adjusted Free Cash Flow from continuing operations (Non-GAAP) | $ | 74,862 | |||