
| 2026 Estimated Results | ||||||||
| Previous | Current | |||||||
| (Dollars in millions) | ||||||||
| Total operating revenues | $205-$215 | Unchanged | ||||||
Adjusted OIBDA1 (Non-GAAP) | $60-$75 | Unchanged | ||||||
Adjusted EBITDA1 (Non-GAAP) | $220-$235 | Unchanged | ||||||
| Capital expenditures | $25-$35 | Unchanged | ||||||
| Actual Results | |||||||||||||||||
| 2026 Estimated Results | Nine Months Ended September 30, 2026 | Year Ended December 31, 2025 | |||||||||||||||
| (Dollars in millions) | |||||||||||||||||
| Net income from continuing operations (GAAP) | N/A | $587 | $172 | ||||||||||||||
| Add back: | |||||||||||||||||
| Income tax expense (benefit) | N/A | 138 | (31) | ||||||||||||||
| Income before income taxes (GAAP) | $775-$790 | $726 | $141 | ||||||||||||||
| Add back or deduct: | |||||||||||||||||
| Interest expense | 45 | 29 | 28 | ||||||||||||||
| Depreciation, amortization and accretion | 50 | 40 | 48 | ||||||||||||||
EBITDA (Non-GAAP)1 | $870-$885 | $795 | $218 | ||||||||||||||
| Add back or deduct: | |||||||||||||||||
| Expenses related to strategic alternatives review | — | 14 | 2 | ||||||||||||||
| Loss on impairment of licenses | — | — | 48 | ||||||||||||||
| (Gain) loss on asset disposals, net | — | 6 | 2 | ||||||||||||||
| (Gain) loss on license sales and exchanges, net | (585) | (566) | (6) | ||||||||||||||
| Short-term imputed spectrum lease income | (65) | (66) | (69) | ||||||||||||||
Adjusted EBITDA (Non-GAAP)1 | $220-$235 | $182 | $194 | ||||||||||||||
| Deduct: | |||||||||||||||||
| Equity in earnings of unconsolidated entities | 145 | 116 | 174 | ||||||||||||||
| Interest and dividend income | 15 | 15 | 19 | ||||||||||||||
Adjusted OIBDA (Non-GAAP)1 | $60-$75 | $51 | $1 | ||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||||||||||||||||||||
| Summary Operating Data (Unaudited) | |||||||||||||||||||||||||||||
| As of or for the Quarter Ended | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | ||||||||||||||||||||||||
| Capital expenditures from continuing operations (thousands) | $ | 3,915 | $ | 3,895 | $ | 8,645 | $ | 12,933 | $ | 7,927 | |||||||||||||||||||
| Owned towers | 4,455 | 4,456 | 4,452 | 4,450 | 4,449 | ||||||||||||||||||||||||
Number of colocations1 | 4,372 | 4,362 | 4,290 | 4,572 | 4,517 | ||||||||||||||||||||||||
Tower tenancy rate2 | 0.98 | 0.98 | 0.96 | 1.03 | 1.02 | ||||||||||||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||||||||||||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 vs. 2025 | 2026 | 2025 | 2026 vs. 2025 | ||||||||||||||||||||||||||||||
| (Dollars and shares in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
| Operating revenues | |||||||||||||||||||||||||||||||||||
| Site rental | $ | 52,475 | $ | 45,838 | 14 | % | $ | 156,674 | $ | 99,663 | 57 | % | |||||||||||||||||||||||
| Services | 1,395 | 1,281 | 9 | % | 3,278 | 2,969 | 10 | % | |||||||||||||||||||||||||||
| Total operating revenues | 53,870 | 47,119 | 14 | % | 159,952 | 102,632 | 56 | % | |||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Cost of operations (excluding Depreciation, amortization and accretion reported below) | 23,349 | 20,976 | 11 | % | 68,455 | 56,662 | 21 | % | |||||||||||||||||||||||||||
| Selling, general and administrative | 18,200 | 20,525 | (11) | % | 53,851 | 69,063 | (22) | % | |||||||||||||||||||||||||||
| Depreciation, amortization and accretion | 13,405 | 11,868 | 13 | % | 40,437 | 35,860 | 13 | % | |||||||||||||||||||||||||||
| Loss on impairment of licenses | — | 47,679 | N/M | — | 47,679 | N/M | |||||||||||||||||||||||||||||
| (Gain) loss on asset disposals, net | 1,233 | 707 | 74 | % | 5,946 | 620 | N/M | ||||||||||||||||||||||||||||
| (Gain) loss on license sales and exchanges, net | 9 | (1,323) | N/M | (566,459) | (6,123) | N/M | |||||||||||||||||||||||||||||
| Total operating expenses | 56,196 | 100,432 | (44) | % | (397,770) | 203,761 | N/M | ||||||||||||||||||||||||||||
| Operating income (loss) | (2,326) | (53,313) | 96 | % | 557,722 | (101,129) | N/M | ||||||||||||||||||||||||||||
| Other income (expense) | |||||||||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 41,009 | 69,811 | (41) | % | 116,144 | 147,453 | (21) | % | |||||||||||||||||||||||||||
| Interest and dividend income | 4,442 | 8,909 | (50) | % | 15,095 | 15,267 | (1) | % | |||||||||||||||||||||||||||
| Interest expense | (10,972) | (8,855) | (24) | % | (29,013) | (16,233) | (79) | % | |||||||||||||||||||||||||||
| Short-term imputed spectrum lease income | 7,669 | 30,413 | (75) | % | 65,639 | 30,413 | N/M | ||||||||||||||||||||||||||||
| Other, net | 35 | 254 | (86) | % | 9 | 253 | (97) | % | |||||||||||||||||||||||||||
| Total other income | 42,183 | 100,532 | (58) | % | 167,874 | 177,153 | (5) | % | |||||||||||||||||||||||||||
| Income before income taxes | 39,857 | 47,219 | (16) | % | 725,596 | 76,024 | N/M | ||||||||||||||||||||||||||||
| Income tax expense (benefit) | (30,121) | (62,701) | 52 | % | 138,147 | (54,479) | N/M | ||||||||||||||||||||||||||||
| Net income from continuing operations | 69,978 | 109,920 | (36) | % | 587,449 | 130,503 | N/M | ||||||||||||||||||||||||||||
| Less: Net income from continuing operations attributable to noncontrolling interests, net of tax | 395 | 1,084 | (64) | % | 4,264 | 2,210 | 93 | % | |||||||||||||||||||||||||||
| Net income from continuing operations attributable to Array shareholders | 69,583 | 108,836 | (36) | % | 583,185 | 128,293 | N/M | ||||||||||||||||||||||||||||
| Net income (loss) from discontinued operations | (788) | (130,492) | 99 | % | 22,290 | (99,193) | N/M | ||||||||||||||||||||||||||||
| Less: Net income from discontinued operations attributable to noncontrolling interests, net of tax | — | 16,809 | N/M | 189 | 17,822 | (99) | % | ||||||||||||||||||||||||||||
| Net income (loss) from discontinued operations attributable to Array shareholders | (788) | (147,301) | 99 | % | 22,101 | (117,015) | N/M | ||||||||||||||||||||||||||||
| Net income (loss) | 69,190 | (20,572) | N/M | 609,739 | 31,310 | N/M | |||||||||||||||||||||||||||||
| Less: Net income attributable to noncontrolling interests, net of tax | 395 | 17,893 | (98) | % | 4,453 | 20,032 | (78) | % | |||||||||||||||||||||||||||
| Net income (loss) attributable to Array shareholders | $ | 68,795 | $ | (38,465) | N/M | $ | 605,286 | $ | 11,278 | N/M | |||||||||||||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||||||||||||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 vs. 2025 | 2026 | 2025 | 2026 vs. 2025 | ||||||||||||||||||||||||||||||
| (Dollars and shares in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
| Basic weighted average shares outstanding | 86,489 | 86,251 | — | 86,462 | 85,726 | 1 | % | ||||||||||||||||||||||||||||
| Basic earnings per share from continuing operations attributable to Array shareholders | $ | 0.81 | $ | 1.26 | (36) | % | $ | 6.74 | $ | 1.50 | N/M | ||||||||||||||||||||||||
| Basic earnings (loss) per share from discontinued operations attributable to Array shareholders | $ | (0.01) | $ | (1.71) | 99 | % | $ | 0.26 | $ | (1.37) | N/M | ||||||||||||||||||||||||
| Basic earnings (loss) per share attributable to Array shareholders | $ | 0.80 | $ | (0.45) | N/M | $ | 7.00 | $ | 0.13 | N/M | |||||||||||||||||||||||||
| Diluted weighted average shares outstanding | 86,523 | 86,846 | — | 86,506 | 87,842 | (2) | % | ||||||||||||||||||||||||||||
| Diluted earnings per share from continuing operations attributable to Array shareholders | $ | 0.81 | $ | 1.25 | (36) | % | $ | 6.74 | $ | 1.46 | N/M | ||||||||||||||||||||||||
| Diluted earnings (loss) per share from discontinued operations attributable to Array shareholders | $ | (0.01) | $ | (1.69) | 99 | % | $ | 0.26 | $ | (1.33) | N/M | ||||||||||||||||||||||||
| Diluted earnings (loss) per share attributable to Array shareholders | $ | 0.80 | $ | (0.44) | N/M | $ | 7.00 | $ | 0.13 | N/M | |||||||||||||||||||||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Statement of Cash Flows | |||||||||||
| (Unaudited) | |||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2026 | 2025 | ||||||||||
| (Dollars in thousands) | |||||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ | 609,739 | $ | 31,310 | |||||||
| Net income (loss) from discontinued operations | 22,290 | (99,193) | |||||||||
| Net income from continuing operations | 587,449 | 130,503 | |||||||||
| Add (deduct) adjustments to reconcile net income to net cash flows from operating activities | |||||||||||
| Depreciation, amortization and accretion | 40,437 | 35,860 | |||||||||
| Bad debts expense | 253 | 1,655 | |||||||||
| Stock-based compensation expense | 879 | 1,560 | |||||||||
| Deferred income taxes, net | (200,187) | (81,087) | |||||||||
| Equity in earnings of unconsolidated entities | (116,144) | (147,453) | |||||||||
| Distributions from unconsolidated entities | 89,584 | 149,732 | |||||||||
| Loss on impairment of licenses | — | 47,679 | |||||||||
| (Gain) loss on asset disposals, net | 5,946 | 620 | |||||||||
| (Gain) loss on license sales and exchanges, net | (566,459) | (6,123) | |||||||||
| Other operating activities | 561 | 338 | |||||||||
| Changes in assets and liabilities from operations | |||||||||||
| Accounts receivable | 8,635 | (5,157) | |||||||||
| Accounts payable | (10,487) | 22,231 | |||||||||
| Customer deposits and deferred revenues | (64,239) | (28,880) | |||||||||
| Accrued taxes | 57,916 | (11,713) | |||||||||
| Accrued interest | 429 | 2,372 | |||||||||
| Other assets and liabilities | (22,764) | (89,627) | |||||||||
| Net cash provided by (used in) operating activities - continuing operations | (188,191) | 22,510 | |||||||||
| Net cash provided by (used in) operating activities - discontinued operations | (6,375) | 380,388 | |||||||||
| Net cash provided by (used in) operating activities | (194,566) | 402,898 | |||||||||
| Cash flows from investing activities | |||||||||||
| Cash paid for additions to property, plant and equipment | (21,014) | (18,597) | |||||||||
| Cash paid for licenses | — | (4,175) | |||||||||
| Cash received from divestitures | 2,185,801 | 5,439 | |||||||||
| Other investing activities | — | 1,301 | |||||||||
| Net cash provided by (used in) investing activities - continuing operations | 2,164,787 | (16,032) | |||||||||
| Net cash provided by investing activities - discontinued operations | — | 2,462,399 | |||||||||
| Net cash provided by investing activities | 2,164,787 | 2,446,367 | |||||||||
| Cash flows from financing activities | |||||||||||
| Issuance of long-term debt | — | 325,000 | |||||||||
| Repayment of long-term debt | (2,031) | (875,250) | |||||||||
| Tax withholdings, net of cash receipts, for stock-based compensation awards | (2,068) | (63,506) | |||||||||
| Repurchase of Common Shares | — | (21,360) | |||||||||
| Dividends paid to Array shareholders | (1,836,737) | (1,986,719) | |||||||||
| Payment of debt issuance costs | — | (5,668) | |||||||||
| Distributions to noncontrolling interests | (8,624) | (26,811) | |||||||||
| Payments to acquire additional interest in subsidiaries | (593) | — | |||||||||
| Other financing activities | — | (7,930) | |||||||||
| Net cash used in financing activities - continuing operations | (1,850,053) | (2,662,244) | |||||||||
| Net cash used in financing activities - discontinued operations | — | (20,537) | |||||||||
| Net cash used in financing activities | (1,850,053) | (2,682,781) | |||||||||
| Net increase in cash, cash equivalents and restricted cash | 120,168 | 166,484 | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Beginning of period | 113,400 | 159,142 | |||||||||
| End of period | $ | 233,568 | $ | 325,626 | |||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| September 30, 2026 | December 31, 2025 | ||||||||||
| (Dollars in thousands) | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 233,568 | $ | 113,400 | |||||||
| Accounts receivable, net | 11,897 | 21,656 | |||||||||
| Prepaid expenses | 2,330 | 3,216 | |||||||||
| Other current assets | 2,011 | 6,515 | |||||||||
| Total current assets | 249,806 | 144,787 | |||||||||
| Non-current assets held for sale | 57,366 | 1,591,675 | |||||||||
| Licenses | 1,584,674 | 1,642,187 | |||||||||
| Investments in unconsolidated entities | 439,585 | 412,608 | |||||||||
| Property, plant and equipment, net | 384,149 | 388,999 | |||||||||
| Operating lease right-of-use assets | 459,705 | 472,995 | |||||||||
| Other assets and deferred charges | 32,444 | 24,837 | |||||||||
| Total assets | $ | 3,207,729 | $ | 4,678,088 | |||||||
| Array Digital Infrastructure, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||
| September 30, 2026 | December 31, 2025 | ||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||
| Current liabilities | |||||||||||
| Current portion of long-term debt | $ | 8,125 | $ | 4,063 | |||||||
| Accounts payable | 35,671 | 38,395 | |||||||||
| Customer deposits and deferred revenues | 20,011 | 85,945 | |||||||||
| Accrued taxes | 93,152 | 16,884 | |||||||||
| Accrued compensation | 1,365 | 4,322 | |||||||||
| Short-term operating lease liabilities | 16,538 | 15,294 | |||||||||
| Current liabilities of discontinued operations | 24,304 | 20,242 | |||||||||
| Other current liabilities | 26,087 | 14,843 | |||||||||
| Total current liabilities | 225,253 | 199,988 | |||||||||
| Deferred liabilities and credits | |||||||||||
| Deferred income tax liability, net | 173,221 | 387,030 | |||||||||
| Long-term operating lease liabilities | 499,418 | 509,876 | |||||||||
| Other deferred liabilities and credits | 307,342 | 336,379 | |||||||||
| Long-term debt, net | 665,016 | 670,258 | |||||||||
| Total equity | 1,337,479 | 2,574,557 | |||||||||
| Total liabilities and equity | $ | 3,207,729 | $ | 4,678,088 | |||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Net income from continuing operations (GAAP) | $ | 69,978 | $ | 109,920 | $ | 587,449 | $ | 130,503 | |||||||||||||||
| Add back: | |||||||||||||||||||||||
| Income tax expense (benefit) | (30,121) | (62,701) | 138,147 | (54,479) | |||||||||||||||||||
| Income before income taxes (GAAP) | 39,857 | 47,219 | 725,596 | 76,024 | |||||||||||||||||||
| Add back: | |||||||||||||||||||||||
| Interest expense | 10,972 | 8,855 | 29,013 | 16,233 | |||||||||||||||||||
| Depreciation, amortization and accretion | 13,405 | 11,868 | 40,437 | 35,860 | |||||||||||||||||||
| EBITDA (Non-GAAP) | 64,234 | 67,942 | 795,046 | 128,117 | |||||||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| Expenses related to strategic alternatives review | 5,934 | 489 | 13,512 | 2,349 | |||||||||||||||||||
| Loss on impairment of licenses | — | 47,679 | — | 47,679 | |||||||||||||||||||
| (Gain) loss on asset disposals, net | 1,233 | 707 | 5,946 | 620 | |||||||||||||||||||
| (Gain) loss on license sales and exchanges, net | 9 | (1,323) | (566,459) | (6,123) | |||||||||||||||||||
| Short-term imputed spectrum lease income | (7,669) | (30,413) | (65,639) | (30,413) | |||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | 63,741 | 85,081 | 182,406 | 142,229 | |||||||||||||||||||
| Deduct: | |||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 41,009 | 69,811 | 116,144 | 147,453 | |||||||||||||||||||
| Interest and dividend income | 4,442 | 8,909 | 15,095 | 15,267 | |||||||||||||||||||
| Other, net | 35 | 254 | 9 | 253 | |||||||||||||||||||
| Adjusted OIBDA (Non-GAAP) | $ | 18,255 | $ | 6,107 | $ | 51,158 | $ | (20,744) | |||||||||||||||
| Nine Months Ended September 30, 2026 | |||||
| (Dollars in thousands) | |||||
| Net income from continuing operations (GAAP) | $ | 587,449 | |||
| Add back or deduct: | |||||
| Income tax expense | 138,147 | ||||
Cash paid for income taxes1 | (274,270) | ||||
| Stock-based compensation expense | 879 | ||||
| Short-term imputed spectrum lease income | (65,639) | ||||
| Amortization of deferred debt charges | 991 | ||||
| Equity in earnings of unconsolidated entities | (116,144) | ||||
| Distributions from unconsolidated entities | 89,584 | ||||
| (Gain) loss on license sales and exchanges, net | (566,459) | ||||
| (Gain) loss on asset disposals, net | 5,946 | ||||
| Depreciation, amortization and accretion | 40,437 | ||||
| Expenses related to strategic alternatives review | 13,512 | ||||
| Straight line and other non-cash revenue adjustments | (14,327) | ||||
| Straight line expense adjustment | 3,070 | ||||
| Maintenance and other capital expenditures | (5,172) | ||||
| Adjusted Free Cash Flow from continuing operations (Non-GAAP) | $ | (161,996) | |||