| Metric | Q3'25 | Q4'25 | Change |
|---|---|---|---|
| Consolidated Organic Growth | 5.0% (Q3) | 1.0% (4.0% ex-DISH) | DISH churn creates -400 bps drag |
| US Organic Growth | 4.0% (Q3) | 0.5% (4.5% ex-DISH) | Clean 3-carrier growth at 4.5% |
| Consolidated Cash EBITDA Margin | 67.0% (2025) | 66.8% (2026E) | 20 bps compression absorbing DISH hit |
| AFFO Per Share Growth | 8.0% (2025A) | 1.0% (2026E, 5.0% ex-DISH) | DISH impact masks underlying strength |
| CoreSite Revenue Growth | 14% (Q3) | 13% (2026E) | Steady double-digit momentum |
| Share Buybacks | $28M (Q3) | $365M Q4 + $53M YTD | Massive acceleration, largest since 2017 |
| Net Leverage | 4.9x (Q3) | 4.9x maintained | At target range, full flexibility |
| LatAm Organic Growth | Low single digit expected | -3.0% (2026E) | Churn front-loaded, recovery moves to 2027 |
| Europe New Builds | Modest activity | 700+ sites (2026E) | Record European construction |
| US Colo/Amendment Contribution | 2.5% ex-DISH (Q3) | 2.5% (2026E) | Rock steady carrier activity |
Get free previews of our earnings-call research: the key changes, management scores, and questions worth investigating. Subscribe for full call sheets and deeper analysis.
Subscriptions are managed by Substack. If the form does not load, subscribe directly. Or follow the RSS feed.