XML 59 R17.htm IDEA: XBRL DOCUMENT v3.25.2
Stockholders' Equity
 6 Months Ended
Jun. 30, 2025
Equity [Abstract]  
Stockholders' Equity Stockholders' Equity
Stockholders' Equity Rollforward
The following tables provide a rollforward of our stockholders' equity for the three and six months ended June 30, 2025 and 2024 ($ in millions except per share data; share data in thousands):
Common StockTreasury StockAdditional
Paid-in Capital		Accumulated
Dividends		AOCI (Loss)Retained
Earnings		Common
Stockholders'
Equity		Non-controlling InterestsTotal Common Stockholders' Equity
SharesAmountSharesAmount
Balance as of December 31, 202497,390 $— (103)$(39)$20,895 $(10,342)$(1,735)$4,749 $13,528 $(1)$13,527 
Net income — — — — — — — 343 343 — 343 
Other comprehensive income— — — — — — 176 — 176 — 176 
Issuance of common stock and release of treasury stock for employee equity awards406 — 19 7 42 — — — 49 — 49 
Issuance of common stock under ATM Program107 — — — 99 — — — 99 — 99 
Dividend distribution on common stock, $4.69 per share
— — — — — (457)— — (457)— (457)
Settlement of accrued dividends on vested equity awards— — — — — (1)— — (1)— (1)
Accrued dividends on unvested equity awards— — — — — 2 — — 2 — 2 
Stock-based compensation, net of estimated forfeitures— — — — 150 — — — 150 — 150 
Balance as of March 31, 202597,903 — (84)(32)21,186 (10,798)(1,559)5,092 13,889 (1)13,888 
Net income (loss)— — — — — — — 368 368 (1)367 
Other comprehensive income— — — — — — 160 — 160 — 160 
Issuance of common stock and release of treasury stock for employee equity awards41 — 5 2 — — — — 2 — 2 
Dividend distribution on common stock, $4.69 per share
— — — — — (459)— — (459)— (459)
Accrued dividends on unvested equity awards— — — — — (14)— — (14)— (14)
Stock-based compensation, net of estimated forfeitures— — — — 138 — — — 138 — 138 
Balance as of June 30, 202597,944 $— (79)$(30)$21,324 $(11,271)$(1,399)$5,460 $14,084 $(2)$14,082 
Common StockTreasury StockAdditional
Paid-in Capital		Accumulated
Dividends		AOCI (Loss)Retained
Earnings		Common
Stockholders'
Equity		Non-controlling interestsTotal Common Stockholders' Equity
SharesAmountSharesAmount
Balance as of December 31, 202394,630 $— (151)$(56)$18,596 $(8,695)$(1,290)$3,934 $12,489 $— $12,489 
Net income — — — — — — — 231 231 — 231 
Other comprehensive loss— — — — — — (208)— (208)— (208)
Issuance of common stock and release of treasury stock for employee equity awards407 — 18 6 42 — — — 48 — 48 
Dividend distribution on common stock, $4.26 per share
— — — — — (402)— — (402)— (402)
Settlement of accrued dividends on vested equity awards— — — — — (1)— — (1)— (1)
Accrued dividends on unvested equity awards— — — — — 1 — — 1 — 1 
Stock-based compensation, net of estimated forfeitures— — — — 141 — — — 141 — 141 
Balance as of March 31, 202495,037 — (133)(50)18,779 (9,097)(1,498)4,165 12,299 — 12,299 
Net income— — — — — — — 301 301 — 301 
Other comprehensive loss— — — — — — (43)— (43)— (43)
Issuance of common stock and release of treasury stock for employee equity awards35 — 6 2 — — — — 2 — 2 
Dividend distribution on common stock, $4.26 per share
— — — — — (405)— — (405)— (405)
Accrued dividends on unvested equity awards— — — — — (12)— — (12)— (12)
Stock-based compensation, net of estimated forfeitures— — — — 136 — — — 136 — 136 
Balance as of June 30, 202495,072 $— (127)$(48)$18,915 $(9,514)$(1,541)$4,466 $12,278 $— $12,278 
Accumulated Other Comprehensive Loss
The changes in accumulated other comprehensive loss, net of tax, by component were as follows (in millions):
Balance as of December 31, 2024Net
Change		Balance as of June 30,
2025
Foreign currency translation adjustment (“CTA”) loss$(2,360)$824 $(1,536)
Unrealized gain on cash flow hedges (1)
47 (110)(63)
Net investment hedge CTA gain (1)
579 (378)201 
Net actuarial loss on defined benefit plans (2)
(1)— (1)
$(1,735)$336 $(1,399)
Accumulated other comprehensive loss attributable to non-controlling interests— — — 
Total accumulated other comprehensive loss
$(1,735)$336 $(1,399)
(1)Refer to Note 6 for a discussion of the amounts reclassified from accumulated other comprehensive loss to net income.
(2)We have two defined benefit pension plans covering all employees in two countries where such plans are mandated by law. We do not have any defined benefit plans in any other countries.
Changes in foreign currencies can have a significant impact on our condensed consolidated balance sheets (as evidenced above in our cumulative foreign currency translation loss), as well as our condensed consolidated results of operations, as amounts in foreign currencies are generally translated into more U.S. dollars when the U.S. dollar weakens or less U.S. dollars when the U.S. dollar strengthens. As of June 30, 2025, the U.S. dollar was generally weaker relative to certain of the currencies of the foreign countries in which we operate as compared to December 31, 2024. Because of this, the U.S. dollar had an overall favorable impact on our condensed consolidated financial position because the foreign denominations translated into more U.S. dollars as evidenced by a decrease in foreign currency translation loss for the six months ended June 30, 2025 as reflected in the above table. The volatility of the U.S. dollar as compared to the other currencies in which we operate could have a significant impact on our condensed consolidated financial position and results of operations including the amount of revenue that we report in future periods.
Common Stock
In November 2022, we established a program under which we may, from time to time, offer and sell on a spot or forward basis up to an aggregate of $1.5 billion of our common stock to or through sales agents in “at the market” transactions (the "2022 ATM Program"). The 2022 ATM Program was fully utilized by the end of the third quarter of 2024.
In October 2024, we established a program to succeed the 2022 ATM Program, under which we may, from time to time, offer and sell on a spot or forward basis up to an aggregate of $2.0 billion of our common stock to or through sales agents in "at the market" transactions (the "2024 ATM Program"). The forward sale agreements provide three settlement alternatives to us: physical settlement, cash settlement or net share settlement. In accordance with ASC 815, the forward sale agreements are classified as equity for balance sheet purposes.
Forward sale activity under the 2022 and 2024 ATM Programs (collectively, the "ATM Programs") is summarized as follows ($ in millions except per share data; shares in thousands):
Contractual Maturity DatesExecution Date
Number of Shares (1)
Weighted Average Price per Share (2)
Settlement Value (2)
Outstanding, December 31, 2023November 2024643 $776.23 $499 
Forward Sale Shares Physically SettledNovember 2024 to December 2024September 2024(643)790.41 509 
Outstanding, December 31, 2024— $— $— 
Outstanding, June 30, 2025— $— $— 
(1)For agreements settled, the amount represents the actual number of shares issued. For agreements executed and outstanding, the amount represents the number of shares that we would issue upon physical settlement.
(2)For agreements settled, the value represents the actual weighted average settlement value, net of commissions and other offering expenses. For agreements executed and outstanding, the value represents the forward amount that we would receive upon physical settlement as of that date and will be subject to adjustments for a discount rate factor equal to a specified benchmark rate less a spread minus scheduled dividends during the terms of the agreements.
We did not sell any shares on a spot basis under the 2024 ATM Program during the three months ended June 30, 2025. During the six months ended June 30, 2025, we sold 107,493 shares on a spot basis under the 2024 ATM Program for approximately $99 million, net of commissions and other offering expenses. There were no shares sold on a spot basis under the ATM Programs during the three and six months ended June 30, 2024.
As of June 30, 2025, we had approximately $1.2 billion of common stock available for sale under the 2024 ATM Program.
Stock-Based Compensation
For the six months ended June 30, 2025, the Talent, Culture and Compensation Committee and/or the Stock Award Committee of our Board of Directors, as the case may be, granted an aggregate of 696,171 restricted stock units ("RSUs") to certain employees, including executive officers. These equity awards are subject to vesting provisions and have a weighted-average grant date fair value of $840.66 per share and a weighted-average requisite service period of 3.62 years. The valuation of RSUs with only a service condition or a service and performance condition require no significant assumptions as the fair value for these types of equity awards is based solely on the fair value of our stock price on the date of grant. We use revenues and adjusted funds from operations ("AFFO") per share as the performance measurements in the RSUs with both service and performance conditions that were granted in the six months ended June 30, 2025.
We use a Monte Carlo simulation option-pricing model to determine the fair value of RSUs with a service and market condition. We used total shareholder return ("TSR") as the performance measurement in the RSUs with a service and market condition that were granted in the six months ended June 30, 2025. There were no significant changes in the assumptions used to determine the fair value of RSUs with a service and market condition that were granted in 2025 compared to the prior year.
The following table presents, by operating expense category, our stock-based compensation expense recognized in our condensed consolidated statements of operations (in millions):
 Three Months Ended
June 30,		Six Months Ended
June 30,
 2025202420252024
Cost of revenues$16 $15 $30 $28 
Sales and marketing25 25 47 46 
General and administrative86 85 163 152 
Total$127 $125 $240 $226 
Redeemable Non-controlling Interest
On April 3, 2023, we issued additional shares in our Indonesian operating entity to a third party investor for $25 million, which resulted in the third party investor owning a 25% interest in the entity.
The Indonesian operating entity is a VIE because it does not have sufficient funds from its operations to be self-sustaining. We provide certain management services to the entity and earn fees for the performance of such services. We have the power to direct the activities that most significantly impact the economic performance of the entity and have concluded that we are its primary beneficiary.
Under the terms of the stockholders’ agreement, the investor may put its 25% ownership stake in the entity to us for a maximum exercise price of $25 million, subject to certain contingent conditions. Accordingly, we present the investor’s contingently redeemable non-controlling interest ("NCI") outside of permanent equity at the higher of its maximum redemption amount of $25 million and its balance after attribution of gains and losses in our condensed consolidated balance sheets. There were no changes in the carrying value of the redeemable NCI for the three and six months ended June 30, 2025.
The following table presents the assets and liabilities of the Indonesian VIE (in millions):
June 30, 2025December 31, 2024
Cash and cash equivalents$6 $16 
Property, plant and equipment, net57 25 
Other9 5 
Total assets$72 $46 
Finance lease liabilities25 — 
Other10 5 
Total liabilities$35 $5 
The income and losses attributable to us as well as to the redeemable NCI from the Indonesian VIE were insignificant for the three and six months ended June 30, 2025 and 2024.