Financhill
Buy
59

EQIX Quote, Financials, Valuation and Earnings

Last price:
$912.29
Seasonality move :
-1.96%
Day range:
$938.86 - $951.63
52-week range:
$684.14 - $994.03
Dividend yield:
1.79%
P/E ratio:
85.76x
P/S ratio:
10.53x
P/B ratio:
6.75x
Volume:
344.3K
Avg. volume:
517.4K
1-year change:
18.4%
Market cap:
$91.8B
Revenue:
$8.2B
EPS (TTM):
$11.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.6B $6B $6.6B $7.3B $8.2B
Revenue Growth (YoY) 9.67% 7.85% 10.62% 9.46% 12.74%
 
Cost of Revenues $2.8B $3.1B $3.5B $3.8B $4.2B
Gross Profit $2.8B $2.9B $3.2B $3.5B $4B
Gross Profit Margin 49.48% 48.75% 47.67% 48.35% 48.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.8B $2B $2.3B $2.5B
Other Inc / (Exp) -$21.3M -$200.8M -$177.7M -$76.9M -$18.6M
Operating Expenses $1.6B $1.8B $2B $2.3B $2.5B
Operating Income $1.2B $1.1B $1.1B $1.2B $1.5B
 
Net Interest Expenses $452M $397.8M $333.4M $320.1M $307.8M
EBT. Incl. Unusual Items $692.6M $516.2M $609M $829.4M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $185.4M $146.2M $109.2M $124.8M $155.3M
Net Income to Company $507.2M $370.1M $499.7M $704.6M $969M
 
Minority Interest in Earnings $205K -$297K $463K -$232K $198K
Net Income to Common Excl Extra Items $507.5M $369.8M $500.2M $704.3M $969.2M
 
Basic EPS (Cont. Ops) $6.03 $4.22 $5.57 $7.69 $10.35
Diluted EPS (Cont. Ops) $5.99 $4.18 $5.53 $7.67 $10.31
Weighted Average Basic Share $84.1M $87.7M $89.8M $91.6M $93.6M
Weighted Average Diluted Share $84.7M $88.4M $90.4M $91.8M $94M
 
EBITDA $2.5B $2.3B $2.6B $2.9B $3.4B
EBIT $1.2B $922.7M $945M $1.2B $1.5B
 
Revenue (Reported) $5.6B $6B $6.6B $7.3B $8.2B
Operating Income (Reported) $1.2B $1.1B $1.1B $1.2B $1.5B
Operating Income (Adjusted) $1.2B $922.7M $945M $1.2B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.7B $1.8B $2.1B $2.2B
Revenue Growth (YoY) 8.8% 10.23% 9.88% 11.97% 6.79%
 
Cost of Revenues $768M $885.7M $934.7M $1.1B $1.1B
Gross Profit $751.8M $789.5M $906M $992M $1.1B
Gross Profit Margin 49.47% 47.13% 49.22% 48.13% 50.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $452.1M $517.6M $568.6M $616M $671M
Other Inc / (Exp) -$104.7M $11.9M -$10.9M -$1M --
Operating Expenses $452.1M $517.6M $568.6M $616M $671M
Operating Income $299.7M $271.9M $337.4M $376M $432M
 
Net Interest Expenses $98.3M $78.5M $80.2M $79M $82M
EBT. Incl. Unusual Items $96.7M $205.3M $246.3M $296M $350M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.9M $53.2M $34.6M $20M $54M
Net Income to Company $66.8M $152M $211.7M $276M $296M
 
Minority Interest in Earnings -$144K $190K $68K -- $1M
Net Income to Common Excl Extra Items $66.7M $152.2M $211.8M $276M $297M
 
Basic EPS (Cont. Ops) $0.75 $1.69 $2.30 $2.94 $3.11
Diluted EPS (Cont. Ops) $0.74 $1.68 $2.30 $2.93 $3.10
Weighted Average Basic Share $88.8M $89.9M $91.9M $93.7M $95.4M
Weighted Average Diluted Share $89.5M $90.5M $92.1M $94.2M $95.7M
 
EBITDA $557.2M $703.1M $767.9M $861M $963M
EBIT $196.5M $284.2M $337.7M $398M $467M
 
Revenue (Reported) $1.5B $1.7B $1.8B $2.1B $2.2B
Operating Income (Reported) $299.7M $271.9M $337.4M $376M $432M
Operating Income (Adjusted) $196.5M $284.2M $337.7M $398M $467M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.9B $6.5B $7.1B $7.9B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.4B $3.7B $4.1B $4.4B
Gross Profit $2.9B $3.1B $3.4B $3.8B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2B $2.2B $2.5B $2.7B
Other Inc / (Exp) -$142.4M -$230.7M -$55.9M -$51.3M -$7.6M
Operating Expenses $1.7B $2B $2.2B $2.5B $2.7B
Operating Income $1.1B $1.1B $1.2B $1.4B $1.6B
 
Net Interest Expenses $418.2M $344M $323.4M $308.7M $317.8M
EBT. Incl. Unusual Items $586.5M $536.2M $816.7M $1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142.5M $108.6M $117.9M $160.8M $190.3M
Net Income to Company $444M $427.5M $698.8M $870.9M $1.1B
 
Minority Interest in Earnings -$195K $388K $41K -$140K $1.2M
Net Income to Common Excl Extra Items $443.8M $427.9M $698.9M $870.8M $1.1B
 
Basic EPS (Cont. Ops) $5.14 $4.77 $7.67 $9.32 $11.13
Diluted EPS (Cont. Ops) $5.10 $4.75 $7.65 $9.30 $11.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B $2.5B $2.9B $3.2B $3.7B
EBIT $1B $882.9M $1.2B $1.4B $1.7B
 
Revenue (Reported) $5.9B $6.5B $7.1B $7.9B $8.6B
Operating Income (Reported) $1.1B $1.1B $1.2B $1.4B $1.6B
Operating Income (Adjusted) $1B $882.9M $1.2B $1.4B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4B $4.9B $5.4B $6.1B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.6B $2.8B $3.1B $3.3B
Gross Profit $2.2B $2.4B $2.6B $2.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.5B $1.7B $1.8B $2B
Other Inc / (Exp) -$129.6M -$159.4M -$37.6M -$12M -$1M
Operating Expenses $1.3B $1.5B $1.7B $1.8B $2B
Operating Income $861.7M $857.7M $933.6M $1.1B $1.2B
 
Net Interest Expenses $308.1M $254.3M $244.3M $233M $243M
EBT. Incl. Unusual Items $424M $443.9M $651.7M $854M $975M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.8M $67.3M $76M $112M $147M
Net Income to Company $319.1M $376.6M $575.7M $742M $828M
 
Minority Interest in Earnings -$355K $330K -$92K -- $1M
Net Income to Common Excl Extra Items $318.8M $376.9M $575.6M $742M $829M
 
Basic EPS (Cont. Ops) $3.67 $4.20 $6.30 $7.93 $8.72
Diluted EPS (Cont. Ops) $3.64 $4.18 $6.29 $7.91 $8.69
Weighted Average Basic Share $261.7M $268.8M $273.7M $280.2M $285M
Weighted Average Diluted Share $263.6M $270.4M $274.6M $281.4M $286.1M
 
EBITDA $1.8B $1.9B $2.2B $2.5B $2.8B
EBIT $739.5M $699.8M $913.8M $1.2B $1.3B
 
Revenue (Reported) $4.4B $4.9B $5.4B $6.1B $6.5B
Operating Income (Reported) $861.7M $857.7M $933.6M $1.1B $1.2B
Operating Income (Adjusted) $739.5M $699.8M $913.8M $1.2B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.9B $1.6B $1.5B $1.9B $2.1B
Short Term Investments $10.4M $4.5M -- -- --
Accounts Receivable, Net $689.1M $676.7M $681.8M $855.4M $1B
Inventory -- -- -- -- --
Prepaid Expenses $56M $61.4M $65.2M $79.2M $99.8M
Other Current Assets $45.9M $58.1M $15.2M $12.8M $24.4M
Total Current Assets $2.9B $2.6B $3B $3.3B $3.6B
 
Property Plant And Equipment $13.6B $16B $16.7B $18.1B $20B
Long-Term Investments $59.7M $163.1M $245M $348.1M $468.2M
Goodwill $4.8B $5.5B $5.4B $5.7B $5.7B
Other Intangibles $2.1B $2.2B $1.9B $1.9B $1.7B
Other Long-Term Assets $67.6M $66M $19.9M $36M $34.9M
Total Assets $24B $27B $27.9B $30.3B $32.7B
 
Accounts Payable $52.2M $77.7M $84.1M $116M $162.4M
Accrued Expenses $633.6M $597.4M $500.6M $625.7M $824.2M
Current Portion Of Long-Term Debt $720.8M $232.5M $33.1M $9.8M $1B
Current Portion Of Capital Lease Obligations $220.8M $291.9M $291.9M $291M $269.4M
Other Current Liabilities $49.9M $221.1M $67.6M $82.4M $142.5M
Total Current Liabilities $2.2B $2B $1.6B $1.8B $3.2B
 
Long-Term Debt $9.6B $10.3B $11.6B $12.8B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $15.1B $16.4B $17B $18.8B $20.1B
 
Common Stock $86K $89K $91K $93K $95K
Other Common Equity Adj -$934.6M -$913.4M -$1.1B -$1.4B -$1.3B
Common Equity $8.8B $10.6B $10.9B $11.5B $12.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$224K $130K -$318K -$134K $24.6M
Total Equity $8.8B $10.6B $10.9B $11.5B $12.5B
 
Total Liabilities and Equity $24B $27B $27.9B $30.3B $32.7B
Cash and Short Terms $1.9B $1.6B $1.5B $1.9B $2.1B
Total Debt $10.3B $10.5B $11.6B $12.8B $13.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.6B $1.4B $2.5B $2.4B $2.8B
Short Term Investments $14.2M -- -- -- $451M
Accounts Receivable, Net $705.5M $792.1M $778.9M $1B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $384.4M $492.8M $656.9M $497.2M $705M
Total Current Assets $4B $2.9B $4B $3.9B $5.1B
 
Property Plant And Equipment $14.5B $16.6B $16.5B $18.9B $21.2B
Long-Term Investments -- -- -- -- --
Goodwill $5.1B $5.4B $5.4B $5.6B $5.8B
Other Intangibles $2B $2B $1.9B $1.7B $1.5B
Other Long-Term Assets $673.4M $846.1M $1.5B $1.6B $1.9B
Total Assets $26.4B $27.8B $29.3B $31.7B $35.4B
 
Accounts Payable $822.1M $844.1M $922.5M $1.1B $1.1B
Accrued Expenses $363.9M $347M $275.3M $363.5M $394M
Current Portion Of Long-Term Debt $2.1B $67.6M $9.8M $8.2M $2.2B
Current Portion Of Capital Lease Obligations $256.8M $299M $276.9M $269M $351M
Other Current Liabilities $231.2M $223.5M $211.4M $194.7M $297M
Total Current Liabilities $3.8B $1.8B $1.7B $1.9B $4.4B
 
Long-Term Debt $8.4B $11.6B $12.6B $13.6B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $17.2B $18.2B $19.8B $21.8B
 
Common Stock $89K $90K $93K $94K --
Other Common Equity Adj -$1.1B -$1B -$1.8B -$1.5B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $152K -$190K -$286K $24.7M $24M
Total Equity $10.6B $10.6B $11.2B $11.9B $13.6B
 
Total Liabilities and Equity $26.4B $27.8B $29.3B $31.7B $35.4B
Cash and Short Terms $2.7B $1.4B $2.5B $2.4B $3.2B
Total Debt $10.5B $11.6B $12.6B $13.6B $15.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $507.2M $370.1M $499.7M $704.6M $969M
Depreciation & Amoritzation $1.3B $1.4B $1.7B $1.7B $1.8B
Stock-Based Compensation $236.5M $295M $363.8M $404M $407.5M
Change in Accounts Receivable -$26.9M $25.4M -$1.9M -$153.4M -$150.3M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.3B $2.5B $3B $3.2B
 
Capital Expenditures $2.1B $2.3B $2.8B $2.3B $2.8B
Cash Acquisitions -$34.1M -$1.2B -$158.5M -$964M --
Cash From Investing -$1.9B -$3.4B -$3B -$3.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$836.2M -$947.9M -$1B -$1.2B -$1.4B
Special Dividend Paid
Long-Term Debt Issued $2.8B $5.2B $3.9B $1.9B $902.1M
Long-Term Debt Repaid -$2.4B -$5.3B -$2.9B -$722.1M -$155M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$66.7M -$153.9M -$124.3M -$17.7M $18.1M
Cash From Financing $1.2B $815.5M $413.8M $856.8M $211.4M
 
Beginning Cash (CF) $627.6M $1.9B $1.6B $1.5B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$301.6M -$45.8M $457M $203.7M
Ending Cash (CF) $1.9B $1.6B $1.5B $1.9B $2.1B
 
Levered Free Cash Flow -$86.8M $27.3M -$204.3M $685.2M $435.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50.9M $123.1M $128.9M $227M --
Depreciation & Amoritzation $378.2M $426.1M $437.4M $463.1M --
Stock-Based Compensation $79.4M $96.4M $107.5M $106.5M --
Change in Accounts Receivable $63.5M $109.4M -$56.2M $49.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $686.1M $892.1M $760.2M $998.6M --
 
Capital Expenditures $834.3M $817.4M $827.9M $996M --
Cash Acquisitions -$702M -- -- -- --
Cash From Investing -$1.3B -$820.7M -$1.1B -$1.3B --
 
Dividends Paid (Ex Special Dividend) -$237.8M -$259.5M -$287.6M -$402.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- -- $92K --
Long-Term Debt Repaid -$2B -$46M -$38.1M -$52M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45.3M -- -- $68K --
Cash From Financing -$421.8M $92.8M -$325.7M -$21.6M --
 
Beginning Cash (CF) $2.7B $1.4B $2.5B $2.4B --
Foreign Exchange Rate Adjustment $35.1M -$6.3M $37.4M $42.4M --
Additions / Reductions -$1.1B $164.2M -$637M -$304.3M --
Ending Cash (CF) $1.6B $1.5B $1.9B $2.1B --
 
Levered Free Cash Flow -$148.2M $74.7M -$67.7M $2.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $444M $427.5M $698.8M $870.9M $1.1B
Depreciation & Amoritzation $1.4B $1.6B $1.7B $1.8B $2B
Stock-Based Compensation $277.7M $346.8M $392.8M $408.5M $454.5M
Change in Accounts Receivable $58.4M -$47.8M $12.2M -$256.2M -$103.3M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.3B $3.1B $3B $3.3B
 
Capital Expenditures $2.2B $2.8B $2.3B $2.6B $3.1B
Cash Acquisitions -$478.2M -$860.5M -$964M -- --
Cash From Investing -$2.6B -$3.5B -$3.1B -$3B -$4.1B
 
Dividends Paid (Ex Special Dividend) -$920.5M -$1B -$1.1B -$1.3B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $6.1B $5.7B $1.9B $902M $1.5B
Long-Term Debt Repaid -$5.5B -$4.8B -$730M -$141.1M -$159M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$169.6M -$17.7M $18M --
Cash From Financing $1.6B -$100.9M $1.3B -$92.7M $1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.3B $1.3B -$129M $382.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.4M -$427.2M $827.6M $365.3M $191.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $370.1M $499.7M $704.6M $969M $828M
Depreciation & Amoritzation $1.4B $1.7B $1.7B $1.8B $1.5B
Stock-Based Compensation $295M $363.8M $404M $407.5M $348M
Change in Accounts Receivable $25.4M -$1.9M -$153.4M -$150.3M -$153M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.5B $3B $3.2B $2.3B
 
Capital Expenditures $2.3B $2.8B $2.3B $2.8B $2.1B
Cash Acquisitions -$1.2B -$158.5M -$964M -- --
Cash From Investing -$3.4B -$3B -$3.4B -$3.2B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$947.9M -$1B -$1.2B -$1.4B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2B $3.9B $1.9B $902.1M $1.5B
Long-Term Debt Repaid -$5.3B -$2.9B -$722.1M -$155M -$107M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$153.9M -$124.3M -$17.7M $18.1M -$10M
Cash From Financing $815.5M $413.8M $856.8M $211.4M $1.2B
 
Beginning Cash (CF) $10.5B $6.6B $7.7B $9.3B $5.6B
Foreign Exchange Rate Adjustment $40.7M -$30.5M -$98.2M -$15.6M -$7M
Additions / Reductions -$301.6M -$45.8M $457M $203.7M $687M
Ending Cash (CF) $10.3B $6.5B $8B $9.4B $6.3B
 
Levered Free Cash Flow $27.3M -$204.3M $685.2M $435.6M $189M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.21% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.01% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 1.2% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock