EQIX
Equinix Inc.
$791.25
+$5.95(+0.76%)
51
Overall
70
Value
18
Tech
65
Quality
Market Cap
$76.27B
Volume
1.21M
52W Range
$701.41 - $994.03
Target Price
$962.08
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.7B | $3.6B | $4.4B | $5.1B | $5.6B | $6.0B | $6.6B | $7.3B | $8.2B | $8.7B | ||
| Total Revenue | $2.7B | $3.6B | $4.4B | $5.1B | $5.6B | $6.0B | $6.6B | $7.3B | $8.2B | $8.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.3B | $1.8B | $3.6B | $2.6B | $2.8B | $3.1B | $3.5B | $3.8B | $4.2B | $4.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.4B | $1.8B | $4.4B | $5.1B | $2.8B | $2.9B | $3.2B | $3.5B | $4.0B | $4.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $867.0M | $1.2B | $1.4B | $4.1B | $-1.6B | $-1.8B | $5.5B | $2.3B | $2.5B | $2.7B | ||
| Selling, General & Administrative | $825.3M | $1.1B | $1.3B | $4.1B | $1.6B | $1.8B | $5.5B | $2.3B | $2.5B | $2.7B | ||
| Selling & Marketing Expenses | $332.0M | $438.7M | $581.7M | $633.7M | $651.0M | $718.4M | $741.2M | $786.6M | $855.0M | $891.0M | ||
| General & Administrative Expenses | $493.3M | $694.6M | $745.9M | $3.4B | $935.0M | $1.1B | $4.8B | $1.5B | $1.7B | $1.8B | ||
| Salaries & Wages | $23.3M | $7.8M | $10.2M | $10.1M | -- | -- | $27.7M | $404.0M | $407.0M | $462.0M | ||
| Depreciation & Amortization | $528.9M | $843.5M | $1.0B | $1.2B | -- | -- | $1.7B | $1.7B | $1.8B | $2.0B | ||
| Depreciation & Amortization | $528.9M | $843.5M | $-1.0B | $-1.2B | -- | -- | $3.5B | $1.7B | $1.8B | $2.0B | ||
| Amortization | $1.1B | $3.0B | $4.4B | $4.9B | -- | -- | $5.5B | $5.8B | $5.9B | $5.7B | ||
| Other Operating Expenses | $-4.8M | $-42.0M | $-19.8M | $-48.7M | -- | -- | $-10.0M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $567.3M | $618.7M | $809.0M | $977.4M | $1.2B | $1.1B | $1.1B | $1.2B | $1.4B | $1.3B | ||
| EBITDA | $1.4B | $3.2B | $1.4B | $1.7B | $1.9B | $2.3B | $2.6B | $2.9B | $3.4B | $3.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $299.1M | $392.2M | $478.7M | $521.5M | $479.7M | $406.5M | $336.1M | $356.3M | $402.0M | $457.0M | ||
| Intinc | $3.6M | $3.5M | $13.1M | $14.5M | $27.7M | $8.7M | $2.6M | $36.3M | $94.0M | $137.0M | ||
| Net Non-Operating Interest Income/Expense | $-295.5M | $-388.7M | $-465.6M | $-507.0M | $-452.0M | $-397.8M | $-333.4M | $-320.1M | $-308.0M | $-320.0M | ||
| Gain on Sale of Securities | $28.0M | $38.4M | $20.8M | $91.0M | -- | -- | $127.1M | -- | -- | -- | ||
| Other Income/Expense | $60.9M | $45.1M | $56.6M | $31.3M | $21.3M | $200.8M | $154.9M | $-76.9M | $6.0M | $15.0M | ||
| Other Special Charges | $-60.9M | $-70.2M | $-56.6M | $-37.4M | $-25.0M | $-138.9M | $-165.8M | $-51.1M | $-11.0M | $-33.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-868.1M | $-1.1B | $-1.4B | $-2.1B | -- | $-2.3B | $-2.8B | $3.8B | -- | $31.0M | ||
| Special Income Charges | $868.1M | $1.1B | $-2.2B | $2.1B | $-49.1M | $-207.7M | $2.8B | $2.3B | $2.8B | $-264.0M | ||
| Impairment of Capital Assets | $357.0K | $7.7M | $-725.0K | $-2.0M | $15.8M | $-7.3M | -- | -- | -- | $233.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $820.1M | $2.4B | $343.3M | $477.6M | $650.7M | $922.7M | $945.0M | $1.2B | $1.5B | $1.4B | ||
| Pre-Tax Income | $211.0M | $159.9M | $286.8M | $433.0M | $692.6M | $516.2M | $609.0M | $829.4M | $1.1B | $975.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $1.3B | $45.5M | $53.9M | $67.7M | $185.4M | $146.2M | $109.2M | $124.8M | $155.0M | $161.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $187.8M | $126.8M | $233.0M | $365.4M | $507.4M | $369.8M | $500.2M | $704.3M | $969.0M | $815.0M | ||
| Net Income (Continuing Operations) | $187.8M | $126.8M | $233.0M | $365.4M | $507.4M | $369.8M | $499.7M | $704.6M | $969.0M | $814.0M | ||
| Net Income (Discontinued Operations) | $187.8M | $126.8M | $233.0M | $365.4M | $507.4M | $369.8M | $500.2M | $704.3M | $969.0M | $815.0M | ||
| Net Income (Common Stockholders) | $375.5M | $114.4M | $233.0M | $365.3M | $507.5M | $369.8M | $500.2M | $704.3M | $969.0M | $815.0M | ||
| Normalized Income | -- | -- | -- | -- | $570.5M | -- | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.2B | $3.0B | $4.9B | $4.1B | $7.2B | $1.3B | $9.0B | $6.0B | $6.8B | $7.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $57.8M | $70.1M | $76.9M | $79.8M | $84.1M | $87.7M | $89.8M | $91.6M | $93.6M | $95.5M | ||
| Average Shares Outstanding (Diluted) | $58.5M | $70.8M | $77.5M | $80.2M | $84.7M | $88.4M | $90.4M | $91.8M | $94.0M | $95.8M | ||
| Shares Outstanding | $69.0M | $71.6M | $79.2M | $80.9M | $85.4M | $89.3M | $90.7M | $92.7M | $94.6M | $97.3M | ||
| Basic EPS | $3.25 | $1.81 | $3.03 | $4.58 | $6.03 | $4.22 | $5.57 | $7.69 | $10.35 | $8.54 | ||
| Basic EPS (Continuing Operations) | $3.25 | $1.63 | $3.03 | $4.58 | $6.03 | $4.22 | $5.57 | $7.69 | $10.35 | $8.54 | ||
| Diluted EPS | $3.21 | $1.79 | $3 | $4.56 | $5.99 | $4.18 | $5.53 | $7.67 | $10.31 | $8.5 | ||
| Diluted EPS (Continuing Operations) | $3.21 | $1.62 | $3 | $4.56 | $5.99 | $4.18 | $5.53 | $7.67 | $10.31 | $8.5 | ||
| Dividend Per Share | $17.71 | $7 | $8 | $9.12 | $9.84 | $10.64 | $11.48 | $12.4 | $17.04 | $17.04 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | $41.7M | $64.2M | $38.6M | $34.4M | -- | -- | $22.8M | $21.8M | $13.0M | $50.0M | ||
| Allowances For Construction | -- | $1.8B | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | $0.18 | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Commission Expenses | $1.3B | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | -- | $0.17 | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | $32.8M | -- | $6.0M | $44.3M | $1.3M | $10.8M | $-4.0M | $5.0M | $18.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | $15.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | $3.5B | -- | -- | -- | ||
| Interest Expense Operating | $310.0M | $1.8B | $-422.2M | $-476.9M | -- | -- | $-401.9M | -- | -- | -- | ||
| Minority Interests | -- | -- | -- | $7.2B | $205.0K | $-297.0K | $463.0K | $-232.0K | $198.0K | $1.0M | ||
| Net Income Discontinuous Operations | -- | $-32.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Income Extraordinary | $187.8M | $126.8M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | $48.8M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $493.3M | $694.6M | $745.9M | $3.4B | $935.0M | $1.1B | $4.8B | $1.5B | $1.7B | $1.8B | ||
| Other Impairment Of Capital Assets | -- | $7.7M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | $3.4M | $2.5M | $4.5M | $8.4M | $11.3M | $10.1M | $8.3M | $6.4M | -- | -- | ||
| Rent And Landing Fees | $101.5M | $140.6M | $157.9M | $2.6B | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | $581.7M | $633.7M | -- | -- | -- | -- | -- | -- | ||
| Write Off | -- | -- | $2.2B | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | $-52.8M | $-145.8M | -- | $327.0K | -- | -- | ||
| Restruct | $-868.1M | $-1.1B | $-1.4B | $-2.1B | -- | $-2.3B | $-2.8B | $3.8B | -- | $31.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | EQIX | $791.25 | +0.8% | 1.21M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |