Equinix, Inc. (EQIX)

Growth

Revenue 5Y7.47%
Revenue 3Y5.12%
EPS 5Y25.22%
EPS 3Y6.72%
Dividend 5Y10.26%
Dividend 3Y7.83%

Capital Efficiency

ROIC4.23%
ROE6.41%
ROA2.38%
ROTA2.55%

Capital Structure

Market Cap67.30B
EV80.82B
Cash2.50B
Current Ratio2.37
Debt/Equity0.62
Net Debt/EBITDA4.69
Show More

Income Statement

Select a metric from the list below to chart it

Dec '99
Dec '03
Dec '07
Dec '11
Dec '15
Dec '19
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
2,152.8
2,443.8
2,725.9
3,612.0
4,368.4
5,071.7
5,562.1
5,998.5
6,635.5
7,098.6
Revenue % Chg.
13.6%
13.5%
11.5%
32.5%
20.9%
16.1%
9.7%
7.8%
10.6%
9.3%
Cost of Revenue
1,064.4
1,197.9
1,291.5
1,820.9
2,193.1
2,605.5
2,810.2
3,074.3
3,472.4
3,691.2
Cost of Revenue % Chg.
12.8%
12.5%
7.8%
41.0%
20.4%
18.8%
7.9%
9.4%
12.9%
8.8%
Gross Profit
1,088.4
1,245.9
1,434.4
1,791.1
2,175.3
2,466.2
2,752.0
2,924.2
3,163.1
3,407.4
Gross Profit % Chg.
14.4%
14.5%
15.1%
24.9%
21.4%
13.4%
11.6%
6.3%
8.2%
9.9%
Gross Profit Margin
50.6%
51.0%
52.6%
49.6%
49.8%
48.6%
49.5%
48.7%
47.7%
48.0%
Gross Profit Margin % Chg.
0.7%
0.8%
3.2%
-5.8%
0.4%
-2.3%
1.7%
-1.5%
-2.2%
0.5%
Selling, General, & Admin Expenses
621.4
734.1
825.3
1,133.3
1,327.6
1,460.4
1,586.1
1,809.3
2,043.0
2,211.4
Selling, General, & Admin Expenses % Chg.
16.7%
18.1%
12.4%
37.3%
17.1%
10.0%
8.6%
14.1%
12.9%
11.1%
Operating Income
460.9
509.3
567.3
618.7
809.0
977.4
1,169.6
1,052.9
1,108.2
1,168.1
Operating Income % Chg.
15.0%
10.5%
11.4%
9.1%
30.8%
20.8%
19.7%
-10.0%
5.2%
7.5%
Operating Income Margin
21.4%
20.8%
20.8%
17.1%
18.5%
19.3%
21.0%
17.6%
16.7%
16.5%
Operating Income Margin % Chg.
1.3%
-2.7%
-0.1%
-17.7%
8.1%
4.1%
9.1%
-16.5%
-4.9%
-1.7%
Total Other Income/Expenses Net
-348.7
-424.5
-356.3
-458.9
-522.2
-544.3
-477.0
-536.7
-499.2
-351.4
Total Other Income/Expenses Net % Chg.
70.7%
21.8%
16.1%
28.8%
13.8%
4.2%
12.4%
12.5%
7.0%
36.2%
Income Before Tax
112.3
84.7
211.0
159.9
286.8
433.0
692.6
516.2
609.0
816.7
Income Before Tax % Chg.
-42.9%
-24.5%
149.0%
-24.2%
79.4%
51.0%
59.9%
-25.5%
18.0%
52.3%
Income Before Tax Margin
5.2%
3.5%
7.7%
4.4%
6.6%
8.5%
12.5%
8.6%
9.2%
11.5%
Income Before Tax Margin % Chg.
-49.7%
-33.5%
123.2%
-42.8%
48.4%
30.0%
45.8%
-30.9%
6.6%
39.3%
Income Tax Expense
16.2
345.5
23.2
45.5
53.9
67.7
185.4
146.2
109.2
117.9
Income Tax Expense % Chg.
-73.9%
2038.3%
-93.3%
95.7%
18.5%
25.7%
173.9%
-21.1%
-25.3%
8.5%
Net Income
94.7
-259.5
187.8
126.8
233.0
365.4
507.5
369.8
500.2
698.9
Net Income % Chg.
-34.5%
-
-
-32.5%
83.7%
56.8%
38.9%
-27.1%
35.3%
63.3%
Net Income Margin
4.4%
-10.6%
6.9%
3.5%
5.3%
7.2%
9.1%
6.2%
7.5%
9.8%
Net Income Margin % Chg.
-42.4%
-
-
-49.0%
51.9%
35.1%
26.6%
-32.4%
22.3%
49.4%
Weighted Avg. Shares Out
49.4
52.4
57.8
70.1
76.9
79.8
84.1
87.7
89.9
91.0
Weighted Avg. Shares Out % Chg.
3.0%
5.9%
10.4%
21.3%
9.6%
3.8%
5.5%
4.2%
2.5%
1.7%
EPS
1.9
-5.0
3.3
1.8
3.0
4.6
6.0
4.2
5.6
7.7
EPS % Chg.
-36.2%
-
-
-44.3%
67.4%
51.2%
31.7%
-30.0%
31.8%
60.8%
Weighted Avg. Shares Out Dil
50.1
52.4
58.5
70.8
77.5
80.2
84.7
88.4
90.5
91.3
Weighted Avg. Shares Out Dil % Chg.
-3.3%
4.5%
11.7%
21.1%
9.5%
3.4%
5.6%
4.4%
2.3%
1.4%
EPS Diluted
1.9
-5.0
3.2
1.8
3.0
4.6
6.0
4.2
5.5
7.7
EPS Diluted % Chg.
-35.3%
-
-
-44.2%
67.6%
52.0%
31.4%
-30.2%
32.2%
61.1%
Interest Income
3.4
2.9
3.6
3.5
13.1
14.5
27.7
8.7
2.6
18.9
Interest Income % Chg.
-2.3%
-14.6%
23.9%
-2.9%
276.2%
10.8%
91.3%
-68.8%
-69.4%
586.6%
Interest Expense
248.8
270.6
299.1
392.2
478.7
521.5
479.7
406.5
336.1
342.4
Interest Expense % Chg.
24.2%
8.7%
10.5%
31.1%
22.1%
8.9%
-8.0%
-15.3%
-17.3%
-1.3%
EBIT
-133.1
-182.9
-84.5
-228.8
-178.8
-74.0
240.6
118.4
275.5
493.3
EBIT % Chg.
34658.7%
37.4%
53.8%
170.9%
21.9%
58.6%
-
-50.8%
132.7%
156.7%
EBIT Margin
-6.2%
-7.5%
-3.1%
-6.3%
-4.1%
-1.5%
4.3%
2.0%
4.2%
6.9%
EBIT Margin % Chg.
30508.8%
21.0%
58.6%
104.4%
35.4%
64.4%
-
-54.4%
110.3%
134.8%
Depreciation & Amortization
432.5
481.7
525.6
837.2
1,042.5
1,227.5
1,284.8
1,423.4
1,656.3
1,724.9
Depreciation & Amortization % Chg.
8.6%
11.4%
9.1%
59.3%
24.5%
17.7%
4.7%
10.8%
16.4%
7.2%
EBITDA
299.3
298.8
441.1
608.4
863.7
1,153.5
1,525.4
1,541.8
1,931.8
2,218.2
EBITDA % Chg.
-24.8%
-0.2%
47.6%
37.9%
42.0%
33.6%
32.2%
1.1%
25.3%
23.2%
EBITDA Margin
13.9%
12.2%
16.2%
16.8%
19.8%
22.7%
27.4%
25.7%
29.1%
31.2%
EBITDA Margin % Chg.
-33.8%
-12.1%
32.4%
4.1%
17.4%
15.0%
20.6%
-6.3%
13.3%
12.7%