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
EQIX
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% |