Equinix, Inc. (EQIX)

Basic

  • Market Cap

    $77.4B

  • EV

    $92.45B

  • Shares Out

    93.88M

  • Revenue

    $7,489.84M

  • Employees

    12,097

Margins

  • Gross

    45.17%

  • EBITDA

    36.98%

  • Operating

    12.6%

  • Pre-Tax

    13.77%

  • Net

    11.62%

  • FCF

    —

Returns (5Yr Avg)

  • ROA

    2.09%

  • ROE

    5.25%

  • ROCE

    3.61%

  • ROIC

    2.84%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $832.35

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $80.37

  • Earnings (Dil)

    $9.31

  • FCF

    —

  • Book Value

    $126.61

Growth (CAGR)

  • Rev 3Yr

    8.99%

  • Rev 5Yr

    8.32%

  • Rev 10Yr

    13.59%

  • Dil EPS 3Yr

    22.39%

  • Dil EPS 5Yr

    18.35%

  • Dil EPS 10Yr

    18.7%

  • Rev Fwd 2Yr

    10.74%

  • EBITDA Fwd 2Yr

    10.14%

  • EPS Fwd 2Yr

    19.8%

  • EPS LT Growth Est

    14.38%

Dividends

  • Yield

    —

  • Payout

    142.72%

  • DPS

    $13.33

  • DPS Growth 3Yr

    8.49%

  • DPS Growth 5Yr

    8.56%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    8.16%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Other Revenues, Total

5,102.3

5,159.2

5,622.6

6,260.0

6,723.2

7,489.8

Total Revenues

5,102.3

5,159.2

5,622.6

6,260.0

6,723.2

7,489.8

Total Revenues % Chg.

17.4%

1.1%

9.0%

11.3%

7.4%

13.3%

Cost of Goods Sold, Total

2,605.5

2,810.2

3,074.3

3,472.4

3,751.5

4,106.6

Gross Profit

2,496.8

2,349.0

2,548.3

2,787.6

2,971.7

3,383.3

Selling General & Admin Expenses, Total

1,460.4

1,586.1

1,809.3

2,043.0

2,285.3

2,450.8

Stock-Based Compensation

—

—

—

—

—

-11.5

Other Operating Expenses, Total

1,460.4

1,586.1

1,809.3

2,043.0

2,285.3

2,439.3

Operating Income

1,036.4

763.0

738.9

744.6

686.4

944.0

Interest Expense, Total

-521.5

-479.7

-406.5

-336.1

-356.3

-393.0

Interest And Investment Income

14.5

27.7

8.7

2.6

36.3

84.5

Net Interest Expenses

-507.0

-452.0

-397.8

-333.4

-320.1

-308.6

Income (Loss) On Equity Invest.

—

—

—

—

8.6

8.6

Currency Exchange Gains (Loss)

77.1

115.9

-92.2

90.0

285.7

-0.9

Other Non Operating Income (Expenses)

-93.7

-9.2

134.6

-180.1

-197.7

-5.9

EBT, Excl. Unusual Items

512.8

417.7

383.5

320.9

463.0

637.2

Restructuring Charges

—

—

—

—

—

—

Merger & Related Restructuring Charges

-34.4

-24.8

-55.9

-22.8

-21.8

-17.1

Gain (Loss) On Sale Of Assets

6.0

44.3

1.3

10.8

-4.0

5.0

Asset Writedown

—

-15.8

-7.3

—

—

—

Other Unusual Items

-51.4

271.1

194.7

299.9

392.1

406.5

EBT, Incl. Unusual Items

433.0

692.6

516.2

609.0

829.4

1,031.6

Income Tax Expense

67.7

185.4

146.2

109.2

124.8

161.2

Earnings From Continuing Operations

365.4

507.2

370.1

499.7

704.6

870.4

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

—

0.2

-0.3

0.5

-0.2

-0.0

Net Income

365.4

507.5

369.8

500.2

704.3

870.4

Net Income to Common Incl Extra Items

365.4

507.5

369.8

500.2

704.3

870.4

Net Income to Common Excl. Extra Items

365.4

507.5

369.8

500.2

704.3

870.4

Total Shares Outstanding

80.7

85.3

89.1

90.6

92.6

93.9

Weighted Avg. Shares Outstanding

79.8

84.1

87.7

89.8

91.6

93.2

Weighted Avg. Shares Outstanding Dil

80.2

84.7

88.4

90.4

91.8

93.5

EPS

4.6

6.0

4.2

5.6

7.7

9.3

EPS Diluted

4.6

6.0

4.2

5.5

7.7

9.3

EBITDA

2,270.2

2,054.1

2,168.6

2,407.4

2,429.1

2,769.5