Financhill
Buy
53

EQIX Quote, Financials, Valuation and Earnings

Last price:
$917.90
Seasonality move :
1.18%
Day range:
$916.01 - $928.37
52-week range:
$701.41 - $992.90
Dividend yield:
2.04%
P/E ratio:
66.71x
P/S ratio:
9.77x
P/B ratio:
6.37x
Volume:
648K
Avg. volume:
654.6K
1-year change:
-2.24%
Market cap:
$90.2B
Revenue:
$9.2B
EPS (TTM):
$13.76
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.6B $7.3B $8.2B $8.7B $9.2B
Revenue Growth (YoY) 10.62% 9.44% 12.71% 6.84% 5.36%
 
Cost of Revenues $3.9B $4.2B $4.7B $6.4B $6.5B
Gross Profit $2.8B $3.1B $3.5B $2.3B $2.7B
Gross Profit Margin 41.88% 42.52% 42.45% 26.66% 29.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$177.7M -$77M -$19M -$329M --
Operating Expenses $2.7B $2.9B $3.3B $1.4B $2.4B
Operating Income $58.3M $143.3M $168.2M $935M $282M
 
Net Interest Expenses $377.2M $406M $450.6M $503M $569M
EBT. Incl. Unusual Items $609M $829.4M $1.1B $975M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.2M $124.8M $155.3M $161M $160M
Net Income to Company $499.7M $704.6M $969M $814M $1.3B
 
Minority Interest in Earnings -$463K $232K -$198K -$1M -$2M
Net Income to Common Excl Extra Items $499.7M $704.6M $969M $814M $1.3B
 
Basic EPS (Cont. Ops) $5.57 $7.69 $10.35 $8.54 $13.79
Diluted EPS (Cont. Ops) $5.53 $7.67 $10.31 $8.50 $13.76
Weighted Average Basic Share $89.8M $91.6M $93.6M $95.5M $97.9M
Weighted Average Diluted Share $90.4M $91.8M $94M $95.8M $98.1M
 
EBITDA $3B $3.2B $3.3B $2.9B $2.3B
EBIT $1.3B $1.4B $1.5B $935M $282M
 
Revenue (Reported) $6.6B $7.3B $8.2B $8.7B $9.2B
Operating Income (Reported) $58.3M $143.3M $168.2M $935M $282M
Operating Income (Adjusted) $1.3B $1.4B $1.5B $935M $282M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.7B $1.9B $2.1B $2.3B $2.4B
Revenue Growth (YoY) 9.24% 9.47% 12.81% 7.13% 7.03%
 
Cost of Revenues $1B $1.1B $1.2B $1.7B $1.7B
Gross Profit $702.2M $790.2M $891.2M $582M $687M
Gross Profit Margin 41.09% 42.24% 42.23% 25.74% 28.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$18.3M -$39.4M -$7M -$328M --
Operating Expenses $747.6M $936M $957.4M $194M $597M
Operating Income -$45.4M -$145.8M -$66.2M $388M $90M
 
Net Interest Expenses $91.6M $107.2M $115.1M $139M $151M
EBT. Incl. Unusual Items $165M $177.7M $270.3M -$241M $312M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.9M $48.8M $42.8M $14M $48M
Net Income to Company $123.1M $128.9M $227.5M -$14M $264M
 
Minority Interest in Earnings -$133K $140K -$91K $24M -$1M
Net Income to Common Excl Extra Items $123.1M $128.9M $227.5M -$14M $264M
 
Basic EPS (Cont. Ops) $1.37 $1.39 $2.41 -$0.14 $2.70
Diluted EPS (Cont. Ops) $1.36 $1.39 $2.40 -$0.14 $2.69
Weighted Average Basic Share $90.2M $92.6M $94.3M $96.8M $98.2M
Weighted Average Diluted Share $90.8M $92.8M $94.7M $96.8M $98.4M
 
EBITDA $705.5M $609.2M $718.2M $886M $641M
EBIT $276.8M $170.7M $255.8M $388M $90M
 
Revenue (Reported) $1.7B $1.9B $2.1B $2.3B $2.4B
Operating Income (Reported) -$45.4M -$145.8M -$66.2M $388M $90M
Operating Income (Adjusted) $276.8M $170.7M $255.8M $388M $90M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.6B $7.3B $8.2B $8.7B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.2B $4.7B $5.4B $6.3B
Gross Profit $2.8B $3.1B $3.5B $3.4B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$177.7M -$77M -$19M -$329M --
Operating Expenses $2.7B $2.9B $3.3B $2.7B $2.8B
Operating Income $58.3M $143.3M $162.4M $706M $137M
 
Net Interest Expenses $377.2M $406M $450.6M $503M $569M
EBT. Incl. Unusual Items $609M $829.4M $1.1B $734M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.2M $124.8M $155.3M $161M $160M
Net Income to Company $499.7M $704.6M $969M $814M $1.3B
 
Minority Interest in Earnings -$463K $232K -$198K $73M $22M
Net Income to Common Excl Extra Items $499.7M $704.6M $969M $864M $1.4B
 
Basic EPS (Cont. Ops) $5.57 $7.70 $10.35 $8.58 $13.79
Diluted EPS (Cont. Ops) $5.54 $7.67 $10.31 $8.55 $13.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3B $3.2B $3.3B $3.8B $2.7B
EBIT $1.3B $1.4B $1.5B $1.8B $480M
 
Revenue (Reported) $6.6B $7.3B $8.2B $8.7B $9.2B
Operating Income (Reported) $58.3M $143.3M $162.4M $706M $137M
Operating Income (Adjusted) $1.3B $1.4B $1.5B $1.8B $480M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $7.3B $8.2B $8.7B $9.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.7B $5.4B $6.3B --
Gross Profit $3.1B $3.5B $3.4B $2.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$77M -$19M -$329M -$19M --
Operating Expenses $2.9B $3.3B $2.7B $2.8B --
Operating Income $143.3M $162.4M $706M $137M --
 
Net Interest Expenses $406M $450.6M $503M $569M --
EBT. Incl. Unusual Items $829.4M $1.1B $734M $1.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124.8M $155.3M $161M $160M --
Net Income to Company $704.6M $969M $814M $1.3B --
 
Minority Interest in Earnings $232K -$198K $73M $22M --
Net Income to Common Excl Extra Items $704.6M $969M $864M $1.4B --
 
Basic EPS (Cont. Ops) $7.70 $10.35 $8.58 $13.79 --
Diluted EPS (Cont. Ops) $7.67 $10.31 $8.55 $13.76 --
Weighted Average Basic Share $366.3M $374.5M $381.8M $391.5M --
Weighted Average Diluted Share $367.3M $376M $382.9M $392.5M --
 
EBITDA $3.2B $3.3B $3.8B $2.7B --
EBIT $1.4B $1.5B $1.8B $480M --
 
Revenue (Reported) $7.3B $8.2B $8.7B $9.2B --
Operating Income (Reported) $143.3M $162.4M $706M $137M --
Operating Income (Adjusted) $1.4B $1.5B $1.8B $480M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.7B $2B $2.1B $3.9B $3.5B
Short Term Investments -- -- -- $527M --
Accounts Receivable, Net $681.8M $855.4M $1B $949M --
Inventory -- -- -- -- --
Prepaid Expenses $65.2M $79.2M $100M $91M --
Other Current Assets $15.2M $12.8M $25M $72M --
Total Current Assets $3B $3.3B $3.6B $5.4B $5.1B
 
Property Plant And Equipment $16.7B $18.1B $20B $20.7B $25B
Long-Term Investments $305.9M $647.1M $681.4M $814M $608M
Goodwill $5.4B $5.7B $5.7B $5.5B --
Other Intangibles $1.9B $1.9B $1.7B $1.4B --
Other Long-Term Assets $19.9M $36M $35M $31M --
Total Assets $27.9B $30.3B $32.7B $35.1B $40.1B
 
Accounts Payable $84.1M $116M $162M $133M --
Accrued Expenses $500.6M $625.7M $824M $830M --
Current Portion Of Long-Term Debt $33.1M $9.8M $1B $1.2B --
Current Portion Of Capital Lease Obligations $291.9M $291M $269M $333M --
Other Current Liabilities $67.6M $82.4M $143M $76M --
Total Current Liabilities $1.6B $1.8B $3.2B $3.3B $3.9B
 
Long-Term Debt $14.7B $16.2B $16.2B $17.4B $21.1B
Capital Leases -- -- -- -- --
Total Liabilities $17B $18.8B $20.1B $21.5B $26B
 
Common Stock $91K $93K $95K -- --
Other Common Equity Adj -$1.1B -$1.4B -$1.3B -$1.7B --
Common Equity $10.9B $11.5B $12.5B $13.5B $14.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$318K -$134K $24.6M $24M $22M
Total Equity $10.9B $11.5B $12.5B $13.6B $14.2B
 
Total Liabilities and Equity $27.9B $30.3B $32.7B $35.1B $40.1B
Cash and Short Terms $1.7B $2B $2.1B $3.9B $3.5B
Total Debt $14.8B $16.3B $17.3B $18.8B $22.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.7B $2B $2.1B $3.9B $3.5B
Short Term Investments -- -- -- $527M --
Accounts Receivable, Net $681.8M $855.4M $1B $949M --
Inventory -- -- -- -- --
Prepaid Expenses $65.2M $79.2M $100M $91M --
Other Current Assets $15.2M $12.8M $25M $72M --
Total Current Assets $3B $3.3B $3.6B $5.4B $5.1B
 
Property Plant And Equipment $16.7B $18.1B $20B $20.7B $25B
Long-Term Investments $305.9M $647.1M $681.4M $814M $608M
Goodwill $5.4B $5.7B $5.7B $5.5B --
Other Intangibles $1.9B $1.9B $1.7B $1.4B --
Other Long-Term Assets $19.9M $36M $35M $31M --
Total Assets $27.9B $30.3B $32.7B $35.1B $40.1B
 
Accounts Payable $84.1M $116M $162M $133M --
Accrued Expenses $500.6M $625.7M $824M $830M --
Current Portion Of Long-Term Debt $33.1M $9.8M $1B $1.2B --
Current Portion Of Capital Lease Obligations $291.9M $291M $269M $333M --
Other Current Liabilities $67.6M $82.4M $143M $76M --
Total Current Liabilities $1.6B $1.8B $3.2B $3.3B $3.9B
 
Long-Term Debt $14.7B $16.2B $16.2B $17.4B $21.1B
Capital Leases -- -- -- -- --
Total Liabilities $17B $18.8B $20.1B $21.5B $26B
 
Common Stock $91K $93K $95K -- --
Other Common Equity Adj -$1.1B -$1.4B -$1.3B -$1.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$318K -$134K $24.6M $24M $22M
Total Equity $10.9B $11.5B $12.5B $13.6B $14.2B
 
Total Liabilities and Equity $27.9B $30.3B $32.7B $35.1B $40.1B
Cash and Short Terms $1.7B $2B $2.1B $3.9B $3.5B
Total Debt $14.8B $16.3B $17.3B $18.8B $22.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $499.7M $704.6M $969M $814M $1.3B
Depreciation & Amoritzation $1.7B $1.7B $1.8B $2B $2.1B
Stock-Based Compensation $363.8M $404M $407.5M $462M $498M
Change in Accounts Receivable -$1.9M -$153.4M -$150.3M $27M -$40M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3B $3.2B $3.2B $3.9B
 
Capital Expenditures $2.8B $2.3B $2.8B $3.1B $4.3B
Cash Acquisitions $158.5M $964M -- -- $251M
Cash From Investing -$3B -$3.4B -$3.2B -$3.9B -$6.5B
 
Dividends Paid (Ex Special Dividend) $1B $1.2B $1.4B $1.6B $1.9B
Special Dividend Paid
Long-Term Debt Issued $3.9B $1.9B $902M $2.8B --
Long-Term Debt Repaid -$2.9B -$722M -$155M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$124.3M -$18M $18M -$19M --
Cash From Financing $413.8M $856.8M $186.4M $1.7B $1.3B
 
Beginning Cash (CF) $1.5B $1.9B $2.1B $3.1B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76.2M $358.8M $188.1M $986M -$1.3B
Ending Cash (CF) $1.4B $2.2B $2.3B $4B $572M
 
Levered Free Cash Flow -$204.3M $685.2M $435.6M $183M -$400M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $123.1M $128.9M $227.5M -$14M $264M
Depreciation & Amoritzation $426.1M $437.4M $463.5M $498M $551M
Stock-Based Compensation $96.4M $107.5M $105.8M $114M $128M
Change in Accounts Receivable $109.4M -$56.2M $49.4M $180M $140M
Change in Inventories -- -- -- -- --
Cash From Operations $892.1M $760.2M $998.7M $981M $1.1B
 
Capital Expenditures $817.4M $827.9M $995.7M $987M $1.4B
Cash Acquisitions -- -- -- -- $69M
Cash From Investing -$820.7M -$1.1B -$1.3B -$1.1B -$2.7B
 
Dividends Paid (Ex Special Dividend) $259.5M $287.6M $403.2M $413M $461M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $462K -- $1.2B --
Long-Term Debt Repaid -$46M -$38M -$52M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$269K -- -$9M --
Cash From Financing $92.8M -$325.7M -$21.5M $478M $1.2B
 
Beginning Cash (CF) $1.5B $1.9B $2.1B $3.1B $1.8B
Foreign Exchange Rate Adjustment -$6.3M $37.4M $42.2M -$42M --
Additions / Reductions $157.9M -$599.6M -$261.9M $306M -$341M
Ending Cash (CF) $1.7B $1.3B $1.9B $3.3B $1.4B
 
Levered Free Cash Flow $74.7M -$67.7M $3M -$6M -$292M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $499.7M $704.6M $969M $814M $1.3B
Depreciation & Amoritzation $1.7B $1.7B $1.8B $2B $2.1B
Stock-Based Compensation $363.8M $404M $407.5M $462M $498M
Change in Accounts Receivable -$1.9M -$153.4M -$150.3M $27M -$40M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3B $3.2B $3.2B $3.9B
 
Capital Expenditures $2.8B $2.3B $2.8B $3.1B $4.3B
Cash Acquisitions $158.5M $964M -- -- $251M
Cash From Investing -$3B -$3.4B -$3.2B -$3.9B -$6.5B
 
Dividends Paid (Ex Special Dividend) $1B $1.2B $1.4B $1.6B $1.9B
Special Dividend Paid
Long-Term Debt Issued $3.9B $1.9B $902M $2.8B --
Long-Term Debt Repaid -$2.9B -$722M -$155M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$124.3M -$18M $18M -- --
Cash From Financing $413.8M $856.8M $186.4M $1.7B $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76.2M $358.8M $188.1M $986M -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$204.3M $685.2M $435.6M $183M -$400M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $704.6M $969M $814M $1.3B --
Depreciation & Amoritzation $1.7B $1.8B $2B $2.1B --
Stock-Based Compensation $404M $407.5M $462M $498M --
Change in Accounts Receivable -$153.4M -$150.3M $27M -$40M --
Change in Inventories -- -- -- -- --
Cash From Operations $3B $3.2B $3.2B $3.9B --
 
Capital Expenditures $2.3B $2.8B $3.1B $4.3B --
Cash Acquisitions $964M -- -- $251M --
Cash From Investing -$3.4B -$3.2B -$3.9B -$6.5B --
 
Dividends Paid (Ex Special Dividend) $1.2B $1.4B $1.6B $1.9B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $902M $2.8B $2.1B --
Long-Term Debt Repaid -$722M -$155M -$1.1B -$72M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18M $18M -$19M -$9M --
Cash From Financing $856.8M $186.4M $1.7B $1.3B --
 
Beginning Cash (CF) $8B $9.4B $9.4B $10.6B --
Foreign Exchange Rate Adjustment -$98.2M -$15.6M -$49M $43M --
Additions / Reductions $358.8M $188.1M $986M -$1.3B --
Ending Cash (CF) $8.3B $9.6B $10.3B $9.3B --
 
Levered Free Cash Flow $685.2M $435.6M $183M -$400M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
23
CAR alert for Feb 20

Avis Budget Group, Inc. [CAR] is down 21.87% over the past day.

Buy
75
HYMC alert for Feb 20

Hycroft Mining Holding Corp. [HYMC] is up 3.81% over the past day.

Sell
1
EPAM alert for Feb 20

EPAM Systems, Inc. [EPAM] is down 16.79% over the past day.

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

Show me the best stock