Financhill
Buy
53

EQIX Quote, Financials, Valuation and Earnings

Last price:
$825.21
Seasonality move :
9.78%
Day range:
$820.51 - $833.45
52-week range:
$684.14 - $994.03
Dividend yield:
2.12%
P/E ratio:
96.53x
P/S ratio:
9.04x
P/B ratio:
5.94x
Volume:
799.6K
Avg. volume:
756K
1-year change:
1.23%
Market cap:
$80.3B
Revenue:
$8.7B
EPS (TTM):
$8.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $6.6B $7.3B $8.2B $8.7B
Revenue Growth (YoY) 7.85% 10.62% 9.46% 12.74% 6.84%
 
Cost of Revenues $3.1B $3.5B $3.8B $4.2B $4.5B
Gross Profit $2.9B $3.2B $3.5B $4B $4.3B
Gross Profit Margin 48.75% 47.67% 48.36% 48.36% 48.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2B $2.3B $2.5B $2.7B
Other Inc / (Exp) -$200.8M -$177.7M -$77M -$19M -$329M
Operating Expenses $1.8B $2B $2.3B $2.5B $2.7B
Operating Income $1.1B $1.1B $1.2B $1.5B $1.6B
 
Net Interest Expenses $397.8M $333.4M $320M $308M $320M
EBT. Incl. Unusual Items $516.2M $609M $829M $1.1B $975M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.2M $109.2M $124M $155M $161M
Net Income to Company $370.1M $499.7M $705M $969M $814M
 
Minority Interest in Earnings -$297K $463K -- -- $1M
Net Income to Common Excl Extra Items $369.8M $500.2M $705M $969M $815M
 
Basic EPS (Cont. Ops) $4.22 $5.57 $7.69 $10.35 $8.54
Diluted EPS (Cont. Ops) $4.18 $5.53 $7.67 $10.31 $8.50
Weighted Average Basic Share $87.7M $89.8M $91.6M $93.6M $95.5M
Weighted Average Diluted Share $88.4M $90.4M $91.8M $94M $95.8M
 
EBITDA $2.3B $2.6B $2.9B $3.4B $3.4B
EBIT $922.7M $945M $1.2B $1.5B $1.4B
 
Revenue (Reported) $6B $6.6B $7.3B $8.2B $8.7B
Operating Income (Reported) $1.1B $1.1B $1.2B $1.5B $1.6B
Operating Income (Adjusted) $922.7M $945M $1.2B $1.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.7B $1.9B $2.1B $2.3B
Revenue Growth (YoY) 10.37% 9.1% 9.63% 12.79% 7.16%
 
Cost of Revenues $830.7M $910.4M $970.2M $1.1B $1.2B
Gross Profit $733.4M $795.9M $900.5M $1B $1.1B
Gross Profit Margin 46.89% 46.65% 48.14% 48.25% 47.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $480.2M $533.5M $608.2M $666M $660M
Other Inc / (Exp) -$71.3M -$18.3M -$39.4M -$7M -$328M
Operating Expenses $480.2M $533.5M $608.2M $666M $660M
Operating Income $253.2M $262.4M $292.4M $352M $405M
 
Net Interest Expenses $89.7M $79.1M $75.7M $75M $77M
EBT. Incl. Unusual Items $92.2M $165M $177.3M $270M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.3M $41.9M $48M $43M $14M
Net Income to Company $50.9M $123.1M $129.3M $227M -$14M
 
Minority Interest in Earnings $58K $133K $92K -- --
Net Income to Common Excl Extra Items $51M $123.3M $129.4M $227M -$14M
 
Basic EPS (Cont. Ops) $0.57 $1.37 $1.39 $2.41 -$0.14
Diluted EPS (Cont. Ops) $0.57 $1.36 $1.39 $2.40 -$0.14
Weighted Average Basic Share $89.1M $90.2M $92.6M $94.3M $96.9M
Weighted Average Diluted Share $89.9M $91M $92.8M $94.7M $97.3M
 
EBITDA $561.4M $671.4M $709.4M $836M $624M
EBIT $183.2M $245.3M $271.2M $373M $126M
 
Revenue (Reported) $1.6B $1.7B $1.9B $2.1B $2.3B
Operating Income (Reported) $253.2M $262.4M $292.4M $352M $405M
Operating Income (Adjusted) $183.2M $245.3M $271.2M $373M $126M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $6.6B $7.3B $8.2B $8.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.5B $3.8B $4.2B $4.5B
Gross Profit $2.9B $3.2B $3.5B $4B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2B $2.3B $2.5B $2.7B
Other Inc / (Exp) -$200.8M -$177.7M -$77M -$19M -$329M
Operating Expenses $1.8B $2B $2.3B $2.5B $2.7B
Operating Income $1.1B $1.1B $1.2B $1.5B $1.6B
 
Net Interest Expenses $397.8M $333.4M $320M $308M $320M
EBT. Incl. Unusual Items $516.2M $609M $829M $1.1B $975M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.2M $109.2M $124M $155M $161M
Net Income to Company $370.1M $499.7M $705M $969M $814M
 
Minority Interest in Earnings -$297K $463K -- -- $1M
Net Income to Common Excl Extra Items $369.8M $500.2M $705M $969M $815M
 
Basic EPS (Cont. Ops) $4.24 $5.57 $7.69 $10.34 $8.58
Diluted EPS (Cont. Ops) $4.21 $5.54 $7.68 $10.31 $8.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.3B $2.6B $2.9B $3.4B $3.4B
EBIT $922.7M $945M $1.2B $1.5B $1.4B
 
Revenue (Reported) $6B $6.6B $7.3B $8.2B $8.7B
Operating Income (Reported) $1.1B $1.1B $1.2B $1.5B $1.6B
Operating Income (Adjusted) $922.7M $945M $1.2B $1.5B $1.4B
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.8B $4.2B $4.5B --
Gross Profit $3.2B $3.5B $4B $4.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.3B $2.5B $2.7B --
Other Inc / (Exp) -$177.7M -$77M -$19M -$329M --
Operating Expenses $2B $2.3B $2.5B $2.7B --
Operating Income $1.1B $1.2B $1.5B $1.6B --
 
Net Interest Expenses $333.4M $320M $308M $320M --
EBT. Incl. Unusual Items $609M $829M $1.1B $975M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.2M $124M $155M $161M --
Net Income to Company $499.7M $705M $969M $814M --
 
Minority Interest in Earnings $463K -- -- $1M --
Net Income to Common Excl Extra Items $500.2M $705M $969M $815M --
 
Basic EPS (Cont. Ops) $5.57 $7.69 $10.34 $8.58 --
Diluted EPS (Cont. Ops) $5.54 $7.68 $10.31 $8.55 --
Weighted Average Basic Share $359.1M $366.3M $374.5M $381.8M --
Weighted Average Diluted Share $361.4M $367.3M $376M $383.3M --
 
EBITDA $2.6B $2.9B $3.4B $3.4B --
EBIT $945M $1.2B $1.5B $1.4B --
 
Revenue (Reported) $6.6B $7.3B $8.2B $8.7B --
Operating Income (Reported) $1.1B $1.2B $1.5B $1.6B --
Operating Income (Adjusted) $945M $1.2B $1.5B $1.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.5B $1.9B $2.1B $3.1B
Short Term Investments $4.5M -- -- -- $527M
Accounts Receivable, Net $676.7M $681.8M $855.4M $1B $949M
Inventory -- -- -- -- --
Prepaid Expenses $61.4M $65.2M $79.2M $100M $91M
Other Current Assets $58.1M $15.2M $12.8M $25M $72M
Total Current Assets $2.6B $3B $3.3B $3.6B $5.4B
 
Property Plant And Equipment $16B $16.7B $18.1B $20.1B $20.7B
Long-Term Investments $163.1M $245M $348.1M $468M $519M
Goodwill $5.5B $5.4B $5.7B $5.7B $5.5B
Other Intangibles $2.2B $1.9B $1.9B $1.7B $1.4B
Other Long-Term Assets $66M $19.9M $36M $35M $31M
Total Assets $27B $27.9B $30.3B $32.7B $35.1B
 
Accounts Payable $77.7M $84.1M $116M $162M $133M
Accrued Expenses $597.4M $500.6M $625.7M $824M $830M
Current Portion Of Long-Term Debt $232.5M $33.1M $9.8M $1B $1.2B
Current Portion Of Capital Lease Obligations $291.9M $291.9M $291M $269M $333M
Other Current Liabilities $221.1M $67.6M $82.4M $143M $76M
Total Current Liabilities $2B $1.6B $1.8B $3.2B $3.3B
 
Long-Term Debt $10.3B $11.6B $12.8B $12.7B $14B
Capital Leases -- -- -- -- --
Total Liabilities $16.4B $17B $18.8B $20.1B $21.5B
 
Common Stock $89K $91K $93K -- --
Other Common Equity Adj -$913.4M -$1.1B -$1.4B -$1.3B -$1.7B
Common Equity $10.6B $10.9B $11.5B $12.5B $13.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $130K -$318K -$134K $25M $24M
Total Equity $10.6B $10.9B $11.5B $12.5B $13.6B
 
Total Liabilities and Equity $27B $27.9B $30.3B $32.7B $35.1B
Cash and Short Terms $1.6B $1.5B $1.9B $2.1B $3.6B
Total Debt $10.5B $11.6B $12.8B $13.7B $15.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.5B $1.9B $2.1B $3.1B
Short Term Investments $4.5M -- -- -- $527M
Accounts Receivable, Net $676.7M $681.8M $855.4M $1B $949M
Inventory -- -- -- -- --
Prepaid Expenses $61.4M $65.2M $79.2M $100M $91M
Other Current Assets $58.1M $15.2M $12.8M $25M $72M
Total Current Assets $2.6B $3B $3.3B $3.6B $5.4B
 
Property Plant And Equipment $16B $16.7B $18.1B $20.1B $20.7B
Long-Term Investments $163.1M $245M $348.1M $468M $519M
Goodwill $5.5B $5.4B $5.7B $5.7B $5.5B
Other Intangibles $2.2B $1.9B $1.9B $1.7B $1.4B
Other Long-Term Assets $66M $19.9M $36M $35M $31M
Total Assets $27B $27.9B $30.3B $32.7B $35.1B
 
Accounts Payable $77.7M $84.1M $116M $162M $133M
Accrued Expenses $597.4M $500.6M $625.7M $824M $830M
Current Portion Of Long-Term Debt $232.5M $33.1M $9.8M $1B $1.2B
Current Portion Of Capital Lease Obligations $291.9M $291.9M $291M $269M $333M
Other Current Liabilities $221.1M $67.6M $82.4M $143M $76M
Total Current Liabilities $2B $1.6B $1.8B $3.2B $3.3B
 
Long-Term Debt $10.3B $11.6B $12.8B $12.7B $14B
Capital Leases -- -- -- -- --
Total Liabilities $16.4B $17B $18.8B $20.1B $21.5B
 
Common Stock $89K $91K $93K -- --
Other Common Equity Adj -$913.4M -$1.1B -$1.4B -$1.3B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $130K -$318K -$134K $25M $24M
Total Equity $10.6B $10.9B $11.5B $12.5B $13.6B
 
Total Liabilities and Equity $27B $27.9B $30.3B $32.7B $35.1B
Cash and Short Terms $1.6B $1.5B $1.9B $2.1B $3.6B
Total Debt $10.5B $11.6B $12.8B $13.7B $15.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $370.1M $499.7M $705M $969M $814M
Depreciation & Amoritzation $1.4B $1.7B $1.7B $1.8B $2B
Stock-Based Compensation $295M $363.8M $404M $407M $462M
Change in Accounts Receivable $25.4M -$1.9M -$154M -$150M $27M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.5B $3B $3.2B $3.2B
 
Capital Expenditures $2.3B $2.8B $2.3B $2.8B $3.1B
Cash Acquisitions -$1.2B -$158.5M -$1.1B -$136M -$98M
Cash From Investing -$3.4B -$3B -$3.4B -$3.2B -$3.9B
 
Dividends Paid (Ex Special Dividend) -$947.9M -$1B -$1.2B -$1.4B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $5.2B $3.9B $1.9B $902M $2.8B
Long-Term Debt Repaid -$5.3B -$2.9B -$722M -$155M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$153.9M -$124.3M -$18M $18M -$19M
Cash From Financing $815.5M $413.8M $857M $211M $1.7B
 
Beginning Cash (CF) $1.9B $1.6B $1.5B $1.9B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$301.6M -$45.8M $457M $204M $1B
Ending Cash (CF) $1.6B $1.5B $1.9B $2.1B $3.1B
 
Levered Free Cash Flow $27.3M -$204.3M $685M $436M $183M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50.9M $123.1M $129.3M $227M -$14M
Depreciation & Amoritzation $378.2M $426.1M $438.2M $463M $498M
Stock-Based Compensation $79.4M $96.4M $107.5M $106M $114M
Change in Accounts Receivable $63.5M $109.4M -$56.8M $50M $180M
Change in Inventories -- -- -- -- --
Cash From Operations $686.1M $892.1M $760M $999M $981M
 
Capital Expenditures $834.3M $817.4M $827.9M $996M $987M
Cash Acquisitions -$702M -- -$145M -- --
Cash From Investing -$1.3B -$820.7M -$1.1B -$1.3B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$237.8M -$259.5M -$288.1M -$403M -$413M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- $462K -- $1.2B
Long-Term Debt Repaid -$2B -$46M -$38M -$52M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45.3M -- -$269K -- -$9M
Cash From Financing -$421.8M $92.8M -$325.4M -$22M $478M
 
Beginning Cash (CF) $2.7B $1.4B $2.5B $2.4B $2.8B
Foreign Exchange Rate Adjustment $35.1M -$6.3M $37.6M $42M -$42M
Additions / Reductions -$1.1B $164.2M -$637M -$304M $348M
Ending Cash (CF) $1.6B $1.5B $1.9B $2.1B $3.1B
 
Levered Free Cash Flow -$148.2M $74.7M -$67.9M $3M -$6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $370.1M $499.7M $705M $969M $814M
Depreciation & Amoritzation $1.4B $1.7B $1.7B $1.8B $2B
Stock-Based Compensation $295M $363.8M $404M $407M $462M
Change in Accounts Receivable $25.4M -$1.9M -$154M -$150M $27M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.5B $3B $3.2B $3.2B
 
Capital Expenditures $2.3B $2.8B $2.3B $2.8B $3.1B
Cash Acquisitions -$1.2B -$158.5M -$1.1B -- --
Cash From Investing -$3.4B -$3B -$3.4B -$3.2B -$3.9B
 
Dividends Paid (Ex Special Dividend) -$947.9M -$1B -$1.2B -$1.4B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $5.2B $3.9B $1.9B $902M $2.8B
Long-Term Debt Repaid -$5.3B -$2.9B -$722M -$155M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$153.9M -$124.3M -$18M $18M --
Cash From Financing $815.5M $413.8M $857M $211M $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$301.6M -$45.8M $457M $204M $1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27.3M -$204.3M $685M $436M $183M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $499.7M $705M $969M $814M --
Depreciation & Amoritzation $1.7B $1.7B $1.8B $2B --
Stock-Based Compensation $363.8M $404M $407M $462M --
Change in Accounts Receivable -$1.9M -$154M -$150M $27M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3B $3.2B $3.2B --
 
Capital Expenditures $2.8B $2.3B $2.8B $3.1B --
Cash Acquisitions -$158.5M -$1.1B -- -- --
Cash From Investing -$3B -$3.4B -$3.2B -$3.9B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.2B -$1.4B -$1.6B --
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 $857M $211M $1.7B --
 
Beginning Cash (CF) $6.6B $7.7B $9.3B $8.4B --
Foreign Exchange Rate Adjustment -$30.5M -$98M -$16M -$49M --
Additions / Reductions -$45.8M $457M $204M $1B --
Ending Cash (CF) $6.5B $8B $9.4B $9.4B --
 
Levered Free Cash Flow -$204.3M $685M $436M $183M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is up 42.45% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 37.64% over the past day.

Buy
72
WOR alert for Mar 28

Worthington Enterprises [WOR] is up 0.16% over the past day.

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

Show me the best stock