Financhill
Buy
55

EQIX Quote, Financials, Valuation and Earnings

Last price:
$726.11
Seasonality move :
-0.8%
Day range:
$720.62 - $738.00
52-week range:
$701.41 - $989.84
Dividend yield:
2.56%
P/E ratio:
67.09x
P/S ratio:
7.91x
P/B ratio:
5.08x
Volume:
991.8K
Avg. volume:
581.4K
1-year change:
-24.81%
Market cap:
$71.9B
Revenue:
$8.7B
EPS (TTM):
$10.92
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) 7.89% 10.62% 9.44% 12.71% 6.84%
 
Cost of Revenues $3.4B $3.9B $4.2B $4.7B $5B
Gross Profit $2.6B $2.8B $3.1B $3.5B $3.8B
Gross Profit Margin 43.04% 41.88% 42.52% 42.45% 42.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$200.8M -$177.7M -$77M -$19M -$329M
Operating Expenses $2.6B $2.7B $2.9B $3.3B $2.8B
Operating Income -$35.6M $58.3M $143.3M $168.2M $935M
 
Net Interest Expenses $406.5M $377.2M $406M $450.6M $503M
EBT. Incl. Unusual Items $516.2M $609M $829.4M $1.1B $975M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.2M $109.2M $124.8M $155.3M $161M
Net Income to Company $370.1M $499.7M $704.6M $969M $814M
 
Minority Interest in Earnings $297K -$463K $232K -$198K -$1M
Net Income to Common Excl Extra Items $370.1M $499.7M $704.6M $969M $814M
 
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 $2.4B $3B $3.2B $3.3B $4.4B
EBIT $1B $1.3B $1.4B $1.5B $2.4B
 
Revenue (Reported) $6B $6.6B $7.3B $8.2B $8.7B
Operating Income (Reported) -$35.6M $58.3M $143.3M $168.2M $935M
Operating Income (Adjusted) $1B $1.3B $1.4B $1.5B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.8B $2.1B $2.2B $2.3B
Revenue Growth (YoY) 10.23% 9.85% 11.97% 6.79% 5.23%
 
Cost of Revenues $984.2M $1B $1.2B $1.2B $1.8B
Gross Profit $691.5M $798.2M $873.4M $975M $506M
Gross Profit Margin 41.27% 43.36% 42.38% 44.3% 21.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11.9M -$10.9M -$1M -- --
Operating Expenses $656.3M $622.5M $739.7M $815M $526M
Operating Income $35.2M $175.6M $133.7M $160M -$20M
 
Net Interest Expenses $89.7M $104.3M $112.8M $129M $140M
EBT. Incl. Unusual Items $205.3M $246.3M $295.7M $350M $399M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.2M $34.6M $20M $54M $25M
Net Income to Company $152M $211.7M $275.8M $296M $374M
 
Minority Interest in Earnings -$190K -$68K -$34K -$1M --
Net Income to Common Excl Extra Items $152M $211.7M $275.8M $296M $374M
 
Basic EPS (Cont. Ops) $1.69 $2.30 $2.94 $3.11 $3.82
Diluted EPS (Cont. Ops) $1.68 $2.30 $2.93 $3.10 $3.81
Weighted Average Basic Share $89.9M $91.9M $93.7M $95.4M $98M
Weighted Average Diluted Share $90.5M $92.1M $94.2M $95.7M $98.2M
 
EBITDA $766.3M $920.4M $926.4M $1B $663M
EBIT $346.6M $488.7M $464.6M $511M -$20M
 
Revenue (Reported) $1.7B $1.8B $2.1B $2.2B $2.3B
Operating Income (Reported) $35.2M $175.6M $133.7M $160M -$20M
Operating Income (Adjusted) $346.6M $488.7M $464.6M $511M -$20M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.5B $7.1B $7.9B $8.6B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.1B $4.6B $4.9B $5.9B
Gross Profit $2.7B $3B $3.4B $3.7B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$230.7M -$55.9M -$51.4M -$8M --
Operating Expenses $2.7B $2.8B $3.3B $3.5B $2.7B
Operating Income -$14.5M $243.7M $82.7M $251.8M $435M
 
Net Interest Expenses $376.5M $390.4M $442.8M $479.1M $557M
EBT. Incl. Unusual Items $536.2M $816.7M $1B $1.2B $955M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $108.6M $117.9M $161.2M $189.8M $126M
Net Income to Company $427.5M $698.8M $870.4M $1.1B $1.1B
 
Minority Interest in Earnings -$388K -$41K $33K $48.9M $47M
Net Income to Common Excl Extra Items $427.5M $698.8M $870.4M $1.1B $1.1B
 
Basic EPS (Cont. Ops) $4.78 $7.67 $9.33 $11.14 $10.95
Diluted EPS (Cont. Ops) $4.75 $7.65 $9.30 $11.10 $10.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $3.2B $3.2B $3.6B $3.3B
EBIT $1.2B $1.5B $1.4B $1.6B $1.1B
 
Revenue (Reported) $6.5B $7.1B $7.9B $8.6B $9.1B
Operating Income (Reported) -$14.5M $243.7M $82.7M $251.8M $435M
Operating Income (Adjusted) $1.2B $1.5B $1.4B $1.6B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $5.4B $6.1B $6.5B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.1B $3.5B $3.7B $4.6B
Gross Profit $2.1B $2.3B $2.6B $2.8B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$159.4M -$37.6M -$12M -$1M -$19M
Operating Expenses $2B $2B $2.4B $2.5B $2.2B
Operating Income $103.7M $289.1M $228.5M $318M $47M
 
Net Interest Expenses $285.6M $298.8M $335.5M $364M $418M
EBT. Incl. Unusual Items $443.9M $651.7M $853.9M $975M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.3M $76M $112.4M $147M $112M
Net Income to Company $376.6M $575.7M $741.5M $828M $1.1B
 
Minority Interest in Earnings -$330K $92K -$107K $49M $23M
Net Income to Common Excl Extra Items $376.6M $575.7M $741.5M $878M $1.1B
 
Basic EPS (Cont. Ops) $4.21 $6.31 $7.94 $8.72 $11.10
Diluted EPS (Cont. Ops) $4.18 $6.29 $7.91 $8.69 $11.07
Weighted Average Basic Share $268.8M $273.7M $280.2M $285M $293.3M
Weighted Average Diluted Share $270.4M $274.6M $281.4M $286.1M $294.1M
 
EBITDA $2.2B $2.5B $2.6B $2.9B $2B
EBIT $1B $1.2B $1.2B $1.4B $390M
 
Revenue (Reported) $4.9B $5.4B $6.1B $6.5B $6.8B
Operating Income (Reported) $103.7M $289.1M $228.5M $318M $47M
Operating Income (Adjusted) $1B $1.2B $1.2B $1.4B $390M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.7B $2B $2.1B $3.9B
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 $20B $20.7B
Long-Term Investments $175.6M $305.9M $647.1M $681.4M $814M
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 $13.4B $14.7B $16.2B $16.2B $17.4B
Capital Leases -- -- -- -- --
Total Liabilities $16.4B $17B $18.8B $20.1B $21.5B
 
Common Stock $89K $91K $93K $95K --
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 $24.6M $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 $1.7B $2B $2.1B $3.9B
Total Debt $13.9B $14.8B $16.3B $17.3B $18.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $2.5B $2.4B $3.2B $3.2B
Short Term Investments -- -- -- $451M --
Accounts Receivable, Net $792.1M $778.9M $1B $1.1B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $492.8M $656.9M $497.2M $705M --
Total Current Assets $2.9B $4B $3.9B $5.1B $5B
 
Property Plant And Equipment $16.6B $16.5B $18.9B $21.2B $23.3B
Long-Term Investments $891K $305.5M $404M $546M $629M
Goodwill $5.4B $5.4B $5.6B $5.8B --
Other Intangibles $2B $1.9B $1.7B $1.5B --
Other Long-Term Assets $846.1M $1.5B $1.6B $1.9B --
Total Assets $27.8B $29.3B $31.7B $35.4B $38.1B
 
Accounts Payable $844.1M $922.5M $1.1B $1.1B --
Accrued Expenses $347M $275.3M $363.5M $394M --
Current Portion Of Long-Term Debt $67.6M $9.8M $8.2M $2.2B --
Current Portion Of Capital Lease Obligations $299M $276.9M $269M $351M --
Other Current Liabilities $223.5M $211.4M $194.7M $297M --
Total Current Liabilities $1.8B $1.7B $1.9B $4.4B $3.1B
 
Long-Term Debt $14.7B $15.7B $17.1B $16.6B $20B
Capital Leases -- -- -- -- --
Total Liabilities $17.2B $18.2B $19.8B $21.8B $23.9B
 
Common Stock $90K $93K $94K -- --
Other Common Equity Adj -$1B -$1.8B -$1.5B -$1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$190K -$286K $24.7M $24M $23M
Total Equity $10.6B $11.2B $11.9B $13.6B $14.2B
 
Total Liabilities and Equity $27.8B $29.3B $31.7B $35.4B $38.1B
Cash and Short Terms $1.4B $2.5B $2.4B $3.2B $3.2B
Total Debt $15.1B $15.9B $17.2B $19B $20.8B
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 $704.6M $969M $814M
Depreciation & Amoritzation $1.4B $1.7B $1.7B $1.8B $2B
Stock-Based Compensation $295M $363.8M $404M $407.5M $462M
Change in Accounts Receivable $25.4M -$1.9M -$153.4M -$150.3M $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 $964M -- --
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 $856.8M $186.4M $1.7B
 
Beginning Cash (CF) $1.6B $1.5B $1.9B $2.1B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$260.9M -$76.2M $358.8M $188.1M $986M
Ending Cash (CF) $1.4B $1.4B $2.2B $2.3B $4B
 
Levered Free Cash Flow $27.3M -$204.3M $685.2M $435.6M $183M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $152M $211.7M $275.8M $296M $374M
Depreciation & Amoritzation $418.9M $430.2M $462.9M $496M $537M
Stock-Based Compensation $94.7M $101.8M $98.4M $122M $130M
Change in Accounts Receivable -$54M $29.8M -$47.1M -$12M -$11M
Change in Inventories -- -- -- -- --
Cash From Operations $664.7M $820.3M $785.2M $758M $1B
 
Capital Expenditures $678.3M $552.7M $617.5M $724M $1.1B
Cash Acquisitions $158.5M $80.3M -- -- --
Cash From Investing -$821.6M -$663.5M -$752.4M -$1.4B -$1.4B
 
Dividends Paid (Ex Special Dividend) $262.4M $291.2M $324.6M $413M $467M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $338M $780M --
Long-Term Debt Repaid -$41.6M -$53.4M -$34M -$41M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3M $2M --
Cash From Financing -$266.4M $489.1M $17.9M $1.3B -$1.2B
 
Beginning Cash (CF) $1.4B $2.5B $2.4B $2.8B $2.1B
Foreign Exchange Rate Adjustment -$7.1M -$39.1M -$35M $39M -$10M
Additions / Reductions -$430.4M $606.7M $15.7M $780M -$1.5B
Ending Cash (CF) $953.2M $3.1B $2.3B $3.6B $602M
 
Levered Free Cash Flow -$13.5M $267.6M $167.6M $34M -$122M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $427.5M $698.8M $870.4M $1.1B $1.1B
Depreciation & Amoritzation $1.6B $1.7B $1.8B $2B $2B
Stock-Based Compensation $346.8M $392.8M $409.2M $453.8M $484M
Change in Accounts Receivable -$47.8M $12.2M -$255.9M -$103.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.1B $3B $3.3B $3.7B
 
Capital Expenditures $2.8B $2.3B $2.6B $3.1B $3.9B
Cash Acquisitions $860.5M $964M -- -- $182M
Cash From Investing -$3.5B -$3.1B -$3B -$4.1B -$4.9B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.3B $1.6B $1.8B
Special Dividend Paid
Long-Term Debt Issued $5.7B $1.9B $902.5M $1.5B --
Long-Term Debt Repaid -$4.8B -$730M -$141M -$159M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$169.6M -$17.7M $17.7M -- --
Cash From Financing -$100.9M $1.3B -$117.7M $1.2B $522M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B $1.1B -$149.6M $418.1M -$611M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$427.2M $827.6M $364.8M $192M -$114M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $376.6M $575.7M $741.5M $828M $1.1B
Depreciation & Amoritzation $1.2B $1.3B $1.4B $1.5B $1.5B
Stock-Based Compensation $267.4M $296.5M $301.7M $348M $370M
Change in Accounts Receivable -$111.3M -$97.2M -$199.7M -$153M -$180M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.2B $2.2B $2.3B $2.8B
 
Capital Expenditures $1.9B $1.5B $1.8B $2.1B $2.9B
Cash Acquisitions $158.5M $964M -- -- $182M
Cash From Investing -$2.2B -$2.3B -$1.9B -$2.8B -$3.8B
 
Dividends Paid (Ex Special Dividend) $783.5M $863.9M $971M $1.2B $1.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9B $1.9B $902M $1.5B $2.1B
Long-Term Debt Repaid -$2.8B -$684M -$103M -$107M -$72M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$124.3M -$17.7M $18M -$10M -$9M
Cash From Financing $320.9M $1.2B $208M $1.2B $44M
 
Beginning Cash (CF) $5B $6.1B $7.3B $6.3B $8.8B
Foreign Exchange Rate Adjustment -$24.1M -$135.6M -$57.8M -$7M $43M
Additions / Reductions -$234.1M $958.4M $450M $680M -$917M
Ending Cash (CF) $4.7B $6.9B $7.7B $7B $7.9B
 
Levered Free Cash Flow -$279M $752.9M $432.6M $189M -$108M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock