Financhill
Buy
78

EQIX Quote, Financials, Valuation and Earnings

Last price:
$877.52
Seasonality move :
24.63%
Day range:
$872.64 - $887.07
52-week range:
$684.14 - $994.03
Dividend yield:
2%
P/E ratio:
91.00x
P/S ratio:
9.55x
P/B ratio:
6.17x
Volume:
439.2K
Avg. volume:
656.8K
1-year change:
26.18%
Market cap:
$85.6B
Revenue:
$8.7B
EPS (TTM):
$9.62
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6B $1.7B $2B $2.1B $2.2B
Revenue Growth (YoY) 10.49% 8.67% 15.2% 6.46% 4.61%
 
Cost of Revenues $811.2M $915.9M $1B $1.1B $1.1B
Gross Profit $784.8M $818.6M $992M $1B $1.1B
Gross Profit Margin 49.17% 47.2% 49.65% 48.71% 51.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $484.3M $545.2M $605M $670M $667M
Other Inc / (Exp) -$22.9M -$15.1M $5M -$9M -$7M
Operating Expenses $484.3M $545.2M $605M $670M $667M
Operating Income $300.6M $273.4M $387M $366M $474M
 
Net Interest Expenses $89M $77.9M $78M $80M $75M
EBT. Incl. Unusual Items $188.7M $180.4M $314M $277M $392M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.6M $32.7M $55M $46M $49M
Net Income to Company $156.1M $147.7M $259M $231M $343M
 
Minority Interest in Earnings $288K -$240K -- -- --
Net Income to Common Excl Extra Items $156.4M $147.5M $259M $231M $343M
 
Basic EPS (Cont. Ops) $1.75 $1.62 $2.78 $2.44 $3.52
Diluted EPS (Cont. Ops) $1.74 $1.62 $2.77 $2.43 $3.50
Weighted Average Basic Share $89.3M $90.8M $93M $94.7M $97.5M
Weighted Average Diluted Share $89.8M $91.2M $93.3M $95.2M $97.9M
 
EBITDA $673.4M $695.7M $868M $907M $993M
EBIT $278.4M $260.4M $411M $381M $514M
 
Revenue (Reported) $1.6B $1.7B $2B $2.1B $2.2B
Operating Income (Reported) $300.6M $273.4M $387M $366M $474M
Operating Income (Adjusted) $278.4M $260.4M $411M $381M $514M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.2B $6.8B $7.5B $8.3B $8.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.6B $3.8B $4.3B $4.5B
Gross Profit $3B $3.2B $3.7B $4B $4.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.1B $2.3B $2.6B $2.7B
Other Inc / (Exp) -$209.7M -$169.9M -$56.9M -$33M -$327M
Operating Expenses $1.9B $2.1B $2.3B $2.6B $2.7B
Operating Income $1.1B $1.1B $1.3B $1.4B $1.7B
 
Net Interest Expenses $383.7M $322.3M $320.1M $310M $315M
EBT. Incl. Unusual Items $555.8M $600.7M $962.6M $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $148.6M $109.3M $146.3M $146M $164M
Net Income to Company $407.2M $491.3M $816.3M $941M $926M
 
Minority Interest in Earnings $156K -$65K $240K -- $1M
Net Income to Common Excl Extra Items $407.3M $491.3M $816.5M $941M $927M
 
Basic EPS (Cont. Ops) $4.60 $5.44 $8.85 $10.00 $9.66
Diluted EPS (Cont. Ops) $4.57 $5.42 $8.83 $9.97 $9.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B $2.6B $3.1B $3.4B $3.5B
EBIT $944.6M $927.1M $1.3B $1.5B $1.6B
 
Revenue (Reported) $6.2B $6.8B $7.5B $8.3B $8.8B
Operating Income (Reported) $1.1B $1.1B $1.3B $1.4B $1.7B
Operating Income (Adjusted) $944.6M $927.1M $1.3B $1.5B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6B $1.7B $2B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $811.2M $915.9M $1B $1.1B $1.1B
Gross Profit $784.8M $818.6M $992M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $484.3M $545.2M $605M $670M $667M
Other Inc / (Exp) -$22.9M -$15.1M $5M -$9M -$7M
Operating Expenses $484.3M $545.2M $605M $670M $667M
Operating Income $300.6M $273.4M $387M $366M $474M
 
Net Interest Expenses $89M $77.9M $78M $80M $75M
EBT. Incl. Unusual Items $188.7M $180.4M $314M $277M $392M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.6M $32.7M $55M $46M $49M
Net Income to Company $156.1M $147.7M $259M $231M $343M
 
Minority Interest in Earnings $288K -$240K -- -- --
Net Income to Common Excl Extra Items $156.4M $147.5M $259M $231M $343M
 
Basic EPS (Cont. Ops) $1.75 $1.62 $2.78 $2.44 $3.52
Diluted EPS (Cont. Ops) $1.74 $1.62 $2.77 $2.43 $3.50
Weighted Average Basic Share $89.3M $90.8M $93M $94.7M $97.5M
Weighted Average Diluted Share $89.8M $91.2M $93.3M $95.2M $97.9M
 
EBITDA $673.4M $695.7M $868M $907M $993M
EBIT $278.4M $260.4M $411M $381M $514M
 
Revenue (Reported) $1.6B $1.7B $2B $2.1B $2.2B
Operating Income (Reported) $300.6M $273.4M $387M $366M $474M
Operating Income (Adjusted) $278.4M $260.4M $411M $381M $514M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $1.7B $2.6B $1.5B $3B
Short Term Investments $4.2M -- -- -- $723M
Accounts Receivable, Net $684.6M $780.4M $913.4M $1.1B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $407.9M $471.9M $437.2M $561M $743M
Total Current Assets $2.8B $3.1B $4B $3.2B $5.5B
 
Property Plant And Equipment $16.2B $16.7B $18.3B $19.9B $21.5B
Long-Term Investments -- -- -- -- --
Goodwill $5.4B $5.3B $5.7B $5.6B $5.6B
Other Intangibles $2.1B $1.9B $1.9B $1.6B $1.4B
Other Long-Term Assets $812.9M $1B $1.4B $1.6B $2.1B
Total Assets $27.3B $28B $31.3B $31.9B $36.1B
 
Accounts Payable $742.3M $811.2M $933.3M $1.1B $1.1B
Accrued Expenses $351.6M $236.6M $287.9M $321M $422M
Current Portion Of Long-Term Debt $229.9M $32M $9.9M $1B $1.2B
Current Portion Of Capital Lease Obligations $296.6M $294.7M $297M $301M $351M
Other Current Liabilities $213.2M $232.6M $226.1M $186M $245M
Total Current Liabilities $1.8B $1.6B $1.8B $2.9B $3.3B
 
Long-Term Debt $10.9B $11.6B $13.4B $12.6B $14.6B
Capital Leases -- -- -- -- --
Total Liabilities $16.7B $17.1B $19.2B $19.6B $22.2B
 
Common Stock $90K $91K $94K -- --
Other Common Equity Adj -$1B -$1.1B -$1.3B -$1.5B -$1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$159K -$75K -$189K $25M $24M
Total Equity $10.6B $10.9B $12B $12.3B $13.9B
 
Total Liabilities and Equity $27.3B $28B $31.3B $31.9B $36.1B
Cash and Short Terms $1.8B $1.7B $2.6B $1.5B $3.7B
Total Debt $11.1B $11.7B $13.4B $13.6B $15.8B
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 $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $156.1M $147.7M $259M $231M $343M
Depreciation & Amoritzation $395M $435.3M $457M $526M $479M
Stock-Based Compensation $78.4M $90M $99M $101M $113M
Change in Accounts Receivable -$17.6M -$100.7M -$54M -$85M -$133M
Change in Inventories -- -- -- -- --
Cash From Operations $391.2M $581.1M $692M $598M $809M
 
Capital Expenditures $563.6M $412.5M $530M $707M $750M
Cash Acquisitions -- -- -- -$3M -$43M
Cash From Investing -$635.7M -$258.8M -$522M -$727M -$964M
 
Dividends Paid (Ex Special Dividend) -$263M -$289.7M -$326M -$412M -$468M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $676.9M $565M -- $370M
Long-Term Debt Repaid -$643.4M -$592.6M -$39M -$33M -$33M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.7M -$7.4M -$4M -- -$3M
Cash From Financing $412.7M -$168.9M $542M -$397M $15M
 
Beginning Cash (CF) $1.6B $1.5B $1.9B $2.1B $3.1B
Foreign Exchange Rate Adjustment -$22M $4.6M $24M -$40M $20M
Additions / Reductions $168.1M $153.4M $712M -$526M -$140M
Ending Cash (CF) $1.8B $1.7B $2.6B $1.5B $3B
 
Levered Free Cash Flow -$172.4M $168.6M $162M -$109M $59M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $407.2M $491.3M $816.3M $941M $926M
Depreciation & Amoritzation $1.5B $1.7B $1.8B $1.9B $2B
Stock-Based Compensation $308.8M $375.4M $413M $409M $474M
Change in Accounts Receivable -$7.5M -$85M -$107.3M -$181M -$21M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.7B $3.1B $3.1B $3.5B
 
Capital Expenditures $2.4B $2.6B $2.4B $3B $3.1B
Cash Acquisitions -$702M -$158.5M -$1.1B -$3M -$138M
Cash From Investing -$3.1B -$2.6B -$3.6B -$3.4B -$4.2B
 
Dividends Paid (Ex Special Dividend) -$977.5M -$1.1B -$1.2B -$1.5B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $6.2B $3.3B $1.8B $337M $3.1B
Long-Term Debt Repaid -$5.6B -$2.8B -$168.4M -$149M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$161M -$120M -$14.6M -- -$22M
Cash From Financing $1.5B -$167.8M $1.6B -$728M $2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $541.3M -$60.4M $1B -$1B $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$261M $136.7M $678.4M $165M $351M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $156.1M $147.7M $259M $231M $343M
Depreciation & Amoritzation $395M $435.3M $457M $526M $479M
Stock-Based Compensation $78.4M $90M $99M $101M $113M
Change in Accounts Receivable -$17.6M -$100.7M -$54M -$85M -$133M
Change in Inventories -- -- -- -- --
Cash From Operations $391.2M $581.1M $692M $598M $809M
 
Capital Expenditures $563.6M $412.5M $530M $707M $750M
Cash Acquisitions -- -- -- -$3M -$43M
Cash From Investing -$635.7M -$258.8M -$522M -$727M -$964M
 
Dividends Paid (Ex Special Dividend) -$263M -$289.7M -$326M -$412M -$468M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $676.9M $565M -- $370M
Long-Term Debt Repaid -$643.4M -$592.6M -$39M -$33M -$33M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.7M -$7.4M -$4M -- -$3M
Cash From Financing $412.7M -$168.9M $542M -$397M $15M
 
Beginning Cash (CF) $1.6B $1.5B $1.9B $2.1B $3.1B
Foreign Exchange Rate Adjustment -$22M $4.6M $24M -$40M $20M
Additions / Reductions $168.1M $153.4M $712M -$526M -$140M
Ending Cash (CF) $1.8B $1.7B $2.6B $1.5B $3B
 
Levered Free Cash Flow -$172.4M $168.6M $162M -$109M $59M

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

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

Show me the best stock