Equinix, Inc.
Equinix (Nasdaq: EQIX) is the world's digital infrastructure company, enabling digital leaders to harness a trusted platform to bring together and interconnect the foundational infrastructure that powers their success. Equinix enables today's businesses …
REIT - Specialty
US, Redwood City [HQ]
EQIX/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 882.00 | 1,220.00 | 1,606.00 | 1,895.00 | 2,152.00 | 2,443.00 | 2,725.00 | 3,611.00 | 4,368.00 | 5,071.00 | 5,562.00 | 5,998.00 | 6,635.00 | 7,263.00 | 8,188.00 | |
|
EPS
|
1.80 | 0.84 | 1.77 | 2.92 | 1.92 | -4.96 | 3.25 | 1.81 | 3.03 | 4.58 | 6.03 | 4.22 | 5.57 | 7.69 | 10.35 | |
| Diluted in mil. | 1.75 | 0.82 | 1.74 | 2.83 | 1.89 | -4.96 | 3.21 | 1.79 | 3.00 | 4.56 | 5.99 | 4.18 | 5.53 | 7.67 | 10.31 | |
|
Profit
|
399.00 | 545.00 | 739.00 | 951.00 | 1,088.00 | 1,245.00 | 1,434.00 | 1,791.00 | 2,175.00 | 2,466.00 | 2,751.00 | 2,924.00 | 3,163.00 | 3,511.00 | 3,475.00 | |
| Gross Margin | 45.22 | 44.71 | 46.00 | 50.20 | 50.56 | 50.98 | 52.62 | 49.59 | 49.80 | 48.63 | 49.48 | 48.75 | 47.67 | 48.35 | 42.44 | |
| Pre Tax | 109.00 | 49.00 | 130.00 | 196.00 | 112.00 | 84.00 | 210.00 | 159.00 | 286.00 | 433.00 | 692.00 | 516.00 | 608.00 | 829.00 | 1,124.00 | |
| Profit Margin | 12.35 | 4.09 | 8.15 | 10.36 | 5.22 | 3.47 | 7.74 | 4.43 | 6.57 | 8.54 | 12.45 | 8.61 | 9.18 | 11.42 | 13.73 | |
| ETR | 36.32 | 26.06 | 29.28 | 31.45 | 14.39 | 407.70 | 11.01 | 28.43 | 18.77 | 15.63 | 26.76 | 28.31 | 17.94 | 15.05 | 13.81 | |
| Net | 69.00 | 36.00 | 94.00 | 144.00 | 94.00 | -259.00 | 187.00 | 126.00 | 232.00 | 365.00 | 507.00 | 369.00 | 500.00 | 704.00 | 969.00 | |
| Profit Margin | 7.87 | 3.02 | 5.85 | 7.63 | 4.40 | -10.62 | 6.89 | 3.51 | 5.33 | 7.20 | 9.12 | 6.16 | 7.54 | 9.70 | 11.84 | |
| EBITDA | 357.00 | 478.00 | 669.00 | 822.00 | 906.00 | 998.00 | 1,080.00 | 1,440.00 | 1,898.00 | 2,261.00 | 2,506.00 | 2,557.00 | 2,732.00 | 2,950.00 | 3,321.00 | |
| EBITDA Margin | 40.56 | 39.24 | 41.64 | 43.39 | 42.11 | 40.88 | 39.66 | 39.88 | 43.47 | 44.58 | 45.07 | 42.63 | 41.18 | 40.62 | 40.56 | |
| Operating Income | 181.00 | 194.00 | 307.00 | 400.00 | 460.00 | 509.00 | 567.00 | 618.00 | 809.00 | 977.00 | 1,169.00 | 1,052.00 | 1,108.00 | 1,200.00 | 1,477.00 | |
| Operating Margin | 20.52 | 15.96 | 19.12 | 21.14 | 21.41 | 20.84 | 20.81 | 17.13 | 18.52 | 19.27 | 21.03 | 17.55 | 16.70 | 16.53 | 18.05 | |
| Interest Income | 2.00 | 1.00 | 2.00 | 3.00 | 3.00 | 2.00 | 3.00 | 3.00 | 13.00 | 14.00 | 27.00 | 8.00 | 2.00 | 36.00 | 94.00 | |
| Loss | -702.00 | -1,006.00 | -1,292.00 | -1,476.00 | -1,685.00 | -1,932.00 | -2,116.00 | -2,954.00 | -3,520.00 | -4,065.00 | -4,396.00 | -4,883.00 | -5,515.00 | -6,036.00 | -8,019.00 | |
| Cost of Revenue | -483.00 | -674.00 | -867.00 | -943.00 | -1,064.00 | -1,197.00 | -1,291.00 | -1,820.00 | -2,193.00 | -2,605.00 | -2,810.00 | -3,074.00 | -3,472.00 | -3,751.00 | -4,712.00 | |
|
Operating Expenses
|
-218.00 | -331.00 | -425.00 | -532.00 | -621.00 | -734.00 | -825.00 | -1,133.00 | -1,327.00 | -1,460.00 | -1,586.00 | -1,809.00 | -2,043.00 | -2,285.00 | -1,997.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | -155.00 | -220.00 | -265.00 | -329.00 | -374.00 | -438.00 | -493.00 | -694.00 | -745.00 | -826.00 | -935.00 | -1,090.00 | -1,301.00 | -1,498.00 | -1,654.00 | |
| SG&A | -218.00 | -331.00 | -425.00 | -532.00 | -621.00 | -734.00 | -825.00 | -1,133.00 | -1,327.00 | -1,460.00 | -1,586.00 | -1,809.00 | -2,043.00 | -2,285.00 | -2,509.00 | |
| S&M | -63.00 | -111.00 | -159.00 | -202.00 | -246.00 | -296.00 | -332.00 | -438.00 | -581.00 | -633.00 | -651.00 | -718.00 | -741.00 | -786.00 | -855.00 | |
| Depreciation and Amortization | -173.00 | -260.00 | -352.00 | -401.00 | -431.00 | -484.00 | -528.00 | -837.00 | -1,028.00 | -1,226.00 | -1,285.00 | -1,427.00 | -1,660.00 | -1,739.00 | -1,843.00 | |
| Interest Expenses | -74.00 | -140.00 | -181.00 | -200.00 | -248.00 | -270.00 | -299.00 | -392.00 | -478.00 | -521.00 | -479.00 | -406.00 | -336.00 | -356.00 | -476.00 | |
| Other Expenses | - - | -24.00 | -4.00 | -26.00 | -109.00 | -159.00 | -102.00 | -109.00 | -95.00 | -65.00 | -477.00 | -536.00 | -499.00 | -371.00 | -353.00 | |
|
WA Shares Outstanding
|
38.00 | 43.00 | 46.00 | 48.00 | 49.00 | 52.00 | 57.00 | 70.00 | 76.00 | 79.00 | 84.00 | 87.00 | 89.00 | 91.00 | 93.00 | |
| Diluted | 39.00 | 44.00 | 47.00 | 51.00 | 50.00 | 52.00 | 58.00 | 70.00 | 77.00 | 80.00 | 84.00 | 88.00 | 90.00 | 91.00 | 94.00 |