Equinix, Inc. (LON: 0II4)
London
· Delayed Price · Currency is GBP · Price in USD926.68
0.00 (0.00%)
At close: Dec 23, 2024
Equinix Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 29, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 30, 2022 | Dec '21 Dec 30, 2021 | Dec '20 Dec 30, 2020 | Dec '19 Dec 30, 2019 | 2018 - 2014 |
| Other Revenue | 8,149 | 7,754 | 6,723 | 6,260 | 5,623 | 5,159 | Upgrade
|
| Total Revenue | 8,149 | 7,754 | 6,723 | 6,260 | 5,623 | 5,159 | Upgrade
|
| Revenue Growth (YoY | 4.50% | 15.34% | 7.40% | 11.33% | 8.98% | 1.12% | Upgrade
|
| Property Expenses | 4,363 | 4,228 | 3,752 | 3,472 | 3,074 | 2,810 | Upgrade
|
| Selling, General & Administrative | 2,664 | 2,510 | 2,285 | 2,043 | 1,809 | 1,586 | Upgrade
|
| Total Operating Expenses | 7,029 | 6,740 | 6,086 | 5,515 | 4,884 | 4,396 | Upgrade
|
| Operating Income | 1,120 | 1,014 | 637.41 | 744.33 | 738.92 | 762.97 | Upgrade
|
| Interest Expense | -427.49 | -395.49 | -356.34 | -336.08 | -406.47 | -479.68 | Upgrade
|
| Interest & Investment Income | 116.23 | 94.23 | 36.27 | 2.64 | 8.65 | 27.7 | Upgrade
|
| Income (Loss) on Equity Investments | -5.7 | -11.7 | -8.6 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -101.95 | -29.95 | 285.73 | 90.2 | -92.21 | 115.9 | Upgrade
|
| Other Non-Operating Income | 95.69 | 16.69 | -131.44 | -180.14 | 134.56 | -9.16 | Upgrade
|
| EBT Excluding Unusual Items | 797.23 | 688.23 | 463.04 | 320.95 | 383.45 | 417.73 | Upgrade
|
| Merger & Restructuring Charges | -12.41 | -12.41 | -21.84 | -22.77 | -55.94 | -24.78 | Upgrade
|
| Gain (Loss) on Sale of Assets | 18.05 | 5.05 | -3.98 | 10.85 | 1.3 | 44.31 | Upgrade
|
| Asset Writedown | - | - | - | - | -7.31 | -15.79 | Upgrade
|
| Other Unusual Items | 442.37 | 443.37 | 392.15 | 299.93 | 194.71 | 271.13 | Upgrade
|
| Pretax Income | 1,245 | 1,124 | 829.37 | 608.95 | 516.23 | 692.6 | Upgrade
|
| Income Tax Expense | 190.25 | 155.25 | 124.79 | 109.22 | 146.15 | 185.35 | Upgrade
|
| Earnings From Continuing Operations | 1,055 | 968.98 | 704.58 | 499.73 | 370.07 | 507.25 | Upgrade
|
| Net Income to Company | 1,055 | 968.98 | 704.58 | 499.73 | 370.07 | 507.25 | Upgrade
|
| Minority Interest in Earnings | 1.2 | 0.2 | -0.23 | 0.46 | -0.3 | 0.21 | Upgrade
|
| Net Income | 1,056 | 969.18 | 704.35 | 500.19 | 369.78 | 507.45 | Upgrade
|
| Net Income to Common | 1,056 | 969.18 | 704.35 | 500.19 | 369.78 | 507.45 | Upgrade
|
| Net Income Growth | 21.29% | 37.60% | 40.82% | 35.27% | -27.13% | 38.89% | Upgrade
|
| Basic Shares Outstanding | 95 | 94 | 92 | 90 | 88 | 84 | Upgrade
|
| Diluted Shares Outstanding | 95 | 94 | 92 | 90 | 88 | 85 | Upgrade
|
| Shares Change (YoY) | 1.76% | 2.38% | 1.57% | 2.26% | 4.41% | 5.59% | Upgrade
|
| EPS (Basic) | 11.14 | 10.35 | 7.69 | 5.57 | 4.22 | 6.03 | Upgrade
|
| EPS (Diluted) | 11.09 | 10.31 | 7.67 | 5.53 | 4.18 | 5.99 | Upgrade
|
| EPS Growth | 19.20% | 34.42% | 38.70% | 32.30% | -30.22% | 31.36% | Upgrade
|
| Dividend Per Share | 17.040 | 14.490 | 12.400 | 11.480 | 10.640 | 9.840 | Upgrade
|
| Dividend Growth | 27.83% | 16.85% | 8.01% | 7.89% | 8.13% | 7.89% | Upgrade
|
| Operating Margin | 13.75% | 13.08% | 9.48% | 11.89% | 13.14% | 14.79% | Upgrade
|
| Profit Margin | 12.96% | 12.50% | 10.48% | 7.99% | 6.58% | 9.84% | Upgrade
|
| Free Cash Flow Margin | 40.08% | 41.48% | 44.07% | 40.69% | 41.08% | 38.62% | Upgrade
|
| EBITDA | 3,101 | 2,866 | 2,380 | 2,407 | 2,169 | 2,054 | Upgrade
|
| EBITDA Margin | 38.05% | 36.96% | 35.40% | 38.45% | 38.57% | 39.81% | Upgrade
|
| D&A For Ebitda | 1,980 | 1,851 | 1,743 | 1,663 | 1,430 | 1,291 | Upgrade
|
| EBIT | 1,120 | 1,014 | 637.41 | 744.33 | 738.92 | 762.97 | Upgrade
|
| EBIT Margin | 13.75% | 13.08% | 9.48% | 11.89% | 13.14% | 14.79% | Upgrade
|
| Funds From Operations (FFO) | 2,284 | 2,130 | 1,826 | 1,573 | 1,301 | 1,315 | Upgrade
|
| FFO Per Share | - | 22.66 | 19.89 | - | - | - | Upgrade
|
| Adjusted Funds From Operations (AFFO) | - | 3,019 | 2,714 | 2,451 | 2,189 | 1,931 | Upgrade
|
| AFFO Per Share | - | 32.11 | 29.55 | - | - | - | Upgrade
|
| FFO Payout Ratio | 71.46% | 64.52% | 63.05% | 66.30% | 72.88% | 63.61% | Upgrade
|
| Effective Tax Rate | 15.28% | 13.81% | 15.05% | 17.94% | 28.31% | 26.76% | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.