Equinix

NASDAQGS:EQIX

美國 / 地產 / 特別REITs

綜觀

股息

5年銀行歷史財務資料

股價

834.59 USD

Model Summary
-	-
Key Metrics	Latest
Total Revenue	8.737 B
Net Profit Margin	11.5%
Total Assets	35.085 B
Total Equity	13.552 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Net Revenue	5,623	6,260	7,117	8,197	8,737	8,737	8,197	8,737
% Growth	NA	11.3%	13.7%	15.2%	6.6%			6.6%

Adjusted Net Income	272	287	713	965	1,008	1,008	965	1,008
% Margin	4.8%	4.6%	10.0%	11.8%	11.5%	11.5%	11.8%	11.5%

Adjusted Basic EPS	3.10	3.19	7.79	10.31	10.56	10.56	10.31	10.56

支援算式

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Net Revenue	5,623	6,260	7,117	8,197	8,737	8,737	8,197	8,737
% Growth	NA	11.3%	13.7%	15.2%	6.6%			6.6%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(718)	(741)	(787)	(855)	(891)	(891)	(855)	(891)
General and Admin	(1,091)	(1,302)	(1,548)	(1,657)	(1,769)	(1,769)	(1,657)	(1,769)
Other Exp / (Inc)	(2,899)	(3,274)	(3,655)	(4,276)	(4,829)	(4,829)	(4,276)	(4,829)
Total Operating Exp	(4,709)	(5,317)	(5,990)	(6,788)	(7,489)	(7,489)	(6,788)	(7,489)

Operating Income	914	942	1,127	1,409	1,248	1,248	1,409	1,248
% Revenue	16.3%	15.1%	15.8%	17.2%	14.3%	14.3%	17.2%	14.3%

Interest Expense	(398)	(333)	(298)	(285)	(273)	(273)	(285)	(273)
Pre-tax Income	516	609	829	1,124	975	975	1,124	975
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(146)	(109)	(124)	(155)	(161)	(161)	(155)	(161)
Net Income to Company	370	500	705	969	814	814	969	814
% Margin	6.6%	8.0%	9.9%	11.8%	9.3%	9.3%	11.8%	9.3%

Minority Interest in Earnings	(0)	0			1	1	0	1
Net Income to Stockholders	370	500	705	969	815	815	969	815

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	370	500	705	969	815	815	969	815
% Margin	6.6%	8.0%	9.9%	11.8%	9.3%	9.3%	11.8%	9.3%

As Reported
Basic EPS (Continuing Ops)	4.22	5.57	7.70	10.35	8.54	8.54	10.35	8.54
Diluted EPS (Continuing Ops)	4.18	5.53	7.67	10.31	8.50	8.50	10.31	8.50

WA Basic Shares Out.	88	90	92	94	95	95	94	95
WA Diluted Shares Out.	88	90	92	94	96	96	94	96

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	(42)	90	(107)	53	100	100	53	100
Addback: Restructuring Charges	0	0	0	0	31	31	0	31
Addback: Merger / Acquisition Expenses	56	23	7	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	(1)	(11)	4	(5)	(18)	(18)	(5)	(18)
Addback: Asset Writedown	7	0	0	0	233	233	0	233
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	(195)	(300)	0	0	16	16	0	16
Total Unusual Items	(175)	(198)	(96)	48	362	362	48	362
% Margin	-3.1%	-3.2%	-1.3%	0.6%	4.1%	4.1%	0.6%	4.1%

Adjusted Net Income Reconciliation
Net Income to Company	370	500	705	969	814	814	969	814
Addback: Unusual Items	(133)	(288)	11	(5)	262	262	(5)	262
Less: Tax Benefit of Unusual Items (26%)	35	75	(3)	1	(68)	(68)	1	(68)
Adjusted Net Income	272	287	713	965	1,008	1,008	965	1,008
% Margin	4.8%	4.6%	10.0%	11.8%	11.5%	11.5%	11.8%	11.5%

Adjusted Basic EPS	3.10	3.19	7.79	10.31	10.56	10.56	10.31	10.56

載入錯誤

Equinix

NASDAQGS:EQIX

美國 / 地產 / 特別REITs

5年銀行歷史財務資料