Equinix Inc
NASDAQ:EQIX
Balance Sheet
Balance Sheet Decomposition
Equinix Inc
Current Assets | 3.6B |
Cash & Short-Term Investments | 2.1B |
Receivables | 1B |
Other Current Assets | 468.2m |
Non-Current Assets | 29.1B |
Long-Term Investments | 468.2m |
PP&E | 20B |
Intangibles | 7.4B |
Other Non-Current Assets | 1.1B |
Current Liabilities | 3.2B |
Accounts Payable | 1.2B |
Accrued Liabilities | 529m |
Other Current Liabilities | 1.4B |
Non-Current Liabilities | 17B |
Long-Term Debt | 14.8B |
Other Non-Current Liabilities | 2.2B |
Balance Sheet
Equinix Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
611
|
2 229
|
745
|
1 412
|
606
|
1 870
|
1 605
|
1 536
|
1 906
|
2 096
|
|
Cash |
208
|
1 140
|
345
|
985
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
403
|
1 089
|
400
|
427
|
606
|
1 870
|
1 605
|
1 536
|
1 906
|
2 096
|
|
Short-Term Investments |
547
|
73
|
60
|
32
|
67
|
36
|
13
|
117
|
106
|
44
|
|
Total Receivables |
282
|
328
|
545
|
695
|
751
|
858
|
860
|
935
|
1 115
|
1 303
|
|
Accounts Receivables |
263
|
292
|
396
|
576
|
640
|
699
|
690
|
747
|
883
|
1 056
|
|
Other Receivables |
19
|
36
|
149
|
119
|
111
|
159
|
170
|
188
|
232
|
247
|
|
Other Current Assets |
51
|
629
|
116
|
109
|
92
|
109
|
130
|
369
|
178
|
125
|
|
Total Current Assets |
1 491
|
3 259
|
1 468
|
2 249
|
1 516
|
2 873
|
2 609
|
2 957
|
3 305
|
3 568
|
|
PP&E Net |
4 998
|
5 606
|
7 199
|
9 395
|
11 026
|
13 628
|
15 978
|
16 728
|
18 077
|
20 050
|
|
PP&E Gross |
4 998
|
5 606
|
7 199
|
9 395
|
11 026
|
13 628
|
15 978
|
16 728
|
18 077
|
20 050
|
|
Accumulated Depreciation |
2 390
|
2 789
|
3 452
|
4 344
|
4 971
|
5 935
|
7 176
|
8 257
|
9 333
|
10 601
|
|
Intangible Assets |
148
|
225
|
719
|
2 385
|
2 333
|
2 102
|
2 171
|
1 935
|
1 898
|
1 705
|
|
Goodwill |
1 002
|
1 063
|
2 986
|
4 412
|
4 836
|
4 782
|
5 473
|
5 372
|
5 654
|
5 737
|
|
Note Receivable |
0
|
0
|
0
|
0
|
205
|
261
|
322
|
381
|
427
|
509
|
|
Long-Term Investments |
0
|
5
|
10
|
9
|
0
|
60
|
163
|
245
|
348
|
468
|
|
Other Long-Term Assets |
143
|
199
|
226
|
242
|
329
|
260
|
291
|
300
|
601
|
615
|
|
Other Assets |
1 002
|
1 063
|
2 986
|
4 412
|
4 836
|
4 782
|
5 473
|
5 372
|
5 654
|
5 737
|
|
Total Assets |
7 782
N/A
|
10 357
+33%
|
12 608
+22%
|
18 691
+48%
|
20 245
+8%
|
23 966
+18%
|
27 007
+13%
|
27 919
+3%
|
30 311
+9%
|
32 651
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
30
|
50
|
60
|
102
|
97
|
52
|
78
|
84
|
116
|
162
|
|
Accrued Liabilities |
370
|
454
|
666
|
838
|
839
|
1 156
|
1 223
|
1 126
|
1 310
|
1 553
|
|
Short-Term Debt |
0
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
81
|
810
|
169
|
143
|
452
|
796
|
370
|
181
|
161
|
1 145
|
|
Other Current Liabilities |
163
|
196
|
133
|
160
|
127
|
154
|
354
|
215
|
251
|
302
|
|
Total Current Liabilities |
644
|
1 656
|
1 029
|
1 243
|
1 515
|
2 158
|
2 025
|
1 606
|
1 838
|
3 162
|
|
Long-Term Debt |
4 563
|
5 565
|
6 591
|
9 937
|
10 881
|
11 030
|
12 090
|
13 560
|
14 896
|
14 848
|
|
Deferred Income Tax |
69
|
101
|
274
|
252
|
248
|
247
|
290
|
340
|
383
|
394
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
|
Other Liabilities |
236
|
290
|
349
|
409
|
382
|
1 690
|
1 967
|
1 530
|
1 687
|
1 733
|
|
Total Liabilities |
5 512
N/A
|
7 611
+38%
|
8 243
+8%
|
11 842
+44%
|
13 025
+10%
|
15 125
+16%
|
16 373
+8%
|
17 037
+4%
|
18 805
+10%
|
20 162
+7%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
720
|
1 577
|
1 951
|
2 340
|
2 441
|
2 777
|
3 359
|
3 905
|
4 353
|
4 761
|
|
Additional Paid In Capital |
3 334
|
4 838
|
7 414
|
10 121
|
10 751
|
12 696
|
15 028
|
15 985
|
17 320
|
18 596
|
|
Unrealized Security Profit/Loss |
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
11
|
7
|
148
|
146
|
145
|
144
|
122
|
112
|
72
|
56
|
|
Other Equity |
332
|
509
|
951
|
787
|
946
|
935
|
913
|
1 086
|
1 389
|
1 290
|
|
Total Equity |
2 270
N/A
|
2 745
+21%
|
4 366
+59%
|
6 850
+57%
|
7 219
+5%
|
8 841
+22%
|
10 634
+20%
|
10 882
+2%
|
11 506
+6%
|
12 489
+9%
|
|
Total Liabilities & Equity |
7 782
N/A
|
10 357
+33%
|
12 608
+22%
|
18 691
+48%
|
20 245
+8%
|
23 966
+18%
|
27 007
+13%
|
27 919
+3%
|
30 311
+9%
|
32 651
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
56
|
62
|
71
|
79
|
81
|
85
|
89
|
91
|
93
|
94
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|