Equinix Inc
NASDAQ:EQIX
Income Statement
Earnings Waterfall
Equinix Inc
Revenue
|
8.2B
USD
|
Cost of Revenue
|
-4.2B
USD
|
Gross Profit
|
4B
USD
|
Operating Expenses
|
-2.5B
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-481.5m
USD
|
Net Income
|
969.2m
USD
|
Income Statement
Equinix Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 153
N/A
|
2 217
+3%
|
2 293
+3%
|
2 370
+3%
|
2 444
+3%
|
2 507
+3%
|
2 567
+2%
|
2 634
+3%
|
2 726
+4%
|
2 927
+7%
|
3 162
+8%
|
3 400
+8%
|
3 612
+6%
|
3 717
+3%
|
3 883
+4%
|
4 111
+6%
|
4 368
+6%
|
4 635
+6%
|
4 830
+4%
|
4 962
+3%
|
5 072
+2%
|
5 219
+3%
|
5 342
+2%
|
5 455
+2%
|
5 562
+2%
|
5 643
+1%
|
5 729
+2%
|
5 852
+2%
|
5 999
+3%
|
6 150
+3%
|
6 338
+3%
|
6 493
+2%
|
6 636
+2%
|
6 774
+2%
|
6 933
+2%
|
7 099
+2%
|
7 263
+2%
|
7 527
+4%
|
7 728
+3%
|
7 948
+3%
|
8 188
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 064)
|
(1 093)
|
(1 119)
|
(1 154)
|
(1 198)
|
(1 209)
|
(1 232)
|
(1 253)
|
(1 292)
|
(1 421)
|
(1 562)
|
(1 707)
|
(1 821)
|
(1 862)
|
(1 927)
|
(2 040)
|
(2 193)
|
(2 347)
|
(2 476)
|
(2 554)
|
(2 606)
|
(2 665)
|
(2 711)
|
(2 755)
|
(2 810)
|
(2 864)
|
(2 906)
|
(2 969)
|
(3 074)
|
(3 149)
|
(3 275)
|
(3 402)
|
(3 472)
|
(3 587)
|
(3 652)
|
(3 691)
|
(3 752)
|
(3 842)
|
(3 972)
|
(4 107)
|
(4 228)
|
|
Gross Profit |
1 088
N/A
|
1 123
+3%
|
1 174
+4%
|
1 216
+4%
|
1 246
+2%
|
1 298
+4%
|
1 336
+3%
|
1 381
+3%
|
1 434
+4%
|
1 506
+5%
|
1 600
+6%
|
1 693
+6%
|
1 791
+6%
|
1 855
+4%
|
1 956
+5%
|
2 071
+6%
|
2 175
+5%
|
2 288
+5%
|
2 354
+3%
|
2 408
+2%
|
2 466
+2%
|
2 554
+4%
|
2 631
+3%
|
2 700
+3%
|
2 752
+2%
|
2 779
+1%
|
2 823
+2%
|
2 882
+2%
|
2 924
+1%
|
3 001
+3%
|
3 063
+2%
|
3 091
+1%
|
3 163
+2%
|
3 187
+1%
|
3 281
+3%
|
3 407
+4%
|
3 512
+3%
|
3 685
+5%
|
3 756
+2%
|
3 842
+2%
|
3 960
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(621)
|
(643)
|
(682)
|
(705)
|
(734)
|
(756)
|
(769)
|
(795)
|
(825)
|
(905)
|
(981)
|
(1 066)
|
(1 133)
|
(1 171)
|
(1 228)
|
(1 279)
|
(1 328)
|
(1 380)
|
(1 412)
|
(1 434)
|
(1 460)
|
(1 482)
|
(1 509)
|
(1 548)
|
(1 586)
|
(1 643)
|
(1 687)
|
(1 735)
|
(1 809)
|
(1 852)
|
(1 924)
|
(1 980)
|
(2 043)
|
(2 094)
|
(2 151)
|
(2 211)
|
(2 285)
|
(2 345)
|
(2 403)
|
(2 451)
|
(2 510)
|
|
Selling, General & Administrative |
(621)
|
(643)
|
(682)
|
(705)
|
(734)
|
(756)
|
(770)
|
(795)
|
(825)
|
(906)
|
(981)
|
(1 066)
|
(1 133)
|
(1 171)
|
(1 228)
|
(1 279)
|
(1 328)
|
(1 380)
|
(1 412)
|
(1 434)
|
(1 460)
|
(1 482)
|
(1 510)
|
(1 548)
|
(1 586)
|
(1 643)
|
(1 687)
|
(1 735)
|
(1 809)
|
(1 852)
|
(1 924)
|
(1 980)
|
(2 043)
|
(2 094)
|
(2 151)
|
(2 211)
|
(2 285)
|
(2 346)
|
(2 403)
|
(2 451)
|
(2 510)
|
|
Operating Income |
467
N/A
|
480
+3%
|
492
+2%
|
511
+4%
|
512
+0%
|
543
+6%
|
566
+4%
|
586
+3%
|
609
+4%
|
601
-1%
|
619
+3%
|
627
+1%
|
658
+5%
|
684
+4%
|
728
+6%
|
793
+9%
|
848
+7%
|
908
+7%
|
942
+4%
|
974
+3%
|
1 006
+3%
|
1 072
+7%
|
1 121
+5%
|
1 152
+3%
|
1 166
+1%
|
1 136
-3%
|
1 136
+0%
|
1 147
+1%
|
1 115
-3%
|
1 149
+3%
|
1 139
-1%
|
1 111
-2%
|
1 120
+1%
|
1 093
-2%
|
1 130
+3%
|
1 196
+6%
|
1 226
+3%
|
1 340
+9%
|
1 353
+1%
|
1 391
+3%
|
1 451
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(245)
|
(253)
|
(259)
|
(262)
|
(268)
|
(269)
|
(276)
|
(288)
|
(296)
|
(327)
|
(353)
|
(369)
|
(389)
|
(397)
|
(412)
|
(441)
|
(466)
|
(479)
|
(495)
|
(503)
|
(507)
|
(496)
|
(468)
|
(373)
|
(415)
|
(274)
|
(278)
|
(344)
|
(398)
|
(384)
|
(364)
|
(344)
|
(333)
|
(322)
|
(322)
|
(324)
|
(320)
|
(320)
|
(311)
|
(309)
|
(308)
|
|
Non-Reccuring Items |
(115)
|
(111)
|
(72)
|
(71)
|
(160)
|
(161)
|
(119)
|
(132)
|
(42)
|
(72)
|
(79)
|
(67)
|
(51)
|
(27)
|
(53)
|
(75)
|
(104)
|
(124)
|
(131)
|
(98)
|
(80)
|
(71)
|
(25)
|
(37)
|
(49)
|
(51)
|
(63)
|
(164)
|
(208)
|
(205)
|
(299)
|
(183)
|
(127)
|
(117)
|
(13)
|
(28)
|
(26)
|
(22)
|
(21)
|
(12)
|
(7)
|
|
Total Other Income |
5
|
7
|
4
|
5
|
0
|
(1)
|
(0)
|
(15)
|
(61)
|
(121)
|
(121)
|
(105)
|
(58)
|
3
|
3
|
(1)
|
9
|
6
|
13
|
18
|
14
|
9
|
2
|
(76)
|
(9)
|
(129)
|
(127)
|
(53)
|
7
|
(5)
|
(49)
|
(48)
|
(51)
|
(53)
|
(20)
|
(28)
|
(51)
|
(34)
|
(40)
|
(39)
|
(11)
|
|
Pre-Tax Income |
112
N/A
|
122
+9%
|
166
+35%
|
184
+11%
|
85
-54%
|
113
+33%
|
171
+52%
|
151
-12%
|
211
+40%
|
80
-62%
|
67
-17%
|
85
+28%
|
160
+87%
|
263
+65%
|
265
+1%
|
276
+4%
|
287
+4%
|
311
+8%
|
330
+6%
|
391
+19%
|
433
+11%
|
514
+19%
|
631
+23%
|
666
+6%
|
693
+4%
|
681
-2%
|
668
-2%
|
586
-12%
|
516
-12%
|
556
+8%
|
428
-23%
|
536
+25%
|
609
+14%
|
601
-1%
|
776
+29%
|
817
+5%
|
829
+2%
|
963
+16%
|
982
+2%
|
1 032
+5%
|
1 124
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(18)
|
(26)
|
(44)
|
(346)
|
(338)
|
(348)
|
(329)
|
(23)
|
(6)
|
(13)
|
(24)
|
(46)
|
(70)
|
(65)
|
(44)
|
(242)
|
(246)
|
(243)
|
(259)
|
(74)
|
(100)
|
(141)
|
(180)
|
(185)
|
(173)
|
(170)
|
(143)
|
(146)
|
(149)
|
(85)
|
(109)
|
(109)
|
(109)
|
(136)
|
(118)
|
(125)
|
(147)
|
(176)
|
(161)
|
(155)
|
|
Income from Continuing Operations |
96
|
104
|
140
|
140
|
(261)
|
(226)
|
(176)
|
(178)
|
188
|
74
|
54
|
62
|
114
|
194
|
200
|
232
|
45
|
65
|
87
|
132
|
359
|
414
|
490
|
486
|
507
|
509
|
498
|
444
|
370
|
407
|
342
|
428
|
500
|
491
|
639
|
699
|
705
|
816
|
806
|
870
|
969
|
|
Income to Minority Interest |
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
95
N/A
|
103
+9%
|
140
+36%
|
141
+0%
|
(260)
N/A
|
(225)
+13%
|
(176)
+21%
|
(178)
-1%
|
188
N/A
|
80
-57%
|
65
-18%
|
76
+16%
|
127
+67%
|
200
+58%
|
201
+1%
|
230
+14%
|
233
+1%
|
254
+9%
|
276
+9%
|
321
+16%
|
365
+14%
|
421
+15%
|
496
+18%
|
493
-1%
|
508
+3%
|
508
+0%
|
498
-2%
|
444
-11%
|
370
-17%
|
407
+10%
|
342
-16%
|
428
+25%
|
500
+17%
|
491
-2%
|
639
+30%
|
699
+9%
|
704
+1%
|
816
+16%
|
806
-1%
|
870
+8%
|
969
+11%
|
|
EPS (Diluted) |
1.78
N/A
|
1.83
+3%
|
2.58
+41%
|
2.4
-7%
|
-4.82
N/A
|
-3.81
+21%
|
-2.97
+22%
|
-2.99
-1%
|
3.21
N/A
|
1.17
-64%
|
0.92
-21%
|
1.05
+14%
|
1.79
+70%
|
2.72
+52%
|
2.56
-6%
|
2.91
+14%
|
3
+3%
|
3.18
+6%
|
3.45
+8%
|
3.99
+16%
|
4.55
+14%
|
5.12
+13%
|
5.85
+14%
|
5.75
-2%
|
5.99
+4%
|
5.9
-2%
|
5.66
-4%
|
4.95
-13%
|
4.18
-16%
|
4.53
+8%
|
3.81
-16%
|
4.72
+24%
|
5.53
+17%
|
5.38
-3%
|
7.02
+30%
|
7.58
+8%
|
7.67
+1%
|
8.74
+14%
|
8.58
-2%
|
9.23
+8%
|
10.31
+12%
|