10 Year Financial Data of Equinix, Inc. (EQIX)

214.75 (1y: +36%)

Market Cap	10.74 B	P/E(ttm)	74.70
Enterprise Value	14.37 B	P/B	4.50

EQIX- NAS (USA)
Equinix, Inc.

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$214.75

2 Severe Warning Signs 4 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	17.7	22.8	9.8
EBITDA Growth (%)	38.2	29.1	10.4
Free Cash Flow Growth (%)	0	12.3	0
Book Value Growth (%)	11.6	20.9	8.6

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	12.28	9.24	9.23	10.05	13.05	16.12	22.24	27.23	33.55	36.59	37.62	8.86	8.91	9.28	9.72	9.71
EBITDA per Share	1.09	1.36	1.59	2.62	3.53	5.31	8.94	10.15	13.67	15.42	15.59	3.80	3.83	3.86	3.87	4.03
Free Cashflow per Share	-2.60	0.79	0.93	-3.04	-12.99	-4.66	-0.35	-4.49	-2.63	-3.03	-2.46	-0.38	-0.03	-2.09	-0.50	0.16
Earnings per Share ($)	-8.76	-3.87	-1.78	-0.22	-0.16	3.31	1.75	0.82	1.72	2.92	2.88	0.71	0.73	0.58	0.86	0.71
Book Value per Share	33.33	15.45	12.05	12.43	25.34	20.42	29.80	41.97	40.76	45.07	43.80	40.35	39.50	42.42	44.83	43.80
Month End Stock Price	28.21	42.74	40.76	75.62	101	53.19	106	81.26	101	206	216	157	176	206	206	216
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	-26.30	-25.10	-14.80	-1.80	-0.60	14.70	5.90	2.00	4.80	6.20	6.00	6.80	7.20	5.20	7.60	6.00
Return on Assets %	-18.10	-13.70	-6.30	-0.80	-0.20	5.40	2.30	0.80	1.60	2.40	2.00	2.40	2.40	2.00	2.80	2.00
Return on Capital - Joel Greenblatt %	-19.20	-12.80	-9.20	0.40	1.00	5.30	10.70	7.60	9.70	10.90	9.60	12.40	12.40	10.80	11.20	9.60
Debt to Equity	0.31	0.58	0.93	0.79	1.36	1.39	1.26	1.09	1.59	1.29	1.93	1.50	1.40	1.32	1.29	1.93

Gross Margin %	-8.60	16.30	28.40	34.30	37.10	41.20	45.20	44.70	46.00	50.20	50.10	50.20	50.00	48.50	50.60	50.10
Operating Margin %	-54.20	-25.70	-16.60	0.70	2.40	10.40	20.50	16.00	19.10	21.10	20.90	22.40	22.00	19.60	20.10	20.90
Net Margin %	-71.40	-41.90	-19.30	-2.20	-1.20	18.70	7.90	3.00	5.90	7.60	6.90	7.60	7.80	5.90	8.90	6.90

Days Sales Outstanding	31.50	26.60	28.50	34.20	52.30	36.20	30.80	34.80	31.60	31.50	34.90	31.90	33.10	33.90	29.40	34.90

Debt to Revenue	0.84	0.96	1.22	0.98	2.64	1.76	1.68	1.68	1.93	1.59	8.71	6.82	6.21	6.05	5.94	8.71
COGS to Revenue	1.09	0.84	0.72	0.66	0.63	0.59	0.55	0.55	0.54	0.50	0.50	0.50	0.50	0.51	0.49	0.50
Interest Exp. to Revenue %	-17.14	-6.24	-2.40	-2.88	-2.84	-6.76	-8.14	-11.39	-11.14	-10.38	-11.47	-11.53	-9.83	-10.06	-9.82	-11.47

Asset Turnover	0.25	0.33	0.33	0.37	0.19	0.29	0.29	0.27	0.28	0.31	0.07	0.08	0.08	0.08	0.08	0.07
Buyback Ratio	127	10.60	30.50	607	7,253	--	--	--	--	-38.00	-39.60	--	--	--	-122	-39.60
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	118	164	221	287	419	705	883	1,220	1,607	1,896	1,981	452	466	489	507	519
Cost of Goods Sold	128	137	158	188	264	415	483	675	868	944	994	225	233	251	250	259
Gross Profit	-10.18	26.72	62.70	98.54	156	290	399	546	739	952	987	227	233	237	256	260

Selling, General, &Admin. Expense	53.78	51.10	65.66	105	147	213	219	332	425	532	556	125	128	137	143	148
Earnings Before DDA	10.45	24.07	38.19	74.69	113	232	355	455	655	799	822	194	201	203	202	216

Depreciation, Depletion and Amortization	74.40	66.13	74.96	72.78	103	159	174	260	348	398	413	92.80	98.06	108	99.80	107

Operating Income	-63.96	-42.06	-36.77	1.91	10.12	73.40	181	195	307	401	409	101	103	95.87	102	109
Interest Income/Expense	-20.22	-10.21	-5.30	-8.25	-11.93	-47.63	-71.85	-139	-179	-197	-204	-52.13	-45.82	-49.15	-49.76	-59.58
Net Income	-84.17	-68.63	-42.61	-6.40	-5.19	132	69.43	36.88	94.00	145	146	34.52	36.45	28.84	44.86	35.88

Earnings per Share ($)	-8.76	-3.87	-1.78	-0.22	-0.16	3.31	1.75	0.82	1.72	2.92	2.88	0.71	0.73	0.58	0.86	0.71
Total Shares Outstanding	9.60	17.72	23.96	28.55	32.14	43.73	39.68	44.81	47.90	51.82	53.48	51.06	52.35	52.66	52.09	53.48
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	72.97	90.44	171	131	354	262	595	590	915	419	918	917	770	404	419	918
Accounts Receivable	10.18	11.92	17.24	26.86	60.09	69.84	74.43	116	139	164	199	159	170	182	164	199
Other Current Assets	3.14	4.73	3.10	8.00	12.74	47.35	58.89	71.66	182	57.21	888	98.61	70.22	139	57.21	888
Total Current Assets	86.29	107	192	166	427	380	728	778	1,236	640	2,006	1,174	1,010	725	640	2,006

Property, Plant and Equipment	344	343	439	546	1,163	1,488	1,808	2,651	3,226	3,919	3,890	3,387	3,526	3,791	3,919	3,890
Intangible Assets	21.23	22.02	21.65	16.92	510	394	432	925	1,015	1,244	1,211	1,025	1,001	1,244	1,244	1,211
Other Long Term Assets	13.46	29.34	28.84	42.26	82.25	187	70.08	93.70	309	330	506	298	188	231	330	506
Total Assets	465	502	681	772	2,182	2,448	3,038	4,448	5,785	6,133	7,613	5,884	5,725	5,991	6,133	7,613

Accounts Payable	19.99	24.69	22.56	50.61	146	172	211	238	322	332	315	320	345	386	332	315
Current Portion of Long-Term Debt	14.69	0.68	30.00	4.13	20.39	75.70	65.36	27.97	345	67.37	814	337	85.77	64.19	67.37	814
Other Current Liabilities	3.84	6.88	38.87	23.62	25.50	42.09	39.12	52.63	57.69	140	137	61.52	60.70	163	140	137
Total Current Liabilities	38.53	32.24	91.42	78.35	191	290	315	318	725	539	1,266	718	491	612	539	1,266

Long-Term Debt	83.91	157	240	276	1,086	1,165	1,420	2,021	2,754	2,943	3,710	2,746	2,808	2,892	2,943	3,710
Other Long-Term Liabilities	22.02	39.25	61.16	62.73	90.22	100	121	229	354	315	295	360	358	253	315	295
Total Liabilities	144	228	392	417	1,367	1,556	1,856	2,567	3,833	3,798	5,271	3,824	3,657	3,757	3,798	5,271

Common Stock	0.02	0.02	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Preferred Stock	0.00	0.00	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Retained Earnings	-436	-504	-547	-553	-559	-427	-386	-349	-255	-110	-74.55	-221	-184	-155	-110	-74.55
Additional Paid-In Capital	756	776	839	905	1,377	1,473	1,666	2,342	2,438	2,583	2,627	2,490	2,445	2,539	2,583	2,627
Treasury Stock	--	--	--	--	--	--	--	--	-86.67	-36.68	-36.31	-99.03	-37.17	-36.71	-36.68	-36.31
Total Equity	320	274	289	355	814	893	1,182	1,881	1,952	2,335	2,342	2,060	2,068	2,234	2,335	2,342
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-84.17	-68.63	-42.61	-6.40	-5.19	132	69.43	36.88	92.61	148	149	34.81	37.64	29.20	46.13	36.32
Depreciation, Depletion and Amortization	74.40	66.13	74.96	72.78	103	159	174	260	348	398	413	92.80	98.06	108	99.80	107
Cash Flow from Others	-7.50	39.41	35.24	9.03	21.90	-22.89	113	95.82	147	85.95	28.37	-1.62	59.08	-34.67	63.17	-59.21
Cash Flow from Operations	-17.27	36.91	67.60	75.41	120	268	355	393	588	632	590	126	195	102	209	84.18

Investment for Property, Plant & Equipement	-7.75	-22.93	-45.41	-162	-537	-471	-370	-594	-714	-789	-719	-145	-196	-212	-235	-75.67
Cash Flow from Acquisitions	--	--	-88.51	-9.77	-542	-23.24	-28.18	-113	-41.95	-233	-233	--	--	-273	40.00	-0.11
Cash Flow from Investing	-15.62	-56.87	-109	-158	-1,055	-478	-558	-601	-1,499	-443	-1,855	269	93.88	-597	-209	-1,143

Net Issuance of Stock	107	7.29	12.99	38.84	376	--	--	--	-86.67	42.77	70.51	-13.36	--	--	56.14	14.37
Net Issuance of Debt	-54.28	17.86	123	7.39	791	119	347	297	812	-329	1,215	-61.05	-263	8.10	-12.75	1,482
Other Financing	--	-5.91	-1.00	-0.12	-22.29	25.86	-23.23	12.25	23.31	63.41	32.91	30.46	-1.51	65.59	-31.14	-0.04
Cash Flow from Financing	52.29	19.24	135	46.11	1,145	145	324	310	749	-223	1,318	-43.95	-265	73.70	12.25	1,497

Net Change in Cash	19.21	-0.93	93.33	-36.70	208	-70.43	126	96.79	-164	-26.61	52.08	354	21.15	-414	12.53	433

Free Cash Flow	-25.02	13.98	22.18	-86.88	-417	-204	-14.05	-201	-126	-157	-129	-19.50	-1.70	-110	-25.97	8.51
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

EQIX Quarterly/Annuals Reports

EQIX: 10-Q - EQUINIX INC (0001101239) (Filer): (10-Q) - 2012-11-05
EQIX: 10-Q - EQUINIX INC (0001101239) (Filer): (10-Q) - 2012-07-26
EQIX: 10-Q - EQUINIX INC (0001101239) (Filer): (10-Q) - 2012-04-27
EQIX: 10-K - EQUINIX INC (0001101239) (Filer): (10-K) - 2012-02-24
EQIX: 10-Q - EQUINIX INC (0001101239) (Filer): (10-Q) - 2011-10-28

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

EQIX Quarterly/Annuals Reports