Equinix, Inc. Financial Ratios — EQIX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.85	2.35	1.39	-3.4	2.07	1.1	1.49	1.88	2.3	1.45	1.82	2.42	3.08	2.41	3.59
Return on Capital (%)	9.77	9.36	8.49	-26.7	10.24	8.36	9.91	9.68	8.85	6.27	7.17	8.69	10.59	9.17	12.14
Return on Invested Capital (%)	4.9	5.32	6.47	-22.71	6.64	4.58	4.87	4.75	4.17	3.4	3.63	3.86	4.3	4.32	5.03
Gross Margin (%)	47.05	49.95	50.56	50.98	52.62	49.59	49.8	48.63	49.48	48.75	47.67	48.35	48.36	48.94	51.09
EBITDA Margin (%)	42.18	42.93	41.78	40.65	41.63	41.39	43.27	44.03	44.06	42.31	41.84	40.8	40.24	41.55	43.75
Operating Margin (%)	19.97	21.81	21.69	20.94	22.34	18.21	19.4	19.83	20.96	18.59	16.88	16.88	17.72	18.56	21.33
Incremental Operating Margin (%)	27.08	30.73	20.86	15.4	34.49	5.5	25.1	22.49	32.64	-11.69	0.82	16.88	24.32	30.89	72.92
Pretax Margin (%)	8.29	9.99	5.22	3.47	7.74	4.43	6.57	8.54	12.45	8.61	9.18	11.41	13.73	11.15	16.36
Profit Margin (%)	6.05	7.42	4.4	-10.62	6.89	3.51	5.33	7.2	9.12	6.16	7.54	9.71	11.83	9.32	14.65
Net Income to Common Margin (%)	6.05	7.42	4.4	-10.62	6.89	3.51	5.33	7.2	9.12	6.16	7.54	9.71	11.83	9.32	14.65
Effective Tax Rate (%)	28.79	31.05	14.39	407.7	11.01	28.43	18.77	15.63	26.76	28.31	17.94	14.96	13.79	16.51	10.61
Dvd Payout Ratio (%)	- -	- -	- -	-31.79	277.71	436.56	266.76	202.16	164.91	255.94	208.89	163.4	141.9	202.09	137.89
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	3,099	3,011	4,159	4,644	6,521	6,760	10,080	11,332	13,287	13,923	14,993	16,470	17,454	18,961	22,726
ST Debt	345	67	71	81	956	169	143	452	942	524	325	301	1,275	1,537	1,639
LT Debt	2,754	2,943	4,088	4,563	5,565	6,591	9,937	10,881	12,346	13,399	14,668	16,169	16,179	17,424	21,087
Total Debt/EBITDA	4.69	3.72	4.62	4.67	5.75	4.52	5.33	5.07	5.42	5.49	5.4	5.56	5.3	5.22	5.64
Net Debt/EBITDA	3.66	2.71	3.3	2.86	2.61	3.01	3.69	4.12	3.45	3.52	3.63	3.66	3.53	3.34	4.26
Total Debt/EBIT	9.91	7.32	8.91	9.07	10.71	10.28	11.89	11.27	11.4	12.49	13.39	13.43	12.03	11.68	11.56
Net Debt/EBIT	7.73	5.34	6.35	5.56	4.87	6.84	8.22	9.15	7.25	8.01	8.99	8.85	8.02	7.47	8.74
EBITDA to Interest Expense	3.64	4.04	3.62	3.67	3.79	3.81	3.95	4.28	5.11	6.24	8.26	8.32	8.2	7.95	7.65
EBITDA-CapEx/Interest Expense	-0.14	0.23	1.31	1.23	0.89	0.97	1.07	0.26	0.77	0.63	0.07	1.92	1.28	1.25	-0.53
EBIT to Interest Expense	1.72	2.05	1.88	1.89	2.04	1.68	1.77	1.93	2.43	2.74	3.33	3.44	3.61	3.55	3.73
Interest Expense	181	200	249	271	299	392	479	521	480	406	336	356	402	457	527
Common Equity/Total Assets	-4.41	-2.14	-0.49	-9.26	-15.22	-15.47	-12.52	-12.06	-11.59	-12.44	-13.99	-14.36	-14.58	-15.94	-15.2
Long-Term Debt/Equity (%)	136.34	122.76	158.27	201.01	202.69	150.96	145.07	150.71	139.65	126	134.79	140.53	129.29	128.57	148.73
Long-Term Debt/Capital (%)	94.58	99.31	96.27	116.3	112.54	137.06	128.38	122.37	117.46	126.83	132.29	133.44	127.21	130.11	126.69
Long-Term Debt/Total Assets (%)	47.6	47.97	54.56	58.64	53.73	52.27	53.16	53.75	51.51	49.61	52.54	53.34	49.55	49.66	52.53
Total Debt/Equity (%)	153.44	125.57	161	204.57	237.53	154.83	147.16	156.98	150.3	130.93	137.78	143.14	139.48	139.91	160.29
Total Debt/Capital (%)	106.44	101.58	97.94	118.36	131.89	140.57	130.23	127.46	126.42	131.79	135.22	135.92	137.24	141.58	136.53
Total Debt/Total Assets (%)	53.57	49.07	55.51	59.68	62.96	53.61	53.93	55.98	55.44	51.55	53.7	54.34	53.46	54.04	56.62
Net Debt to Equity	119.74	91.65	114.81	125.26	108	103.06	101.74	127.54	95.59	84	92.52	94.35	92.98	89.51	121.21
Net Debt/Capital (%)	91.86	81.04	74.43	85.84	109.18	110.82	110.13	111.13	97.8	99.7	105.4	106.32	109.54	117.64	115.2
EBITDA	660	810	899	993	1,135	1,495	1,890	2,233	2,451	2,538	2,776	2,963	3,295	3,635	4,032
EBITDA-CapEx	-25	46	327	333	267	382	511	137	371	256	25	685	514	569	-279
Operating Income (Loss)	313	412	467	512	609	658	848	1,006	1,166	1,115	1,120	1,226	1,451	1,624	1,966

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.26	0.76	1.16	1.77	1.35	0.73	1.16	0.4	0.87	0.79	0.96	1.04	0.66	1.08	0.83
Current Ratio	1.7	1.17	1.63	2.32	1.97	1.43	1.81	1	1.33	1.29	1.84	1.8	1.13	1.63	1.32
Quick Ratio	1.49	1.08	1.54	2.21	1.55	1.26	1.72	0.9	1.27	1.22	1.54	1.64	1.07	1.49	1.19
CFO/Avg Current Liab	1.13	0.99	1.1	1.16	0.78	0.76	1.27	1.32	1.09	1.1	1.4	1.72	1.29	1	1.08
Common Equity/Total Assets	-4.41	-2.14	-0.49	-9.26	-15.22	-15.47	-12.52	-12.06	-11.59	-12.44	-13.99	-14.36	-14.58	-15.94	-15.2
Long-Term Debt/Equity (%)	136.34	122.76	158.27	201.01	202.69	150.96	145.07	150.71	139.65	126	134.79	140.53	129.29	128.57	148.73
Long-Term Debt/Capital (%)	94.58	99.31	96.27	116.3	112.54	137.06	128.38	122.37	117.46	126.83	132.29	133.44	127.21	130.11	126.69
Long-Term Debt/Total Assets (%)	47.6	47.97	54.56	58.64	53.73	52.27	53.16	53.75	51.51	49.61	52.54	53.34	49.55	49.66	52.53
Total Debt/Equity (%)	153.44	125.57	161	204.57	237.53	154.83	147.16	156.98	150.3	130.93	137.78	143.14	139.48	139.91	160.29
Total Debt/Capital (%)	106.44	101.58	97.94	118.36	131.89	140.57	130.23	127.46	126.42	131.79	135.22	135.92	137.24	141.58	136.53
Total Debt/Total Assets (%)	53.57	49.07	55.51	59.68	62.96	53.61	53.93	55.98	55.44	51.55	53.7	54.34	53.46	54.04	56.62
CFO/Total Liabilities	15.6	16.91	12.32	12.51	11.76	12.37	12.15	13.94	13.17	14.11	14.95	15.76	15.98	15.09	15.06
CFO/CapEx	0.86	0.83	1.06	1.04	1.03	0.92	1.04	0.87	0.96	1.01	0.93	1.3	1.16	1.06	0.91
Altman's Z-Score	1.36	2.24	1.72	1.92	1.87	2.23	2.19	1.68	2.32	2.59	2.99	2.22	2.52	2.82	2

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.26	12.46	12.35	10.92	9.83	10.5	8.98	8.41	8.43	8.78	9.77	9.45	8.81	8.96	9.45
Days Sales Outstanding	29.77	29.29	29.56	33.41	37.13	34.77	40.63	43.41	43.29	41.56	37.36	38.63	41.44	40.74	38.61
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	71.26	37.1	36.74	39.59	32.24	33.08	27.08	26.22	37.67	47.32	42.93	37.5	30.42	30.28	34.68
Accounts Payable Turnover Days	5.12	9.84	9.94	9.22	11.32	11.04	13.48	13.92	9.69	7.71	8.5	9.73	12	12.05	10.53
Cash Conversion Cycle	24.65	19.45	19.62	24.19	25.81	23.74	27.15	29.49	33.6	33.84	28.86	28.89	29.45	28.69	28.08
Inventory to Cash Days	29.77	29.29	29.56	33.41	37.13	34.77	40.63	43.41	43.29	41.56	37.36	38.63	41.44	40.74	38.61
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4,761	9,898	8,773	11,871	17,476	25,061	34,832	28,127	49,113	62,634	75,933	59,980	75,397	90,005	74,994
- Cash & Cash Equivalents	279	252	262	611	2,229	748	1,413	606	1,870	1,605	1,536	1,906	2,096	3,081	1,727
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	68	84	124	- -	- -	- -	- -	- -	- -	- -	- -	- -	25	24	22
+ Total Debt	3,099	3,011	4,159	4,644	6,521	6,760	10,080	11,332	13,287	13,923	14,993	16,470	17,454	18,961	22,726
Enterprise Value	7,014	12,575	12,424	15,375	21,755	31,068	43,471	38,849	60,520	74,948	89,389	74,543	90,780	105,382	94,515
Total Capital	2,912	2,964	4,246	3,924	4,944	4,809	7,740	8,891	10,510	10,565	11,088	12,117	12,718	13,392	16,645
Total Debt/Capital (%)	106.44	101.58	97.94	118.36	131.89	140.57	130.23	127.46	126.42	131.79	135.22	135.92	137.24	141.58	136.53
Total Debt / EV	0.44	0.24	0.33	0.3	0.3	0.22	0.23	0.29	0.22	0.19	0.17	0.22	0.19	0.18	0.24
EV/Sales	4.48	6.66	5.77	6.29	7.98	8.6	9.95	7.66	10.88	12.49	13.47	10.26	11.09	12.05	10.25
EV/EBITDA	10.62	15.52	13.81	15.48	19.17	20.78	23	17.4	24.69	29.53	32.2	25.16	27.55	28.99	23.44
EV/EBIT	22.43	30.55	26.61	30.04	35.72	47.23	51.28	38.63	51.91	67.23	79.81	60.8	62.56	64.89	48.07
EV/Cash Flow to Firm	9.79	16.33	15.2	- -	18.74	23.9	23.78	17.22	25.82	28.81	31.66	22.83	25.47	29.03	21.57
EV/Free Cash Flow to Firm	5	8.19	8.94	29.73	10.72	12.87	13.56	8.93	13.68	15.35	16.04	13.45	14.31	15.74	10.87
Diluted Market Cap	4,857	10,684	8,893	11,871	17,685	25,310	35,140	28,274	49,427	63,141	76,472	60,150	75,714	90,354	75,178
Diluted Enterprise Value	7,745	13,527	12,914	15,904	21,977	31,321	43,808	39,001	60,845	75,459	89,927	74,713	91,097	106,258	96,199
EV per Share	149.36	261.95	251.3	293.65	376.45	443.09	565.64	486.95	719.27	854.59	995.73	814.07	969.71	1,103.98	965.59
TTM Sales	1,566	1,887	2,153	2,444	2,726	3,612	4,368	5,072	5,562	5,999	6,636	7,263	8,188	8,748	9,217
TTM EBITDA	660	810	899	993	1,135	1,495	1,890	2,233	2,451	2,538	2,776	2,963	3,295	3,635	4,032
TTM Operating Income	313	412	467	512	609	658	848	1,006	1,166	1,115	1,120	1,226	1,451	1,624	1,966
TTM Cash Flow to Firm	716	770	818	-143	1,161	1,300	1,828	2,255	2,344	2,601	2,823	3,266	3,564	3,631	4,382
TTM Free Cash Flow to Firm	1,402	1,535	1,390	517	2,029	2,413	3,207	4,352	4,424	4,884	5,575	5,544	6,345	6,697	8,693

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.82	7.65	7.56	8.8	10.03	11.87	12.47	7.23	12.14	13.75	14.43	11.48	12.62	14.31	9.14
EV/EBIT	22.43	30.55	26.61	30.04	35.72	47.23	51.28	38.63	51.91	67.23	79.81	60.8	62.56	64.89	48.07
Enterprise Value	7,014	12,575	12,424	15,375	21,755	31,068	43,471	38,849	60,520	74,948	89,389	74,543	90,780	105,382	94,515
Low Price	80.85	99	152.82	169.95	213.89	255.45	355.18	335.29	343.58	477.87	586.73	494.89	650.61	684.14	701.41
EV/Sales	4.48	6.66	5.77	6.29	7.98	8.6	9.95	7.66	10.88	12.49	13.47	10.26	11.09	12.05	10.25
EV/EBITDA	10.62	15.52	13.81	15.48	19.17	20.78	23	17.4	24.69	29.53	32.2	25.16	27.55	28.99	23.44
Price/Earnings	50.24	70.69	92.65	- -	93.07	197.64	149.5	76.98	96.78	169.38	151.81	85.08	77.81	110.44	55.55
Price/Earnings Average	46.63	57.08	100.47	-40.8	80.74	190.1	141.44	90.18	82.52	164.77	137.55	87.08	71.95	97.81	59.95
Price/Earnings High	53.01	72.68	120.9	-47.58	93.87	216.25	163.4	100.82	101.14	199.17	158.88	110.1	79.69	116.43	69.95
Price/Earnings Low	40.06	33.94	79.79	-34.28	65.83	141.26	117.16	73.21	56.97	113.34	105.3	64.28	62.86	80.13	50.86
Price/Book Value	-18.67	-75.51	-241.06	-16.48	-11.08	-12.85	-14.89	-11.52	-17.69	-18.65	-19.45	-13.78	-15.84	-16.09	-12.29
Price/Book Value Average	-17.33	-60.98	-261.41	-14.7	-9.62	-12.36	-14.08	-13.5	-15.08	-18.14	-17.62	-14.1	-14.64	-14.25	-13.26
Price/Book Value High	-19.7	-77.64	-314.56	-17.14	-11.18	-14.05	-16.27	-15.09	-18.48	-21.93	-20.35	-17.83	-16.22	-16.97	-15.47
Price/Book Value Low	-14.89	-36.26	-207.6	-12.35	-7.84	-9.18	-11.67	-10.96	-10.41	-12.48	-13.49	-10.41	-12.79	-11.68	-11.25
Price/Tangible Book Value	4.74	8.58	6.47	10.59	11.99	37.94	656.51	567.13	25.11	20.94	21.24	15.17	14.87	13.57	10.9
Price/Tangible Book Value Average	4.4	6.93	7.01	9.45	10.4	36.49	621.08	664.36	21.41	20.37	19.25	15.53	13.75	12.02	11.77
Price/Tangible Book Value High	5	8.82	8.44	11.02	12.09	41.51	717.54	742.74	26.24	24.63	22.23	19.63	15.22	14.31	13.73
Price/Tangible Book Value Low	3.78	4.12	5.57	7.94	8.48	27.12	514.49	539.35	14.78	14.01	14.74	11.46	12.01	9.85	9.98
Price/Sales	3.04	5.24	4.08	4.86	6.41	6.94	7.97	5.55	8.83	10.44	11.44	8.26	9.21	10.29	8.14
Price/Sales Average	2.82	4.24	4.42	4.33	5.56	6.67	7.54	6.5	7.53	10.16	10.37	8.45	8.52	9.11	8.78
Price/Sales High	3.21	5.39	5.32	5.05	6.47	7.59	8.71	7.26	9.23	12.28	11.98	10.69	9.43	10.85	10.25
Price/Sales Low	2.42	2.52	3.51	3.64	4.53	4.96	6.25	5.27	5.2	6.99	7.94	6.24	7.44	7.47	7.45
Price/Cash Flow	8.11	15.66	14.51	17.22	19.53	24.58	24.2	15.49	24.65	27.12	29.81	20.24	23.44	27.7	19.18
Price/Cash Flow Average	7.52	12.65	15.73	15.36	16.94	23.65	22.9	18.15	21.01	26.38	27.01	20.72	21.67	24.53	20.69
Price/Cash Flow High	8.55	16.1	18.93	17.91	19.7	26.9	26.45	20.29	25.76	31.88	31.2	26.2	24	29.21	24.14
Price/Cash Flow Low	6.46	7.52	12.5	12.91	13.81	17.57	18.97	14.73	14.51	18.14	20.68	15.29	18.93	20.1	17.55
Price/Free Cash Flow Average	3.54	6.18	8.19	7.85	8.7	11.41	11.8	8.47	10.35	13.38	13.08	11.75	11.67	12.67	9.87
Price/Free Cash Flow High	4.03	7.87	9.86	9.15	10.12	12.99	13.63	9.47	12.68	16.17	15.1	14.85	12.93	15.08	11.51
Price/Free Cash Flow Low	3.04	3.67	6.51	6.59	7.1	8.48	9.77	6.87	7.14	9.2	10.01	8.67	10.2	10.38	8.37
EV/Sales Average	4.67	5.74	6.29	5.98	7.14	8.34	9.53	8.61	9.58	12.21	12.4	10.46	10.39	10.93	11.06
EV/Sales High	5.05	6.9	7.19	6.7	8.04	9.26	10.7	9.38	11.28	14.33	14	12.69	11.31	12.66	12.53
EV/Sales Low	4.27	4.02	5.38	5.29	6.11	6.62	8.23	7.39	7.25	9.04	9.97	8.24	9.32	9.28	9.73
EV/EBITDA Average	11.07	13.38	15.05	14.72	17.15	20.14	22.02	19.56	21.75	28.86	29.63	25.63	25.83	26.3	25.29
EV/EBITDA High	11.98	16.07	17.2	16.49	19.32	22.36	24.73	21.3	25.6	33.87	33.47	31.11	28.1	30.48	28.63
EV/EBITDA Low	10.12	9.37	12.87	13.02	14.68	16	19.03	16.78	16.45	21.36	23.82	20.21	23.15	22.34	22.24
EV/EBIT Average	23.37	26.33	28.98	28.57	31.94	45.78	49.1	43.42	45.71	65.7	73.44	61.95	58.65	58.88	51.86
EV/EBIT High	25.3	31.63	33.13	32.01	35.99	50.82	55.14	47.29	53.81	77.11	82.96	75.19	63.82	68.22	58.72
EV/EBIT Low	21.38	18.45	24.79	25.27	27.34	36.37	42.43	37.26	34.59	48.64	59.04	48.84	52.58	50.01	45.61
Last Price	101.4	206.2	177.45	226.73	302.4	357.41	453.22	352.56	583.7	714.18	845.84	655.03	805.39	942.89	766.16
High Price	107	212	231.56	235.84	305	391.07	495.35	461.73	609.97	839.77	885.26	847.71	824.86	994.03	964.73
Enterprise Value Average	7,307	10,836	13,534	14,624	19,454	30,116	41,620	43,675	53,292	73,248	82,259	75,956	85,106	95,615	101,956
Enterprise Value High	7,912	13,020	15,469	16,381	21,918	33,432	46,738	47,563	62,740	85,966	92,927	92,187	92,602	110,791	115,452
Enterprise Value Low	6,684	7,595	11,576	12,931	16,653	23,922	35,965	37,475	40,326	54,228	66,128	59,880	76,290	81,210	89,677

Shares Outstanding	47	49	50	56	62	71	79	81	85	89	91	93	94	97	98
Diluted Weighted Avg Shares	48	52	50	52	58	71	78	80	85	88	90	92	94	96	98
Basic Weighted Avg Shares	47	48	49	52	58	70	77	80	84	88	90	92	94	95	98
Revenue per Share	33.34	39.32	43.54	46.67	47.17	51.51	56.84	63.57	66.11	68.4	73.92	79.32	87.46	91.64	94.16
EBITDA per Share	14.06	16.88	18.19	18.97	19.63	21.32	24.59	27.99	29.13	28.94	30.93	32.36	35.2	38.08	41.19
Operating Income per Share	6.66	8.57	9.45	9.77	10.54	9.38	11.03	12.61	13.86	12.71	12.48	13.39	15.5	17.01	20.09
Basic EPS, GAAP	2.02	2.92	1.92	-4.96	3.25	1.81	3.03	4.58	6.03	4.22	5.57	7.7	10.35	8.54	13.79
Basic EPS from Cont Ops	1.97	2.71	1.94	-4.98	3.25	1.63	3.03	4.58	6.03	4.22	5.57	7.7	10.35	8.53	13.77
Diluted EPS, GAAP	1.98	2.7	1.89	-4.96	3.21	1.79	3	4.56	5.99	4.18	5.53	7.68	10.31	8.5	13.76
Diluted EPS from Cont Ops	1.93	2.51	1.92	-4.98	3.21	1.62	3	4.56	5.99	4.19	5.53	7.68	10.31	8.49	13.74
Dividend per Share	- -	- -	- -	1.59	9.02	7.12	8.09	9.26	9.94	10.81	11.62	12.58	14.69	17.21	18.96
Cash Flow per Share	12.51	13.17	12.23	13.17	15.48	14.54	18.73	22.76	23.68	26.34	28.37	32.36	34.36	34.04	39.96
Free Cash Flow per Basic Share	-2.09	-2.76	0.65	0.56	0.46	-1.34	0.79	-3.52	-1.03	0.31	-2.28	7.48	4.66	1.92	-4.09
Cash & Equivalents per Share	19.48	8.72	12.78	21.78	38.79	10.72	18.75	7.65	22.34	18.35	17.11	20.82	22.39	37.8	32.97
Book Value per Share	-5.43	-2.73	-0.74	-13.76	-27.28	-27.82	-30.45	-30.6	-33	-38.3	-43.49	-47.53	-50.86	-58.59	-62.35
Tangible Book Value per Share	21.4	24.03	27.44	21.4	25.22	9.42	0.69	0.62	23.25	34.1	39.82	43.18	54.18	69.47	70.27

Equinix, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)