Equinix Reports Fourth-Quarter and Full-Year 2023 Results

REDWOOD CITY, Calif., Feb. 14, 2024 /PRNewswire/ --

  • 2023 annual revenues increased 13% year-over-year on an as-reported basis and 15% on a normalized and constant currency basis to $8.2 billion
  • Closed nearly 17,000 deals across more than 5,900 customers in 2023
  • Record 90 megawatts ("MW") of xScale® leasing, the result of increased hyperscale demand to support artificial intelligence (AI) and cloud deployments

Equinix, Inc. EQIX, the world's digital infrastructure company®, today reported results for the quarter and year ended December 31, 2023. Equinix uses certain non-GAAP financial measures, which are described further below and reconciled to the most comparable GAAP financial measures after the presentation of our GAAP financial statements. All per-share results are presented on a fully diluted basis.

2023 Results Summary

  • Revenues
    • $8.188 billion, a 13% increase over the previous year on an as-reported basis or 15% on a normalized and constant currency basis
  • Operating Income
    • $1.443 billion, a 20% increase over the previous year, and an operating margin of 18% due to strong operating performance
  • Net Income and Net Income per Share attributable to common shareholders
    • $969 million, a 38% increase over the previous year, primarily due to operating performance strength and other income; partially offset by higher income taxes
    • $10.31 per share, a 34% increase over the previous year
  • Adjusted EBITDA
    • $3.702 billion, a 45% adjusted EBITDA margin, an increase of 10% compared to last year on an as-reported basis
    • Includes $13 million of integration costs
  • AFFO and AFFO per Share
    • $3.019 billion, an 11% increase over the previous year on an as-reported basis or 13% on a normalized and constant currency basis
    • $32.11 per share, a 9% increase over the previous year on an as-reported basis or 11% on a normalized and constant currency basis

2024 Annual Guidance Summary

  • Revenues
    • $8.793 - $8.893 billion, a 7 - 9% increase over the previous year on an as-reported basis or a normalized and constant currency increase of 7 - 8% excluding the year-over-year impact of the power pass-through
  • Adjusted EBITDA
    • $4.089 - $4.169 billion, a 47% adjusted EBITDA margin, a 10 - 13% increase over the prior year on an as-reported basis
    • Assumes $25 million of integration costs
  • AFFO and AFFO per Share
    • $3.306 - $3.376 billion, an increase of 9 - 12% over the previous year on both an as-reported and normalized and constant currency basis
    • $34.58 - $35.31 per share, an increase of 8 - 10% over the previous year on both an as-reported and normalized and constant currency basis
    • This guidance excludes any capital market activities the company may undertake in the future

Equinix does not provide forward-looking guidance for certain financial data, such as depreciation, amortization, accretion, stock-based compensation, net income (loss) from operations, cash generated from operating activities and cash used in investing activities, and as a result, is not able to provide a reconciliation of GAAP to non-GAAP financial measures for forward-looking data without unreasonable effort. The impact of such adjustments could be significant.

Equinix Quote

Charles Meyers, CEO and President, Equinix:

"2023 was another strong year for Equinix—we delivered more than $8 billion of revenues, achieving an amazing 21 years of consecutive quarterly revenue growth, all while driving AFFO per share performance above the top end of our long-term expectations. We made substantial progress on our ambitious agenda, positioning the business to capitalize on the immense opportunities that lie ahead. Digital transformation, especially in an AI-driven world, is as important as ever to our customers. In this context, the significance of Platform Equinix and its strong competitive advantages has never been more crucial. We plan to continue our focus on creating a platform that allows our customers to build hybrid and multicloud infrastructure, when they want, where they want, and with the ecosystem of partners they need."

Business Highlights

  • Given the strong underlying demand for digital infrastructure, Equinix continues to invest broadly across its global footprint, which now includes 260 data centers across 71 metropolitan areas in 33 countries. There are 49 major builds underway in 35 markets, across 21 countries including 11 xScale builds representing nearly 20,000 cabinets of retail and more than 50 megawatts of xScale capacity through 2024.



    • Equinix opened 14 new data centers in 12 metros including Dublin, Frankfurt, Kuala Lumpur, Madrid, Milan, Montreal, Paris, São Paulo, Seattle, Seoul, Tokyo and Washington, D.C. In addition, the company added seven new projects in Dallas, Lagos, Madrid, Milan, Warsaw and Washington, D.C.



    • In December, Equinix announced plans to expand support for advanced liquid cooling technologies—including direct-to-chip—to more than 100 of its International Business ExchangeTM (IBX®) data centers in more than 45 metros around the world. This will enable more businesses to use the most performant cooling technologies for the powerful, high-density hardware that supports compute-intensive workloads such as AI.



    • The surge in demand for hyperscale infrastructure to support AI and cloud initiatives is resulting in strong demand and significant leasing activity for Equinix's global xScale data center portfolio. Since the last earnings call, the company leased a record 90 megawatts of capacity across six assets in EMEA and APAC, including approximately 32 megawatts leased at the start of the year. This brings total xScale leasing to 300 megawatts globally.



    • In Q4, Equinix purchased the company's London 8 IBX data center. Revenues from owned assets increased to 66% of recurring revenues, stepping up 2%, as the company continues to progress on ownership and long-term control of assets.



  • Last month Equinix launched a fully managed private cloud service that enables enterprises to easily acquire and manage their own NVIDIA DGX AI supercomputing infrastructure for building and running custom generative AI models. The service includes NVIDIA DGX systems, NVIDIA networking and the NVIDIA AI Enterprise software platform. Equinix installs and operates each customer's privately owned NVIDIA infrastructure and can deploy services on their behalf in key IBX data centers globally.



    • Equinix continues to gain traction as a preferred location for deploying private AI infrastructure with both enterprises and service providers. In December, the company announced that customers, including Continental AG, i3D.net and Harrison.ai, are leveraging the cloud adjacency, global reach, robust ecosystems and low-latency interconnection of Platform Equinix® to deploy private AI infrastructure.



  • Equinix's industry-leading global interconnection franchise continues to perform with over 462,000 total interconnections deployed on its platform. In Q4, interconnection revenues stepped up 10% year-over-year on an as reported basis or 8% year-over-year on a normalized and constant currency basis, and the company added an incremental 4,300 organic interconnections in the quarter.



    • In Q4, Equinix added four new native cloud on-ramps in Bogotá, Calgary and Zurich, further strengthening its cloud ecosystem. Equinix customers can now enjoy low-latency access to multiple native cloud on-ramps in 37 metros, including eight out of the world's 10 largest metros by GDP. Equinix has nearly 40% market share of the on-ramps to the major cloud service providers—key players in the AI ecosystem.



    • The company recently launched Equinix Fabric Cloud Router, a virtual routing service designed to simplify networking challenges for enterprises in cloud-to-cloud and hybrid cloud environments. This service provides an easy-to-configure, enterprise-grade, multicloud routing solution that can be deployed within minutes. Customers can utilize Equinix Fabric Cloud Router in all 58 Equinix Fabric®-enabled metros globally, ensuring low-latency connectivity to major cloud providers and a wide range of service providers.



  • Equinix's Channel program continued to see strong momentum, contributing to 35% of bookings and over 50% of new customers in Q4. The company saw growth from partners, including Avant, HCL, HPE, NVIDIA and WWT, with wins across a wide range of industry verticals and digital-first use cases.



  • Equinix remains committed to advancing its Future First Sustainability strategy and has continued to make significant progress in this area.



    • In December, Equinix announced the full allocation of proceeds from $4.9 billion in investment-grade green bonds to advance toward its near-term science-based target to become climate neutral by 2030 and improve the operational eco-efficiency of its business. As one of the top ten largest green bond issuers in the U.S., Equinix used the net proceeds to support 172 green building projects across 105 sites, 33 energy-efficiency projects, and two Power Purchase Agreements ("PPAs").



    • Earlier this month Equinix executed a new PPA in Australia, signaling a broader industry goal of bringing additional clean power to a region where conditions have traditionally been more challenging for executing renewable energy projects. To date, Equinix has executed 21 PPAs across Australia, France, Iberia, the Nordics and the U.S., representing more than one gigawatt of clean energy once operational.



    • For the second year in a row, Equinix achieved the highest-ranking score of the CDP's prestigious 2023 "Climate Change A List," a leading environmental rating system focused on climate-related transparency and action. Equinix was also named as a leader in the IDC MarketScape: Worldwide Datacenter Services 2023 Vendor Assessment, recognized for its sustainability advancements, innovative platform capabilities, and global expansion and ecosystem growth.1

__________________________________________





1.

 IDC, "IDC MarketScape: Worldwide Datacenter Services 2023 Vendor Assessment," Doc # US49435022e, October 2023





Business Outlook

For the first quarter of 2024, Equinix expects revenues to range between $2.127 and $2.147 billion, an increase of 1 - 2% over the previous quarter, or flat on a normalized and constant currency basis. This guidance includes lower non-recurring revenues related to significant xScale activity in Q4 2023 partly offset by a foreign currency benefit of $38 million when compared to the average FX rates in Q4 2023. Adjusted EBITDA is expected to range between $960 and $980 million, which includes a foreign currency benefit of $18 million when compared to the average FX rates in Q4 2023. Adjusted EBITDA includes $5 million of integration costs related to acquisitions. Recurring capital expenditures are expected to range between $14 and $34 million.

For the full year of 2024, total revenues are expected to range between $8.793 and $8.893 billion, a 7 - 9% increase over the previous year on an as-reported basis, or a 7 - 8% increase on a normalized and constant currency basis excluding the year-over-year impact of the power pass-through, and includes a foreign currency benefit of $127 million when compared to the prior Equinix guidance FX rates. Adjusted EBITDA is expected to range between $4.089 and $4.169 billion, an adjusted EBITDA margin of 47%. This adjusted EBITDA includes approximately 160 basis points of margin benefit from improving operating leverage and power cost decreases, as well as a foreign currency benefit of $67 million when compared to the prior Equinix guidance FX rates. For the year, the company expects to incur $25 million in integration costs related to acquisitions. AFFO is expected to range between $3.306 and $3.376 billion, a 9 - 12% increase over the previous year on both an as-reported and normalized and constant currency basis. This AFFO guidance includes $25 million in integration costs related to acquisitions. AFFO per share is expected to range between $34.58 and $35.31, an 8 - 10% increase over the previous year on both an as-reported and normalized and constant currency basis. This guidance excludes any capital market activities the company may undertake in the future. Non-recurring capital expenditures, including xScale-related costs, are expected to range between $2.570 and $2.800 billion, and recurring capital expenditures are expected to range between $210 and $230 million. xScale-related on-balance sheet capital expenditures are expected to range between $50 and $90 million, which we anticipate will be reimbursed from both the current and future xScale JVs.

The U.S. dollar exchange rates used for 2024 guidance, taking into consideration the impact of our current foreign currency hedges, have been updated to $1.10 to the Euro, $1.24 to the Pound, S$1.32 to the U.S. dollar, ¥141 to the U.S. dollar and A$1.47 to the U.S. dollar. The Q4 2023 global revenue breakdown by currency for the Euro, British Pound, Singapore Dollar, Japanese Yen and Australian Dollar is 21%, 10%, 8%, 5% and 3%, respectively.

The adjusted EBITDA guidance is based on the revenue guidance less our expectations of cash cost of revenues and cash operating expenses. The AFFO guidance is based on the adjusted EBITDA guidance less our expectations of net interest expense, an installation revenue adjustment, a straight-line rent expense adjustment, a contract cost adjustment, amortization of deferred financing costs and debt discounts and premiums, income tax expense, an income tax expense adjustment, recurring capital expenditures, other income (expense), gains (losses) on disposition of real estate property, and adjustments for unconsolidated joint ventures' and non-controlling interests' share of these items.

Q4 2023 Results Conference Call and Replay Information

Equinix will discuss its quarterly results for the period ended December 31, 2023, along with its future outlook, in its quarterly conference call on Wednesday, February 14, 2024, at 5:30 p.m. ET (2:30 p.m. PT). A simultaneous live webcast of the call will be available on the company's Investor Relations website at www.equinix.com/investors. To hear the conference call live, please dial 1-517-308-9482 (domestic and international) and reference the passcode EQIX.

A replay of the call will be available one hour after the call through Wednesday, May 1, 2024, by dialing 1-800-568-3705 and referencing the passcode 2024. In addition, the webcast will be available at www.equinix.com/investors (no password required).

Investor Presentation and Supplemental Financial Information

Equinix has made available on its website a presentation designed to accompany the discussion of Equinix's results and future outlook, along with certain supplemental financial information and other data. Interested parties may access this information through the Equinix Investor Relations website at www.equinix.com/investors.

Additional Resources

About Equinix

Equinix EQIX is the world's digital infrastructure company®. Digital leaders harness Equinix's trusted platform to bring together and interconnect foundational infrastructure at software speed. Equinix enables organizations to access all the right places, partners and possibilities to scale with agility, speed the launch of digital services, deliver world-class experiences and multiply their value, while supporting their sustainability goals.

Non-GAAP Financial Measures

Equinix provides all information required in accordance with generally accepted accounting principles ("GAAP"), but it believes that evaluating its ongoing operating results may be difficult if limited to reviewing only GAAP financial measures. Accordingly, Equinix uses non-GAAP financial measures to evaluate its operations.

Equinix provides normalized and constant currency growth rates, which are calculated to adjust for acquisitions, dispositions, integration costs, changes in accounting principles and foreign currency.

Equinix presents adjusted EBITDA, which is a non-GAAP financial measure. Adjusted EBITDA represents net income excluding income tax expense, interest income, interest expense, other income or expense, gain or loss on debt extinguishment, depreciation, amortization, accretion, stock-based compensation expense, restructuring charges, impairment charges, transaction costs and gain or loss on asset sales.

In presenting non-GAAP financial measures, such as adjusted EBITDA, cash cost of revenues, cash gross margins, cash operating expenses (also known as cash selling, general and administrative expenses or cash SG&A), adjusted EBITDA margins, free cash flow and adjusted free cash flow, Equinix excludes certain items that it believes are not good indicators of Equinix's current or future operating performance. These items are depreciation, amortization, accretion of asset retirement obligations and accrued restructuring charges, stock-based compensation, restructuring charges, impairment charges, transaction costs and gain or loss on asset sales. Equinix excludes these items in order for its lenders, investors and the industry analysts who review and report on Equinix to better evaluate Equinix's operating performance and cash spending levels relative to its industry sector and competitors.

Equinix excludes depreciation expense as these charges primarily relate to the initial construction costs of a data center, and do not reflect its current or future cash spending levels to support its business. Its data centers are long-lived assets, and have an economic life greater than 10 years. The construction costs of an IBX data center do not recur with respect to such data center, and future capital expenditures remain minor relative to our initial investment throughout its useful life. Construction costs in future periods are primarily incurred with respect to additional IBX data centers. This is a trend we expect to continue. In addition, depreciation is also based on the estimated useful lives of the data centers. These estimates could vary from actual performance of the asset, are based on historic costs incurred to build out our data centers and are not indicative of current or expected future capital expenditures. Therefore, Equinix excludes depreciation from its operating results when evaluating its operations.

In addition, in presenting the non-GAAP financial measures, Equinix also excludes amortization expense related to acquired intangible assets. Amortization expense is significantly affected by the timing and magnitude of acquisitions, and these charges may vary in amount from period to period. We exclude amortization expense to facilitate a more meaningful evaluation of our current operating performance and comparisons to our prior periods. Equinix excludes accretion expense, both as it relates to its asset retirement obligations as well as its accrued restructuring charges, as these expenses represent costs which Equinix also believes are not meaningful in evaluating Equinix's current operations. Equinix excludes stock-based compensation expense, as it can vary significantly from period to period based on share price and the timing, size and nature of equity awards. As such, Equinix and many investors and analysts exclude stock-based compensation expense to compare its operating results with those of other companies. Equinix excludes restructuring charges from its non-GAAP financial measures. The restructuring charges relate to Equinix's decision to exit leases for excess space adjacent to several of its IBX® data centers, which it did not intend to build out, or its decision to reverse such restructuring charges. Equinix also excludes impairment charges generally related to certain long-lived assets. The impairment charges are related to expense recognized whenever events or changes in circumstances indicate that the carrying amount of assets are not recoverable. Equinix also excludes gain or loss on asset sales as it represents profit or loss that is not meaningful in evaluating the current or future operating performance. Finally, Equinix excludes transaction costs from its non-GAAP financial measures to allow more comparable comparisons of the financial results to the historical operations. The transaction costs relate to costs Equinix incurs in connection with business combinations and the formation of joint ventures, including advisory, legal, accounting, valuation and other professional or consulting fees. Such charges generally are not relevant to assessing the long-term performance of Equinix. In addition, the frequency and amount of such charges vary significantly based on the size and timing of the transactions. Management believes items such as restructuring charges, impairment charges, transaction costs and gain or loss on asset sales are non-core transactions; however, these types of costs may occur in future periods.

Equinix also presents funds from operations ("FFO") and adjusted funds from operations ("AFFO"), both commonly used in the REIT industry, as supplemental performance measures. Additionally, Equinix presents AFFO per share, which is also commonly used in the REIT industry. AFFO per share offers investors and industry analysts a perspective of Equinix's underlying operating performance when compared to other REIT companies. FFO is calculated in accordance with the definition established by the National Association of Real Estate Investment Trusts ("NAREIT"). FFO represents net income or loss, excluding gain or loss from the disposition of real estate assets, depreciation and amortization on real estate assets and adjustments for unconsolidated joint ventures' and non-controlling interests' share of these items. AFFO represents FFO, excluding depreciation and amortization expense on non-real estate assets, accretion, stock-based compensation, stock-based charitable contributions, restructuring charges, impairment charges, transaction costs, an installation revenue adjustment, a straight-line rent expense adjustment, a contract cost adjustment, amortization of deferred financing costs and debt discounts and premiums, gain or loss on debt extinguishment, an income tax expense adjustment, recurring capital expenditures, net income or loss from discontinued operations, net of tax, and adjustments from FFO to AFFO for unconsolidated joint ventures' and non-controlling interests' share of these items. Equinix excludes depreciation expense, amortization expense, accretion, stock-based compensation, restructuring charges, impairment charges and transaction costs for the same reasons that they are excluded from the other non-GAAP financial measures mentioned above.

Equinix includes an adjustment for revenues from installation fees, since installation fees are deferred and recognized ratably over the period of contract term, although the fees are generally paid in a lump sum upon installation. Equinix includes an adjustment for straight-line rent expense on its operating leases, since the total minimum lease payments are recognized ratably over the lease term, although the lease payments generally increase over the lease term. Equinix also includes an adjustment to contract costs incurred to obtain contracts, since contract costs are capitalized and amortized over the estimated period of benefit on a straight-line basis, although costs of obtaining contracts are generally incurred and paid during the period of obtaining the contracts. The adjustments for installation revenues, straight-line rent expense and contract costs are intended to isolate the cash activity included within the straight-lined or amortized results in the consolidated statement of operations. Equinix excludes the amortization of deferred financing costs and debt discounts and premiums as these expenses relate to the initial costs incurred in connection with its debt financings that have no current or future cash obligations. Equinix excludes gain or loss on debt extinguishment since it represents a cost that is not a good indicator of Equinix's current or future operating performance. Equinix includes an income tax expense adjustment, which represents the non-cash tax impact due to changes in valuation allowances and uncertain tax positions that do not relate to the current period's operations. Equinix deducts recurring capital expenditures, which represent expenditures to extend the useful life of its IBX and xScale data centers or other assets that are required to support current revenues. Equinix excludes net income or loss from discontinued operations, net of tax, which represents results that are not a good indicator of our current or future operating performance.

Equinix presents constant currency results of operations, which is a non-GAAP financial measure and is not meant to be considered in isolation or as an alternative to GAAP results of operations. However, Equinix has presented this non-GAAP financial measure to provide investors with an additional tool to evaluate its operating results without the impact of fluctuations in foreign currency exchange rates, thereby facilitating period-to-period comparisons of Equinix's business performance. To present this information, Equinix's current and comparative prior period revenues and certain operating expenses from entities with functional currencies other than the U.S. dollar are converted into U.S. dollars at a consistent exchange rate for purposes of each result being compared.

Non-GAAP financial measures are not a substitute for financial information prepared in accordance with GAAP. Non-GAAP financial measures should not be considered in isolation, but should be considered together with the most directly comparable GAAP financial measures and the reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures. Equinix presents such non-GAAP financial measures to provide investors with an additional tool to evaluate its operating results in a manner that focuses on what management believes to be its core, ongoing business operations. Management believes that the inclusion of these non-GAAP financial measures provides consistency and comparability with past reports and provides a better understanding of the overall performance of the business and its ability to perform in subsequent periods. Equinix believes that if it did not provide such non-GAAP financial information, investors would not have all the necessary data to analyze Equinix effectively.

Investors should note that the non-GAAP financial measures used by Equinix may not be the same non-GAAP financial measures, and may not be calculated in the same manner, as those of other companies. Investors should, therefore, exercise caution when comparing non-GAAP financial measures used by us to similarly titled non-GAAP financial measures of other companies. Equinix does not provide forward-looking guidance for certain financial data, such as depreciation, amortization, accretion, stock-based compensation, net income or loss from operations, cash generated from operating activities and cash used in investing activities, and as a result, is not able to provide a reconciliation of GAAP to non-GAAP financial measures for forward-looking data without unreasonable effort. The impact of such adjustments could be significant. Equinix intends to calculate the various non-GAAP financial measures in future periods consistent with how they were calculated for the periods presented within this press release.

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties. Actual results may differ materially from expectations discussed in such forward-looking statements. Factors that might cause such differences include, but are not limited to, risks to our business and operating results related to the current inflationary environment; foreign currency exchange rate fluctuations; increased costs and increased challenges to procure power and the general volatility in the global energy market; the challenges of acquiring, operating and constructing IBX and xScale data centers and developing, deploying and delivering Equinix products and solutions; unanticipated costs or difficulties relating to the integration of companies we have acquired or will acquire into Equinix; a failure to receive significant revenues from customers in recently built out or acquired data centers; failure to complete any financing arrangements contemplated from time to time; competition from existing and new competitors; the ability to generate sufficient cash flow or otherwise obtain funds to repay new or outstanding indebtedness; the loss or decline in business from our key customers; risks related to potential cybersecurity breaches; risks related to our taxation as a REIT and other risks described from time to time in Equinix filings with the Securities and Exchange Commission. In particular, see recent and upcoming Equinix quarterly and annual reports filed with the Securities and Exchange Commission, copies of which are available upon request from Equinix. Equinix does not assume any obligation to update the forward-looking information contained in this press release.

EQUINIX, INC.

Condensed Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)





Three Months Ended



Twelve Months Ended



December 31,

2023



September 30,

2023



December 31,

2022



December 31,

2023



December 31,

2022

Recurring revenues

$      1,976,038



$      1,961,043



$      1,773,380



$      7,744,731



$      6,871,287

Non-recurring revenues

134,451



99,987



97,465



443,405



391,818

Revenues

2,110,489



2,061,030



1,870,845



8,188,136



7,263,105

Cost of revenues

1,091,776



1,068,991



970,700



4,227,658



3,751,501

Gross profit

1,018,713



992,039



900,145



3,960,478



3,511,604

Operating expenses:



















Sales and marketing

217,603



212,506



207,233



855,796



786,560

General and administrative

448,849



403,890



400,183



1,654,042



1,498,701

Transaction costs

5,869



(775)



10,529



12,412



21,839

(Gain) loss on asset sales

(24)



(3,933)





(5,046)



3,976

Total operating expenses

672,297



611,688



617,945



2,517,204



2,311,076

Income from operations

346,416



380,351



282,200



1,443,274



1,200,528

Interest and other expense:



















Interest income

28,225



23,111



18,462



94,227



36,268

Interest expense

(103,183)



(101,385)



(94,200)



(402,022)



(356,337)

Other expense

(1,227)



(5,972)



(28,895)



(11,214)



(51,417)

Gain (loss) on debt extinguishment

71



(360)



143



(35)



327

Total interest and other, net

(76,114)



(84,606)



(104,490)



(319,044)



(371,159)

Income before income taxes

270,302



295,745



177,710



1,124,230



829,369

Income tax expense

(42,825)



(19,985)



(48,807)



(155,250)



(124,792)

Net income

227,477



275,760



128,903



968,980



704,577

Net (income) loss attributable to non-controlling interests

91



34



(140)



198



(232)

Net income attributable to common shareholders

$         227,568



$         275,794



$         128,763



$         969,178



$         704,345

Net income per share attributable to common shareholders:













Basic net income per share

$               2.41



$               2.94



$               1.39



$             10.35



$               7.69

Diluted net income per share

$               2.40



$               2.93



$               1.39



$             10.31



$               7.67

Shares used in computing basic net income per share

94,268



93,683



92,573



93,615



91,569

Shares used in computing diluted net income per share

94,667



94,168



92,752



94,009



91,828

 

EQUINIX, INC.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(in thousands)

(unaudited)





Three Months Ended



Twelve Months Ended



December 31,

2023



September 30,

2023



December 31,

2022



December 31,

2023



December 31,

2022

Net income

$       227,477



$       275,760



$       128,903



$       968,980



$       704,577

Other comprehensive income (loss), net of tax:



















Foreign currency translation adjustment ("CTA") gain (loss)

479,754



(412,910)



796,716



249,981



(769,886)

Unrealized gain (loss) on cash flow hedges

(26,382)



25,685



(50,231)



(18,370)



40,543

Net investment hedge CTA gain (loss)

(217,345)



149,608



(379,960)



(131,883)



425,701

Net actuarial loss on defined benefit plans

(112)



(119)



(42)



(462)



(101)

Total other comprehensive income (loss), net of tax

235,915



(237,736)



366,483



99,266



(303,743)

Comprehensive income, net of tax

463,392



38,024



495,386



1,068,246



400,834

Net (income) loss attributable to non-controlling interests

91



34



(140)



198



(232)

Other comprehensive (income) loss attributable to non-controlling interests

(22)



182



(12)



63



48

Comprehensive income attributable to common shareholders

$       463,461



$         38,240



$       495,234



$    1,068,507



$       400,650

 

EQUINIX, INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)





December 31, 2023



December 31, 2022

Assets







Cash and cash equivalents

$               2,095,712



$               1,906,421

Accounts receivable, net

1,003,792



855,380

Other current assets

468,193



459,138

Assets held for sale



84,316

Total current assets

3,567,697



3,305,255

Property, plant and equipment, net

18,600,833



16,649,534

Operating lease right-of-use assets

1,448,890



1,427,950

Goodwill

5,737,122



5,654,217

Intangible assets, net

1,704,870



1,897,649

Other assets

1,591,312



1,376,137

Total assets

$             32,650,724



$             30,310,742

Liabilities, Redeemable Non-Controlling Interest and Stockholders' Equity







Accounts payable and accrued expenses

$               1,186,618



$               1,004,800

Accrued property, plant and equipment

398,216



281,347

Current portion of operating lease liabilities

130,745



139,538

Current portion of finance lease liabilities

138,657



151,420

Current portion of mortgage and loans payable

7,705



9,847

Current portion of senior notes

998,580



Other current liabilities

301,729



251,346

Total current liabilities

3,162,250



1,838,298

Operating lease liabilities, less current portion

1,331,333



1,272,812

Finance lease liabilities, less current portion

2,122,484



2,143,690

Mortgage and loans payable, less current portion

663,263



642,708

Senior notes, less current portion

12,062,346



12,109,539

Other liabilities

795,549



797,863

Total liabilities

20,137,225



18,804,910

Redeemable non-controlling interest

25,000



Common stockholders' equity:







Common stock

95



93

Additional paid-in capital

18,595,664



17,320,017

Treasury stock

(56,117)



(71,966)

Accumulated dividends

(8,694,647)



(7,317,570)

Accumulated other comprehensive loss

(1,290,117)



(1,389,446)

Retained earnings

3,934,016



2,964,838

Total common stockholders' equity

12,488,894



11,505,966

Non-controlling interests

(395)



(134)

Total stockholders' equity

12,488,499



11,505,832

Total liabilities, redeemable non-controlling interest and stockholders' equity

$             32,650,724



$             30,310,742

















Ending headcount by geographic region is as follows:







Americas headcount

5,953



5,493

EMEA headcount

4,267



3,936

Asia-Pacific headcount

2,931



2,668

Total headcount

13,151



12,097

 

EQUINIX, INC.

Summary of Debt Principal Outstanding

(in thousands)

(unaudited)





December 31, 2023



December 31, 2022









Finance lease liabilities

$                         2,261,141



$                          2,295,110









Term loans

641,931



618,028

Mortgage payable and other loans payable

29,037



34,527

Plus: debt discount and issuance costs, net

726



1,062

Total mortgage and loans payable principal

671,694



653,617









Senior notes

13,060,926



12,109,539

Plus: debt discount and issuance costs

108,026



117,351

Total senior notes principal

13,168,952



12,226,890









Total debt principal outstanding

$                       16,101,787



$                        15,175,617

 

EQUINIX, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)







Three Months Ended



Twelve Months Ended





December 31,

2023



September 30,

2023



December 31,

2022



December 31,

2023



December 31,

2022























Cash flows from operating activities:















Net income

$       227,477



$       275,760



$       128,903



$       968,980



$       704,577



Adjustments to reconcile net income to net cash provided by operating activities:



Depreciation, amortization and accretion

462,367



466,613



438,492



1,843,665



1,739,374



Stock-based compensation

105,829



98,446



107,519



407,536



403,983



Amortization of debt issuance costs and debt discounts and premiums

4,791



4,684



4,553



18,718



17,826



(Gain) loss on debt extinguishment

(71)



360



(143)



35



(327)



Loss (gain) on asset sales

(24)



(3,933)





(5,046)



3,976



Other items

15,788



12,776



44,880



58,030



67,298



Changes in operating assets and liabilities:















Accounts receivable

49,358



(47,147)



(56,209)



(150,345)



(153,415)



Income taxes, net

10,692



(14,530)



(17,701)



4,107



(7,827)



Accounts payable and accrued expenses

76,351



69,082



31,511



161,300



114,600



Operating lease right-of-use assets

21,624



39,977



36,171



138,704



149,094



Operating lease liabilities

(27,575)



(33,654)



(34,586)



(126,539)



(132,831)



Other assets and liabilities

52,107



(83,259)



76,799



(102,550)



56,854

Net cash provided by operating activities

998,714



785,175



760,189



3,216,595



2,963,182

Cash flows from investing activities:











Purchases, sales and maturities of investments, net

(54,534)



(26,664)



(35,222)



(135,881)



(122,569)



Business acquisitions, net of cash and restricted cash acquired









(964,010)



Real estate acquisitions

(231,108)



(112,896)



(208,377)



(384,401)



(248,276)



Purchases of other property, plant and equipment

(995,720)



(617,539)



(827,927)



(2,781,018)



(2,278,004)



Proceeds from asset sales



4,682





76,936



249,906

Net cash used in investing activities

(1,281,362)



(752,417)



(1,071,526)



(3,224,364)



(3,362,953)

Cash flows from financing activities:















Proceeds from employee equity awards

(115)



42,420





86,848



81,543



Proceeds from redeemable non-controlling interest







25,000





Payment of dividend distributions

(403,176)



(324,587)



(287,573)



(1,374,168)



(1,151,459)



Proceeds from public offering of common stock, net of offering costs

432,876







733,651



796,018



Proceeds from mortgage and loans payable









676,850



Proceeds from senior notes, net of debt discounts



336,853





902,092



1,193,688



Repayment of finance lease liabilities

(50,822)



(31,629)



(36,394)



(148,913)



(134,202)



Repayment of mortgage and loans payable

(576)



(2,133)



(1,714)



(6,132)



(587,941)



Repayment of senior notes











Debt extinguishment costs











Debt issuance costs

307



(2,982)





(6,932)



(17,731)

Net cash provided by (used in) financing activities

(21,506)



17,942



(325,681)



211,446



856,766

Effect of foreign currency exchange rates on cash, cash equivalents and restricted cash

42,209



(35,027)



37,398



(15,616)



(98,201)

Net increase (decrease) in cash, cash equivalents and restricted cash

(261,945)



15,673



(599,620)



188,061



358,794

Cash, cash equivalents and restricted cash at beginning of period

2,358,254



2,342,581



2,507,868



1,908,248



1,549,454

Cash, cash equivalents and restricted cash at end of period

$    2,096,309



$    2,358,254



$    1,908,248



$    2,096,309



$    1,908,248

Supplemental cash flow information:













Cash paid for taxes

$         26,662



$         42,021



$         44,091



$       152,988



$       140,312

Cash paid for interest

$       136,224



$         97,152



$       128,511



$       471,456



$       430,217























Free cash flow (negative free cash flow)(1)

$     (228,114)



$         59,422



$     (276,115)



$       128,112



$     (277,202)























Adjusted free cash flow (2)

$           2,994



$       172,318



$       (67,738)



$       512,513



$      935,084























(1)

We define free cash flow (negative free cash flow) as net cash provided by operating activities plus net cash provided by (used in) investing activities (excluding the net purchases, sales and maturities of investments) as presented below:



Net cash provided by operating activities as presented above

$       998,714



$       785,175



$       760,189



$    3,216,595



$    2,963,182



Net cash used in investing activities as presented above

(1,281,362)



(752,417)



(1,071,526)



(3,224,364)



(3,362,953)



Purchases, sales and maturities of investments, net

54,534



26,664



35,222



135,881



122,569



Free cash flow (negative free cash flow)

$     (228,114)



$         59,422



$     (276,115)



$       128,112



$     (277,202)























(2)

We define adjusted free cash flow as free cash flow (negative free cash flow) as defined above, excluding any real estate and business acquisitions, net of cash and restricted cash acquired as presented below:



Free cash flow (negative free cash flow) as defined above

$     (228,114)



$         59,422



$     (276,115)



$       128,112



$     (277,202)



Less business acquisitions, net of cash and restricted cash acquired









964,010



Less real estate acquisitions

231,108



112,896



208,377



384,401



248,276



Adjusted free cash flow

$           2,994



$       172,318



$        (67,738)



$       512,513



$       935,084

 

EQUINIX, INC.

Non-GAAP Measures and Other Supplemental Data

(in thousands)

(unaudited)







Three Months Ended



Twelve Months Ended





December 31, 2023



September 30, 2023



December 31, 2022



December 31, 2023



December 31, 2022



Recurring revenues

$ 1,976,038



$ 1,961,043



$ 1,773,380



$ 7,744,731



$ 6,871,287



Non-recurring revenues

134,451



99,987



97,465



443,405



391,818



Revenues (1)

2,110,489



2,061,030



1,870,845



8,188,136



7,263,105

























Cash cost of revenues (2)

756,510



725,750



642,176



2,869,034



2,436,074



Cash gross profit (3)

1,353,979



1,335,280



1,228,669



5,319,102



4,827,031

























Cash operating expenses (4)(7):



















Cash sales and marketing expenses (5)

147,084



138,879



140,697



567,514



506,609



Cash general and administrative

    expenses (6)

286,438



260,470



249,232



1,049,747



950,722



Total cash operating expenses (4)(7)

433,522



399,349



389,929



1,617,261



1,457,331

























Adjusted EBITDA (8)

$    920,457



$    935,931



$    838,740



$ 3,701,841



$ 3,369,700

























Cash gross margins (9)

64 %



65 %



66 %



65 %



66 %

























Adjusted EBITDA

    margins (10)

44 %



45 %



45 %



45 %



46 %

























Adjusted EBITDA flow-through rate (11)

(31) %



82 %



(107) %



36 %



36 %

























FFO (12)

$    524,505



$    562,080



$    406,945



$ 2,129,977



$ 1,826,334

























AFFO (13) (14)

$    690,846



$    771,617



$    657,818



$ 3,018,518



$ 2,713,878

























Basic FFO per share (15)

$           5.56



$           6.00



$           4.40



$         22.75



$         19.94

























Diluted FFO per share (15)

$           5.54



$           5.97



$           4.39



$         22.66



$         19.89

























Basic AFFO per share (15)

$           7.33



$           8.24



$           7.11



$         32.24



$         29.64

























Diluted AFFO per share(15)

$           7.30



$           8.19



$           7.09



$         32.11



$         29.55













































(1)

The geographic split of our revenues on a services basis is presented below:

























Americas Revenues:











































Colocation

$    610,512



$    596,871



$    568,240



$ 2,365,049



$ 2,187,751



Interconnection

210,550



206,552



197,337



820,007



756,214



Managed infrastructure

65,024



63,356



59,244



249,779



218,499



Other

6,657



5,503



4,885



22,118



20,727



Recurring revenues

892,743



872,282



829,706



3,456,953



3,183,191



Non-recurring revenues

38,968



41,411



42,065



160,539



166,026



Revenues

$    931,711



$    913,693



$    871,771



$ 3,617,492



$ 3,349,217

























EMEA Revenues:











































Colocation

$    540,935



$    538,256



$    450,480



$ 2,112,168



$ 1,744,121



Interconnection

79,619



78,795



66,710



307,337



268,398



Managed infrastructure

32,956



32,790



29,431



130,061



119,361



Other

23,816



23,283



23,882



98,591



75,449



Recurring revenues

677,326



673,124



570,503



2,648,157



2,207,329



Non-recurring revenues

73,840



35,590



31,208



189,697



135,875



Revenues

$    751,166



$    708,714



$    601,711



$ 2,837,854



$ 2,343,204

























Asia-Pacific Revenues:











































Colocation

$    317,969



$    329,054



$    291,480



$ 1,288,844



$ 1,150,738



Interconnection

67,538



67,411



61,572



266,966



243,664



Managed infrastructure

17,191



17,484



17,819



71,833



77,646



Other

3,271



1,688



2,300



11,978



8,719



Recurring revenues

405,969



415,637



373,171



1,639,621



1,480,767



Non-recurring revenues

21,643



22,986



24,192



93,169



89,917



Revenues

$    427,612



$    438,623



$    397,363



$ 1,732,790



$ 1,570,684

























Worldwide Revenues:











































Colocation

$ 1,469,416



$ 1,464,181



$ 1,310,200



$ 5,766,061



$ 5,082,610



Interconnection

357,707



352,758



325,619



1,394,310



1,268,276



Managed infrastructure

115,171



113,630



106,494



451,673



415,506



Other

33,744



30,474



31,067



132,687



104,895



Recurring revenues

1,976,038



1,961,043



1,773,380



7,744,731



6,871,287



Non-recurring revenues

134,451



99,987



97,465



443,405



391,818



Revenues

$ 2,110,489



$ 2,061,030



$ 1,870,845



$ 8,188,136



$ 7,263,105























(2)

We define cash cost of revenues as cost of revenues less depreciation, amortization, accretion and stock-based compensation as presented below:













Cost of revenues

$ 1,091,776



$ 1,068,991



$    970,700



$ 4,227,658



$ 3,751,501



Depreciation, amortization and accretion expense

(322,366)



(330,852)



(316,549)



(1,309,613)



(1,270,399)



Stock-based compensation expense

(12,900)



(12,389)



(11,975)



(49,011)



(45,028)



Cash cost of revenues

$    756,510



$    725,750



$    642,176



$ 2,869,034



$ 2,436,074

























The geographic split of our cash cost of revenues is presented below:

























Americas cash cost of revenues

$    263,165



$    270,272



$    263,374



$ 1,045,526



$    994,389



EMEA cash cost of revenues

326,137



304,345



226,574



1,199,345



866,292



Asia-Pacific cash cost of revenues

167,208



151,133



152,228



624,163



575,393



Cash cost of revenues

$    756,510



$    725,750



$    642,176



$ 2,869,034



$ 2,436,074











(3)

We define cash gross profit as revenues less cash cost of revenues (as defined above).























(4)

We define cash operating expense as selling, general, and administrative expense less depreciation, amortization, and stock-based compensation. We also refer to cash operating expense as cash selling, general and administrative expense or "cash SG&A".













Selling, general, and administrative expense

$    666,452



$    616,396



$    607,416



$ 2,509,838



$ 2,285,261



Depreciation and amortization expense

(140,001)



(130,990)



(121,943)



(534,052)



(468,975)



Stock-based compensation expense

(92,929)



(86,057)



(95,544)



(358,525)



(358,955)



Cash operating expense

$    433,522



$    399,349



$    389,929



$ 1,617,261



$ 1,457,331























(5)

We define cash sales and marketing expense as sales and marketing expense less depreciation, amortization and stock-based compensation as presented below:

























Sales and marketing expense

$    217,603



$    212,506



$    207,233



$    855,796



$    786,560



Depreciation and amortization expense

(50,632)



(50,989)



(49,604)



(203,698)



(197,157)



Stock-based compensation expense

(19,887)



(22,638)



(16,932)



(84,584)



(82,794)



Cash sales and marketing expense

$    147,084



$    138,879



$    140,697



$    567,514



$    506,609























(6)

We define cash general and administrative expense as general and administrative expense less depreciation, amortization and stock-based compensation as presented below:

























General and administrative expense

$    448,849



$    403,890



$    400,183



$ 1,654,042



$ 1,498,701



Depreciation and amortization expense

(89,369)



(80,001)



(72,339)



(330,354)



(271,818)



Stock-based compensation expense

(73,042)



(63,419)



(78,612)



(273,941)



(276,161)



Cash general and administrative expense

$    286,438



$    260,470



$    249,232



$ 1,049,747



$    950,722























(7)

The geographic split of our cash operating expense, or cash SG&A, as defined above, is presented below:

























Americas cash SG&A

$    257,581



$    238,524



$    214,560



$    958,270



$    833,053



EMEA cash SG&A

105,253



94,197



104,648



387,233



367,410



Asia-Pacific cash SG&A

70,688



66,628



70,721



271,758



256,868



Cash SG&A

$    433,522



$    399,349



$    389,929



$ 1,617,261



$ 1,457,331























(8)

We define adjusted EBITDA as income from operations excluding depreciation, amortization, accretion, stock-based compensation, restructuring charges, impairment charges, transaction costs and gain or loss on asset sales as presented below:

























Net income

$    227,477



$    275,760



$    128,903



$    968,980



$    704,577



Income tax expense

42,825



19,985



48,807



155,250



124,792



Interest income

(28,225)



(23,111)



(18,462)



(94,227)



(36,268)



Interest expense

103,183



101,385



94,200



402,022



356,337



Other expense

1,227



5,972



28,895



11,214



51,417



(Gain) loss on debt extinguishment

(71)



360



(143)



35



(327)



Depreciation, amortization and accretion expense

462,367



461,842



438,492



1,843,665



1,739,374



Stock-based compensation expense

105,829



98,446



107,519



407,536



403,983



Transaction costs

5,869



(775)



10,529



12,412



21,839



(Gain) loss on asset sales

(24)



(3,933)





(5,046)



3,976



Adjusted EBITDA

$    920,457



$    935,931



$    838,740



$ 3,701,841



$ 3,369,700

























The geographic split of our adjusted EBITDA is presented below:

































Americas net income (loss)

$       57,548



$       37,911



$   (67,580)



$       12,703



$         (584)



Americas income tax expense (benefit)

(89,606)



19,897



(33,279)



22,818



42,587



Americas interest income

(20,633)



(17,506)



(16,259)



(71,945)



(32,265)



Americas interest expense

87,827



86,691



83,363



342,690



316,934



Americas other (income) expense

50,797



(39,137)



104,539



24,752



(42,895)



Americas loss on debt extinguishment









198



Americas depreciation, amortization and accretion expense

251,276



251,855



237,919



999,832



932,892



Americas stock-based compensation expense

70,914



64,067



76,131



272,259



282,997



Americas transaction costs

2,923



1,054



9,003



7,064



17,950



Americas (gain) loss on asset sales

(82)



65





3,523



3,961



Americas adjusted EBITDA

$    410,964



$    404,897



$    393,837



$ 1,613,696



$ 1,521,775

























EMEA net income

$    174,108



$    125,992



$    195,224



$    651,057



$    477,808



EMEA income tax expense

49,560





16,531



49,560



16,650



EMEA interest income

(3,903)



(2,730)



(1,251)



(12,045)



(2,530)



EMEA interest expense

4,530



3,931



2,675



17,167



5,698



EMEA other (income) expense

(53,621)



42,284



(77,880)



(30,679)



77,705



EMEA depreciation, amortization and accretion expense

124,536



125,613



116,097



497,924



459,098



EMEA stock-based compensation expense

21,271



20,958



18,840



82,575



73,294



EMEA transaction costs

3,238



(1,878)



253



4,286



2,016



EMEA (gain) loss on asset sales

58



(3,998)





(8,569)



(237)



EMEA adjusted EBITDA

$   319,777



$    310,172



$    270,489



$ 1,251,276



$ 1,109,502

























Asia-Pacific net income (loss)

$     (4,179)



$    111,857



$        1,259



$    305,220



$    227,353



Asia-Pacific income tax expense

82,871



88



65,555



82,872



65,555



Asia-Pacific interest income

(3,689)



(2,875)



(952)



(10,237)



(1,473)



Asia-Pacific interest expense

10,826



10,763



8,162



42,165



33,705



Asia-Pacific other expense

4,051



2,825



2,236



17,141



16,607



Asia-Pacific (gain) loss on debt extinguishment

(71)



360



(143)



35



(525)



Asia-Pacific depreciation, amortization and accretion expense

86,555



84,374



84,476



345,909



347,384



Asia-Pacific stock-based compensation expense

13,644



13,421



12,548



52,702



47,692



Asia-Pacific transaction costs

(292)



49



1,273



1,062



1,873



Asia-Pacific loss on asset sales









252



Asia-Pacific adjusted EBITDA

$    189,716



$    220,862



$    174,414



$    836,869



$    738,423























(9)

We define cash gross margins as cash gross profit divided by revenues.

























Our cash gross margins by geographic region is presented below:

































Americas cash gross margins

72 %



70 %



70 %



71 %



70 %



EMEA cash gross margins

57 %



57 %



62 %



58 %



63 %



Asia-Pacific cash gross margins

61 %



66 %



62 %



64 %



63 %























(10)

We define adjusted EBITDA margins as adjusted EBITDA divided by revenues.

























Americas adjusted EBITDA margins

44 %



44 %



45 %



45 %



45 %



EMEA adjusted EBITDA margins

43 %



44 %



45 %



44 %



47 %



Asia-Pacific adjusted EBITDA margins

44 %



50 %



44 %



48 %



47 %





(11)

We define adjusted EBITDA flow-through rate as incremental adjusted EBITDA growth divided by incremental revenue growth as follows:

























Adjusted EBITDA - current period

$    920,457



$    935,931



$    838,740



$ 3,701,841



$ 3,369,700



Less adjusted EBITDA - prior period

(935,931)



(901,170)



(870,916)



(3,369,700)



(3,144,384)



Adjusted EBITDA growth

$   (15,474)



$      34,761



$   (32,176)



$   332,141



$    225,316

























Revenues - current period

$ 2,110,489



$ 2,061,030



$ 1,870,845



$ 8,188,136



$ 7,263,105



Less revenues - prior period

(2,061,030)



(2,018,408)



(1,840,659)



(7,263,105)



(6,635,537)



Revenue growth

$     49,459



$      42,622



$      30,186



$   925,031



$    627,568

























Adjusted EBITDA flow-through rate

(31) %



82 %



(107) %



36 %



36 %























(12)

FFO is defined as net income or loss, excluding gain or loss from the disposition of real estate assets, depreciation and amortization on real estate assets and adjustments for unconsolidated joint ventures' and non-controlling interests' share of these items.

























Net income

$    227,477



$    275,760



$    128,903



$    968,980



$    704,577



Net (income) loss attributable to non-controlling interests

91



34



(140)



198



(232)



Net income attributable to common shareholders

227,568



275,794



128,763



969,178



704,345



Adjustments:





















Real estate depreciation

289,747



284,760



274,625



1,141,861



1,104,787



(Gain) loss on disposition of real estate property

1,642



(3,480)



437



1,898



7,134



Adjustments for FFO from unconsolidated joint ventures

5,548



5,006



3,120



17,040



10,068



FFO attributable to common shareholders

$    524,505



$    562,080



$    406,945



$ 2,129,977



$ 1,826,334























(13)

AFFO is defined as FFO, excluding depreciation and amortization expense on non-real estate assets, accretion, stock-based compensation, stock-based charitable contributions, restructuring charges, impairment charges, transaction costs, an installation revenue adjustment, a straight-line rent expense adjustment, a contract cost adjustment, amortization of deferred financing costs and debt discounts and premiums, gain or loss on debt extinguishment, an income tax expense adjustment, net income or loss from discontinued operations, net of tax, recurring capital expenditures and adjustments from FFO to AFFO for unconsolidated joint ventures' and non-controlling interests' share of these items.



FFO attributable to common shareholders

$    524,505



$    562,080



$    406,945



$ 2,129,977



$ 1,826,334



Adjustments:





















Installation revenue adjustment

507



(481)



6,975



3,910



17,745



Straight-line rent expense adjustment

(5,952)



6,323



1,585



12,164



16,263



Amortization of deferred financing costs and debt discounts

4,792



4,684



4,553



18,719



17,826



Contract cost adjustment

(16,349)



(9,835)



(17,380)



(46,601)



(52,888)



Stock-based compensation expense

105,829



98,446



107,519



407,536



403,983



Stock-based charitable contributions





34,974



2,543



49,013



Non-real estate depreciation expense

121,852



125,882



111,342



494,214



426,666



Amortization expense

51,864



52,297



51,438



209,063



204,755



Accretion expense

(1,096)



(1,097)



1,086



(1,473)



3,166



Recurring capital expenditures

(105,150)



(51,736)



(80,047)



(218,287)



(188,885)



(Gain) loss on debt extinguishment

(71)



360



(143)



35



(327)



Transaction costs

5,869



(775)



10,529



12,412



21,839



Impairment charges (1)



1,518





1,518



1,815



Income tax expense (benefit) adjustment (1)

1,462



(16,719)



19,806



(12,133)



(31,165)



Adjustments for AFFO from unconsolidated joint ventures

2,784



670



(1,364)



4,921



(2,262)



AFFO attributable to common shareholders

$    690,846



$    771,617



$    657,818



$ 3,018,518



$ 2,713,878

























(1)  Impairment charges relate to the impairment of an indemnification asset resulting from the settlement of a pre-acquisition uncertain tax position, which was recorded as Other Income (Expense) on the Condensed Consolidated Statements of Operations. This impairment charge was offset by the recognition of tax benefits in the same amount, which was included within the Income tax expense adjustment line on the table above.

(14)

Below is how we reconcile from adjusted EBITDA to AFFO:





















Adjusted EBITDA

$    920,457



$    935,931



$    838,740



$ 3,701,841



$ 3,369,700



Adjustments:





















Interest expense, net of interest income

(74,958)



(78,274)



(75,738)



(307,795)



(320,069)



Amortization of deferred financing costs and debt discounts

4,792



4,684



4,553



18,719



17,826



Income tax expense

(42,825)



(19,985)



(48,807)



(155,250)



(124,792)



Income tax expense (benefit) adjustment (1)

1,462



(16,719)



19,806



(12,133)



(31,165)



Straight-line rent expense adjustment

(5,952)



6,323



1,585



12,164



16,263



Stock-based charitable contributions





34,974



2,543



49,013



Contract cost adjustment

(16,349)



(9,835)



(17,380)



(46,601)



(52,888)



Installation revenue adjustment

507



(481)



6,975



3,910



17,745



Recurring capital expenditures

(105,150)



(51,736)



(80,047)



(218,287)



(188,885)



Other expense

(1,227)



(5,972)



(28,895)



(11,214)



(51,417)



(Gain) loss on disposition of real estate property

1,642



(3,480)



437



1,898



7,134



Adjustments for unconsolidated JVs' and non-controlling interests

8,423



5,710



1,615



22,159



7,574



Adjustments for impairment charges (1)



1,518





1,518



1,815



Adjustment for gain (loss) on sale of assets

24



3,933





5,046



(3,976)



AFFO attributable to common shareholders

$    690,846



$    771,617



$    657,818



$ 3,018,518



$ 2,713,878

























(1)  Impairment charges relate to the impairment of an indemnification asset resulting from the settlement of a pre-acquisition uncertain tax position, which was recorded as Other Income (Expense) on the Condensed Consolidated Statements of Operations. This impairment charge was offset by the recognition of tax benefits in the same amount, which was included within the Income tax expense adjustment line on the table above.

(15)

The shares used in the computation of basic and diluted FFO and AFFO per share attributable to common shareholders is presented below:

























Shares used in computing basic net income per share, FFO per share and AFFO per share

94,268



93,683



92,573



93,615



91,569



Effect of dilutive securities:





















Employee equity awards

399



485



179



394



259



Shares used in computing diluted net income per share, FFO per share and AFFO per share

94,667



94,168



92,752



94,009



91,828

























Basic FFO per share

$           5.56



$           6.00



$           4.40



$         22.75



$         19.94



Diluted FFO per share

$           5.54



$           5.97



$           4.39



$         22.66



$         19.89

























Basic AFFO per share

$           7.33



$           8.24



$           7.11



$         32.24



$         29.64



Diluted AFFO per share

$           7.30



$           8.19



$           7.09



$         32.11



$         29.55

 

Equinix.  (PRNewsFoto/Equinix) (PRNewsfoto/Equinix, Inc.)

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/equinix-reports-fourth-quarter-and-full-year-2023-results-302062112.html

SOURCE Equinix, Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In:
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!