Equinix Inc. logo

Equinix Inc.

EQIX | NASDAQ
Chart Builder DCF Calculator
$1,052.24
-$5.02 (-0.47%)
Sep 22, 2026, 1:35 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
1.53B 1.42B 1.35B 1.07B 992M 926M 814M 1.06B 1.04B 941.34M 969.07M 870.41M 806.39M 815.61M 704.58M 698.82M 639.1M 491.35M 499.73M 427.52M 342.33M 407.19M
Depreciation & Amortization
2.19B 2.13B 2.07B 2.01B 1.97B 1.96B 2.01B 1.97B 1.94B 1.91B 1.84B 1.82B 1.78B 1.76B 1.74B 1.73B 1.72B 1.7B 1.66B 1.61B 1.55B 1.48B
Stock-Based Compensation
531M 513M 498M 484M 476M 474M 462M 453.83M 430.28M 409.54M 407.54M 409.23M 412.61M 413.03M 403.98M 392.84M 385.72M 375.38M 363.77M 346.76M 327.29M 308.8M
Other Working Capital
-412M -457M -86M -49M 465M 486M 200M 341.75M -157.04M -91.06M 29.05M -1.01M 20.82M -16.85M 65.29M 72.73M 139.1M 95.14M -154.98M -182.57M -221.7M -159.31M
Other Non-Cash Items
139M 113M 99M 278M -162M -181M -168M -416.78M 56.82M 69.46M 71.65M 115.72M 102.36M 91.09M 88.45M 49.62M 42.7M 48.06M 51.63M 44.96M 36.01M 38.62M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a 15.18M -1.54M n/a n/a -15.18M 1.54M n/a n/a 3.09M -12.5M 89.5M 104.28M 144.82M 259.43M 158.95M
Change in Working Capital
-447M -358M -101M -98M 213M 274M 129M 210.13M -146.4M -183.58M -63.31M -237.46M -110.12M -19.81M 26.48M 220.76M 166.55M 30.3M -132.73M -233.43M -309.61M -213.3M
Operating Cash Flow
3.94B 3.82B 3.91B 3.75B 3.49B 3.46B 3.25B 3.29B 3.32B 3.15B 3.23B 2.96B 3B 3.06B 2.96B 3.1B 2.94B 2.74B 2.55B 2.34B 2.21B 2.18B
Capital Expenditures
-2.57B -4.82B -4.31B -3.86B -3.45B -3.11B -3.07B -3.07B -2.97B -2.96B -2.78B -2.61B -2.55B -2.4B -2.28B -2.27B -2.39B -2.6B -2.75B -2.77B -2.66B -2.45B
Cash Acquisitions
-81M -414M -311M -182M -230M 204M 244M 244M 248.68M 26.68M 101.94M 101.94M 16.91M -835.73M -712.6M -678.5M -756.66M 70.98M -124.41M -860.52M -702.02M -701.99M
Purchase of Investments
-2.23B -2.56B -1.97B -1.15B -1.28B -1.01B -821M -1.1B -649.31M -342.6M -366.99M -116.57M -112.3M -160.73M -177.97M -180.13M -209.87M -133.75M -114.52M -148.91M -100.35M -105.36M
Sales Maturities Of Investments
1.61B 1.6B 1.01B 770M 450M 4M 4M 4M -682K 638.77M 566.51M 566.51M 571.2M -50.18M 22.07M 22.07M -85.14M -107.21M -103.16M -93.48M 21.28M 27.54M
Other Investing Acitivies
-3.39B -787M -900M -460M -371M -262M -298M -179M -125.21M -793.66M -729.24M -937.62M -837.48M -169.03M -216.45M -8.08M 174.49M 140.59M 86.86M 345.53M 129.15M 116.85M
Investing Cash Flow
-6.66B -6.98B -6.48B -4.89B -4.88B -4.17B -3.94B -4.11B -3.49B -3.43B -3.21B -3B -2.91B -3.61B -3.36B -3.11B -3.27B -2.63B -3.01B -3.53B -3.31B -3.11B
Debt Repayment
1.93B 3.4B 2.96B 1.46B 2.92B 1.99B 1.62B 1.36B 926.6M 187.62M 746.62M 760.51M 403.07M 1.59B 1.15B 1.14B 1.15B 442.38M 1.01B 912.65M -1.04B 652.42M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-1.96B -1.91B -1.86B -1.81B -1.75B -1.7B -1.64B -1.63B -1.54B -1.46B -1.37B -1.26B -1.23B -1.19B -1.15B -1.12B -1.09B -1.07B -1.04B -1.02B -999.54M -977.49M
Other Financial Acitivies
-2M 20M -25M -20M 41M 27M 30M 12.62M -39.27M -5.29M 36.11M 62.89M 104.45M 68.1M 19.33M 19.94M -17.73M -119.98M -124.29M -169.55M -215.61M -129.26M
Financial Cash Flow
60M 1.61B 1.27B 525M 3.03B 2.14B 1.72B 1.2B -134.14M -755.37M 183.87M -92.73M 378.4M 1.57B 856.77M 1.28B 519.81M -167.8M 413.77M -100.89M -1.92B 1.47B
Net Cash Flow
-2.67B -1.54B -1.26B -611M 1.69B 1.43B 985.79M 417.84M -346.49M -1.11B 188.06M -149.61M 441.46M 936.14M 358.79M 1.12B 79.2M -64.31M -76.24M -1.27B -2.99B 585.29M
Free Cash Flow
1.37B -998M -400M -114M 42M 351M 183M 219.57M 353.21M 192.34M 447.59M 349.28M 449.2M 662.82M 685.18M 827.62M 546.53M 136.74M -204.31M -427.19M -446.78M -261.01M
Adj. Free Cash Flow
839M -1.51B -898M -598M -434M -123M -279M -234.26M -77.07M -217.19M 40.05M -59.95M 36.59M 249.78M 281.2M 434.77M 160.8M -238.64M -568.08M -773.94M -774.07M -569.81M
Maintenance CapEx
-2.93B -3.12B -3.07B -2.71B -2.25B -1.81B -1.7B -1.49B -1.19B -1.03B -641.78M -664.29M -740.44M -696.47M -778.29M -827.65M -984.72M -1.13B -1.26B -1.28B -1.25B -1.28B
Growth CapEx
355.46M -1.7B -1.24B -1.15B -1.2B -1.3B -1.37B -1.59B -1.78B -1.92B -2.14B -1.95B -1.81B -1.7B -1.5B -1.44B -1.41B -1.47B -1.49B -1.49B -1.41B -1.16B
Owner Earnings
1.01B 703.86M 836.69M 1.04B 1.24B 1.65B 1.55B 1.8B 2.13B 2.12B 2.59B 2.3B 2.26B 2.36B 2.18B 2.27B 1.95B 1.6B 1.29B 1.07B 962.63M 902.54M

© 2026 bestshares.com. All rights reserved.