REDWOOD CITY, Calif., July 27, 2022 /PRNewswire/ --

  • Quarterly revenues increased 10% on both an as-reported and normalized and constant currency basis over the same quarter last year to $1.8 billion, representing the company's 78th consecutive quarter of revenue growth—the longest streak of any S&P 500 company
  • Delivered record quarterly gross and net bookings led by the Americas and EMEA regions— sizably surpassing the prior peak
  • Achieved record channel bookings in Q2, accounting for more than 35% of total bookings
  • Exceeded 435,000 interconnections in Q2, highlighting the company's critical role in the digital infrastructure of today's businesses

Equinix, Inc. (Nasdaq: EQIX), the world's digital infrastructure companyTM, today reported results for the quarter ended June 30, 2022. 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.

Second Quarter 2022 Results Summary

  • Revenues
    • $1.8 billion, a 5% increase over the previous quarter
    • Includes a negative $20 million foreign currency impact when compared to prior guidance rates
  • Operating Income
    • $318 million, a 19% increase over the previous quarter and an operating margin of 17%
  • Net Income and Net Income per Share attributable to Equinix
    • $216 million, a 47% increase over the previous quarter, primarily due to strong operating performance and a favorable tax settlement
    • $2.37 per share, a 46% increase over the previous quarter
  • Adjusted EBITDA
    • $860 million, an 8% increase over the previous quarter and an adjusted EBITDA margin of 47%
    • Includes a negative $10 million foreign currency impact when compared to prior guidance rates
    • Includes $4 million of integration costs
  • AFFO and AFFO per Share
    • $691 million, a 6% increase over the previous quarter, primarily due to strong operating performance, partially offset by higher taxes due to increased profitability
    • $7.58 per share, a 6% increase over the previous quarter
    • Includes $4 million of integration costs

2022 Annual Guidance Summary

  • Revenues
    • $7.259 - $7.299 billion, an increase of 9 - 10% over the previous year, or a normalized and constant currency increase of 10 - 11%
    • An increase of $65 million compared to prior guidance, offset by a $102 million foreign currency impact compared to prior guidance rates
  • Adjusted EBITDA
    • $3.323 - $3.353 billion, a 46% adjusted EBITDA margin
    • An increase of $33 million compared to prior guidance excluding integration costs, offset by a $49 million foreign currency impact compared to prior guidance rates
    • Assumes $30 million of integration costs
  • AFFO and AFFO per Share
    • $2.636 - $2.666 billion, an increase of 8 - 9% over the previous year, or a normalized and constant currency increase of 8 - 10%
    • An increase of $33 million compared to prior guidance, offset by a $42 million foreign currency impact compared to prior guidance rates
    • $28.77 - $29.10 per share, an increase of 6 - 7% over the previous year, or 8 - 9% on a normalized and constant currency basis
    • Assumes $30 million of integration costs

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, President and CEO, Equinix:

"With record Q2 gross bookings that sizably surpassed the prior peak, Equinix had an outstanding first half of 2022, and our business continued to deliver strong and consistent results. The demand environment and our pipeline remain robust despite a complex global macroeconomic and political landscape, as we continue to enable digital leaders on their transformation journey."

Business Highlights

  • As customers continue to embrace Equinix as the best manifestation of the interconnected digital edge, the company continues to invest in the expansion of its global platform:
    • 49 major projects are currently underway across 34 metros in 21 countries, including new data center builds in Dublin, Montréal, New York, Paris, Warsaw and the company's first build in Chennai, India.
    • In May, Equinix closed the acquisition of four data centers from Empresa Nacional De Telecomunicaciones S.A. ("Entel"), a leading Chilean telecommunications provider (the "Entel Chile Acquisition"), extending Platform Equinix® into Chile and bringing its global footprint to 70 metros across 31 countries.
    • Equinix expects to close on the acquisition of one additional data center from Entel to enter Lima, Peru, in Q3.
  • Equinix continued to strengthen its leadership position in the cloud ecosystem through the company's xScaleTM program, which experienced strong leasing activity from top hyperscalers in Q2. The xScale portfolio has now leased more than 170 megawatts globally, with 11 xScale builds currently under development, of which more than 80% is pre-leased.
  • Equinix's Future First sustainability strategy was recently recognized by Sustainalytics as among the best large-cap REITs for ESG. Equinix was also ranked seventh on the U.S. Environmental Protection Agency's National Top 100 list of the largest green power users.
  • Equinix continued the growth of its indirect selling initiatives, with channel sales delivering a fifth consecutive quarter of record bookings, accounting for over 35% of Q2 bookings and nearly 60% of new logos in the quarter. Wins were across a wide range of industry verticals and use cases, with continued strength from strategic partners including AT&T, Cisco, Dell, Google, Microsoft and Orange Business Services. In Q2, Equinix was recognized as HPE GreenLake's Momentum Partner of the Year for 2022 as the two companies work together to deliver a consistent hybrid multicloud experience for joint customers.

Business Outlook

For the third quarter of 2022, the Company expects revenues to range between $1.827 and $1.847 billion, a 1 - 2% increase over the prior quarter on both an as-reported and normalized and constant currency basis. This guidance includes a negative $12 million foreign currency impact when compared to the average FX rates in Q2 2022. Adjusted EBITDA is expected to range between $831 and $851 million. Adjusted EBITDA includes a negative $5 million foreign currency impact when compared to the average FX rates in Q2 2022 and $9 million of integration costs from acquisitions. Recurring capital expenditures are expected to range between $42 and $52 million.

For the full year of 2022, total revenues are expected to range between $7.259 and $7.299 billion, a 9 - 10% increase over the previous year, or a normalized and constant currency increase of 10 - 11%. This updated full-year guidance includes an underlying raise of $35 million from better-than-expected business performance, $30 million from the Entel Chile Acquisition and a negative $102 million foreign currency impact when compared to the prior guidance rates. Adjusted EBITDA is expected to range between $3.323 and $3.353 billion, an adjusted EBITDA margin of 46%. This updated full-year guidance includes an underlying raise of $25 million from better-than-expected business performance excluding integration costs, $18 million from the Entel Chile Acquisition, offset by $10 million due to a lease accounting classification change and a negative $49 million foreign currency impact when compared to the prior guidance rates. For the year, the Company now expects to incur $30 million in integration costs related to acquisitions. AFFO is expected to range between $2.636 and $2.666 billion, an increase of 8 - 9% over the previous year, or a normalized and constant currency increase of 8 - 10%. This updated AFFO guidance excluding integration costs includes an underlying raise of $17 million, a $3 million net benefit due to a lease accounting classification change, $13 million from the Entel Chile Acquisition and a negative $42 million foreign currency impact when compared to the prior guidance rates. AFFO per share is expected to range between $28.77 and $29.10, an increase of 6 - 7% over the previous year on an as-reported basis, or 8 - 9% on a normalized and constant currency basis. Total capital expenditures are expected to range between $2.313 and $2.563 billion. Non-recurring capital expenditures, including xScale-related capital expenditures, are expected to range between $2.133 and $2.373 billion, and recurring capital expenditures are expected to range between $180 and $190 million. xScale-related on-balance sheet capital expenditures are expected to range between $85 and $135 million, which we anticipate will be reimbursed to Equinix from both the current and future xScale JVs.

The U.S. dollar exchange rates used for 2022 guidance, taking into consideration the impact of our current foreign currency hedges, have been updated to $1.14 to the Euro, $1.31 to the Pound, S$1.39 to the U.S. Dollar, ¥136 to the U.S. Dollar, A$1.45 to the U.S. Dollar, HK$7.85 to the U.S. Dollar, R$5.20 to the U.S. Dollar and C$1.29 to the U.S. Dollar. The Q2 2022 global revenue breakdown by currency for the Euro, British Pound, Singapore Dollar, Japanese Yen, Australian Dollar, Hong Kong Dollar, Brazilian Real and Canadian Dollar is 19%, 9%, 8%, 6%, 4%, 3%, 3% 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.

Q2 2022 Results Conference Call and Replay Information

Equinix will discuss its quarterly results for the period ended June 30, 2022, along with its future outlook, in its quarterly conference call on Wednesday, July 27, 2022, 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, October 26, 2022, by dialing 1-866-363-4001 and referencing the passcode 2022. 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 (Nasdaq: EQIX) is the world's digital infrastructure company, enabling digital leaders to harness a trusted platform to bring together and interconnect the foundational infrastructure that powers their success. Equinix enables today's businesses to access all the right places, partners and possibilities they need to accelerate advantage. With Equinix, they can scale with agility, speed the launch of digital services, deliver world-class experiences and multiply their value.

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 a data center do not recur with respect to such data center, although Equinix may incur initial construction costs in future periods with respect to additional data centers, and future capital expenditures remain minor relative to the initial investment. This is a trend it expects 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 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 excludes 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 also 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 COVID-19 pandemic; the current inflationary environment; foreign currency exchange rate fluctuations; increased costs 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 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

 

Six Months Ended

 

June 30,
2022

 

March 31,
2022

 

June 30,
2021

 

June 30,
2022

 

June 30,
2021

Recurring revenues

$ 1,707,451

 

$   1,642,324

 

$ 1,542,462

 

$ 3,349,775

 

$ 3,053,395

Non-recurring revenues

109,703

 

92,123

 

115,457

 

201,826

 

200,588

Revenues

1,817,154

 

1,734,447

 

1,657,919

 

3,551,601

 

3,253,983

Cost of revenues

930,257

 

915,875

 

865,120

 

1,846,132

 

1,676,337

Gross profit

886,897

 

818,572

 

792,799

 

1,705,469

 

1,577,646

Operating expenses:

                 

Sales and marketing

193,727

 

192,511

 

185,610

 

386,238

 

368,437

General and administrative

370,348

 

352,687

 

322,005

 

723,035

 

623,461

Transaction costs

5,063

 

4,240

 

6,985

 

9,303

 

8,167

(Gain) loss on asset sales

(94)

 

1,818

 

(455)

 

1,724

 

1,265

Total operating expenses

569,044

 

551,256

 

514,145

 

1,120,300

 

1,001,330

Income from operations

317,853

 

267,316

 

278,654

 

585,169

 

576,316

Interest and other income (expense):

               

Interest income

4,508

 

2,106

 

374

 

6,614

 

1,103

Interest expense

(90,826)

 

(79,965)

 

(87,231)

 

(170,791)

 

(176,912)

Other expense

(6,238)

 

(9,549)

 

(39,377)

 

(15,787)

 

(46,327)

Gain (loss) on debt extinguishment

(420)

 

529

 

(102,460)

 

109

 

(115,518)

Total interest and other, net

(92,976)

 

(86,879)

 

(228,694)

 

(179,855)

 

(337,654)

Income before income taxes

224,877

 

180,437

 

49,960

 

405,314

 

238,662

Income tax expense

(8,635)

 

(32,744)

 

18,527

 

(41,379)

 

(14,101)

Net income

216,242

 

147,693

 

68,487

 

363,935

 

224,561

Net (income) loss attributable to non-controlling interests

80

 

(240)

 

(148)

 

(160)

 

140

Net income attributable to Equinix

$     216,322

 

$      147,453

 

$       68,339

 

$     363,775

 

$     224,701

Net income per share attributable to Equinix:

Basic net income per share

$           2.38

 

$             1.62

 

$           0.76

 

$           4.00

 

$           2.51

Diluted net income per share

$           2.37

 

$             1.62

 

$           0.76

 

$           3.99

 

$           2.50

Shares used in computing basic net income per share

91,036

 

90,771

 

89,648

 

90,904

 

89,490

Shares used in computing diluted net income per share

91,262

 

91,162

 

90,104

 

91,213

 

90,024

 

EQUINIX, INC.

Condensed Consolidated Statements of Comprehensive Income

(in thousands)

(unaudited)

 
 

Three Months Ended

 

Six Months Ended

 

June 30,
2022

 

March 31,
2022

 

June 30,
2021

 

June 30,
2022

 

June 30,
2021

Net income

$     216,242

 

$     147,693

 

$       68,487

 

$     363,935

 

$     224,561

Other comprehensive income (loss), net of tax:

           

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

(740,428)

 

(122,534)

 

110,466

 

(862,962)

 

(184,680)

Net investment hedge CTA gain (loss)

353,953

 

91,358

 

(37,036)

 

445,311

 

133,139

Unrealized gain (loss) on cash flow hedges

20,617

 

64,037

 

(5,700)

 

84,654

 

23,778

Net actuarial gain (loss) on defined benefit plans

(19)

 

(21)

 

15

 

(40)

 

27

Total other comprehensive income (loss), net of tax

(365,877)

 

32,840

 

67,745

 

(333,037)

 

(27,736)

Comprehensive income (loss), net of tax

(149,635)

 

180,533

 

136,232

 

30,898

 

196,825

Net (income) loss attributable to non-controlling interests

80

 

(240)

 

(148)

 

(160)

 

140

Other comprehensive (income) attributable to non-controlling interests

35

 

(3)

 

(11)

 

32

 

(10)

Comprehensive income (loss) attributable to Equinix

$   (149,520)

 

$     180,290

 

$     136,073

 

$       30,770

 

$     196,955

 

EQUINIX, INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 
 

June 30, 2022

 

December 31, 2021

Assets

     

Cash and cash equivalents

$                  1,891,311

 

$              1,536,358

Accounts receivable, net

812,769

 

681,809

Other current assets

514,313

 

462,739

Assets held for sale

71,554

 

276,195

          Total current assets

3,289,947

 

2,957,101

Property, plant and equipment, net

15,455,180

 

15,445,775

Operating lease right-of-use assets

1,453,233

 

1,282,418

Goodwill

5,585,330

 

5,372,071

Intangible assets, net

1,982,434

 

1,935,267

Other assets

1,272,090

 

926,066

          Total assets

$                29,038,214

 

$            27,918,698

Liabilities and Stockholders' Equity

     

Accounts payable and accrued expenses

$                     841,473

 

$                 879,144

Accrued property, plant and equipment

244,267

 

187,334

Current portion of operating lease liabilities

140,667

 

144,029

Current portion of finance lease liabilities

144,100

 

147,841

Current portion of mortgage and loans payable

34,086

 

33,087

Other current liabilities

204,351

 

214,519

          Total current liabilities

1,608,944

 

1,605,954

Operating lease liabilities, less current portion

1,291,447

 

1,107,180

Finance lease liabilities, less current portion

1,985,498

 

1,989,668

Mortgage and loans payable, less current portion

655,331

 

586,577

Senior notes, less current portion

12,077,756

 

10,984,144

Other liabilities

789,644

 

763,411

          Total liabilities

18,408,620

 

17,036,934

Common stock

91

 

91

Additional paid-in capital

16,259,311

 

15,984,597

Treasury stock

(98,792)

 

(112,208)

Accumulated dividends

(6,736,338)

 

(6,165,140)

Accumulated other comprehensive loss

(1,418,756)

 

(1,085,751)

Retained earnings

2,624,268

 

2,260,493

          Total Equinix stockholders' equity

10,629,784

 

10,882,082

Non-controlling interests

(190)

 

(318)

          Total stockholders' equity

10,629,594

 

10,881,764

                Total liabilities and stockholders' equity

$                29,038,214

 

$            27,918,698

       

Ending headcount by geographic region is as follows:

     

          Americas headcount

5,275

 

5,056

          EMEA headcount

3,728

 

3,611

          Asia-Pacific headcount

2,448

 

2,277

                    Total headcount

11,451

 

10,944

 

EQUINIX, INC.

Summary of Debt Principal Outstanding

(in thousands)

(unaudited)

 
 

June 30, 2022

 

December 31, 2021

       

Finance lease liabilities

$                 2,129,598

 

$                 2,137,509

       

Term loans

626,417

 

549,343

Mortgage payable and other loans payable

63,000

 

70,321

Minus: mortgage premium, debt discount and issuance costs, net

(208)

 

(1,276)

           Total mortgage and loans payable principal

689,209

 

618,388

       

Senior notes

12,077,756

 

10,984,144

Plus: debt discount and issuance costs

125,154

 

117,986

          Total senior notes principal

12,202,910

 

11,102,130

       

Total debt principal outstanding

$              15,021,717

 

$              13,858,027

 

EQUINIX, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 
   

Three Months Ended

 

Six Months Ended

   

June 30,
2022

 

March 31,
2022

 

June 30,
2021

 

June 30,
2022

 

June 30,
2021

                     

Cash flows from operating activities:

 

Net income

$    216,242

 

$    147,693

 

$      68,487

 

$    363,935

 

$    224,561

 

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

 

Depreciation, amortization and accretion

432,828

 

436,386

 

417,758

 

869,214

 

812,076

 

Stock-based compensation

104,682

 

89,952

 

94,335

 

194,634

 

172,685

 

Amortization of debt issuance costs and debt discounts and premiums

4,536

 

4,204

 

4,430

 

8,740

 

8,370

 

(Gain) loss on debt extinguishment

420

 

(529)

 

102,460

 

(109)

 

115,518

 

Loss (gain) on asset sales

(94)

 

1,818

 

(455)

 

1,724

 

1,265

 

Other items

5,832

 

6,050

 

11,296

 

11,882

 

22,478

 

Changes in operating assets and liabilities:

 

Accounts receivable

(26,302)

 

(100,727)

 

(39,709)

 

(127,029)

 

(57,329)

 

Income taxes, net

(33,663)

 

13,881

 

(55,661)

 

(19,782)

 

(65,935)

 

Accounts payable and accrued expenses

55,128

 

(75,980)

 

19,161

 

(20,852)

 

(57,201)

 

Operating lease right-of-use assets

38,839

 

35,400

 

20,851

 

74,239

 

61,775

 

Operating lease liabilities

(34,632)

 

(31,740)

 

(63,765)

 

(66,372)

 

(100,328)

 

Other assets and liabilities

37,765

 

54,715

 

20,009

 

92,480

 

(147,580)

Net cash provided by operating activities

801,581

 

581,123

 

599,197

 

1,382,704

 

990,355

Cash flows from investing activities:

 

Purchases, sales and maturities of investments, net

(26,391)

 

(38,558)

 

(2,595)

 

(64,949)

 

(20,944)

 

Business acquisitions, net of cash and restricted cash acquired

(883,668)

 

 

 

(883,668)

 

 

Real estate acquisitions

(30,257)

 

(3,074)

 

(33,900)

 

(33,331)

 

(87,637)

 

Purchases of other property, plant and equipment

(484,830)

 

(412,518)

 

(692,232)

 

(897,348)

 

(1,255,830)

 

Proceeds from asset sales

56,024

 

195,391

 

 

251,415

 

Net cash used in investing activities

(1,369,122)

 

(258,759)

 

(728,727)

 

(1,627,881)

 

(1,364,411)

Cash flows from financing activities:

 

Proceeds from employee equity awards

 

43,876

 

 

43,876

 

40,034

 

Payment of dividend distributions

(283,048)

 

(289,669)

 

(258,053)

 

(572,717)

 

(521,092)

 

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

 

 

99,599

 

 

99,599

 

Proceeds from mortgage and loans payable

 

676,850

 

 

676,850

 

 

Proceeds from senior notes, net of debt discounts

1,193,688

 

 

2,587,910

 

1,193,688

 

3,878,662

 

Repayment of finance lease liabilities

(28,783)

 

(40,773)

 

(66,293)

 

(69,556)

 

(98,877)

 

Repayment of mortgage and loans payable

(9,199)

 

(551,833)

 

(675,873)

 

(561,032)

 

(696,059)

 

Repayment of senior notes

 

 

(1,400,000)

 

 

(1,990,650)

 

Debt extinguishment costs

 

 

(90,664)

 

 

(99,185)

 

Debt issuance costs

(10,365)

 

(7,366)

 

(21,950)

 

(17,731)

 

(25,102)

Net cash provided by (used in) financing activities

862,293

 

(168,915)

 

174,676

 

693,378

 

587,330

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

(101,129)

 

4,593

 

4,965

 

(96,536)

 

(17,054)

Net increase in cash, cash equivalents and restricted cash

193,623

 

158,042

 

50,111

 

351,665

 

196,220

Cash, cash equivalents and restricted cash at beginning of period

1,707,496

 

1,549,454

 

1,771,804

 

1,549,454

 

1,625,695

Cash, cash equivalents and restricted cash at end of period

$ 1,901,119

 

$ 1,707,496

 

$ 1,821,915

 

$ 1,901,119

 

$ 1,821,915

Supplemental cash flow information:

Cash paid for taxes

$      53,609

 

$      20,150

 

$      32,667

 

$      73,759

 

$      82,637

Cash paid for interest

$    106,249

 

$    104,051

 

$    128,636

 

$    210,300

 

$    229,691

                     

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

$   (541,150)

 

$    360,922

 

$   (126,935)

 

$   (180,228)

 

$   (353,112)

                     

Adjusted free cash flow (negative adjusted free cash flow) (2)

$    372,775

 

$    363,996

 

$     (93,035)

 

$    736,771

 

$   (265,475)

                     

(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

$    801,581

 

$    581,123

 

$    599,197

 

$ 1,382,704

 

$    990,355

 

Net cash used in investing activities as presented above

(1,369,122)

 

(258,759)

 

(728,727)

 

(1,627,881)

 

(1,364,411)

 

Purchases, sales and maturities of investments, net

26,391

 

38,558

 

2,595

 

64,949

 

20,944

 

Free cash flow (negative free cash flow)

$   (541,150)

 

$    360,922

 

$   (126,935)

 

$   (180,228)

 

$   (353,112)

                     

(2)

We define adjusted free cash flow (negative 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

$   (541,150)

 

$    360,922

 

$   (126,935)

 

$   (180,228)

 

$   (353,112)

 

Less business acquisitions, net of cash and restricted cash acquired

883,668

 

 

 

883,668

 

 

Less real estate acquisitions

30,257

 

3,074

 

33,900

 

33,331

 

87,637

 

Adjusted free cash flow (negative adjusted free cash flow)

$    372,775

 

$    363,996

 

$     (93,035)

 

$    736,771

 

$   (265,475)

 

EQUINIX, INC.

Non-GAAP Measures and Other Supplemental Data

(in thousands)

(unaudited)

 
   

Three Months Ended

 

Six Months Ended

   

June 30,
2022

 

March 31,
2022

 

June 30,
2021

 

June 30,
2022

 

June 30,
2021

 

Recurring revenues

$  1,707,451

 

$  1,642,324

 

$  1,542,462

 

$  3,349,775

 

$  3,053,395

 

Non-recurring revenues

109,703

 

92,123

 

115,457

 

201,826

 

200,588

 

Revenues (1)

1,817,154

 

1,734,447

 

1,657,919

 

3,551,601

 

3,253,983

                     
 

Cash cost of revenues (2)

599,368

 

583,703

 

544,196

 

1,183,071

 

1,055,006

 

Cash gross profit (3)

1,217,786

 

1,150,744

 

1,113,723

 

2,368,530

 

2,198,977

                     
 

Cash operating expenses (4)(7):

               
 

Cash sales and marketing expenses (5)

120,739

 

124,706

 

115,282

 

245,445

 

228,335

 

Cash general and administrative expenses (6)

236,715

 

226,326

 

201,164

 

463,041

 

400,133

 

Total cash operating expenses (4)(7)

357,454

 

351,032

 

316,446

 

708,486

 

628,468

                     
 

Adjusted EBITDA (8)

$     860,332

 

$     799,712

 

$     797,277

 

$  1,660,044

 

$  1,570,509

                     
 

Cash gross margins (9)

67 %

 

66 %

 

67 %

 

67 %

 

68 %

                     
 

Adjusted EBITDA margins(10)

47 %

 

46 %

 

48 %

 

47 %

 

48 %

                     
 

Adjusted EBITDA flow-through rate (11)

73 %

 

43 %

 

39 %

 

51 %

 

72 %

                     
 

FFO (12)

$     498,349

 

$     432,644

 

$     340,873

 

$     930,993

 

$     758,136

                     
 

AFFO (13)(14)

$     691,392

 

$     652,632

 

$     631,937

 

$  1,344,024

 

$  1,258,765

                     
 

Basic FFO per share (15)

$            5.47

 

$            4.77

 

$            3.80

 

$          10.24

 

$            8.47

                     
 

Diluted FFO per share (15)

$            5.46

 

$            4.75

 

$            3.78

 

$          10.21

 

$            8.42

                     
 

Basic AFFO per share (15)

$            7.59

 

$            7.19

 

$            7.05

 

$          14.79

 

$          14.07

                     
 

Diluted AFFO per share (15)

$            7.58

 

$            7.16

 

$            7.01

 

$          14.74

 

$          13.98

                     
                     

(1)

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

                     
 

Americas Revenues:

                 
                     
 

Colocation

$     541,988

 

$     522,171

 

$     497,659

 

$  1,064,159

 

$     985,118

 

Interconnection

187,491

 

181,103

 

167,618

 

368,594

 

332,505

 

Managed infrastructure

55,329

 

49,222

 

40,734

 

104,551

 

79,219

 

Other

5,581

 

5,134

 

451

 

10,715

 

2,489

 

Recurring revenues

790,389

 

757,630

 

706,462

 

1,548,019

 

1,399,331

 

Non-recurring revenues

40,475

 

42,791

 

44,181

 

83,266

 

77,252

 

Revenues

$     830,864

 

$     800,421

 

$     750,643

 

$  1,631,285

 

$  1,476,583

                     
 

EMEA Revenues:

                 
                     
 

Colocation

$     433,339

 

$     414,569

 

$     398,703

 

$     847,908

 

$     786,978

 

Interconnection

66,845

 

68,140

 

65,258

 

134,985

 

126,908

 

Managed infrastructure

30,447

 

30,990

 

31,176

 

61,437

 

63,287

 

Other

22,048

 

6,414

 

3,682

 

28,462

 

8,728

 

Recurring revenues

552,679

 

520,113

 

498,819

 

1,072,792

 

985,901

 

Non-recurring revenues

46,522

 

30,367

 

39,110

 

76,889

 

70,745

 

Revenues

$     599,201

 

$     550,480

 

$     537,929

 

$  1,149,681

 

$  1,056,646

                     
 

Asia-Pacific Revenues:

                 
                     
 

Colocation

$     281,635

 

$     282,615

 

$     259,573

 

$     564,250

 

$     514,131

 

Interconnection

60,841

 

59,987

 

54,898

 

120,828

 

108,080

 

Managed infrastructure

19,916

 

20,642

 

22,094

 

40,558

 

44,843

 

Other

1,991

 

1,337

 

616

 

3,328

 

1,109

 

Recurring revenues

364,383

 

364,581

 

337,181

 

728,964

 

668,163

 

Non-recurring revenues

22,706

 

18,965

 

32,166

 

41,671

 

52,591

 

Revenues

$     387,089

 

$     383,546

 

$     369,347

 

$     770,635

 

$     720,754

                     
 

Worldwide Revenues:

                 
                     
 

Colocation

$  1,256,962

 

$  1,219,355

 

$  1,155,935

 

$  2,476,317

 

$  2,286,227

 

Interconnection

315,177

 

309,230

 

287,774

 

624,407

 

567,493

 

Managed infrastructure

105,692

 

100,854

 

94,004

 

206,546

 

187,349

 

Other

29,620

 

12,885

 

4,749

 

42,505

 

12,326

 

Recurring revenues

1,707,451

 

1,642,324

 

1,542,462

 

3,349,775

 

3,053,395

 

Non-recurring revenues

109,703

 

92,123

 

115,457

 

201,826

 

200,588

 

Revenues

$  1,817,154

 

$  1,734,447

 

$  1,657,919

 

$  3,551,601

 

$  3,253,983

                     
                     
                     

(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

$     930,257

 

$     915,875

 

$     865,120

 

$  1,846,132

 

$  1,676,337

 

Depreciation, amortization and accretion expense

(319,011)

 

(321,729)

 

(310,916)

 

(640,740)

 

(602,856)

 

Stock-based compensation expense

(11,878)

 

(10,443)

 

(10,008)

 

(22,321)

 

(18,475)

 

Cash cost of revenues

$     599,368

 

$     583,703

 

$     544,196

 

$  1,183,071

 

$  1,055,006

                     
 

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

       
                     
 

Americas cash cost of revenues

$     243,636

 

$     239,403

 

$     234,679

 

$     483,039

 

$     428,139

 

EMEA cash cost of revenues

215,983

 

202,848

 

196,661

 

418,831

 

395,844

 

Asia-Pacific cash cost of revenues

139,749

 

141,452

 

112,856

 

281,201

 

231,023

 

Cash cost of revenues

$     599,368

 

$     583,703

 

$     544,196

 

$  1,183,071

 

$  1,055,006

         

(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

$     564,075

 

$     545,198

 

$     507,615

 

$  1,109,273

 

$     991,898

 

Depreciation and amortization expense

(113,817)

 

(114,657)

 

(106,842)

 

(228,474)

 

(209,220)

 

Stock-based compensation expense

(92,804)

 

(79,509)

 

(84,327)

 

(172,313)

 

(154,210)

 

Cash operating expense

$     357,454

 

$     351,032

 

$     316,446

 

$     708,486

 

$     628,468

                     

(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

$     193,727

 

$     192,511

 

$     185,610

 

$     386,238

 

$     368,437

 

Depreciation and amortization expense

(49,817)

 

(47,621)

 

(49,549)

 

(97,438)

 

(101,620)

 

Stock-based compensation expense

(23,171)

 

(20,184)

 

(20,779)

 

(43,355)

 

(38,482)

 

Cash sales and marketing expense

$     120,739

 

$     124,706

 

$     115,282

 

$     245,445

 

$     228,335

                     

(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

$     370,348

 

$     352,687

 

$     322,005

 

$     723,035

 

$     623,461

 

Depreciation and amortization expense

(64,000)

 

(67,036)

 

(57,293)

 

(131,036)

 

(107,600)

 

Stock-based compensation expense

(69,633)

 

(59,325)

 

(63,548)

 

(128,958)

 

(115,728)

 

Cash general and administrative expense

$     236,715

 

$     226,326

 

$     201,164

 

$     463,041

 

$     400,133

                     

(7)

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

                     
 

Americas cash SG&A

$     211,004

 

$     204,463

 

$     190,040

 

$     415,467

 

$     378,028

 

EMEA cash SG&A

87,836

 

87,287

 

78,742

 

175,123

 

154,713

 

Asia-Pacific cash SG&A

58,614

 

59,282

 

47,664

 

117,896

 

95,727

 

Cash SG&A

$     357,454

 

$     351,032

 

$     316,446

 

$     708,486

 

$     628,468

                     

(8)

We define adjusted EBITDA as net income excluding income tax expense, interest income, interest expense, other income or expense, loss or gain on debt extinguishment, depreciation, amortization, accretion, stock-based compensation expense, restructuring charges, impairment charges, transaction costs, and gain or loss on asset sales as presented below:

                     
 

Net income

$     216,242

 

$     147,693

 

$        68,487

 

$     363,935

 

$     224,561

 

Income tax expense (benefit)

8,635

 

32,744

 

(18,527)

 

41,379

 

14,101

 

Interest income

(4,508)

 

(2,106)

 

(374)

 

(6,614)

 

(1,103)

 

Interest expense

90,826

 

79,965

 

87,231

 

170,791

 

176,912

 

Other expense

6,238

 

9,549

 

39,377

 

15,787

 

46,327

 

(Gain) loss on debt extinguishment

420

 

(529)

 

102,460

 

(109)

 

115,518

 

Depreciation, amortization and accretion expense

432,828

 

436,386

 

417,758

 

869,214

 

812,076

 

Stock-based compensation expense

104,682

 

89,952

 

94,335

 

194,634

 

172,685

 

Transaction costs

5,063

 

4,240

 

6,985

 

9,303

 

8,167

 

(Gain) loss on asset sales

(94)

 

1,818

 

(455)

 

1,724

 

1,265

 

Adjusted EBITDA

$     860,332

 

$     799,712

 

$     797,277

 

$  1,660,044

 

$  1,570,509

                     
 

The geographic split of our adjusted EBITDA is presented below:

       
                     
 

Americas net income (loss)

$       38,199

 

$     (19,572)

 

$  (179,570)

 

$        18,627

 

$  (190,634)

 

Americas income tax expense (benefit)

8,516

 

32,744

 

(18,522)

 

41,260

 

13,725

 

Americas interest income

(3,904)

 

(1,728)

 

(401)

 

(5,632)

 

(748)

 

Americas interest expense

82,160

 

70,730

 

77,169

 

152,890

 

156,682

 

Americas other (income) expense

(55,803)

 

(23,390)

 

46,609

 

(79,193)

 

14,616

 

Americas (gain) loss on debt extinguishment

420

 

(261)

 

102,460

 

159

 

115,669

 

Americas depreciation, amortization and accretion expense

230,099

 

230,086

 

222,413

 

460,185

 

425,119

 

Americas stock-based compensation expense

73,677

 

63,917

 

69,982

 

137,594

 

128,244

 

Americas transaction costs

2,715

 

2,991

 

6,239

 

5,706

 

6,478

 

Americas (gain) loss on asset sales

145

 

1,038

 

(455)

 

1,183

 

1,265

 

Americas adjusted EBITDA

$     376,224

 

$     356,555

 

$     325,924

 

$     732,779

 

$     670,416

                     
 

EMEA net income

$     101,638

 

$        98,388

 

$     136,924

 

$     200,026

 

$     219,034

 

EMEA income tax expense

119

 

 

 

119

 

376

 

EMEA interest income

(525)

 

(267)

 

(31)

 

(792)

 

(17)

 

EMEA interest expense

(112)

 

916

 

2,002

 

804

 

3,207

 

EMEA other (income) expense

57,169

 

29,171

 

(7,737)

 

86,340

 

28,343

 

EMEA depreciation, amortization and accretion expense

116,070

 

114,866

 

115,702

 

230,936

 

226,915

 

EMEA stock-based compensation expense

19,168

 

16,112

 

15,114

 

35,280

 

27,244

 

EMEA transaction costs

2,094

 

1,157

 

552

 

3,251

 

987

 

EMEA (gain) loss on asset sales

(239)

 

2

 

 

(237)

 

 

EMEA adjusted EBITDA

$     295,382

 

$     260,345

 

$     262,526

 

$     555,727

 

$     506,089

                     
 

Asia-Pacific net income

$       76,405

 

$        68,877

 

$     111,133

 

$     145,282

 

$     145,282

 

Asia-Pacific income tax benefit

 

 

(5)

 

 

 

Asia-Pacific interest income

(79)

 

(111)

 

58

 

(190)

 

(190)

 

Asia-Pacific interest expense

8,778

 

8,319

 

8,060

 

17,097

 

17,097

 

Asia-Pacific other expense

4,872

 

3,768

 

505

 

8,640

 

8,640

 

Asia-Pacific gain on debt extinguishment

 

(268)

 

 

(268)

 

(268)

 

Asia-Pacific depreciation, amortization and accretion expense

86,659

 

91,434

 

79,643

 

178,093

 

160,042

 

Asia-Pacific stock-based compensation expense

11,837

 

9,923

 

9,239

 

21,760

 

17,197

 

Asia-Pacific transaction costs

254

 

92

 

194

 

346

 

702

 

Asia-Pacific loss on asset sales

 

778

 

 

778

 

 

Asia-Pacific adjusted EBITDA

$     188,726

 

$     182,812

 

$     208,827

 

$     371,538

 

$     348,502

                     

(9)

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

       
                     
 

Our cash gross margins by geographic region are presented below:

       
                     
 

Americas cash gross margins

71 %

 

70 %

 

69 %

 

70 %

 

71 %

 

EMEA cash gross margins

64 %

 

63 %

 

63 %

 

64 %

 

63 %

 

Asia-Pacific cash gross margins

64 %

 

63 %

 

69 %

 

64 %

 

68 %

                     

(10)

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

                     
 

Americas adjusted EBITDA margins

45 %

 

45 %

 

43 %

 

45 %

 

45 %

 

EMEA adjusted EBITDA margins

49 %

 

47 %

 

49 %

 

48 %

 

48 %

 

Asia-Pacific adjusted EBITDA margins

49 %

 

48 %

 

57 %

 

48 %

 

48 %

         

(11)

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

                     
 

Adjusted EBITDA - current period

$     860,332

 

$     799,712

 

$     797,277

 

$  1,660,044

 

$  1,570,509

 

Less adjusted EBITDA - prior period

(799,712)

 

(787,577)

 

(773,232)

 

(1,573,875)

 

(1,448,647)

 

Adjusted EBITDA growth

$       60,620

 

$        12,135

 

$        24,045

 

$        86,169

 

$     121,862

                     
 

Revenues - current period

$  1,817,154

 

$  1,734,447

 

$  1,657,919

 

$  3,551,601

 

$  3,253,983

 

Less revenues - prior period

(1,734,447)

 

(1,706,378)

 

(1,596,064)

 

(3,381,554)

 

(3,083,882)

 

Revenue growth

$       82,707

 

$        28,069

 

$        61,855

 

$     170,047

 

$     170,101

                     
 

Adjusted EBITDA flow-through rate

73 %

 

43 %

 

39 %

 

51 %

 

72 %

                     

(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

$     216,242

 

$     147,693

 

$        68,487

 

$     363,935

 

$     224,561

 

Net (income) loss attributable to non-controlling interests

80

 

(240)

 

(148)

 

(160)

 

140

 

Net income attributable to Equinix

216,322

 

147,453

 

68,339

 

363,775

 

224,701

 

Adjustments:

                 
 

Real estate depreciation

278,046

 

280,196

 

271,500

 

558,242

 

528,144

 

(Gain) loss on disposition of real estate property

1,850

 

2,845

 

(518)

 

4,695

 

2,612

 

Adjustments for FFO from unconsolidated joint ventures

2,131

 

2,150

 

1,552

 

4,281

 

2,679

 

FFO attributable to common shareholders

$     498,349

 

$     432,644

 

$     340,873

 

$     930,993

 

$     758,136

                     
                     

(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

$     498,349

 

$     432,644

 

$     340,873

 

$     930,993

 

$     758,136

 

Adjustments:

                 
 

Installation revenue adjustment

(34)

 

845

 

4,539

 

811

 

8,451

 

Straight-line rent expense adjustment

4,207

 

3,660

 

3,381

 

7,867

 

7,742

 

Amortization of deferred financing costs and debt discounts and premiums

4,536

 

4,204

 

4,447

 

8,740

 

8,370

 

Contract cost adjustment

(7,891)

 

(14,939)

 

(13,381)

 

(22,830)

 

(27,392)

 

Stock-based compensation expense

104,682

 

89,952

 

94,335

 

194,634

 

172,685

 

Stock-based charitable contributions

14,039

 

 

 

14,039

 

 

Non-real estate depreciation expense

103,349

 

105,575

 

93,062

 

208,924

 

178,040

 

Amortization expense

51,875

 

49,569

 

51,679

 

101,444

 

105,074

 

Accretion expense (adjustment)

(442)

 

1,046

 

1,517

 

604

 

818

 

Recurring capital expenditures

(34,775)

 

(23,881)

 

(45,331)

 

(58,656)

 

(65,661)

 

(Gain) loss on debt extinguishment

420

 

(529)

 

102,460

 

(109)

 

115,518

 

Transaction costs

5,063

 

4,240

 

6,985

 

9,303

 

8,167

 

Impairment charges (1)

 

 

33,552

 

 

33,552

 

Income tax expense adjustment (1)

(49,683)

 

(323)

 

(47,440)

 

(50,006)

 

(46,675)

 

Adjustments for AFFO from unconsolidated joint ventures

(2,303)

 

569

 

1,259

 

(1,734)

 

1,940

 

AFFO attributable to common shareholders

$     691,392

 

$     652,632

 

$     631,937

 

$  1,344,024

 

$  1,258,765

                     
 

(1)  Impairment charges for 2021 relate to the impairment of an indemnification asset in Q2 2021 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)

 Following is how we reconcile from adjusted EBITDA to AFFO:

       
         
 

Adjusted EBITDA

$     860,332

 

$     799,712

 

$     797,277

 

$  1,660,044

 

$  1,570,509

 

Adjustments:

                 
 

Interest expense, net of interest income

(86,318)

 

(77,859)

 

(86,857)

 

(164,177)

 

(175,809)

 

Amortization of deferred financing costs and debt discounts and premiums

4,536

 

4,204

 

4,447

 

8,740

 

8,370

 

Income tax (expense) benefit

(8,635)

 

(32,744)

 

18,527

 

(41,379)

 

(14,101)

 

Income tax expense adjustment (1)

(49,683)

 

(323)

 

(47,440)

 

(50,006)

 

(46,675)

 

Straight-line rent expense adjustment

4,207

 

3,660

 

3,381

 

7,867

 

7,742

 

Stock-based charitable contributions

14,039

 

 

 

14,039

 

 

Contract cost adjustment

(7,891)

 

(14,939)

 

(13,381)

 

(22,830)

 

(27,392)

 

Installation revenue adjustment

(34)

 

845

 

4,539

 

811

 

8,451

 

Recurring capital expenditures

(34,775)

 

(23,881)

 

(45,331)

 

(58,656)

 

(65,661)

 

Other expense

(6,238)

 

(9,549)

 

(39,377)

 

(15,787)

 

(46,327)

 

(Gain) loss on disposition of real estate property

1,850

 

2,845

 

(518)

 

4,695

 

2,612

 

Adjustments for unconsolidated JVs' and non-controlling interests

(92)

 

2,479

 

2,663

 

2,387

 

4,759

 

Adjustments for impairment charges (1)

 

 

33,552

 

 

33,552

 

Adjustment for gain (loss) on sale of assets

94

 

(1,818)

 

455

 

(1,724)

 

(1,265)

 

AFFO attributable to common shareholders

$     691,392

 

$     652,632

 

$     631,937

 

$  1,344,024

 

$  1,258,765

                     
 

(1)  Impairment charges for 2021 relate to the impairment of an indemnification asset in Q2 2021 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 Equinix is presented below:

                     
 

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

91,036

 

90,771

 

89,648

 

90,904

 

89,490

 

Effect of dilutive securities:

               
 

Employee equity awards

226

 

391

 

456

 

309

 

534

 

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

91,262

 

91,162

 

90,104

 

91,213

 

90,024

                     
 

Basic FFO per share

$            5.47

 

$            4.77

 

$            3.80

 

$          10.24

 

$            8.47

 

Diluted FFO per share

$            5.46

 

$            4.75

 

$            3.78

 

$          10.21

 

$            8.42

                     
 

Basic AFFO per share

$            7.59

 

$            7.19

 

$            7.05

 

$          14.79

 

$          14.07

 

Diluted AFFO per share

$            7.58

 

$            7.16

 

$            7.01

 

$          14.74

 

$          13.98

 

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

 

SOURCE Equinix, Inc.

Press Contacts

Public Relations Inquiries
Analyst Relations Inquiries
Investor Relations Inquiries