EQIX

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 2.23 B2.26 B2.32 B2.42 B2.44 B 9.44 B Gross profit 1.14 B1.17 B1.17 B1.22 B1.26 B 4.83 B Operating expenses 683 M678 M700 M800 M681 M 2.86 B Selling/general/admin expenses 667 M672 M689 M715 M685 M 2.76 B Research & development ————— — Operating income 458 M494 M474 M422 M577 M 1.97 B Non-Operating Income, Total 56 M45 M53 M32 M42 M 172 M Interest expense, net of interest capitalized 133 M149 M154 M170 M180 M 653 M Non-Operating Income, excl. Interest Expenses -86 M-97 M-101 M-129 M-139 M -466 M Unusual income/expense 9 M-7 M0-9 M1 M -15 M Pretax income 392 M405 M399 M312 M471 M 1.59 B Equity in earnings 0-5 M-5 M-7 M4 M -13 M Taxes 49 M38 M25 M48 M56 M 167 M Non-controlling/minority interest 0-1 M0-1 M0 -2 M After tax other income/expense 8 M-28 M6 M-12 M3 M -31 M Net income before discontinued operations 343 M368 M374 M265 M415 M 1.42 B Discontinued operations ————— — Net income 343 M368 M374 M265 M415 M 1.42 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 343 M368 M374 M265 M415 M 1.42 B Basic earnings per share (Basic EPS) 3.523.763.822.694.22 14.49 Diluted earnings per share (Diluted EPS) 3.53.753.812.74.2 14.46 Average basic shares outstanding 97.51 M97.83 M97.98 M97.88 M98.39 M — Diluted shares outstanding 97.89 M98.05 M98.17 M98.12 M98.73 M — EBITDA 937 M993 M1 B964 M1.12 B 4.08 B EBIT 458 M494 M474 M422 M577 M 1.97 B Cost of revenue 1.08 B1.08 B1.14 B1.2 B1.19 B 4.61 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 479 M499 M530 M542 M541 M 2.11 B