Press Release

Equinix Reports Second Quarter 2021 Results

World's Digital Infrastructure Company™ Exceeds Expectations and Delivers Another Consecutive Quarter of Revenue and Interconnection Growth

REDWOOD CITY, Calif., July 28, 2021 /PRNewswire/ --  

  • Quarterly revenues increased 13% over the same quarter last year to $1.658 billion, or 8% on a normalized and constant currency basis, representing the company's 74th consecutive quarter of revenue growth
  • Record bookings across the company, including in the Americas region and in the enterprise vertical
  • Company exceeds 400,000 interconnections, highlighting its critical role in the digital infrastructure of today's businesses
  • Significant milestones in the quarter included attaining Fortune 500 status, recognition as a leader in IDC's Marketscape report and upgrades from two top credit ratings agencies

Equinix, Inc. (Nasdaq: EQIX), the world's digital infrastructure company, today reported results for the quarter ended June 30, 2021. 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 2021 Results Summary

  • Revenues
    • $1.658 billion, a 4% increase over the previous quarter, including a 36% increase in non-recurring revenues from xScaleTM fees and custom installation services
    • Includes an $11 million positive foreign currency benefit when compared to prior guidance foreign currency ("FX") rates
  • Operating Income
    • $279 million, a 6% decrease from the previous quarter and an operating margin of 17% due to increased depreciation and amortization from recently opened IBX data centers and expansions, higher utilities expense and increased repairs and maintenance spend
  • Adjusted EBITDA
    • $797 million, a 48% adjusted EBITDA margin
    • Includes a $6 million positive foreign currency benefit when compared to prior guidance FX rates
    • Includes $4 million of integration costs
  • Net Income and Net Income per Share attributable to Equinix
    • $68 million, a 56% decrease from the previous quarter, largely due to a $101 million debt extinguishment charge, related to the company's $1.25 billion 2027 Notes redemption completed in June
    • $0.76 per share, a 56% decrease from the previous quarter
  • AFFO and AFFO per Share
    • $632 million, a 1% increase over the previous quarter, including a $25 million increase in recurring capital expenditures
    • $7.01 per share, an increase over the previous quarter
    • Includes $4 million of integration costs

2021 Annual Guidance Summary

  • Revenues
    • $6.619 - $6.659 billion, an increase of 10 - 11% over the previous year, or a normalized and constant currency increase of ~8%
    • An increase of $50 million compared to prior guidance, including a $25 million foreign currency benefit when compared to prior guidance FX rates
  • Adjusted EBITDA
    • $3.108 - $3.148 billion, a 47% adjusted EBITDA margin
    • An increase of $27 million compared to prior guidance, including an $11 million foreign currency benefit when compared to prior guidance FX rates
    • Assumes $25 million of integration costs
  • AFFO and AFFO per Share
    • $2.434 - $2.474 billion, an increase of 11 - 13% over the previous year, or a normalized and constant currency increase of 10 - 12%
    • An increase of $15 million compared to prior guidance, including a $6 million foreign currency benefit when compared to prior guidance FX rates
    • $26.92 - $27.36 per share, an increase of 9 - 11% over the previous year on both an as-reported and on a normalized and constant currency basis
    • Assumes $25 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:

"We have continued to see significant momentum in our business as digital transformation outpaces previous expectations across all industries. Technology spend is accelerating, and we believe Equinix remains uniquely positioned as traditional technology markets continue to shift to as-a-service consumption models and hybrid multicloud is widely adopted as the architecture of choice. The pandemic has highlighted that digital infrastructure is not just a business enabler, but a primary source of competitive advantage for digital leaders across all industries, and we continue to see a multitude of trends driving infrastructure to become more distributed, more on demand, and more ecosystem-connected than ever before."

Business Highlights

  • Equinix continued the growth of its indirect selling initiatives, with channel sales delivering a record quarter, contributing more than 35% of the bookings for the quarter. Wins were across a wide range of industry verticals and use cases with continued strength from partners such as AWS, Cisco, Dell, Google, HPE, IBM and Microsoft. Equinix also announced a new structure and leadership team for its growing channel business.
  • Equinix continued to strengthen its leadership position in the cloud ecosystem through the company's hyperscale strategy, expanding its footprint to service both retail and large footprint hyperscale requirements in key markets, while leveraging its joint venture relationship with GIC, Singapore's sovereign wealth fund. On June 14th, Equinix announced agreements with GIC to add $3.9 billion to expand the xScale data center program . When closed and built out, these agreements will bring the xScale portfolio to greater than $6.9 billion across 32 facilities globally and more than 600 megawatts (MW) of power capacity.
  • Advances in the company's sustainability agenda in Q2 resulted in meaningful progress across environmental, social and governance (ESG) initiatives:
    • On June 16th, Equinix became the first in the data center industry to commit to reaching climate-neutral status by 2030 , backed by science-based targets and an aggressive sustainability innovation agenda.
    • On May 4th, Equinix announced the pricing of $2.6 billion principal amount of notes, including $1.0 billion of green bonds in its third green bond offering. To date, Equinix has issued $3.7 billion in green bonds to help advance the company's longstanding commitment to sustainability leadership and reducing its environmental impact, including projects aimed at green buildings, renewable energy, energy and water efficiency, waste and clean transportation.
    • As part of its ongoing focus on diversity, inclusion and belonging, and its commitment to well-being, Equinix recently hosted its second annual WeConnect event, a 24-hour virtual gathering that celebrates equality, diversity and connection. The event offers employees an opportunity to listen, learn and engage in courageous conversations as Equinix builds a culture and community that can have a meaningful, sustainable impact on the future of the world.
  • Q2 also marked significant milestones and recognition for Equinix:
    • In June, Equinix was included in the Fortune 500 list of the largest companies in the U.S., debuting at #461.
    • In May, Standard & Poor's and Fitch Ratings both upgraded all of Equinix's credit ratings to BBB, from the previous rating of BBB-. The ratings upgrades from both agencies reflect Equinix's growing portfolio of owned assets, increasing global scale supported by its unique interconnection platform, a disciplined financial policy utilizing broad access to capital, and resilience through the COVID-19 pandemic.
    • In June, for the second consecutive year, IDC recognized Equinix as a leader in its MarketScape Report for Worldwide Datacenter Colocation and Interconnection Services.

COVID-19 Update

Many of Equinix's International Business Exchange (IBX®) and xScale data centers have been identified as "essential businesses" or "critical infrastructure" by local governments for purposes of remaining open during the ongoing COVID-19 pandemic, and all data centers remain operational at the time of filing of this press release. Precautionary measures have been implemented during the COVID-19 pandemic to minimize the risk of operational impact and to protect the health and safety of employees, customers, partners and communities.

Looking ahead, the full impact of the COVID-19 pandemic on the company's financial condition or results of operations remains uncertain and will depend on a number of factors, including its impact on Equinix customers, partners and vendors and the impact on, and functioning of, the global financial markets. The company's past results may not be indicative of future performance, and historical trends may differ materially. Additional information pertaining to the impact of the COVID-19 pandemic on Equinix and the company's response thereto will be provided in the upcoming Form 10-Q to be filed with the Securities and Exchange Commission for the quarter ended June 30, 2021.

Business Outlook

For the third quarter of 2021, the Company expects revenues to range between $1.668 and $1.688 billion, an increase of 1 - 2% compared to the prior quarter on both an as-reported and on a normalized and constant currency basis. This guidance includes a $6 million negative foreign currency impact when compared to the average FX rates in Q2 2021. Adjusted EBITDA is expected to range between $766 and $786 million. Adjusted EBITDA includes a $4 million negative foreign currency impact when compared to the average FX rates in Q2 2021 and $7 million of integration costs from acquisitions. Recurring capital expenditures are expected to range between $50 and $60 million.

For the full year of 2021, total revenues are expected to range between $6.619 and $6.659 billion, a 10 - 11% increase over the previous year, or a normalized and constant currency increase of approximately 8%. This $50 million increase from previously issued guidance is due to $25 million of better-than-expected operating performance and a $25 million positive foreign currency benefit when compared to the prior guidance FX rates. Adjusted EBITDA is expected to range between $3.108 and $3.148 billion, an adjusted EBITDA margin of 47%. This $27 million increase from previously issued guidance is due to $11 million of better-than-expected operating performance, a $5 million reduction of integration costs and an $11 million positive foreign currency benefit when compared to the prior guidance FX rates. AFFO is expected to range between $2.434 and $2.474 billion, an increase of 11 - 13% over the previous year, or a normalized and constant currency increase of 10 - 12%. This $15 million increase over the previously issued guidance is due to $4 million of better-than-expected operating performance, a $5 million reduction of integration costs and a $6 million foreign currency benefit when compared to the prior guidance FX rates. AFFO per share is expected to range between $26.92 and $27.36, an increase of 9 - 11% over the previous year, both as-reported and on a normalized and constant currency basis. Total capital expenditures are expected to range between $2.738 and $2.988 billion. Non-recurring capital expenditures, including xScale-related costs, are expected to range between $2.550 and $2.790 billion, and recurring capital expenditures are expected to range between $188 and $198 million. xScale-related on-balance sheet capital expenditures are expected to range between $425 and $475 million, which we anticipate will be reimbursed from both the current and future xScale JVs.

The U.S. dollar exchange rates used for 2021 guidance, taking into consideration the impact of our current foreign currency hedges, have been updated to $1.17 to the Euro, $1.33 to the Pound, S$1.35 to the U.S. dollar, ¥111 to the U.S. dollar, and R$4.99 to the U.S. dollar. The Q2 2021 global revenue breakdown by currency for the Euro, British Pound, Singapore Dollar, Japanese Yen and Brazilian Real is 20%, 10%, 7%, 7% 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 2021 Results Conference Call and Replay Information

Equinix will discuss its quarterly results for the period ended June 30, 2021, along with its future outlook, in its quarterly conference call on Wednesday, July 28, 2021, 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, November 3, 2021, by dialing 1-203-369-0161 and referencing the passcode 2021. 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 income from operations excluding 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, 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 ongoing COVID-19 pandemic; 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,
2021

 

March 31,
2021

 

June 30,
2020

 

June 30,
2021

 

June 30,
2020

Recurring revenues

$

1,542,462

   

$

1,510,933

   

$

1,398,138

   

$

3,053,395

   

$

2,759,832

 

Non-recurring revenues

115,457

   

85,131

   

71,983

   

200,588

   

154,831

 

Revenues

1,657,919

   

1,596,064

   

1,470,121

   

3,253,983

   

2,914,663

 

Cost of revenues

865,120

   

811,217

   

739,344

   

1,676,337

   

1,475,626

 

Gross profit

792,799

   

784,847

   

730,777

   

1,577,646

   

1,439,037

 

Operating expenses:

                 

Sales and marketing

185,610

   

182,827

   

178,124

   

368,437

   

358,574

 

General and administrative

322,005

   

301,456

   

256,890

   

623,461

   

518,487

 

Transaction costs

6,985

   

1,182

   

13,617

   

8,167

   

25,147

 

(Gain) loss on asset sales

(455)

   

1,720

   

(342)

   

1,265

   

857

 

Total operating expenses

514,145

   

487,185

   

448,289

   

1,001,330

   

903,065

 

Income from operations

278,654

   

297,662

   

282,488

   

576,316

   

535,972

 

Interest and other income (expense):

               

Interest income

374

   

729

   

1,685

   

1,103

   

5,958

 

Interest expense

(87,231)

   

(89,681)

   

(108,480)

   

(176,912)

   

(215,818)

 

Other income (expense)

(39,377)

   

(6,950)

   

4,278

   

(46,327)

   

9,448

 

Loss on debt extinguishment

(102,460)

   

(13,058)

   

(1,868)

   

(115,518)

   

(8,309)

 

Total interest and other, net

(228,694)

   

(108,960)

   

(104,385)

   

(337,654)

   

(208,721)

 

Income before income taxes

49,960

   

188,702

   

178,103

   

238,662

   

327,251

 

Income tax (expense) benefit

18,527

   

(32,628)

   

(44,753)

   

(14,101)

   

(74,944)

 

Net income

68,487

   

156,074

   

133,350

   

224,561

   

252,307

 

Net (income) loss attributable to non-controlling interests

(148)

   

288

   

(46)

   

140

   

(211)

 

Net income attributable to Equinix

$

68,339

   

$

156,362

   

$

133,304

   

$

224,701

   

$

252,096

 

Net income per share attributable to Equinix:

Basic net income per share

$

0.76

   

$

1.75

   

$

1.53

   

$

2.51

   

$

2.92

 

Diluted net income per share

$

0.76

   

$

1.74

   

$

1.52

   

$

2.50

   

$

2.90

 

Shares used in computing basic net income per share

89,648

   

89,330

   

87,303

   

89,490

   

86,427

 

Shares used in computing diluted net income per share

90,104

   

89,842

   

87,901

   

90,024

   

87,065

 

 

 

EQUINIX, INC.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(in thousands)

(unaudited)

 
 

Three Months Ended

 

Six Months Ended

 

June 30,
2021

 

March 31,
2021

 

June 30,
2020

 

June 30,
2021

 

June 30,
2020

Net income

$

68,487

   

$

156,074

   

$

133,350

   

$

224,561

   

$

252,307

 

Other comprehensive income (loss), net of tax:

           

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

110,466

   

(295,146)

   

181,286

   

(184,680)

   

(232,506)

 

Net investment hedge CTA gain (loss)

(37,036)

   

170,175

   

(97,058)

   

133,139

   

47,888

 

Unrealized gain (loss) on cash flow hedges

(5,700)

   

29,478

   

(17,868)

   

23,778

   

(21,124)

 

Net actuarial gain on defined benefit plans

15

   

12

   

20

   

27

   

55

 

Total other comprehensive income (loss), net of tax

67,745

   

(95,481)

   

66,380

   

(27,736)

   

(205,687)

 

Comprehensive income, net of tax

136,232

   

60,593

   

199,730

   

196,825

   

46,620

 

Net (income) loss attributable to non-controlling interests

(148)

   

288

   

(46)

   

140

   

(211)

 

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

(11)

   

1

   

(2)

   

(10)

   

9

 

Comprehensive income attributable to Equinix

$

136,073

   

$

60,882

   

$

199,682

   

$

196,955

   

$

46,418

 


 

EQUINIX, INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 
 

June 30, 2021

 

December 31, 2020

Assets

     

Cash and cash equivalents

$

1,799,727

   

$

1,604,869

 

Short-term investments

   

4,532

 

Accounts receivable, net

726,382

   

676,738

 

Other current assets

394,880

   

323,016

 

Assets held for sale

227,073

   

 

          Total current assets

3,148,062

   

2,609,155

 

Property, plant and equipment, net

15,143,898

   

14,503,084

 

Operating lease right-of-use assets

1,371,794

   

1,475,057

 

Goodwill

5,411,123

   

5,472,553

 

Intangible assets, net

2,047,515

   

2,170,945

 

Other assets

807,970

   

776,047

 

          Total assets

$

27,930,362

   

$

27,006,841

 

Liabilities and Stockholders' Equity

     

Accounts payable and accrued expenses

$

767,963

   

$

844,862

 

Accrued property, plant and equipment

304,333

   

301,155

 

Current portion of operating lease liabilities

149,103

   

154,207

 

Current portion of finance lease liabilities

148,320

   

137,683

 

Current portion of mortgage and loans payable

42,580

   

82,289

 

Current portion of senior notes

   

150,186

 

Other current liabilities

271,072

   

354,368

 

          Total current liabilities

1,683,371

   

2,024,750

 

Operating lease liabilities, less current portion

1,191,676

   

1,308,627

 

Finance lease liabilities, less current portion

2,000,006

   

1,784,816

 

Mortgage and loans payable, less current portion

611,441

   

1,287,254

 

Senior notes, less current portion

11,027,243

   

9,018,277

 

Other liabilities

770,153

   

948,999

 

          Total liabilities

17,283,890

   

16,372,723

 

Common stock

90

   

89

 

Additional paid-in capital

15,360,726

   

15,028,357

 

Treasury stock

(117,270)

   

(122,118)

 

Accumulated dividends

(5,640,963)

   

(5,119,274)

 

Accumulated other comprehensive loss

(941,114)

   

(913,368)

 

Retained earnings

1,985,003

   

1,760,302

 

          Total Equinix stockholders' equity

10,646,472

   

10,633,988

 

Non-controlling interests

   

130

 

          Total stockholders' equity

10,646,472

   

10,634,118

 

                Total liabilities and stockholders' equity

$

27,930,362

   

$

27,006,841

 
       

Ending headcount by geographic region is as follows:

     

          Americas headcount

4,835

   

4,599

 

          EMEA headcount

3,526

   

3,405

 

          Asia-Pacific headcount

2,123

   

2,009

 

                    Total headcount

10,484

   

10,013

 

 

 

EQUINIX, INC.

Summary of Debt Principal Outstanding

(in thousands)

(unaudited)

 
 

June 30, 2021

 

December 31, 2020

       

Finance lease liabilities

$

2,148,326

   

$

1,922,499

 
       

Term loans

577,519

   

1,288,779

 

Mortgage payable and other loans payable

76,502

   

80,764

 

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

(1,176)

   

1,427

 

           Total mortgage and loans payable principal

652,845

   

1,370,970

 
       

Senior notes

11,027,243

   

9,168,463

 

Plus: debt discount and  issuance costs

126,257

   

92,773

 

Less: debt premium

   

(186)

 

          Total senior notes principal

11,153,500

   

9,261,050

 
       

Total debt principal outstanding

$

13,954,671

   

$

12,554,519

 

 

 

EQUINIX, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 
   

Three Months Ended

 

Six Months Ended

   

June 30,
2021

 

March 31,
2021

 

June 30,
2020

 

June 30,
2021

 

June 30,
2020

                     

Cash flows from operating activities:

 

Net income

$

68,487

   

$

156,074

   

$

133,350

   

$

224,561

   

$

252,307

 
 

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

 

Depreciation, amortization and accretion

417,758

   

394,318

   

348,434

   

812,076

   

685,865

 
 

Stock-based compensation

94,335

   

78,350

   

75,844

   

172,685

   

140,343

 
 

Amortization of debt issuance costs and debt discounts and premiums

4,430

   

3,940

   

4,444

   

8,370

   

7,904

 
 

Loss on debt extinguishment

102,460

   

13,058

   

1,868

   

115,518

   

8,309

 
 

(Gain) loss on asset sales

(455)

   

1,720

   

(342)

   

1,265

   

857

 
 

Other items

11,296

   

11,182

   

13,891

   

22,478

   

20,747

 
 

Changes in operating assets and liabilities:

 

Accounts receivable

(39,709)

   

(17,620)

   

(29,539)

   

(57,329)

   

(14,233)

 
 

Income taxes, net

(55,661)

   

(10,274)

   

8,164

   

(65,935)

   

11,861

 
 

Accounts payable and accrued expenses

19,161

   

(76,362)

   

117

   

(57,201)

   

(25,564)

 
 

Operating lease right-of-use assets

20,851

   

40,924

   

37,495

   

61,775

   

76,292

 
 

Operating lease liabilities

(63,765)

   

(36,563)

   

(36,898)

   

(100,328)

   

(72,091)

 
 

Other assets and liabilities

20,009

   

(167,589)

   

17,858

   

(147,580)

   

(1,081)

 

Net cash provided by operating activities

599,197

   

391,158

   

574,686

   

990,355

   

1,091,516

 

Cash flows from investing activities:

 

Purchases, sales and maturities of investments, net

(2,595)

   

(18,349)

   

(1,341)

   

(20,944)

   

(40,281)

 
 

Business acquisitions, net of cash and restricted cash acquired

   

   

39

   

   

(478,248)

 
 

Purchases of real estate

(33,900)

   

(53,737)

   

(46,194)

   

(87,637)

   

(82,567)

 
 

Purchases of other property, plant and equipment

(692,232)

   

(563,598)

   

(481,948)

   

(1,255,830)

   

(882,889)

 

Net cash used in investing activities

(728,727)

   

(635,684)

   

(529,444)

   

(1,364,411)

   

(1,483,985)

 

Cash flows from financing activities:

 

Proceeds from employee equity awards

   

40,034

   

   

40,034

   

30,391

 
 

Payment of dividend distributions

(258,053)

   

(263,039)

   

(236,008)

   

(521,092)

   

(469,487)

 
 

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

99,599

   

   

1,683,106

   

99,599

   

1,784,898

 
 

Proceeds from revolving credit facility

   

   

500,790

   

   

 

750,790

 
 

Proceeds from senior notes, net of debt discounts

2,587,910

   

1,290,752

   

2,585,736

   

3,878,662

   

2,585,736

 
 

Repayment of finance lease liabilities

(66,293)

   

(32,584)

   

(23,704)

   

(98,877)

   

(42,681)

 
 

Repayment of mortgage and loans payable

(675,873)

   

(20,186)

   

(770,677)

   

(696,059)

   

(789,178)

 
 

Repayment of senior notes

(1,400,000)

   

(590,650)

   

(150,000)

   

(1,990,650)

   

(493,711)

 
 

Debt extinguishment costs

(90,664)

   

(8,521)

   

   

(99,185)

   

(4,619)

 
 

Debt issuance costs

(21,950)

   

(3,152)

   

(26,266)

   

(25,102)

   

(26,266)

 

Net cash provided by financing activities

174,676

   

412,654

   

3,562,977

   

587,330

   

3,325,873

 

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

4,965

   

(22,019)

   

12,411

   

(17,054)

   

(12,876)

 

Net increase in cash, cash equivalents and restricted cash

50,111

   

146,109

   

3,620,630

   

196,220

   

2,920,528

 

Cash, cash equivalents and restricted cash at beginning of period

1,771,804

   

1,625,695

   

1,186,511

   

1,625,695

   

1,886,613

 

Cash, cash equivalents and restricted cash at end of period

$

1,821,915

   

$

1,771,804

   

$

4,807,141

   

$

1,821,915

   

$

4,807,141

 

Supplemental cash flow information:

Cash paid for taxes

$

32,667

   

$

49,970

   

$

15,752

   

$

82,637

   

$

61,076

 

Cash paid for interest

$

128,636

   

$

101,055

   

$

122,380

   

$

229,691

   

$

248,304

 
                     

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

$

(126,935)

   

$

(226,177)

   

$

46,583

   

$

(353,112)

   

$

(352,188)

 
                     

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

$

(93,035)

   

$

(172,440)

   

$

92,738

   

$

(265,475)

   

$

208,627

 
                     

(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

$

599,197

   

$

391,158

   

$

574,686

   

$

990,355

   

$

1,091,516

 
 

Net cash used in investing activities as presented above

(728,727)

   

(635,684)

   

(529,444)

   

(1,364,411)

   

(1,483,985)

 
 

Purchases, sales and maturities of investments, net

2,595

   

18,349

   

1,341

   

20,944

   

40,281

 
 

Free cash flow (negative free cash flow)

$

(126,935)

   

$

(226,177)

   

$

46,583

   

$

(353,112)

   

$

(352,188)

 
                     

(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 purchases of 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

$

(126,935)

   

$

(226,177)

   

$

46,583

   

$

(353,112)

   

$

(352,188)

 
 

Less business acquisitions, net of cash and restricted cash acquired

   

   

(39)

   

   

478,248

 
 

Less purchases of real estate

33,900

   

53,737

   

46,194

   

87,637

   

82,567

 
 

Adjusted free cash flow (negative adjusted free cash flow)

$

(93,035)

   

$

(172,440)

   

$

92,738

   

$

(265,475)

   

$

208,627

 

 

 

EQUINIX, INC.

Non-GAAP Measures and Other Supplemental Data

(in thousands)

(unaudited)

 
   

Three Months Ended

 

Six Months Ended

   

June 30, 2021

 

March 31, 2021

 

June 30, 2020

 

June 30, 2021

 

June 30, 2020

 

Recurring revenues

$

1,542,462

 

$

1,510,933

 

$

1,398,138

 

$

3,053,395

 

$

2,759,832

 

Non-recurring revenues

115,457

 

85,131

 

71,983

 

200,588

 

154,831

 

Revenues (1)

1,657,919

 

1,596,064

 

1,470,121

 

3,253,983

 

2,914,663

                     
 

Cash cost of revenues (2)

544,196

 

510,810

 

480,946

 

1,055,006

 

957,487

 

Cash gross profit (3)

1,113,723

 

1,085,254

 

989,175

 

2,198,977

 

1,957,176

                     
 

Cash operating expenses (4)(7):

               
 

Cash sales and marketing expenses (5)

115,282

 

113,053

 

111,007

 

228,335

 

226,678

 

Cash general and administrative expenses (6)

201,164

 

198,969

 

158,127

 

400,133

 

326,247

 

Total cash operating expenses (4)(7)

316,446

 

312,022

 

269,134

 

628,468

 

552,925

                     
 

Adjusted EBITDA (8)

$

797,277

 

$

773,232

 

$

720,041

 

$

1,570,509

 

$

1,404,251

                     
 

Cash gross margins (9)

67%

 

68%

 

67%

 

68%

 

67%

                     
 

Adjusted EBITDA margins(10)

48%

 

48%

 

49%

 

48%

 

48%

                     
 

Adjusted EBITDA flow-through rate (11)

39%

 

194%

 

140%

 

72%

 

53%

                     
 

FFO (12)

$

340,873

 

$

417,263

 

$

356,946

 

$

758,136

 

$

700,700

                     
 

AFFO (13)(14)

$

631,937

 

$

626,828

 

$

557,793

 

$

1,258,765

 

$

1,092,498

                     
 

Basic FFO per share (15)

$

3.80

 

$

4.67

 

$

4.09

 

$

8.47

 

$

8.11

                     
 

Diluted FFO per share (15)

$

3.78

 

$

4.64

 

$

4.06

 

$

8.42

 

$

8.05

                     
 

Basic AFFO per share (15)

$

7.05

 

$

7.02

 

$

6.39

 

$

14.07

 

$

12.64

                     
 

Diluted AFFO per share (15)

$

7.01

 

$

6.98

 

$

6.35

 

$

13.98

 

$

12.55

                     
                     
                     
                     

(1)

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

       
                     
 

Americas Revenues:

                 
                     
 

Colocation

$

497,659

 

$

487,459

 

$

447,498

 

$

985,118

 

$

898,452

 

Interconnection

167,618

 

164,887

 

153,387

 

332,505

 

304,316

 

Managed infrastructure

40,734

 

38,485

 

28,889

 

79,219

 

54,418

 

Other

451

 

2,038

 

5,081

 

2,489

 

10,301

 

Recurring revenues

706,462

 

692,869

 

634,855

 

1,399,331

 

1,267,487

 

Non-recurring revenues

44,181

 

33,071

 

26,564

 

77,252

 

55,837

 

Revenues

$

750,643

 

$

725,940

 

$

661,419

 

$

1,476,583

 

$

1,323,324

                     
 

EMEA Revenues:

                 
                     
 

Colocation

$

398,703

 

$

388,275

 

$

381,144

 

$

786,978

 

$

743,474

 

Interconnection

65,258

 

61,650

 

50,904

 

126,908

 

99,445

 

Managed infrastructure

31,176

 

32,111

 

29,012

 

63,287

 

59,149

 

Other

3,682

 

5,046

 

6,130

 

8,728

 

8,596

 

Recurring revenues

498,819

 

487,082

 

467,190

 

985,901

 

910,664

 

Non-recurring revenues

39,110

 

31,635

 

20,900

 

70,745

 

56,335

 

Revenues

$

537,929

 

$

518,717

 

$

488,090

 

$

1,056,646

 

$

966,999

                     
 

Asia-Pacific Revenues:

                 
                     
 

Colocation

$

259,573

 

$

254,558

 

$

228,803

 

$

514,131

 

$

449,896

 

Interconnection

54,898

 

53,182

 

45,140

 

108,080

 

87,811

 

Managed infrastructure

22,094

 

22,749

 

22,150

 

44,843

 

43,974

 

Other

616

 

493

 

 

1,109

 

 

Recurring revenues

337,181

 

330,982

 

296,093

 

668,163

 

581,681

 

Non-recurring revenues

32,166

 

20,425

 

24,519

 

52,591

 

42,659

 

Revenues

$

369,347

 

$

351,407

 

$

320,612

 

$

720,754

 

$

624,340

                     
 

Worldwide Revenues:

                 
                     
 

Colocation

$

1,155,935

 

$

1,130,292

 

$

1,057,445

 

$

2,286,227

 

$

2,091,822

 

Interconnection

287,774

 

279,719

 

249,431

 

567,493

 

491,572

 

Managed infrastructure

94,004

 

93,345

 

80,051

 

187,349

 

157,541

 

Other

4,749

 

7,577

 

11,211

 

12,326

 

18,897

 

Recurring revenues

1,542,462

 

1,510,933

 

1,398,138

 

3,053,395

 

2,759,832

 

Non-recurring revenues

115,457

 

85,131

 

71,983

 

200,588

 

154,831

 

Revenues

$

1,657,919

 

$

1,596,064

 

$

1,470,121

 

$

3,253,983

 

$

2,914,663

                     
                     
                     
                     

(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

$

865,120

 

$

811,217

 

$

739,344

 

$

1,676,337

 

$

1,475,626

 

Depreciation, amortization and accretion expense

(310,916)

 

(291,940)

 

(250,743)

 

(602,856)

 

(501,141)

 

Stock-based compensation expense

(10,008)

 

(8,467)

 

(7,655)

 

(18,475)

 

(16,998)

 

Cash cost of revenues

$

544,196

 

$

510,810

 

$

480,946

 

$

1,055,006

 

$

957,487

                     
 

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

       
                     
 

Americas cash cost of revenues

$

234,679

 

$

193,460

 

$

194,467

 

$

428,139

 

$

379,700

 

EMEA cash cost of revenues

196,661

 

199,183

 

177,558

 

395,844

 

364,806

 

Asia-Pacific cash cost of revenues

112,856

 

118,167

 

108,921

 

231,023

 

212,981

 

Cash cost of revenues

$

544,196

 

$

510,810

 

$

480,946

 

$

1,055,006

 

$

957,487

         

(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

$

507,615

 

$

484,283

 

$

435,014

 

$

991,898

 

$

877,061

 

Depreciation and amortization expense

(106,842)

 

(102,378)

 

(97,691)

 

(209,220)

 

(184,724)

 

Stock-based compensation expense

(84,327)

 

(69,883)

 

(68,189)

 

(154,210)

 

(139,412)

 

Cash operating expense

$

316,446

 

$

312,022

 

$

269,134

 

$

628,468

 

$

552,925

                     

(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

$

185,610

 

$

182,827

 

$

178,124

 

$

368,437

 

$

358,574

 

Depreciation and amortization expense

(49,549)

 

(52,071)

 

(48,902)

 

(101,620)

 

(95,136)

 

Stock-based compensation expense

(20,779)

 

(17,703)

 

(18,215)

 

(38,482)

 

(36,760)

 

Cash sales and marketing expense

$

115,282

 

$

113,053

 

$

111,007

 

$

228,335

 

$

226,678

                     

(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

$

322,005

 

$

301,456

 

$

256,890

 

$

623,461

 

$

518,487

 

Depreciation and amortization expense

(57,293)

 

(50,307)

 

(48,789)

 

(107,600)

 

(89,588)

 

Stock-based compensation expense

(63,548)

 

(52,180)

 

(49,974)

 

(115,728)

 

(102,652)

 

Cash general and administrative expense

$

201,164

 

$

198,969

 

$

158,127

 

$

400,133

 

$

326,247

                     

(7)

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

                     
 

Americas cash SG&A

$

190,040

 

$

187,988

 

$

164,845

 

$

378,028

 

$

347,904

 

EMEA cash SG&A

78,742

 

75,971

 

66,935

 

154,713

 

128,438

 

Asia-Pacific cash SG&A

47,664

 

48,063

 

37,354

 

95,727

 

76,583

 

Cash SG&A

$

316,446

 

$

312,022

 

$

269,134

 

$

628,468

 

$

552,925

                     

(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:

                     
 

Income from operations

$

278,654

 

$

297,662

 

$

282,488

 

$

576,316

 

$

535,972

 

Depreciation, amortization and accretion expense

417,758

 

394,318

 

348,434

 

812,076

 

685,865

 

Stock-based compensation expense

94,335

 

78,350

 

75,844

 

172,685

 

156,410

 

Transaction costs

6,985

 

1,182

 

13,617

 

8,167

 

25,147

 

(Gain) loss on asset sales

(455)

 

1,720

 

(342)

 

1,265

 

857

 

Adjusted EBITDA

$

797,277

 

$

773,232

 

$

720,041

 

$

1,570,509

 

$

1,404,251

                     
 

The geographic split of our adjusted EBITDA is presented below:

       
                     
 

Americas income from operations

$

27,745

 

$

81,565

 

$

58,423

 

$

109,310

 

$

105,731

 

Americas depreciation, amortization and accretion expense

222,413

 

202,706

 

182,204

 

425,119

 

353,643

 

Americas stock-based compensation expense

69,982

 

58,262

 

56,326

 

128,244

 

119,015

 

Americas transaction costs

6,239

 

239

 

5,575

 

6,478

 

16,553

 

Americas (gain) loss on asset sales

(455)

 

1,720

 

(421)

 

1,265

 

778

 

Americas adjusted EBITDA

$

325,924

 

$

344,492

 

$

302,107

 

$

670,416

 

$

595,720

                     
 

EMEA income from operations

$

131,158

 

$

119,785

 

$

138,154

 

$

250,943

 

$

264,158

 

EMEA depreciation, amortization and accretion expense

115,702

 

111,213

 

92,953

 

226,915

 

185,693

 

EMEA stock-based compensation expense

15,114

 

12,130

 

12,240

 

27,244

 

23,242

 

EMEA transaction costs

552

 

435

 

171

 

987

 

583

 

EMEA loss on asset sales

 

 

79

 

 

79

 

EMEA adjusted EBITDA

$

262,526

 

$

243,563

 

$

243,597

 

$

506,089

 

$

473,755

                     
 

Asia-Pacific income from operations

$

119,751

 

$

96,312

 

$

85,911

 

$

216,063

 

$

166,083

 

Asia-Pacific depreciation, amortization and accretion expense

79,643

 

80,399

 

73,277

 

160,042

 

146,529

 

Asia-Pacific stock-based compensation expense

9,239

 

7,958

 

7,278

 

17,197

 

14,153

 

Asia-Pacific transaction costs

194

 

508

 

7,871

 

702

 

8,011

 

Asia-Pacific adjusted EBITDA

$

208,827

 

$

185,177

 

$

174,337

 

$

394,004

 

$

334,776

                     

(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

69%

 

73%

 

71%

 

71%

 

71%

 

EMEA cash gross margins

63%

 

62%

 

64%

 

63%

 

62%

 

Asia-Pacific cash gross margins

69%

 

66%

 

66%

 

68%

 

66%

                     

(10)

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

                     
 

Americas adjusted EBITDA margins

43%

 

47%

 

46%

 

45%

 

45%

 

EMEA adjusted EBITDA margins

49%

 

47%

 

50%

 

48%

 

49%

 

Asia-Pacific adjusted EBITDA margins

57%

 

53%

 

54%

 

55%

 

54%

         

(11)

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

                     
 

Adjusted EBITDA - current period

$

797,277

 

$

773,232

 

$

720,041

 

$

1,570,509

 

$

1,404,251

 

Less adjusted EBITDA - prior period

(773,232)

 

(711,402)

 

(684,210)

 

(1,448,647)

 

(1,350,562)

 

Adjusted EBITDA growth

$

24,045

 

$

61,830

 

$

35,831

 

$

121,862

 

$

53,689

                     
 

Revenues - current period

$

1,657,919

 

$

1,596,064

 

$

1,470,121

 

$

3,253,983

 

$

2,914,663

 

Less revenues - prior period

(1,596,064)

 

(1,564,115)

 

(1,444,542)

 

(3,083,882)

 

(2,813,945)

 

Revenue growth

$

61,855

 

$

31,949

 

$

25,579

 

$

170,101

 

$

100,718

                     
 

Adjusted EBITDA flow-through rate

39%

 

194%

 

140%

 

72%

 

53%

                     

(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

$

68,487

 

$

156,074

 

$

133,350

 

$

224,561

 

$

252,307

 

Net (income) loss attributable to non-controlling interests

(148)

 

288

 

(46)

 

140

 

(211)

 

Net income attributable to Equinix

68,339

 

156,362

 

133,304

 

224,701

 

252,096

 

Adjustments:

                 
 

Real estate depreciation

271,500

 

256,644

 

222,613

 

528,144

 

444,400

 

(Gain) loss on disposition of real estate property

(518)

 

3,130

 

376

 

2,612

 

2,882

 

Adjustments for FFO from unconsolidated joint ventures

1,552

 

1,127

 

653

 

2,679

 

1,322

 

FFO attributable to common shareholders

$

340,873

 

$

417,263

 

$

356,946

 

$

758,136

 

$

700,700

                     
                     

(13)

AFFO is defined as FFO, excluding depreciation and amortization expense on non-real estate assets, accretion, stock-based compensation, 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

$

340,873

 

$

417,263

 

$

356,946

 

$

758,136

 

$

700,700

 

Adjustments:

                 
 

Installation revenue adjustment

4,539

 

3,912

 

3,649

 

8,451

 

168

 

Straight-line rent expense adjustment

3,381

 

4,361

 

2,395

 

7,742

 

4,201

 

Amortization of deferred financing costs and debt discounts and premiums

4,447

 

3,923

 

4,444

 

8,370

 

7,904

 

Contract cost adjustment

(13,381)

 

(14,011)

 

(5,307)

 

(27,392)

 

(15,741)

 

Stock-based compensation expense

94,335

 

78,350

 

75,844

 

172,685

 

156,410

 

Non-real estate depreciation expense

93,062

 

84,978

 

76,618

 

178,040

 

142,209

 

Amortization expense

51,679

 

53,395

 

49,362

 

105,074

 

97,853

 

Accretion expense (adjustment)

1,517

 

(699)

 

(159)

 

818

 

1,403

 

Recurring capital expenditures

(45,331)

 

(20,330)

 

(29,996)

 

(65,661)

 

(47,864)

 

Loss on debt extinguishment

102,460

 

13,058

 

1,868

 

115,518

 

8,309

 

Transaction costs

6,985

 

1,182

 

13,617

 

8,167

 

25,147

 

Impairment charges

33,552

 

 

 

33,552

 

 

Income tax expense adjustment

(47,440)

 

765

 

8,070

 

(46,675)

 

10,903

 

Adjustments for AFFO from unconsolidated joint ventures

1,259

 

681

 

442

 

1,940

 

896

 

AFFO attributable to common shareholders

$

631,937

 

$

626,828

 

$

557,793

 

$

1,258,765

 

$

1,092,498

                     

(14)

 Following is how we reconcile from adjusted EBITDA to AFFO:

       
         
 

Adjusted EBITDA

$

797,277

 

$

773,232

 

$

720,041

 

$

1,570,509

 

$

1,404,251

 

Adjustments:

                 
 

Interest expense, net of interest income

(86,857)

 

(88,952)

 

(106,795)

 

(175,809)

 

(209,860)

 

Amortization of deferred financing costs and debt discounts and premiums

4,447

 

3,923

 

4,444

 

8,370

 

7,904

 

Income tax (expense) benefit

18,527

 

(32,628)

 

(44,753)

 

(14,101)

 

(74,944)

 

Income tax expense adjustment

(47,440)

 

765

 

8,070

 

(46,675)

 

10,903

 

Straight-line rent expense adjustment

3,381

 

4,361

 

2,395

 

7,742

 

4,201

 

Contract cost adjustment

(13,381)

 

(14,011)

 

(5,307)

 

(27,392)

 

(15,741)

 

Installation revenue adjustment

4,539

 

3,912

 

3,649

 

8,451

 

168

 

Recurring capital expenditures

(45,331)

 

(20,330)

 

(29,996)

 

(65,661)

 

(47,864)

 

Other income (expense)

(39,377)

 

(6,950)

 

4,278

 

(46,327)

 

9,448

 

(Gain) loss on disposition of real estate property

(518)

 

3,130

 

376

 

2,612

 

2,882

 

Adjustments for unconsolidated JVs' and non-controlling interests

2,663

 

2,096

 

1,049

 

4,759

 

2,007

 

Adjustments for impairment charges

33,552

 

 

 

33,552

 

 

Adjustment for gain (loss) on sale of assets

455

 

(1,720)

 

342

 

(1,265)

 

(857)

 

AFFO attributable to common shareholders

$

631,937

 

$

626,828

 

$

557,793

 

$

1,258,765

 

$

1,092,498

                     

(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

89,648

 

89,330

 

87,303

 

89,490

 

86,427

 

Effect of dilutive securities:

               
 

Employee equity awards

456

 

512

 

598

 

534

 

638

 

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

90,104

 

89,842

 

87,901

 

90,024

 

87,065

                     
 

Basic FFO per share

$

3.80

 

$

4.67

 

$

4.09

 

$

8.47

 

$

8.11

 

Diluted FFO per share

$

3.78

 

$

4.64

 

$

4.06

 

$

8.42

 

$

8.05

                     
 

Basic AFFO per share

$

7.05

 

$

7.02

 

$

6.39

 

$

14.07

 

$

12.64

 

Diluted AFFO per share

$

7.01

 

$

6.98

 

$

6.35

 

$

13.98

 

$

12.55

                                         

 

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/equinix-reports-second-quarter-2021-results-301343531.html

SOURCE Equinix, Inc.

Disclaimer

By visiting the Press Resource Center, you acknowledge assets featured on this page may be used for publication as long as proper credit is given to Equinix as the source ("Source: Equinix").

I Agree