| | | |
Per Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 99.437% | | | | | $ | 795,496,000 | | |
|
Underwriting discount
|
| | | | 0.625% | | | | | $ | 5,000,000 | | |
|
Proceeds, before expenses, to Equinix(1)
|
| | | | 98.812% | | | | | $ | 790,496,000 | | |
| | Citigroup | | | Goldman Sachs & Co. LLC | | |
ING
|
| | J.P. Morgan | | |
Morgan Stanley
|
|
| | BNP PARIBAS | | |
BofA Securities
|
| |
Deutsche Bank
Securities |
| |
HSBC
|
| |
MUFG
|
|
| | Barclays | | |
DBS Bank Ltd.
|
| |
Evercore ISI
|
| |
Mizuho
|
| |
RBC Capital Markets
|
|
| | Santander | | |
Scotiabank
|
| |
SMBC Nikko
|
| |
Standard Chartered
Bank |
| |
TD Securities
|
|
| |
PNC Capital Markets LLC
|
| |
US Bancorp
|
|
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iv | | | |
| | | | | S-1 | | | |
| | | | | S-8 | | | |
| | | | | S-13 | | | |
| | | | | S-14 | | | |
| | | | | S-16 | | | |
| | | | | S-42 | | | |
| | | | | S-46 | | | |
| | | | | S-52 | | | |
| | | | | S-52 | | | |
| | | | | S-52 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | | |
(in millions)
|
| |||||||||||||||
| Condensed Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | |
|
Revenues
|
| | | $ | 8,188 | | | | | $ | 8,748 | | | | | $ | 9,217 | | |
| Costs and operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Cost of revenues
|
| | | | 4,228 | | | | | | 4,467 | | | | | | 4,508 | | |
|
Sales and marketing
|
| | | | 855 | | | | | | 891 | | | | | | 903 | | |
|
General and administrative
|
| | | | 1,654 | | | | | | 1,766 | | | | | | 1,840 | | |
|
Restructuring and other exit charges
|
| | | | — | | | | | | 31 | | | | | | 33 | | |
|
Transaction costs
|
| | | | 13 | | | | | | 50 | | | | | | 18 | | |
|
Impairment charges
|
| | | | — | | | | | | 233 | | | | | | 68 | | |
|
(Gain) loss on asset sales
|
| | | | (5) | | | | | | (18) | | | | | | (1) | | |
|
Total costs and operating expenses
|
| | | | 6,745 | | | | | | 7,420 | | | | | | 7,369 | | |
|
Income from operations
|
| | | | 1,443 | | | | | | 1,328 | | | | | | 1,848 | | |
|
Interest income
|
| | | | 94 | | | | | | 137 | | | | | | 193 | | |
|
Interest expense
|
| | | | (402) | | | | | | (457) | | | | | | (527) | | |
|
Other income (expense)
|
| | | | (11) | | | | | | (17) | | | | | | (7) | | |
|
Gain (loss) on debt extinguishment
|
| | | | — | | | | | | (16) | | | | | | 1 | | |
|
Income before income taxes
|
| | | | 1,124 | | | | | | 975 | | | | | | 1,508 | | |
|
Income tax expense
|
| | | | (155) | | | | | | (161) | | | | | | (160) | | |
|
Net income
|
| | | | 969 | | | | | | 814 | | | | | | 1,348 | | |
|
Net (income) loss attributable to non-controlling interests
|
| | | | — | | | | | | 1 | | | | | | 2 | | |
|
Net income attributable to common stockholders
|
| | | $ | 969 | | | | | $ | 815 | | | | | $ | 1,350 | | |
| Condensed Consolidated Statements of Cash Flows Data: | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by operating activities
|
| | | $ | 3,217 | | | | | $ | 3,249 | | | | | $ | 3,911 | | |
|
Net cash used in investing activities
|
| | | | (3,224) | | | | | | (3,937) | | | | | | (6,484) | | |
|
Net cash provided by financing activities
|
| | | | 211 | | | | | | 1,723 | | | | | | 1,272 | | |
| Other Financial Data (non-GAAP)(1): | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA
|
| | | | 3,702 | | | | | | 4,097 | | | | | | 4,530 | | |
| | | |
As of December 31,
2025 |
| |||
| | | |
(in millions)
|
| |||
| Condensed Consolidated Balance Sheet Data: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,727 | | |
|
Short-term investments
|
| | | | 1,500 | | |
|
Accounts receivable, net of allowance of $16
|
| | | | 1,001 | | |
|
Property, plant and equipment, net
|
| | | | 23,584 | | |
|
Total assets
|
| | | | 40,141 | | |
|
Current portion of operating lease liabilities
|
| | | | 155 | | |
|
Current portion of finance lease liabilities
|
| | | | 168 | | |
|
Current portion of mortgage and loans payable
|
| | | | 17 | | |
|
Current portion of senior notes
|
| | | | 1,299 | | |
|
Operating lease liabilities, less current portion
|
| | | | 1,304 | | |
|
Finance lease liabilities, less current portion
|
| | | | 2,187 | | |
|
Mortgage and loans payable, less current portion
|
| | | | 686 | | |
|
Senior notes, less current portion
|
| | | | 16,910 | | |
|
Total debt(2)
|
| | | | 21,267 | | |
|
Total liabilities
|
| | | | 25,963 | | |
|
Total common stockholders’ equity
|
| | | | 14,156 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | | |
(in millions)
|
| |||||||||||||||
|
Net income
|
| | | $ | 969 | | | | | $ | 814 | | | | | $ | 1,348 | | |
|
Income tax expense
|
| | | | 155 | | | | | | 161 | | | | | | 160 | | |
|
Interest income
|
| | | | (94) | | | | | | (137) | | | | | | (193) | | |
|
Interest expense
|
| | | | 402 | | | | | | 457 | | | | | | 527 | | |
|
Other (income) expense
|
| | | | 11 | | | | | | 17 | | | | | | 7 | | |
|
(Gain) loss on debt extinguishment
|
| | | | — | | | | | | 16 | | | | | | (1) | | |
|
Depreciation, amortization, and accretion expense
|
| | | | 1,844 | | | | | | 2,011 | | | | | | 2,066 | | |
|
Stock-based compensation expense
|
| | | | 407 | | | | | | 462 | | | | | | 498 | | |
|
Restructuring and other exit charges
|
| | | | — | | | | | | 31 | | | | | | 33 | | |
|
Impairment charges
|
| | | | — | | | | | | 233 | | | | | | 68 | | |
|
Transaction costs
|
| | | | 13 | | | | | | 50 | | | | | | 18 | | |
|
(Gain) loss on asset sales
|
| | | | (5) | | | | | | (18) | | | | | | (1) | | |
|
Adjusted EBITDA
|
| | | $ | 3,702 | | | | | $ | 4,097 | | | | | $ | 4,530 | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As adjusted
|
| ||||||
| | | |
(dollars in millions)
|
| |||||||||
|
Cash and cash equivalents(1)
|
| | | $ | 1,727 | | | | | $ | 3,206 | | |
|
Short-term investments
|
| | | $ | 1,500 | | | | | $ | 1,500 | | |
|
Current portion of finance lease liabilities
|
| | | $ | 168 | | | | | $ | 168 | | |
|
Current portion of mortgage and loans payable(1)
|
| | | $ | 17 | | | | | $ | 17 | | |
|
Current portion of senior notes(1)
|
| | | $ | 1,299 | | | | | $ | 1,299 | | |
| Long-term debt, net of current portion(1): | | | | | | | | | | | | | |
|
Finance lease liabilities, less current portion
|
| | | $ | 2,187 | | | | | $ | 2,187 | | |
|
Mortgage and loans payable, less current portion
|
| | | | 686 | | | | | | 686 | | |
|
0.250% Euro Senior Notes due 2027
|
| | | | 586 | | | | | | 586 | | |
|
1.800% Senior Notes due 2027
|
| | | | 499 | | | | | | 499 | | |
|
1.550% Senior Notes due 2028
|
| | | | 648 | | | | | | 648 | | |
|
2.000% Senior Notes due 2028
|
| | | | 398 | | | | | | 398 | | |
|
2.875% Swiss Franc Senior Notes due 2028
|
| | | | 377 | | | | | | 377 | | |
|
3.250% Euro Senior Notes due 2029
|
| | | | 875 | | | | | | 875 | | |
|
1.558% Swiss Franc Senior Notes due 2029
|
| | | | 125 | | | | | | 125 | | |
|
3.200% Senior Notes due 2029
|
| | | | 1,195 | | | | | | 1,195 | | |
|
3.500% Singapore Dollar Senior Notes due 2030
|
| | | | 386 | | | | | | 386 | | |
|
2.150% Senior Notes due 2030
|
| | | | 1,094 | | | | | | 1,094 | | |
|
4.600% Senior Notes due 2030
|
| | | | 1,239 | | | | | | 1,239 | | |
|
3.250% Euro Senior Notes due 2031
|
| | | | 756 | | | | | | 756 | | |
|
2.500% Senior Notes due 2031
|
| | | | 993 | | | | | | 993 | | |
|
3.900% Senior Notes due 2032
|
| | | | 1,189 | | | | | | 1,189 | | |
|
2.900% Singapore Dollar Senior Notes due 2032
|
| | | | 502 | | | | | | 502 | | |
|
4.000% Canadian Dollar Senior Notes due 2032
|
| | | | 501 | | | | | | 501 | | |
|
1.000% Euro Senior Notes due 2033
|
| | | | 696 | | | | | | 696 | | |
|
3.650% Euro Senior Notes due 2033
|
| | | | 699 | | | | | | 699 | | |
|
4.000% Euro Senior Notes due 2034
|
| | | | 870 | | | | | | 870 | | |
|
5.500% Senior Notes due 2034
|
| | | | 738 | | | | | | 738 | | |
|
3.625% Euro Senior Notes due 2034
|
| | | | 582 | | | | | | 582 | | |
|
2.000% Japanese Yen Series A Notes due 2035
|
| | | | 239 | | | | | | 239 | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As adjusted
|
| ||||||
| | | |
(dollars in millions)
|
| |||||||||
|
2.130% Japanese Yen Series C Notes due 2035
|
| | | | 94 | | | | | | 94 | | |
|
2.370% Japanese Yen Series B Notes due 2043
|
| | | | 65 | | | | | | 65 | | |
|
2.570% Japanese Yen Series D Notes due 2043
|
| | | | 29 | | | | | | 29 | | |
|
2.570% Japanese Yen Series E Notes due 2043
|
| | | | 63 | | | | | | 63 | | |
|
3.000% Senior Notes due 2050
|
| | | | 488 | | | | | | 488 | | |
|
2.950% Senior Notes due 2051
|
| | | | 493 | | | | | | 493 | | |
|
3.400% Senior Notes due 2052
|
| | | | 491 | | | | | | 491 | | |
|
4.700% Senior Notes due 2033 offered hereby
|
| | | | — | | | | | | 788 | | |
|
4.400% Senior Notes due 2031 offered in the Concurrent Offering
|
| | | | — | | | | | | 691 | | |
|
Total long-term debt(1)
|
| | | $ | 19,783 | | | | | $ | 21,262 | | |
| Stockholders’ equity (shares in thousands): | | | | | | | | | | | | | |
|
Common stock, $0.001 par value per share: 300,000 shares authorized; 98,288 issued
and 98,226 outstanding |
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | $ | 21,642 | | | | | $ | 21,642 | | |
|
Treasury stock, at cost; 62 shares, actual and as adjusted
|
| | | | (24) | | | | | | (24) | | |
|
Accumulated dividends(1)
|
| | | | (12,202) | | | | | | (12,202) | | |
|
Accumulated other comprehensive loss
|
| | | | (1,359) | | | | | | (1,359) | | |
|
Retained earnings
|
| | | | 6,099 | | | | | | 6,099 | | |
|
Total common stockholders’ equity(1)
|
| | | | 14,156 | | | | | | 14,156 | | |
|
Total capitalization(1)
|
| | | $ | 33,939 | | | | | $ | 35,418 | | |
| | |||||||||||||
|
Underwriters
|
| |
Principal amount
of the notes |
| |||
|
Citigroup Global Markets Inc.
|
| | | $ | 20,640,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 20,640,000 | | |
|
ING Financial Markets LLC
|
| | | | 20,640,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 20,640,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 20,640,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 68,000,000 | | |
|
BofA Securities, Inc.
|
| | | | 68,000,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | | 68,000,000 | | |
|
HSBC Securities (USA) Inc.
|
| | | | 68,000,000 | | |
|
MUFG Securities Americas Inc.
|
| | | | 68,000,000 | | |
|
Barclays Capital Inc.
|
| | | | 28,800,000 | | |
|
DBS Bank Ltd.
|
| | | | 28,800,000 | | |
|
Evercore Group L.L.C.
|
| | | | 68,000,000 | | |
|
Mizuho Securities USA LLC
|
| | | | 28,800,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 28,800,000 | | |
|
Santander US Capital Markets LLC
|
| | | | 28,800,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 28,800,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 28,800,000 | | |
|
Standard Chartered Bank
|
| | | | 28,800,000 | | |
|
TD Securities (USA) LLC
|
| | | | 28,800,000 | | |
|
PNC Capital Markets LLC
|
| | | | 14,800,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 14,800,000 | | |
|
Total
|
| | | $ | 800,000,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |