vvincii we show the working

← Equinix

The business behind the dividend

MeasureEQIXMedianFormula
Return on equity9.5%11.7%Net income ÷ shareholders’ equity
Return on capital employed12.0%10.1%Operating income ÷ (equity + total debt)
Owner earnings$-911.00m$632.00mNet income + depreciation & amortisation − capital expenditure
Free cash flow$-400.00m$746.10mOperating cash flow − capital expenditure
Operating margin20.0%15.0%Operating income ÷ revenue
Net margin14.6%10.2%Net income ÷ revenue
Debt to equity0.09x0.79xTotal debt ÷ shareholders’ equity
Interest cover3.51x4.43xOperating income ÷ interest expense
Current ratio1.32x1.25xCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversion2.90x1.78xOperating cash flow ÷ net income

Not computed here: Long-term debt to working capital — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure2025202420232022202120202019201820172016Median
Return on equity9.5%6.0%7.8%6.1%4.6%3.5%5.7%5.1%3.4%2.9%5.1%
Return on capital employed12.0%4.4%5.3%4.9%4.9%5.0%6.1%5.7%5.3%6.4%5.3%
Operating margin20.0%15.2%17.6%16.5%16.7%17.6%21.0%19.3%18.5%17.1%17.6%
Net margin14.6%9.3%11.8%9.7%7.5%6.2%9.1%7.2%5.3%3.5%7.5%
Debt to equity0.09x1.22x1.19x1.12x1.08x1.00x1.18x1.37x1.24x1.22x1.18x
Current ratio1.32x1.63x1.13x1.80x1.84x1.29x1.33x1.00x1.81x1.43x1.33x
Cash conversion2.90x3.99x3.32x4.20x5.09x6.25x3.93x4.97x6.18x8.04x4.20x

How it compares in real estate

Among the 46 real estate companies here measured on funds from operations, Equinix pays out less than 34 of them. The median for that group is 65.5%, against this company’s 54.2%.

Closest on funds from operations

Same sector and same denominator, so the figures are comparable. All 50 in real estate →