Equinix Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Equinix Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 367,000,000 | 343,000,000 | -14,000,000 | 296,000,000 | 301,000,000 | 231,000,000 | 227,477,000 | 275,760,000 | 207,013,000 | 258,730,000 | 128,903,000 | 211,739,000 | 216,242,000 | 147,693,000 | 123,141,000 | 152,026,000 | 68,487,000 | 156,074,000 | 50,936,000 | 66,831,000 | 133,350,000 | 118,957,000 | 124,835,000 | 120,811,000 | 143,852,000 | 117,747,000 | 110,022,000 | 124,825,000 | 67,618,000 | 62,894,000 | 65,215,000 | 79,900,000 | 45,805,000 | 42,062,000 | 61,750,000 | 51,450,000 | 44,711,000 | -31,111,000 | 10,731,000 | 41,132,000 | 59,459,000 | 76,452,000 | -355,103,000 | 42,961,000 | 10,079,000 | 41,337,000 | 45,373,000 | 42,556,000 | -28,129,000 | 36,323,000 | 46,131,000 | 29,200,000 | 37,640,000 | 34,811,000 | 16,093,000 | 20,639,000 | 30,733,000 | 25,145,000 | 13,760,000 | 11,196,000 | -2,274,000 | 14,199,000 | 17,722,000 | 18,812,000 | 17,440,000 | 15,457,000 | 116,499,000 | 7,389,000 | 2,229,000 | 5,421,000 | -6,073,000 | 4,124,000 | 1,217,000 | -4,456,000 | 9,111,000 | -5,168,000 | -5,270,000 | -5,070,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 449,000,000 | 431,000,000 | 445,000,000 | 444,000,000 | 438,000,000 | 474,000,000 | 411,599,000 | 410,642,000 | 409,208,000 | 404,626,000 | 385,968,000 | 378,319,000 | 381,395,000 | 385,771,000 | 376,045,000 | 368,577,000 | 364,562,000 | 341,622,000 | 327,247,000 | 310,466,000 | 299,231,000 | 287,378,000 | 281,855,000 | 273,054,000 | 270,007,000 | 263,643,000 | 256,891,000 | 253,934,000 | 256,296,000 | 256,952,000 | 243,337,000 | 229,518,000 | 204,628,000 | 187,989,000 | 180,319,000 | 181,896,000 | 179,748,000 | 172,382,000 | 136,065,000 | 125,802,000 | 120,926,000 | 115,341,000 | 125,161,000 | 113,178,000 | 108,573,000 | 107,023,000 | 99,793,000 | 103,158,000 | 102,184,000 | 100,309,000 | 96,502,000 | 99,599,000 | 90,740,000 | 87,875,000 | 88,514,000 | 85,703,000 | 80,331,000 | 74,062,000 | 71,185,000 | 68,941,000 | 59,117,000 | 47,301,000 | 41,017,000 | 43,037,000 | 43,521,000 | 40,400,000 | 42,187,000 | 39,903,000 | 36,523,000 | 33,684,000 | 33,392,000 | 22,898,000 | 21,500,000 | 20,097,000 | 19,537,000 | 18,466,000 | 17,033,000 | 16,701,000 |
stock-based compensation | 127,000,000 | 113,000,000 | 114,000,000 | 122,000,000 | 125,000,000 | 101,000,000 | 105,829,000 | 98,446,000 | 104,546,000 | 98,715,000 | 107,519,000 | 101,830,000 | 104,682,000 | 89,952,000 | 96,379,000 | 94,710,000 | 94,335,000 | 78,350,000 | 79,361,000 | 75,248,000 | 75,844,000 | 64,499,000 | 62,126,000 | 63,871,000 | 61,519,000 | 49,023,000 | 40,867,000 | 47,588,000 | 49,725,000 | 42,536,000 | 45,898,000 | 45,654,000 | 45,625,000 | 38,323,000 | 39,837,000 | 42,346,000 | 39,323,000 | 34,061,000 | 33,868,000 | 33,969,000 | 33,993,000 | 30,613,000 | 31,517,000 | 27,662,000 | 33,830,000 | 24,981,000 | 27,630,000 | 28,413,000 | 24,194,000 | 22,703,000 | 21,924,000 | 22,582,000 | 20,549,000 | 19,103,000 | 18,472,000 | 19,207,000 | 18,318,000 | 15,535,000 | 17,469,000 | 16,950,000 | 18,096,000 | 14,974,000 | 14,026,000 | 14,033,000 | 13,459,000 | 11,538,000 | 13,134,000 | 12,562,000 | 17,048,000 | 12,341,000 | 11,699,000 | 10,489,000 | 10,045,000 | 10,498,000 | 7,227,000 | 6,885,000 | 8,897,000 | 7,758,000 |
amortization of intangible assets | 50,000,000 | 48,000,000 | 53,000,000 | 52,000,000 | 51,000,000 | 52,000,000 | 51,864,000 | 52,297,000 | 52,428,000 | 52,474,000 | 51,438,000 | 51,873,000 | 51,875,000 | 49,569,000 | 50,056,000 | 50,354,000 | 51,679,000 | 53,395,000 | 50,972,000 | 50,222,000 | 49,362,000 | 48,491,000 | 48,689,000 | 48,837,000 | 49,217,000 | 49,535,000 | 49,973,000 | 51,792,000 | 51,035,000 | 50,616,000 | 48,940,000 | 48,893,000 | 50,158,000 | 29,017,000 | 29,478,000 | 32,929,000 | 32,303,000 | 28,152,000 | 8,100,000 | 6,601,000 | 6,450,000 | 6,295,000 | 6,803,000 | 6,974,000 | 7,074,000 | 6,905,000 | 6,582,000 | 6,822,000 | 6,864,000 | 6,759,000 | 6,907,000 | 6,917,000 | 4,822,000 | 4,929,000 | 4,857,000 | 5,043,000 | 4,891,000 | 4,273,000 | 4,254,000 | 4,357,000 | 3,633,000 | 1,388,000 | 1,455,000 | 1,454,000 | 1,370,000 | 1,276,000 | 1,374,000 | 1,690,000 | 1,771,000 | 1,775,000 | ||||||||
impairment charges | 0 | -233,000 | 1,189,000 | 386,000 | 14,448,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on asset sales | -24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -36,000,000 | -133,000,000 | 180,000,000 | -12,000,000 | -56,000,000 | -85,000,000 | 49,358,000 | -47,147,000 | -99,164,000 | -53,392,000 | -56,209,000 | 29,823,000 | -26,302,000 | -100,727,000 | 109,440,000 | -53,984,000 | -39,709,000 | -17,620,000 | 63,516,000 | -23,871,000 | -29,539,000 | 15,306,000 | 96,480,000 | 3,331,000 | -42,370,000 | -84,350,000 | 32,195,000 | -46,685,000 | 32,834,000 | -71,275,000 | 40,656,000 | -50,530,000 | -112,236,000 | -39,664,000 | -27,423,000 | -30,440,000 | -31,055,000 | -11,312,000 | -2,581,000 | -220,000 | -10,991,000 | -30,791,000 | 2,428,000 | -50,889,000 | -24,510,000 | -28,995,000 | 12,336,000 | 3,469,000 | -19,098,000 | -24,663,000 | 20,299,000 | -12,359,000 | -14,864,000 | -19,677,000 | 3,238,000 | -9,989,000 | -19,409,000 | 3,099,000 | -1,400,000 | -6,729,000 | -25,671,000 | -6,086,000 | 2,300,000 | 1,003,000 | -5,838,000 | 4,812,000 | -5,369,000 | -2,252,000 | -4,037,000 | 2,506,000 | -10,929,000 | -5,658,000 | -494,000 | -916,000 | -2,758,000 | -646,000 | -5,011,000 | -1,251,000 |
income taxes | -43,000,000 | -2,000,000 | 5,000,000 | -17,000,000 | 12,000,000 | -9,000,000 | 10,692,000 | -14,530,000 | 2,954,000 | 4,991,000 | -17,701,000 | 29,656,000 | -33,663,000 | 13,881,000 | 27,598,000 | 21,735,000 | -55,661,000 | -10,274,000 | -2,448,000 | -32,054,000 | 8,164,000 | 3,697,000 | -40,649,000 | 42,482,000 | 14,837,000 | 15,825,000 | 22,206,000 | -10,010,000 | -7,485,000 | -15,381,000 | 18,672,000 | -19,681,000 | -13,290,000 | -20,637,000 | 27,999,000 | 24,776,000 | 4,901,000 | -28,656,000 | -25,056,000 | -18,376,000 | -53,592,000 | -12,555,000 | 295,947,000 | 23,340,000 | -76,764,000 | -15,749,000 | -36,622,000 | 4,195,000 | -74,153,000 | -1,609,000 | ||||||||||||||||||||||||||||
other assets | -12,000,000 | 164,000,000 | -241,000,000 | -51,000,000 | -76,000,000 | -77,000,000 | -18,172,000 | -85,522,000 | -42,044,000 | -129,000 | 93,100,000 | -155,635,000 | 4,144,000 | 6,115,000 | 10,305,000 | -67,293,000 | 15,975,000 | -73,255,000 | -2,282,000 | -67,516,000 | 41,863,000 | -101,882,000 | -38,108,000 | -56,312,000 | 2,109,000 | -7,833,000 | -25,226,000 | -25,945,000 | 10,230,000 | -6,694,000 | -39,542,000 | -29,255,000 | -2,294,000 | 720,000 | -12,624,000 | -4,060,000 | -8,104,000 | 18,292,000 | -15,807,000 | -3,010,000 | 2,186,000 | -20,222,000 | -29,686,000 | -727,000 | 14,180,000 | 17,567,000 | -23,275,000 | -4,524,000 | 1,586,000 | -4,279,000 | -24,582,000 | 4,760,000 | 3,502,000 | 4,455,000 | -2,519,000 | 5,593,000 | -10,197,000 | -3,248,000 | ||||||||||||||||||||
operating lease right-of-use assets | 37,000,000 | 42,000,000 | 33,000,000 | 41,000,000 | 38,000,000 | 38,000,000 | 21,624,000 | 39,977,000 | 42,337,000 | 34,766,000 | 36,171,000 | 38,684,000 | 38,839,000 | 35,400,000 | 37,862,000 | 40,953,000 | 20,851,000 | 40,924,000 | 39,039,000 | 38,319,000 | 37,495,000 | 38,797,000 | 40,805,000 | 29,743,000 | 37,219,000 | 41,264,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -32,000,000 | -39,000,000 | -51,000,000 | -37,000,000 | -33,000,000 | -32,000,000 | -27,575,000 | -33,654,000 | -31,723,000 | -33,587,000 | -34,586,000 | -31,873,000 | -34,632,000 | -31,740,000 | -39,782,000 | -37,423,000 | -63,765,000 | -36,563,000 | -35,472,000 | -35,300,000 | -36,898,000 | -35,193,000 | -40,032,000 | -38,254,000 | -34,919,000 | -38,886,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 0 | -149,000,000 | 193,000,000 | -102,000,000 | 60,000,000 | -56,000,000 | 76,351,000 | 69,082,000 | 88,632,000 | -72,765,000 | 31,511,000 | 103,941,000 | 55,128,000 | -75,980,000 | 54,628,000 | 67,169,000 | 19,161,000 | -76,362,000 | -10,045,000 | 61,410,000 | 117,000 | -25,681,000 | -34,588,000 | 10,647,000 | 7,476,000 | -11,463,000 | 30,713,000 | 29,107,000 | 10,818,000 | -35,143,000 | 29,536,000 | 28,781,000 | 81,585,000 | -65,414,000 | 73,091,000 | -901,000 | 29,592,000 | -40,217,000 | 33,906,000 | 25,926,000 | 19,600,000 | 29,693,000 | -16,429,000 | 41,282,000 | -23,002,000 | 8,830,000 | -10,157,000 | 17,003,000 | 28,392,000 | -27,996,000 | 11,975,000 | 17,500,000 | 35,544,000 | -33,737,000 | 45,274,000 | 32,000 | 4,082,000 | -13,606,000 | 14,316,000 | -3,013,000 | 3,174,000 | 15,886,000 | -4,876,000 | 14,673,000 | 6,683,000 | 6,282,000 | 4,922,000 | -522,000 | 4,430,000 | 1,107,000 | -29,761,000 | 17,786,000 | 7,950,000 | -2,657,000 | 4,286,000 | -1,134,000 | 2,597,000 | -993,000 |
other liabilities | -9,000,000 | 10,000,000 | -4,000,000 | 39,000,000 | -50,000,000 | 70,279,000 | 2,263,000 | -14,176,000 | -15,049,000 | -16,301,000 | 43,210,000 | 33,621,000 | 48,600,000 | 30,216,000 | 32,440,000 | 4,034,000 | -94,334,000 | 77,263,000 | -13,572,000 | -24,005,000 | 82,943,000 | 14,384,000 | -5,498,000 | 24,281,000 | -940,000 | 16,846,000 | -9,409,000 | 41,261,000 | -16,973,000 | 68,697,000 | 20,397,000 | 29,261,000 | 8,213,000 | 10,093,000 | 10,950,000 | 9,620,000 | 7,729,000 | 8,868,000 | 2,649,000 | 8,483,000 | 1,266,000 | 25,803,000 | -20,950,000 | -1,097,000 | 3,040,000 | 12,513,000 | 13,981,000 | 7,110,000 | 3,008,000 | 9,266,000 | 5,674,000 | -17,293,000 | -1,891,000 | 560,000 | -1,522,000 | -641,000 | 2,168,000 | 14,284,000 | 4,466,000 | 4,458,000 | 6,741,000 | 8,502,000 | 1,316,000 | 493,000 | 1,024,000 | 1,907,000 | 2,282,000 | 413,000 | -862,000 | |||||||||
net cash from operating activities | 944,000,000 | 809,000,000 | 981,000,000 | 758,000,000 | 912,000,000 | 598,000,000 | 998,714,000 | 785,175,000 | 741,298,000 | 691,408,000 | 760,189,000 | 820,289,000 | 801,581,000 | 581,123,000 | 892,105,000 | 664,746,000 | 599,197,000 | 391,158,000 | 686,148,000 | 532,162,000 | 574,686,000 | 516,830,000 | 529,670,000 | 498,994,000 | 542,923,000 | 421,141,000 | 558,629,000 | 417,162,000 | 538,728,000 | 300,907,000 | 494,879,000 | 390,510,000 | 306,473,000 | 247,371,000 | 299,310,000 | 334,172,000 | 278,828,000 | 104,270,000 | 235,118,000 | 214,401,000 | 212,463,000 | 232,811,000 | 202,297,000 | 216,441,000 | 98,964,000 | 171,718,000 | 166,706,000 | 206,562,000 | 147,159,000 | 84,181,000 | 209,099,000 | 102,152,000 | 194,782,000 | 125,993,000 | 187,621,000 | 141,870,000 | 140,348,000 | 117,770,000 | 122,891,000 | 113,263,000 | 56,906,000 | 99,812,000 | 82,510,000 | 107,539,000 | 78,739,000 | 86,704,000 | 76,295,000 | 63,321,000 | 64,958,000 | 62,984,000 | 13,881,000 | 48,427,000 | 37,862,000 | 19,850,000 | 25,859,000 | 20,655,000 | 16,107,000 | 12,791,000 |
capex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -156,003,000 | -159,816,000 | -105,907,000 | 0 | -171,035,000 | -122,863,000 | -75,667,000 | 0 | -212,118,000 | -196,484,000 | -145,490,000 | 0 | -131,525,000 | -188,875,000 | -175,115,000 | 0 | -143,941,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -95,445,000 | -84,458,000 | -125,643,000 | -121,002,000 | -88,921,000 | 0 | -67,056,000 | -59,387,000 | -46,620,000 | 0 | -26,613,000 |
free cash flows | 944,000,000 | 809,000,000 | 981,000,000 | 758,000,000 | 912,000,000 | 598,000,000 | 998,714,000 | 785,175,000 | 741,298,000 | 691,408,000 | 760,189,000 | 820,289,000 | 801,581,000 | 581,123,000 | 892,105,000 | 664,746,000 | 599,197,000 | 391,158,000 | 686,148,000 | 532,162,000 | 574,686,000 | 516,830,000 | 529,670,000 | 498,994,000 | 542,923,000 | 421,141,000 | 558,629,000 | 417,162,000 | 538,728,000 | 300,907,000 | 494,879,000 | 390,510,000 | 306,473,000 | 247,371,000 | 299,310,000 | 334,172,000 | 278,828,000 | 104,270,000 | 235,118,000 | 214,401,000 | 212,463,000 | 232,811,000 | 202,297,000 | 60,438,000 | -60,852,000 | 65,811,000 | 166,706,000 | 35,527,000 | 24,296,000 | 8,514,000 | 209,099,000 | -109,966,000 | -1,702,000 | -19,497,000 | 187,621,000 | 10,345,000 | -48,527,000 | -57,345,000 | 122,891,000 | -30,678,000 | 56,906,000 | 99,812,000 | 82,510,000 | 107,539,000 | 78,739,000 | 86,704,000 | 76,295,000 | -32,124,000 | -19,500,000 | -62,659,000 | -107,121,000 | -40,494,000 | 37,862,000 | -47,206,000 | -33,528,000 | -25,965,000 | 16,107,000 | -13,822,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equity investments | -5,000,000 | -43,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity investments | 0 | 4,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -605,000,000 | -190,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturity of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | 621,000 | -165,901,000 | 0 | -1,601,627,000 | -235,306,000 | 0 | 0 | -10,247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate acquisitions | -82,000,000 | -17,000,000 | -50,000,000 | -162,000,000 | -108,000,000 | -17,000,000 | -231,108,000 | -112,896,000 | 0 | -40,397,000 | -208,377,000 | -6,568,000 | -30,257,000 | -3,074,000 | -6,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other property, plant and equipment | -989,000,000 | -750,000,000 | -987,000,000 | -724,000,000 | -648,000,000 | -707,000,000 | -995,720,000 | -617,539,000 | -638,159,000 | -529,600,000 | -827,927,000 | -552,729,000 | -484,830,000 | -412,518,000 | -817,405,000 | -678,277,000 | -692,232,000 | -563,598,000 | -834,330,000 | -565,285,000 | -481,948,000 | -400,941,000 | -714,561,000 | -556,822,000 | -444,171,000 | -363,967,000 | -680,665,000 | -545,541,000 | -520,239,000 | -349,729,000 | -432,677,000 | -320,234,000 | -348,572,000 | -277,242,000 | -386,321,000 | -279,477,000 | -249,867,000 | -197,700,000 | -280,612,000 | -216,046,000 | -221,342,000 | -150,120,000 | -143,400,000 | -129,102,000 | -88,655,000 | -76,816,000 | -74,969,000 | |||||||||||||||||||||||||||||||
proceeds from sale of assets, net of cash transferred | 0 | 0 | 0 | 4,682,000 | 0 | 72,254,000 | 0 | -1,509,000 | 56,024,000 | 195,391,000 | 34,091,000 | 358,656,000 | 0 | 23,385,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of foreign currency hedges | 18,000,000 | 32,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in loan receivable | -65,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan receivable upfront fee | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -1,440,000,000 | -964,000,000 | -1,111,000,000 | -1,365,000,000 | -734,000,000 | -727,000,000 | -1,281,362,000 | -752,417,000 | -668,449,000 | -522,136,000 | -1,071,526,000 | -663,546,000 | -1,369,122,000 | -258,759,000 | -820,696,000 | -821,631,000 | -728,727,000 | -635,684,000 | -1,339,776,000 | -603,211,000 | -529,444,000 | -954,541,000 | -466,546,000 | -576,462,000 | -523,092,000 | -378,467,000 | -725,571,000 | -619,957,000 | -1,365,074,000 | -364,926,000 | -783,996,000 | -363,748,000 | -3,938,723,000 | -314,359,000 | -352,458,000 | 336,020,000 | -252,930,000 | -1,322,787,000 | -528,996,000 | -107,555,000 | -298,542,000 | -199,834,000 | -619,911,000 | -6,316,000 | 91,503,000 | 98,885,000 | -233,362,000 | -330,958,000 | 537,547,000 | -1,142,540,000 | -209,327,000 | -596,859,000 | 93,880,000 | 269,433,000 | -194,625,000 | -808,693,000 | -209,737,000 | -286,389,000 | 17,538,000 | -259,495,000 | -327,455,000 | -31,557,000 | -15,684,000 | -260,549,000 | -204,060,000 | -77,885,000 | -43,190,000 | -82,435,000 | -216,215,000 | -136,200,000 | -103,519,000 | -721,257,000 | -181,892,000 | -48,057,000 | -36,792,000 | -60,757,000 | -25,348,000 | -35,573,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee equity programs | 0 | 50,000,000 | 44,000,000 | 0 | 48,000,000 | 42,420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends | -460,000,000 | -468,000,000 | -413,000,000 | -413,000,000 | -405,000,000 | -412,000,000 | -403,176,000 | -324,587,000 | -320,243,000 | -326,162,000 | -287,573,000 | -291,169,000 | -283,048,000 | -289,669,000 | -259,455,000 | -262,362,000 | -258,053,000 | -263,039,000 | -159,541,000 | -156,290,000 | -148,083,000 | -127,457,000 | -121,858,000 | -124,836,000 | -98,041,000 | -96,349,000 | -96,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of issuance costs | 0 | 99,000,000 | 697,000,000 | 432,876,000 | 0 | 0 | 300,775,000 | 0 | 398,271,000 | 0 | 0 | 196,477,000 | 1,683,106,000 | 101,792,000 | 0 | 99,421,000 | 348,121,000 | 1,213,434,000 | 114,299,000 | 266,251,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior notes, net of debt discounts | 1,696,000,000 | 370,000,000 | 1,244,000,000 | 780,000,000 | 0 | 336,853,000 | 0 | 565,239,000 | 0 | 0 | 0 | 0 | 2,587,910,000 | 1,290,752,000 | 1,845,891,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of finance lease liabilities | -40,000,000 | -32,000,000 | -35,000,000 | -35,000,000 | -31,000,000 | -31,629,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -12,000,000 | -3,000,000 | -9,000,000 | -6,000,000 | 307,000 | -2,982,000 | 0 | -4,257,000 | 0 | 0 | -10,365,000 | -7,366,000 | 0 | 0 | -21,950,000 | -3,152,000 | -15,970,000 | 0 | 0 | -635,000 | 0 | -11,583,000 | -24,161,000 | -16,267,000 | 46,000 | -40,665,000 | 370,000 | -17,481,000 | 0 | -7,000 | -610,000 | -622,000 | -1,649,000 | -1,756,000 | -19,030,000 | -453,000 | -1,247,000 | -110,000 | -15,426,000 | 0 | -125,000 | 0 | -5,000 | -7,926,000 | -15,193,000 | -10,000 | -252,000 | -40,000 | -7,000 | -437,000 | -464,000 | -63,000 | -11,546,000 | 0 | -10,678,000 | -558,000 | ||||||||||||||||||||||
other financing activities | 0 | 0 | 0 | -900,000 | -541,000 | 499,000 | 444,000 | -2,543,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 1,191,000,000 | 15,000,000 | 478,000,000 | 1,348,000,000 | 294,000,000 | -397,000,000 | -21,506,000 | 17,942,000 | -327,227,000 | 542,237,000 | -325,681,000 | 489,069,000 | 862,293,000 | -168,915,000 | 92,822,000 | -266,387,000 | 174,676,000 | 412,654,000 | -421,830,000 | -2,088,517,000 | 3,562,977,000 | -237,104,000 | 381,473,000 | -126,163,000 | -40,160,000 | 986,932,000 | -100,895,000 | 104,064,000 | -206,282,000 | 674,025,000 | -156,893,000 | -191,106,000 | -169,925,000 | -376,368,000 | 2,192,950,000 | -101,412,000 | -119,562,000 | -98,794,000 | -37,282,000 | -70,641,000 | -1,178,000 | -850,034,000 | 1,496,760,000 | 12,248,000 | 73,697,000 | -264,716,000 | -43,950,000 | -83,383,000 | 744,147,000 | 61,838,000 | 26,126,000 | -85,989,000 | 18,112,000 | -252,233,000 | 629,796,000 | -2,922,000 | 28,804,000 | 301,341,000 | -3,625,000 | 32,156,000 | 26,428,000 | 41,924,000 | 44,598,000 | 38,001,000 | 783,240,000 | 50,519,000 | 273,253,000 | 8,755,000 | 47,461,000 | 5,376,000 | -15,485,000 | |||||||
effect of foreign currency exchange rates on cash, cash equivalents and restricted cash | 33,000,000 | 20,000,000 | -42,000,000 | 39,000,000 | -6,000,000 | -40,000,000 | 42,209,000 | -35,027,000 | -46,681,000 | 23,883,000 | 37,398,000 | -39,063,000 | -101,129,000 | 4,593,000 | -6,335,000 | -7,085,000 | 4,965,000 | -22,019,000 | 35,065,000 | 18,513,000 | 12,411,000 | -25,287,000 | 21,883,000 | -13,528,000 | 2,106,000 | -1,695,000 | -2,963,000 | -5,104,000 | -33,743,000 | 7,903,000 | 4,737,000 | 9,582,000 | 5,327,000 | 11,541,000 | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 306,000,000 | 780,000,000 | 466,000,000 | -566,000,000 | -261,945,000 | 15,673,000 | -301,059,000 | 735,392,000 | -599,620,000 | 606,749,000 | 193,623,000 | 158,042,000 | 157,896,000 | -430,357,000 | 50,111,000 | 146,109,000 | -1,040,393,000 | -2,141,053,000 | 3,620,630,000 | -700,102,000 | 466,480,000 | -217,159,000 | -18,223,000 | 1,027,911,000 | -270,800,000 | -103,835,000 | -1,066,371,000 | 617,909,000 | -185,494,000 | 532,969,000 | -3,839,820,000 | 4,169,799,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 3,082,000,000 | 0 | 0 | 0 | 2,096,000,000 | 0 | 0 | 0 | 1,908,248,000 | 0 | 0 | 0 | 1,549,454,000 | 0 | 0 | 0 | 1,625,695,000 | 0 | 0 | 0 | 1,886,613,000 | 0 | 0 | 0 | 627,604,000 | 0 | 0 | 0 | 1,450,701,000 | 0 | 0 | 0 | 773,247,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 728,000,000 | 2,962,000,000 | 306,000,000 | 780,000,000 | 466,000,000 | 1,530,000,000 | -261,945,000 | 15,673,000 | -301,059,000 | 2,643,640,000 | -599,620,000 | 606,749,000 | 193,623,000 | 1,707,496,000 | 157,896,000 | -430,357,000 | 50,111,000 | 1,771,804,000 | -1,040,393,000 | -2,141,053,000 | 3,620,630,000 | 1,186,511,000 | 466,480,000 | -217,159,000 | -18,223,000 | 1,655,515,000 | -270,800,000 | -103,835,000 | -1,066,371,000 | 2,068,610,000 | -185,494,000 | 532,969,000 | -3,839,820,000 | 4,943,046,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 710,000,000 | 2,950,000,000 | 305,000,000 | 783,000,000 | 466,000,000 | 1,527,000,000 | -261,785,000 | 15,320,000 | -300,401,000 | 2,642,578,000 | -594,395,000 | 609,505,000 | 196,006,000 | 1,695,305,000 | 157,258,000 | -420,627,000 | 46,737,000 | 1,752,990,000 | -1,040,176,000 | -2,140,005,000 | 3,613,711,000 | 1,171,339,000 | 467,177,000 | -211,129,000 | -20,315,000 | 1,633,844,000 | -264,320,000 | -95,822,000 | -1,057,500,000 | 2,023,808,000 | -187,471,000 | 536,211,000 | -3,859,482,000 | 4,923,259,000 | ||||||||||||||||||||||||||||||||||||||||||||
current portion of restricted cash included in other current assets | -7,000,000 | 12,000,000 | 0 | 3,000,000 | -162,000 | 357,000 | -658,000 | 967,000 | -795,000 | -6,414,000 | -2,352,000 | 11,295,000 | 621,000 | -1,427,000 | 3,292,000 | 9,702,000 | -240,000 | -1,918,000 | 6,810,000 | 6,483,000 | -898,000 | -5,685,000 | 2,368,000 | 11,305,000 | -6,400,000 | -7,990,000 | -8,183,000 | 33,460,000 | 1,840,000 | -3,886,000 | 19,038,000 | 9,927,000 | ||||||||||||||||||||||||||||||||||||||||||||||
non-current portion of restricted cash included in other assets | 2,000 | -4,000 | 0 | 95,000 | -4,430,000 | 3,658,000 | -31,000 | 896,000 | 17,000 | -8,303,000 | 82,000 | 9,112,000 | 23,000 | 870,000 | 109,000 | 8,689,000 | 201,000 | -345,000 | -276,000 | 10,366,000 | -80,000 | -23,000 | -688,000 | 11,342,000 | 137,000 | 644,000 | 624,000 | 9,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash at end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and debt discounts | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 4,684,000 | 4,099,000 | 4,349,000 | 4,390,000 | 4,130,000 | 11,580,000 | 5,428,000 | 2,684,000 | 5,517,000 | 5,508,000 | 4,493,000 | 3,972,000 | 3,811,000 | 3,774,000 | 3,827,000 | 3,714,000 | 4,717,000 | 6,409,000 | 6,266,000 | 5,965,000 | 5,884,000 | 5,753,000 | 5,308,000 | 5,048,000 | 4,902,000 | 8,107,000 | 8,356,000 | 8,207,000 | 8,325,000 | 7,284,000 | 8,512,000 | 7,160,000 | ||||||||||||||||||||||||||||||||||||||||||
benefit from credit loss allowance | 3,000,000 | -7,000,000 | 23,000,000 | 4,000,000 | 1,000,000 | -38,000 | 5,239,000 | 6,743,000 | 2,891,000 | 1,892,000 | 1,336,000 | 792,000 | 3,406,000 | 2,412,000 | 1,853,000 | 3,011,000 | 2,740,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on debt extinguishment | -71,000 | -143,000 | -75,000 | 420,000 | -529,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other items | -8,000,000 | 8,000,000 | -2,000,000 | 22,000,000 | 4,000,000 | 14,730,000 | 11,211,000 | 11,832,000 | 3,949,000 | 44,074,000 | 10,676,000 | 4,598,000 | 3,690,000 | 6,340,000 | 4,832,000 | 9,802,000 | 7,743,000 | 1,879,000 | 4,110,000 | 6,170,000 | 4,484,000 | 1,711,000 | 1,184,000 | 3,568,000 | 5,157,000 | 6,620,000 | 5,042,000 | 3,494,000 | 4,504,000 | -14,680,000 | -336,000 | 96,000 | 3,677,000 | 7,231,000 | 1,557,000 | 7,216,000 | 4,605,000 | 3,888,000 | 5,038,000 | 3,899,000 | 5,228,000 | 4,355,000 | 6,410,000 | 3,919,000 | 4,844,000 | 1,133,000 | 3,229,000 | 2,337,000 | 494,000 | 685,000 | 284,000 | 1,241,000 | 3,221,000 | -603,000 | 1,616,000 | 920,000 | -92,000 | 959,000 | 899,000 | 499,000 | 364,000 | -370,000 | 986,000 | 169,000 | 683,000 | 1,025,000 | -1,190,000 | 450,000 | ||||||||||
repayment of mortgage and loans payable | -1,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,133,000 | -21,510,000 | -476,423,000 | -13,354,000 | -36,758,000 | -936,353,000 | -185,823,000 | -10,818,000 | -505,268,000 | -13,361,000 | -115,963,000 | -10,416,000 | -16,777,000 | -10,317,000 | -14,052,000 | -10,170,000 | -67,129,000 | -1,556,000 | -11,171,000 | 0 | -10,102,000 | -88,930,000 | -11,049,000 | -343,688,000 | -114,340,000 | -11,003,000 | -16,312,000 | -7,210,000 | -4,034,000 | -4,330,000 | -3,092,000 | |||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -120,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash shown in the condensed consolidated statement of cash flows | 2,962,000,000 | 780,000,000 | 466,000,000 | 1,530,000,000 | 15,673,000 | -301,059,000 | 2,643,640,000 | 606,749,000 | 193,623,000 | 1,707,496,000 | -430,357,000 | 50,111,000 | 1,771,804,000 | -2,141,053,000 | 3,620,630,000 | 1,186,511,000 | -217,159,000 | -18,223,000 | 1,655,515,000 | -103,835,000 | -1,066,371,000 | 2,068,610,000 | 532,969,000 | -3,839,820,000 | 4,943,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and debt discounts and premiums | 4,590,000 | 4,553,000 | 4,533,000 | 4,536,000 | 4,204,000 | 4,375,000 | 4,390,000 | 4,430,000 | 3,940,000 | 3,951,000 | 3,884,000 | 4,444,000 | 3,460,000 | 3,613,000 | 3,196,000 | 3,238,000 | 2,995,000 | 3,009,000 | 3,148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 15,000,000 | 0 | 0 | 1,000,000 | -214,000 | -179,000 | 102,460,000 | 13,058,000 | 44,001,000 | 93,494,000 | 1,868,000 | 6,441,000 | 52,758,000 | -315,000 | 0 | 382,000 | 12,163,000 | -1,492,000 | 19,215,000 | 21,491,000 | 23,669,000 | 22,156,000 | 16,444,000 | 3,503,000 | 1,777,000 | 10,181,000 | 105,807,000 | 0 | 14,899,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
sales of equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash and restricted cash acquired | 0 | -80,342,000 | 0 | -702,024,000 | 0 | 39,000 | -478,287,000 | 0 | 0 | -502,000 | 1,808,000 | -334,754,000 | 1,128,000 | -3,593,613,000 | -36,041,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee equity awards | 44,543,000 | 0 | 37,667,000 | 0 | 43,876,000 | 0 | 37,594,000 | 0 | 40,034,000 | 0 | 31,727,000 | 0 | 30,391,000 | 0 | 24,425,000 | 0 | 27,593,000 | 33,000 | 24,243,000 | 13,000 | 25,847,000 | 71,000 | 21,506,000 | 45,000 | 20,074,000 | 36,000 | 16,504,000 | 1,335,000 | 16,304,000 | 185,000 | 13,290,000 | 181,000 | 16,384,000 | 1,137,000 | 12,362,000 | 1,434,000 | 14,387,000 | 3,810,000 | 12,202,000 | 1,512,000 | 14,368,000 | 5,998,000 | 13,666,000 | 6,013,000 | 30,460,000 | 3,189,000 | 11,107,000 | 8,929,000 | 15,668,000 | 3,638,000 | 14,026,000 | 11,270,000 | 10,883,000 | 13,956,000 | 14,096,000 | 4,892,000 | 4,062,000 | 143,000 | 6,849,000 | 12,000,000 | 7,238,000 | |||||||||||||||||
proceeds from mortgage and loans payable | 0 | 0 | 0 | 676,850,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior notes | 0 | 0 | -1,400,000,000 | -590,650,000 | -1,923,000,000 | -1,947,050,000 | -150,000,000 | -343,711,000 | -2,056,289,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of finance lease liabilities | -35,498,000 | -36,394,000 | -28,252,000 | -28,783,000 | -40,773,000 | -35,410,000 | -31,252,000 | -66,293,000 | -32,584,000 | -31,765,000 | -23,704,000 | -18,977,000 | -19,673,000 | -11,954,000 | -31,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution from non-controlling interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of mortgage and loans payable | -2,403,000 | -1,714,000 | -25,195,000 | -9,199,000 | -551,833,000 | -10,584,000 | -10,367,000 | -675,873,000 | -20,186,000 | -19,431,000 | -770,677,000 | -18,501,000 | -17,584,000 | -17,878,000 | -18,334,000 | -404,083,000 | -18,816,000 | -6,599,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for taxes | 6,407,000 | 5,506,000 | 75,371,000 | 29,913,000 | 36,954,000 | 9,882,000 | 62,818,000 | 14,036,000 | 17,133,000 | 12,813,000 | 5,031,000 | 1,734,000 | 1,985,000 | 347,000 | 6,651,000 | 174,000 | 7,914,000 | 1,633,000 | 918,000 | 578,000 | 3,461,000 | 4,609,000 | 1,218,000 | 2,000 | -307,000 | 69,000 | 60,000 | 276,000 | 2,000 | 67,000 | 0 | 173,000 | 0 | 0 | 0 | 545,000 | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of amounts capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash shown in the consolidated statement of cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
core systems | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
personal property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized internal-use software | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset sales | 0 | 3,304,000 | -373,000 | -43,847,000 | 0 | -5,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -29,000,000 | -33,000,000 | -3,000,000 | -54,534,000 | -26,664,000 | -30,290,000 | -24,393,000 | -35,222,000 | -22,398,000 | -48,464,000 | -38,558,000 | -30,394,000 | -52,138,000 | -2,595,000 | -22,406,000 | -71,770,000 | -3,578,000 | -7,602,000 | -44,813,000 | -37,217,000 | -2,905,000 | -11,490,000 | -9,297,000 | -9,999,000 | -760,000 | -25,156,000 | -29,265,000 | 0 | -31,669,000 | -1,000 | -26,256,000 | -10,589,000 | -15,254,000 | -5,607,000 | -10,875,000 | -20,591,000 | -14,148,000 | -305,846,000 | -18,446,000 | -409,481,000 | -21,294,000 | -21,799,000 | -93,423,000 | -154,549,000 | -190,618,000 | -327,291,000 | -296,513,000 | -76,936,000 | -200,116,000 | -68,435,000 | -97,383,000 | -240,719,000 | -752,491,000 | -125,401,000 | -149,963,000 | -144,953,000 | -314,919,000 | -194,942,000 | -89,984,000 | -69,978,000 | -159,903,000 | 0 | -73,381,000 | -155,644,000 | -11,531,000 | -24,846,000 | -31,325,000 | -45,391,000 | -12,760,000 | -19,803,000 | -31,176,000 | -12,696,000 | -24,747,000 | |||||
purchase of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning balances as of january 1, 2024 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
closing balances as of september 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase | -1,000,000 | 24,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redeemable non-controlling interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
closing balances as of june 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on asset sales | 852,000 | 2,252,000 | -94,000 | 1,818,000 | -455,000 | 1,720,000 | -342,000 | 1,199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of investments | 0 | 0 | 0 | 0 | 0 | 4,057,000 | 7,547,000 | 6,261,000 | 5,873,000 | 0 | 8,427,000 | 518,000 | 13,131,000 | 14,371,000 | 14,294,000 | 11,222,000 | 108,365,000 | 711,412,000 | 6,709,000 | 23,227,000 | 138,342,000 | 199,714,000 | 212,299,000 | 99,380,000 | 36,521,000 | 103,287,000 | 37,163,000 | 24,074,000 | 63,981,000 | 243,512,000 | 30,699,000 | 20,874,000 | 22,837,000 | 6,380,000 | 75,583,000 | 396,000 | 22,575,000 | 694,000 | 1,509,000 | 2,723,000 | 3,943,000 | 8,888,000 | 11,866,000 | 60,490,000 | 57,465,000 | 4,007,000 | 9,669,000 | |||||||||||||||||||||||||||||||
debt extinguishment costs | 0 | 0 | -90,664,000 | -8,521,000 | -29,296,000 | -77,785,000 | 0 | -4,619,000 | 0 | 0 | 148,000 | -20,704,000 | -3,102,000 | -11,766,000 | -8,122,000 | -3,132,000 | -1,199,000 | -93,965,000 | 0 | -13,189,000 | -3,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 94,283,000 | 45,833,000 | 79,517,000 | 42,385,000 | 74,671,000 | 38,319,000 | 29,664,000 | 67,975,000 | 27,404,000 | 65,616,000 | 28,965,000 | 63,336,000 | 28,846,000 | 39,821,000 | 23,725,000 | 36,737,000 | 27,171,000 | 37,705,000 | 24,779,000 | 8,288,000 | 27,265,000 | 8,982,000 | 18,268,000 | 8,766,000 | 17,887,000 | 8,991,000 | 18,096,000 | 8,399,000 | 10,770,000 | 6,271,000 | 4,811,000 | 5,048,000 | 1,992,000 | 4,236,000 | 3,173,000 | 3,943,000 | ||||||||||||||||||||||||||||||||||||||||||
americas | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
emea | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asia-pacific | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceed from mortgage and loans payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning balances as of january 1, 2023 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
closing balances as of september 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | 0 | -254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
closing balances as of june 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of real estate | -33,900,000 | -53,737,000 | -75,720,000 | -41,895,000 | -46,194,000 | -36,373,000 | -104,865,000 | -16,852,000 | -41,715,000 | -5,721,000 | -45,806,000 | -94,830,000 | -27,082,000 | -14,700,000 | -30,119,000 | -16,384,000 | -6,841,000 | -41,739,000 | 0 | 0 | -11,710,000 | -16,408,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of investments | 38,396,000 | 28,768,000 | 13,554,000 | 3,411,000 | 10,304,000 | 19,152,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends and special distribution | -237,756,000 | -240,690,000 | -236,008,000 | -233,479,000 | -210,360,000 | -212,752,000 | -208,449,000 | -204,603,000 | -183,858,000 | -185,983,000 | -181,760,000 | -186,999,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from allowance for doubtful accounts | -5,030,000 | 7,562,000 | 3,934,000 | -129,000 | 1,491,000 | 2,503,000 | 4,594,000 | 2,350,000 | 1,280,000 | 325,000 | 3,281,000 | -1,262,000 | -1,100,000 | 1,279,000 | 6,710,000 | 1,719,000 | 2,893,000 | 1,763,000 | 1,885,000 | 850,000 | 1,297,000 | 1,025,000 | 1,865,000 | 1,767,000 | 2,799,000 | 1,472,000 | 1,055,000 | 2,659,000 | 1,562,000 | 785,000 | 813,000 | 155,000 | 1,585,000 | 765,000 | 1,681,000 | 1,378,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 250,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable | 0 | 997,076,000 | 0 | 0 | 1,059,800,000 | 457,900,000 | 9,154,000 | 0 | 701,250,000 | 707,108,000 | 0 | 500,000,000 | 8,698,000 | 26,304,000 | 4,049,000 | 249,633,000 | 0 | 8,909,000 | 4,701,000 | 12,718,000 | 55,264,000 | 22,653,000 | 5,770,000 | 16,853,000 | 795,000 | 27,935,000 | 0 | 744,000 | 24,576,000 | 35,643,000 | 41,882,000 | 30,852,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior notes | 0 | 0 | 0 | 929,850,000 | 1,179,001,000 | 1,199,700,000 | 0 | 1,250,000,000 | 0 | 0 | 0 | 1,500,000,000 | 0 | 0 | 0 | 0 | 750,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease and other financing obligations | -27,864,000 | -16,596,000 | -13,522,000 | -55,528,000 | -12,103,000 | -33,232,000 | -8,450,000 | -6,575,000 | -8,342,000 | -5,296,000 | -4,890,000 | -3,857,000 | -5,033,000 | -4,250,000 | -27,907,000 | -4,553,000 | -4,157,000 | -3,516,000 | -3,471,000 | -3,049,000 | -3,032,000 | -2,826,000 | -3,022,000 | -3,081,000 | -2,355,000 | -1,968,000 | -2,019,000 | -1,713,000 | -10,847,000 | -1,554,000 | -1,427,000 | -1,369,000 | -969,000 | -956,000 | -952,000 | -966,000 | -961,000 | -500,000 | -480,000 | -465,000 | -376,000 | -391,000 | -375,000 | -364,000 | ||||||||||||||||||||||||||||||||||
repayments of capital lease and other financing obligations | -19,799,000 | -14,069,000 | -55,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets and liabilities | 2,865,000 | -17,751,000 | 50,225,000 | 39,290,000 | -35,509,000 | -25,785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 0 | 47,767,000 | 0 | 22,825,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of offering costs | 0 | 83,000 | 2,126,258,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of convertible debt, mortgage, and loans payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in financing activities | 496,625,000 | -212,897,000 | 4,225,246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash balances included in assets held for sale | 21,356,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of convertible debt, mortgage, and loans payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | -4,238,000 | 1,633,000 | -732,000 | -223,000 | -708,000 | -2,125,000 | -5,825,000 | -1,614,000 | -10,018,000 | 42,000 | -4,951,000 | -3,431,000 | -18,990,000 | -19,457,000 | -122,000 | 1,384,000 | -200,000 | -370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -735,000 | -423,000 | -4,000 | -227,000 | -836,536,000 | -426,000 | -8,219,000 | -49,000 | -2,000 | -1,792,000 | 0 | -1,159,000 | -94,773,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of restricted cash | 760,000 | 0 | 1,163,000 | 839,190,000 | 2,735,000 | 1,325,000 | 8,086,000 | 10,792,000 | 68,559,000 | 0 | 56,000 | 314,000 | 630,000 | 0 | 0 | 0 | 244,000 | 133,000 | 1,869,000 | 3,173,000 | 7,840,000 | 698,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | 0 | -42,575,000 | -208,263,000 | -47,120,000 | 0 | 0 | 0 | -13,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of convertible debt | -34,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency exchange rates on cash and cash equivalents | -33,153,000 | 4,313,000 | 18,540,000 | -195,000 | -5,703,000 | -6,098,000 | 5,065,000 | -8,391,000 | -5,500,000 | -8,039,000 | 1,621,000 | -41,000 | -551,000 | 7,820,000 | -2,195,000 | -5,595,000 | 506,000 | 6,601,000 | -2,794,000 | 2,645,000 | -1,313,000 | -4,673,000 | 957,000 | 4,118,000 | -748,000 | 5,927,000 | -5,178,000 | -4,805,000 | -995,000 | 2,136,000 | 7,148,000 | -3,352,000 | -5,739,000 | 2,244,000 | -374,000 | -1,181,000 | -1,182,000 | -1,556,000 | 449,000 | 51,000 | 102,000 | -20,000 | 40,000 | 125,000 | ||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 1,893,369,000 | -664,000 | -200,576,000 | -74,208,000 | 256,736,000 | -54,153,000 | -86,840,000 | 233,280,000 | -137,848,000 | -117,754,000 | -167,523,000 | 432,806,000 | 21,152,000 | 354,121,000 | -91,700,000 | 72,651,000 | -6,594,000 | -138,375,000 | 53,692,000 | -122,193,000 | -527,960,000 | 693,246,000 | 62,909,000 | -122,070,000 | 183,168,000 | 1,842,000 | 59,522,000 | 9,558,000 | -109,707,000 | -29,799,000 | -52,819,000 | 108,854,000 | -93,062,000 | 245,097,000 | -2,076,000 | 7,339,000 | -3,825,000 | -38,142,000 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 2,228,838,000 | 0 | 0 | 0 | 610,917,000 | 0 | 0 | 0 | 261,894,000 | 0 | 0 | 252,213,000 | 0 | 0 | 278,823,000 | 0 | 0 | 442,841,000 | 0 | 0 | 346,056,000 | 0 | 0 | 220,207,000 | 0 | 0 | 290,633,000 | 0 | 0 | 82,563,000 | 0 | 0 | 119,267,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -239,439,000 | 504,755,000 | -150,598,000 | 633,758,000 | 1,893,369,000 | -664,000 | -200,576,000 | 536,709,000 | 256,736,000 | -54,153,000 | -86,840,000 | 495,174,000 | -117,754,000 | -167,523,000 | 685,019,000 | -414,409,000 | 21,152,000 | 632,944,000 | 72,651,000 | -6,594,000 | 304,466,000 | -122,193,000 | -527,960,000 | 1,039,302,000 | -122,070,000 | 183,168,000 | 222,049,000 | 9,558,000 | -109,707,000 | 260,834,000 | 108,854,000 | -93,062,000 | 327,660,000 | 7,339,000 | -3,825,000 | 81,125,000 | ||||||||||||||||||||||||||||||||||||||||||
gains on asset sales | -27,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of investments | 0 | 0 | 28,400,000 | 7,031,000 | 4,625,000 | 31,741,000 | 72,822,000 | 102,778,000 | 73,810,000 | 64,878,000 | 48,411,000 | 26,385,000 | 37,700,000 | 24,561,000 | 104,544,000 | 413,050,000 | 221,245,000 | 52,425,000 | 150,000,000 | 72,195,000 | 320,729,000 | 176,790,000 | 129,261,000 | 200,760,000 | 153,179,000 | 9,915,000 | 4,718,000 | 11,754,000 | 21,093,000 | 18,700,000 | 43,788,000 | 30,780,000 | 20,946,000 | 22,275,000 | 25,159,000 | 20,378,000 | 23,142,000 | 13,269,000 | ||||||||||||||||||||||||||||||||||||||||
changes in restricted cash | -21,851,000 | -117,000 | 466,704,000 | 14,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 504,755,000 | -150,598,000 | -1,595,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | 1,295,000 | 1,587,000 | 491,000 | 1,886,000 | 0 | 0 | -220,000 | -5,833,000 | 2,343,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transactions and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -182,000 | 0 | -107,000 | 0 | 5,000 | 0 | 5,000 | 0 | 0 | 0 | 79,000 | 0 | 1,347,000 | 0 | -470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of redeemable non-controlling interests | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of real estate | -38,282,000 | 0 | 0 | 0 | -16,791,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 3,521,000 | 570,000 | -71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of special distribution | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used in ) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -156,003,000 | -159,816,000 | -105,907,000 | -171,035,000 | -122,863,000 | -75,667,000 | -212,118,000 | -196,484,000 | -145,490,000 | -131,525,000 | -188,875,000 | -175,115,000 | -143,941,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of asia tone, net of cash acquired | 0 | -13,540,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit for purchase of frankfurt kleyer 90 carrier hotel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of frankfurt kleyer 90 carrier hotel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of ancotel, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of dubai ibx data center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of alog, net of cash acquired | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charge | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit for purchase of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of new york 2 ibx data center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans payable | -10,113,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of asset retirement obligation and accrued restructuring charges | 1,004,000 | 1,398,000 | -17,000 | 1,042,000 | 1,317,000 | 1,053,000 | 1,247,000 | 1,209,000 | 1,139,000 | 1,125,000 | 627,000 | 1,122,000 | 811,000 | 568,000 | 510,000 | 310,000 | 226,000 | 420,000 | 426,000 | 399,000 | 750,000 | 791,000 | 832,000 | 895,000 | 931,000 | 969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of new york ibx data center | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment and interest rate swaps | 5,356,000 | 0 | 1,454,000 | 3,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued restructuring charges | -412,000 | -521,000 | -729,000 | -594,000 | -695,000 | -745,000 | -3,569,000 | -3,203,000 | -3,354,000 | -3,543,000 | -3,591,000 | -3,088,000 | -3,168,000 | -2,957,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of dubai ibx data center, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of switch and data, net of cash acquired | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized net (gains) losses on investments | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 7,231,000 | 3,811,000 | 8,068,000 | 8,871,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of upminster, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible debt | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capped call costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of paris 4 ibx property | 0 | 0 | -14,951,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of frankfurt ibx property | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | 1,027,000 | 1,204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of virtu, net of cash acquired | 0 | 0 | 0 | -23,241,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of amsterdam ibx property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of restricted cash | 0 | -474,000 | -686,000 | -1,000 | -2,000 | -310,000 | -583,000 | 0 | 0 | -1,065,000 | -13,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and debt discount | 5,554,000 | 6,581,000 | 6,496,000 | 3,277,000 | 2,437,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of asset retirement obligation & accrued restructuring charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency hedge | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of los angeles ibx property | -19,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of san jose ibx property | 0 | -6,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of ixeurope, net of cash acquired | -63,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset sales | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | -38,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital leases and other financing obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of mortgage and notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued property, plant and equipment | 460,000 | 6,050,000 | -33,872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized net incomees on investments | 0 | 2,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,134,000 | 1,172,000 | 1,178,000 | 1,403,000 | 1,242,000 | 812,000 | 784,000 | 389,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle | 0 | 0 | 0 | -376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of chicago ibx property | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under credit line | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgage payable and loans payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of borrowings from credit line | -40,000,000 | 0 | 0 | -30,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaids and other assets | -2,737,000 | 2,817,000 | -2,098,000 | 8,290,000 | 959,000 | -1,458,000 | -1,326,000 | -969,000 | -253,000 | -856,000 | -1,196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other property and equipment | -95,445,000 | -84,458,000 | -125,643,000 | -121,002,000 | -88,921,000 | -59,387,000 | -46,620,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accrued property and equipment | 10,226,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued property and equipment | -3,065,000 | 16,035,000 | -23,939,000 | 31,425,000 | 16,454,000 | 4,740,000 | -3,341,000 | 3,643,000 | 2,512,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of los angeles ibx properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of ashburn campus property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants, stock options and employee stock purchase plans | 10,080,000 | 8,180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgage payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from los angeles ibx financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of mortgage payable | -577,000 | -543,000 | -533,000 | -497,000 | -269,000 | -319,000 | -311,000 | -205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (income) loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets and non-cash prepaid rent | 423,000 | 121,000 | 145,000 | 225,000 | 397,000 | 211,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities and sales of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of san jose ibx properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and employee stock purchase plans | 10,406,000 | 6,876,000 | 10,286,000 | 14,714,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible subordinated notes | 395,986,000 | 0 | 250,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings from credit line | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other reconciling items | -140,000 | -237,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loan payable | 44,656,000 | 24,607,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -67,056,000 | -26,613,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets & non-cash prepaid rent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 237,000 | 227,000 | 208,000 | 208,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment and conversion | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on honolulu ibx sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from honolulu ibx sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of other property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible subordinated debentures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for (recovery of) doubtful accounts | -136,000 | 134,000 | 18,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 3,000 | 2,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 2,000 | 0 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and accretion | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt-related issuance costs and discounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest on convertible secured notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred rent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from employee stock option plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaids and other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term and long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of restricted cash and short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of restricted cash and short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible secured notes |
We provide you with 20 years of cash flow statements for Equinix stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Equinix stock. Explore the full financial landscape of Equinix stock with our expertly curated income statements.
The information provided in this report about Equinix stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.