Digital Realty Trust (DLR) Financials

$150.83 +2.65 (+1.79%)

Closing price 03:59 PM Eastern

Extended Trading

$148.79 -2.03 (-1.35%)

As of 05:18 PM Eastern

Annual Income Statements for Digital Realty Trust

This table shows Digital Realty Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	217	332	173	250	493	263	1,681	337	908	562
Consolidated Net Income / (Loss)	302	432	256	341	599	363	1,747	380	950	588
Net Income / (Loss) Continuing Operations	302	432	256	341	599	363	1,747	380	943	561
Total Pre-Tax Income	308	442	264	343	611	401	1,820	412	1,048	736
Total Operating Income	402	497	451	550	594	558	694	590	524	472
Total Gross Profit	1,763	2,142	2,458	3,046	3,209	3,904	4,428	4,692	5,477	5,555
Total Revenue	1,763	2,142	2,458	3,046	3,209	3,904	4,428	4,692	5,477	5,555
Operating Revenue	1,762	2,103	2,458	3,046	3,209	-	4,428	4,692	5,477	5,555
Total Cost of Revenue	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Operating Expenses	1,361	1,645	2,007	2,497	2,615	3,346	3,734	4,102	4,060	4,514
Selling, General & Admin Expense	166	153	165	1,124	225	351	401	435	457	507
Depreciation Expense	571	699	842	1,187	1,164	1,366	1,487	1,578	1,695	1,772
Other Operating Expenses / (Income)	651	772	895	141	1,193	1,515	1,778	2,018	2,606	2,546
Impairment Charge	0.00	0.00	29	0.00	5.35	6.48	-	-	118	191
Restructuring Charge	17	20	76	45	28	107	47	69	85	94
Other Special Charges / (Income)	-44	-	-	-	-	-	-	-	-901	-596
Total Other Income / (Expense), net	-94	-55	-187	-207	17	-157	1,126	-178	-369	-304
Interest Expense	202	237	259	323	392	436	313	299	438	459
Other Income / (Expense), net	0.00	170	46	84	334	337	-4.36	135	68	154
Income Tax Expense	6.45	10	7.90	2.08	12	38	73	32	76	55
Other Gains / (Losses), net	-	-	-	-	-	-	-	-	-30	-120
Preferred Stock Dividends Declared	79	94	75	81	75	93	28	41	41	41
Net Income / (Loss) Attributable to Noncontrolling Interest	4.90	5.67	8.01	9.87	19	6.33	38	2.64	1.47	-14
Basic Earnings per Share	$1.57	$2.21	$0.99	$1.21	$2.37	$1.01	$5.95	$1.18	$3.04	$1.74
Weighted Average Basic Shares Outstanding	138.25M	149.95M	174.06M	206.04M	208.33M	260.10M	282.48M	286.33M	298.60M	323.34M
Diluted Earnings per Share	$1.56	$2.20	$0.99	$1.21	$2.35	$1.00	$5.94	$1.11	$2.88	$1.61
Weighted Average Diluted Shares Outstanding	138.87M	150.68M	174.90M	206.67M	209.46M	262.52M	283.22M	297.92M	309.07M	331.55M
Weighted Average Basic & Diluted Shares Outstanding	146.48M	159.27M	205.74M	207.82M	209.04M	281.12M	284.47M	291.16M	312.29M	336.64M

This table shows Digital Realty Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	227	-6.28	59	108	723	18	271	70	41	179
Consolidated Net Income / (Loss)	239	0.76	69	116	746	20	288	75	40	186
Net Income / (Loss) Continuing Operations	239	0.76	69	116	746	12	288	75	41	158
Total Pre-Tax Income	258	-17	90	132	783	43	310	131	80	215
Total Operating Income	157	121	177	155	58	134	149	9.89	168	144
Total Gross Profit	1,192	1,233	1,339	1,366	1,402	1,370	1,331	1,357	1,431	1,436
Total Revenue	1,192	1,233	1,339	1,366	1,402	1,370	1,331	1,357	1,431	1,436
Operating Revenue	1,192	-	1,339	1,366	1,402	1,370	1,331	1,357	1,431	1,436
Total Operating Expenses	1,035	1,112	1,161	1,211	534	1,153	1,182	1,173	1,263	896
Selling, General & Admin Expense	97	133	112	110	111	124	126	120	118	143
Depreciation Expense	389	430	421	433	421	420	431	425	460	455
Other Operating Expenses / (Income)	522	530	616	651	685	653	593	607	661	686
Restructuring Charge	26	17	12	18	14	40	32	26	24	12
Total Other Income / (Expense), net	101	-138	-87	-23	-86	-173	161	-52	-89	-324
Interest Expense	77	87	102	111	111	114	110	115	126	108
Other Income / (Expense), net	190	-23	0.28	-6.93	25	50	286	62	38	-232
Income Tax Expense	20	-18	21	16	17	21	22	15	12	4.93
Preferred Stock Dividends Declared	10	10	10	10	10	10	10	10	10	10
Net Income / (Loss) Attributable to Noncontrolling Interest	1.72	-3.14	0.11	-2.54	12	-8.42	6.33	-5.55	-11	-3.88
Basic Earnings per Share	$0.79	($0.02)	$0.20	$0.37	$2.40	$0.07	$0.87	$0.22	$0.13	$0.52
Weighted Average Basic Shares Outstanding	286.69M	286.33M	291.22M	295.39M	301.83M	298.60M	312.29M	319.54M	327.98M	323.34M
Diluted Earnings per Share	$0.75	($0.05)	$0.20	$0.34	$2.31	$0.03	$0.82	$0.20	$0.09	$0.50
Weighted Average Diluted Shares Outstanding	296.42M	297.92M	303.07M	306.82M	311.34M	309.07M	320.80M	327.95M	336.25M	331.55M
Weighted Average Basic & Diluted Shares Outstanding	287.52M	291.16M	291.35M	302.71M	302.85M	312.29M	312.43M	327.41M	331.71M	336.64M

This table details how cash moves in and out of Digital Realty Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	20	-42	-307	107	-33	43	50	907	1,483	2,419
Net Cash From Operating Activities	797	911	438	1,385	1,514	1,707	1,702	1,659	1,635	2,261
Net Cash From Continuing Operating Activities	797	911	438	1,385	1,514	1,707	1,721	1,662	1,635	2,261
Net Income / (Loss) Continuing Operations	302	432	256	341	599	363	1,747	380	950	588
Consolidated Net Income / (Loss)	302	432	256	341	599	363	1,747	380	950	588
Depreciation Expense	465	519	-	770	1,164	1,366	1,487	1,578	1,695	1,772
Amortization Expense	113	202	252	487	68	76	72	46	56	48
Non-Cash Adjustments To Reconcile Net Income	-79	-172	105	-149	-286	-110	-1,259	-112	-687	-171
Changes in Operating Assets and Liabilities, net	-3.99	-70	59	-63	-31	11	-327	-230	-380	25
Net Cash From Investing Activities	-2,528	-1,304	-1,454	-3,036	-275	-2,599	-1,062	-4,699	-1,115	-1,906
Net Cash From Continuing Investing Activities	-2,528	-1,304	-1,454	-3,036	-275	-2,599	-1,062	-4,699	-1,115	-1,906
Acquisitions	-1,861	0.00	0.00	-1,975	-76	-1,053	-251	-1,930	-52	-508
Sale of Property, Plant & Equipment	186	359	641	286	-	-	-	272	2,620	1,765
Sale and/or Maturity of Investments	0.00	0.00	64	0.00	-	-	62	3.33	242	100
Other Investing Activities, net	-753	-790	1,151	-22	-1,496	-2,111	-2,563	-3,044	-3,925	-3,263
Net Cash From Financing Activities	1,751	351	710	1,757	-1,272	936	-591	2,969	963	2,063
Net Cash From Continuing Financing Activities	1,751	351	710	1,757	-1,272	936	-591	3,947	963	2,063
Repayment of Debt	-2,489	-3,798	0.00	381	-1,966	-3,042	-3,652	-4,805	-3,468	-3,804
Payment of Dividends	-562	-629	707	-865	-934	-1,137	-1,255	-1,406	-1,516	-1,655
Issuance of Debt	3,881	3,975	7,895	2,237	1,457	3,735	4,346	8,301	3,740	3,871
Issuance of Common Equity	919	1,085	405	-3.86	536	1,880	172	928	2,207	3,651
Other Financing Activities, net	0.90	4.73	5.87	7.43	0.00	0.00	0.00	928	0.00	0.00

This table details how cash moves in and out of Digital Realty Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	54	865	-8.37	28	946	518	-353	1,051	-78	1,799
Net Cash From Operating Activities	419	456	350	464	358	462	352	573	567	769
Net Cash From Continuing Operating Activities	419	459	350	464	358	462	352	573	563	773
Net Income / (Loss) Continuing Operations	239	0.76	69	116	746	20	288	75	40	186
Consolidated Net Income / (Loss)	239	0.76	69	116	746	20	288	75	40	186
Depreciation Expense	389	430	421	433	421	420	431	425	460	455
Amortization Expense	4.39	8.53	3.94	39	13	0.54	28	27	10	-17
Non-Cash Adjustments To Reconcile Net Income	-153	-21	10	-84	-684	70	-214	49	35	-40
Changes in Operating Assets and Liabilities, net	-60	41	-154	-39	-138	-49	-181	-2.19	18	190
Net Cash From Investing Activities	-2,300	-971	-749	-530	1,180	-1,016	6.62	-282	-1,119	-512
Net Cash From Continuing Investing Activities	-2,300	-971	-749	-530	1,180	-1,016	6.62	-282	-1,119	-512
Acquisitions	-1,820	187	-57	-1.19	12	-6.44	-81	11	-247	-191
Sale of Property, Plant & Equipment	-	-	0.00	151	2,320	149	814	426	5.77	518
Other Investing Activities, net	-684	-1,230	-692	-680	-1,152	-1,401	-812	-731	-880	-840
Net Cash From Financing Activities	1,934	402	391	93	-593	1,072	-810	857	474	1,541
Net Cash From Continuing Financing Activities	1,934	1,380	391	93	-593	1,072	-712	759	474	1,541
Repayment of Debt	1,679	-5,967	-652	-803	-1,309	-703	-550	-865	-1,338	-1,050
Payment of Dividends	-369	16	-733	-384	-389	-10	-810	-414	-421	-10
Issuance of Debt	224	5,874	1,776	538	770	655	453	310	1,427	1,682
Issuance of Common Equity	401	528	0.00	742	335	1,130	98	1,826	806	921

This table presents Digital Realty Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	11,416	12,193	21,404	23,767	23,068	36,076	36,370	41,485	44,113	45,284
Total Current Assets	234	214	276	426	395	712	814	1,111	2,904	5,128
Cash & Equivalents	57	11	0.05	127	90	109	143	142	1,625	3,871
Accounts Receivable	177	204	276	300	306	603	672	969	1,278	1,257
Plant, Property, & Equipment, net	8,770	8,996	13,841	13,109	0.00	0.00	0.00	0.00	0.00	0.00
Total Noncurrent Assets	2,393	2,982	7,274	10,221	22,673	35,365	35,555	40,374	40,731	40,155
Long-Term Investments	-	-	-	175	15,518	1,148	22,570	25,766	26,532	26,761
Goodwill	331	753	3,390	4,348	3,363	8,331	7,937	9,208	9,240	8,929
Intangible Assets	1,392	1,522	2,999	3,264	2,195	3,123	2,735	3,093	2,500	2,178
Other Noncurrent Operating Assets	638	628	561	2,433	1,597	22,763	2,312	2,307	2,459	2,287
Total Liabilities & Shareholders' Equity	11,416	12,193	21,404	23,767	23,068	36,076	36,370	41,485	44,113	45,284
Total Liabilities	6,880	7,060	10,301	12,893	12,419	17,588	17,846	21,863	23,117	22,108
Total Current Liabilities	614	2,653	3,156	1,382	1,481	2,276	1,882	2,233	2,596	2,475
Accounts Payable	608	825	980	1,165	1,009	1,420	1,544	1,869	2,169	2,056
Dividends Payable	-	144	200	217	235	324	339	364	388	419
Other Current Nonoperating Liabilities	5.80	2.60	5.03	0.00	2.70	-	-	0.00	39	0.00
Total Noncurrent Liabilities	6,265	4,407	7,145	11,511	10,938	15,311	15,963	19,630	20,521	19,633
Long-Term Debt	5,899	4,157	6,677	11,101	9,888	12,773	13,448	16,597	17,426	16,714
Noncurrent Deferred & Payable Income Tax Liabilities	-	-	-	-	147	698	666	1,193	1,151	1,085
Other Noncurrent Operating Liabilities	265	168	218	209	902	1,840	1,849	1,841	1,944	1,834
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Redeemable Noncontrolling Interest	-	0.00	54	16	41	42	47	1,515	1,395	1,433
Total Equity & Noncontrolling Interests	4,537	5,132	11,049	10,858	10,608	18,446	18,477	18,107	19,602	21,743
Total Preferred & Common Equity	4,500	5,096	10,349	9,859	9,877	17,718	18,005	17,583	19,118	21,340
Preferred Stock	1,290	1,013	1,250	1,250	1,434	951	732	732	732	732
Total Common Equity	4,560	4,083	11,155	8,609	8,443	16,767	17,270	16,849	18,383	20,605
Common Stock	4,657	5,766	11,264	11,358	11,577	20,630	21,076	22,143	24,397	28,080
Retained Earnings	-	-1,547	-	-2,633	-3,047	-3,998	-3,632	-4,698	-5,263	-6,292
Accumulated Other Comprehensive Income / (Loss)	-97	-136	-108	-116	-88	135	-174	-596	-751	-1,182
Noncontrolling Interest	36	36	700	1,000	729	729	472	524	484	402

This table presents Digital Realty Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Total Assets	39,215	41,485	41,953	42,389	41,933	44,113	42,633	43,607	45,295	45,284
Total Current Assets	1,038	1,111	1,201	1,283	2,388	2,904	2,411	3,504	3,450	5,128
Cash & Equivalents	177	142	131	125	1,062	1,625	1,194	2,282	2,176	3,871
Accounts Receivable	861	969	1,070	1,158	1,326	1,278	1,217	1,222	1,274	1,257
Plant, Property, & Equipment, net	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Noncurrent Assets	38,177	40,374	40,752	40,497	39,545	40,731	39,935	40,102	41,845	40,155
Long-Term Investments	24,219	25,766	26,205	26,219	25,779	26,532	26,124	26,270	27,687	26,761
Goodwill	8,728	9,208	9,200	9,149	8,998	9,240	9,105	9,129	9,395	8,929
Intangible Assets	3,036	3,093	3,015	2,826	2,506	2,500	2,359	2,315	2,367	2,178
Other Noncurrent Operating Assets	2,194	2,307	2,331	2,304	2,262	2,459	2,347	2,388	2,396	2,287
Total Liabilities & Shareholders' Equity	39,215	41,485	41,953	42,389	41,933	44,113	42,633	43,607	45,295	45,284
Total Liabilities	20,230	21,863	22,800	22,916	21,896	23,117	21,793	21,199	22,119	22,108
Total Current Liabilities	1,621	2,233	1,924	2,215	2,147	2,596	1,880	1,974	2,141	2,475
Accounts Payable	1,621	1,869	1,924	2,215	2,147	2,169	1,870	1,974	2,141	2,056
Dividends Payable	0.00	364	0.00	0.00	0.00	388	0.00	0.00	0.00	419
Other Current Nonoperating Liabilities	-	0.00	-	-	-	39	9.98	-	-	0.00
Total Noncurrent Liabilities	18,609	19,630	20,876	20,696	19,749	20,521	19,913	19,225	19,978	19,633
Long-Term Debt	15,759	16,597	17,876	17,729	16,870	17,426	17,020	16,340	16,987	16,714
Noncurrent Deferred & Payable Income Tax Liabilities	1,145	1,193	1,164	1,129	1,089	1,151	1,121	1,132	1,224	1,085
Other Noncurrent Operating Liabilities	1,705	1,841	1,836	1,838	1,790	1,944	1,771	1,754	1,768	1,834
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Redeemable Noncontrolling Interest	1,430	1,515	1,449	1,367	1,360	1,395	1,351	1,400	1,466	1,433
Total Equity & Noncontrolling Interests	17,555	18,107	17,705	18,105	18,677	19,602	19,489	21,008	21,711	21,743
Total Preferred & Common Equity	17,064	17,583	17,212	17,621	18,190	19,118	19,020	20,538	21,246	21,340
Preferred Stock	732	732	732	732	732	732	732	732	732	732
Total Common Equity	16,329	16,849	16,478	16,887	17,455	18,383	18,285	19,803	20,511	20,605
Common Stock	21,528	22,143	22,126	22,882	23,239	24,397	24,509	26,388	27,229	28,080
Retained Earnings	-4,336	-4,698	-4,996	-5,254	-4,901	-5,263	-5,374	-5,701	-6,061	-6,292
Accumulated Other Comprehensive Income / (Loss)	-863	-596	-652	-741	-883	-751	-850	-885	-657	-1,182
Noncontrolling Interest	491	524	492	484	487	484	470	470	465	402

This table displays calculated financial ratios and metrics derived from Digital Realty Trust's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	9.09%	21.49%	14.74%	23.95%	5.34%	21.64%	13.43%	5.96%	16.74%	1.42%
EBITDA Growth	5.67%	41.65%	-46.00%	152.17%	14.24%	8.23%	-3.80%	4.47%	-0.20%	4.33%
EBIT Growth	8.62%	66.00%	-25.46%	27.35%	46.51%	-3.58%	-22.91%	5.05%	-18.17%	5.60%
NOPAT Growth	56.04%	23.41%	-9.85%	24.82%	6.61%	-13.38%	32.04%	-18.23%	-10.67%	-10.25%
Net Income Growth	48.26%	43.19%	-40.66%	33.11%	75.67%	-39.47%	381.74%	-78.24%	149.87%	-38.09%
EPS Growth	57.58%	41.03%	-55.00%	22.22%	94.21%	-57.45%	494.00%	-81.31%	159.46%	-44.10%
Operating Cash Flow Growth	21.49%	14.36%	-51.98%	216.61%	9.28%	12.73%	-0.25%	-2.52%	-1.48%	38.34%
Free Cash Flow Firm Growth	-493.28%	87.06%	-4,613.24%	82.55%	1,265.88%	-244.57%	187.88%	-102.43%	278.26%	2.58%
Invested Capital Growth	20.55%	6.36%	80.13%	10.11%	-75.54%	471.30%	-68.90%	11.22%	-4.32%	-5.25%
Revenue Q/Q Growth	5.27%	3.70%	6.71%	1.56%	0.29%	7.58%	1.11%	2.67%	2.56%	1.21%
EBITDA Q/Q Growth	-1.15%	18.32%	-40.30%	69.20%	14.06%	-7.59%	-13.71%	19.16%	3.01%	-9.45%
EBIT Q/Q Growth	-10.85%	45.02%	-0.13%	-4.13%	45.69%	-22.39%	-34.63%	72.38%	17.02%	-30.30%
NOPAT Q/Q Growth	13.87%	28.63%	-6.58%	2.74%	3.39%	-1.13%	1.46%	-5.99%	-1.12%	8.15%
Net Income Q/Q Growth	6.43%	35.32%	-6.04%	-7.35%	98.09%	-44.41%	143.87%	-74.13%	2.05%	39.24%
EPS Q/Q Growth	3.31%	59.42%	-20.16%	-7.63%	137.37%	-59.35%	164.00%	-77.30%	2.86%	27.78%
Operating Cash Flow Q/Q Growth	10.29%	3.00%	-54.69%	75.39%	3.44%	7.83%	-4.16%	0.27%	0.36%	15.72%
Free Cash Flow Firm Q/Q Growth	-442.39%	90.70%	-5.99%	-2,629.11%	1,161.79%	-159.98%	8.71%	-488.19%	22.65%	475.58%
Invested Capital Q/Q Growth	18.19%	-0.32%	2.10%	9.77%	-72.03%	4.90%	-3.09%	3.17%	1.46%	-6.05%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
EBITDA Margin	55.58%	64.80%	30.49%	62.04%	67.28%	59.87%	50.78%	50.06%	42.80%	44.03%
Operating Margin	22.79%	23.21%	18.36%	18.05%	18.52%	14.28%	15.67%	12.57%	9.58%	8.49%
EBIT Margin	22.79%	31.14%	20.23%	20.79%	28.91%	22.92%	15.58%	15.44%	10.83%	11.27%
Profit (Net Income) Margin	17.10%	20.16%	10.43%	11.20%	18.67%	9.29%	39.46%	8.11%	17.35%	10.59%
Tax Burden Percent	97.91%	97.65%	97.01%	99.39%	98.04%	90.51%	96.00%	92.34%	90.67%	79.92%
Interest Burden Percent	76.64%	66.28%	53.12%	54.19%	65.87%	44.80%	263.93%	56.85%	176.79%	117.57%
Effective Tax Rate	2.09%	2.35%	2.99%	0.61%	1.96%	9.49%	4.00%	7.66%	7.21%	7.44%
Return on Invested Capital (ROIC)	4.11%	4.50%	2.81%	2.59%	4.24%	2.78%	3.29%	5.37%	4.66%	4.39%
ROIC Less NNEP Spread (ROIC-NNEP)	2.39%	3.60%	0.38%	0.56%	4.80%	-1.20%	66.03%	7.21%	-0.04%	3.14%
Return on Net Nonoperating Assets (RNNOA)	3.03%	4.44%	0.35%	0.51%	1.33%	-0.29%	6.15%	-3.38%	0.02%	-1.73%
Return on Equity (ROE)	7.14%	8.93%	3.16%	3.10%	5.57%	2.49%	9.44%	1.99%	4.68%	2.66%
Cash Return on Invested Capital (CROIC)	-14.53%	-1.67%	-54.40%	-7.03%	125.62%	-137.63%	108.40%	-5.25%	9.08%	9.78%
Operating Return on Assets (OROA)	3.84%	5.65%	2.96%	2.80%	3.96%	3.03%	1.90%	1.86%	1.39%	1.40%
Return on Assets (ROA)	2.88%	3.66%	1.53%	1.51%	2.56%	1.23%	4.82%	0.98%	2.22%	1.32%
Return on Common Equity (ROCE)	6.24%	7.99%	2.96%	2.79%	4.41%	2.15%	8.68%	1.78%	4.06%	2.35%
Return on Equity Simple (ROE_SIMPLE)	6.70%	8.47%	2.48%	3.46%	6.07%	2.05%	9.71%	2.16%	4.97%	2.76%
Net Operating Profit after Tax (NOPAT)	393	486	438	546	583	505	666	545	487	437
NOPAT Margin	22.32%	22.67%	17.81%	17.94%	18.15%	12.93%	15.05%	11.61%	8.89%	7.86%
Net Nonoperating Expense Percent (NNEP)	1.72%	0.90%	2.43%	2.04%	-0.56%	3.98%	-62.73%	-1.84%	4.70%	1.25%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	1.57%	1.31%	1.14%
Cost of Revenue to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
SG&A Expenses to Revenue	9.44%	7.14%	6.69%	36.88%	7.02%	9.00%	9.05%	9.26%	8.34%	9.13%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	77.21%	76.79%	81.64%	81.95%	81.48%	85.72%	84.33%	87.43%	74.12%	81.27%
Earnings before Interest and Taxes (EBIT)	402	667	497	633	928	895	690	725	593	626
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	980	1,388	750	1,890	2,159	2,337	2,248	2,349	2,344	2,446
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.79	2.93	1.66	2.10	2.52	2.05	2.63	1.59	2.15	2.85
Price to Tangible Book Value (P/TBV)	2.88	6.62	3.89	18.10	7.38	6.47	6.90	5.90	5.95	6.19
Price to Revenue (P/Rev)	4.63	5.59	7.54	5.92	6.63	8.81	10.27	5.71	7.22	10.59
Price to Earnings (P/E)	37.59	36.03	107.00	72.20	43.15	130.52	27.05	79.56	43.52	104.71
Dividend Yield	6.09%	4.68%	4.13%	4.62%	4.24%	3.65%	2.89%	5.23%	3.74%	2.75%
Earnings Yield	2.66%	2.78%	0.93%	1.39%	2.32%	0.77%	3.70%	1.26%	2.30%	0.96%
Enterprise Value to Invested Capital (EV/IC)	1.47	1.70	1.47	1.42	3.33	1.56	3.90	1.90	3.07	4.91
Enterprise Value to Revenue (EV/Rev)	8.75	8.83	11.97	10.28	5.61	12.33	8.46	4.32	5.73	8.55
Enterprise Value to EBITDA (EV/EBITDA)	15.75	13.63	39.26	16.56	8.33	20.60	16.67	8.63	13.39	19.41
Enterprise Value to EBIT (EV/EBIT)	38.41	28.36	59.18	49.44	19.39	53.81	54.34	27.98	52.96	75.82
Enterprise Value to NOPAT (EV/NOPAT)	39.23	38.97	67.22	57.29	30.89	95.40	56.25	37.21	64.52	108.69
Enterprise Value to Operating Cash Flow (EV/OCF)	19.37	20.77	67.26	22.60	11.89	28.21	22.02	12.21	19.21	20.99
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	1.04	0.00	1.71	0.00	33.11	48.81
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.32	1.15	0.80	1.04	0.95	0.72	0.73	0.85	0.83	0.72
Long-Term Debt to Equity	1.32	0.83	0.62	1.04	0.93	0.69	0.73	0.85	0.83	0.72
Financial Leverage	1.27	1.23	0.92	0.92	0.28	0.24	0.09	-0.47	-0.49	-0.55
Leverage Ratio	2.48	2.44	2.07	2.06	2.18	2.03	1.96	2.04	2.11	2.02
Compound Leverage Factor	1.90	1.62	1.10	1.11	1.43	0.91	5.17	1.16	3.73	2.38
Debt to Total Capital	56.95%	53.57%	44.49%	50.96%	48.73%	41.85%	42.06%	45.82%	45.35%	41.90%
Short-Term Debt to Total Capital	0.00%	15.21%	9.86%	0.00%	1.13%	1.67%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	56.95%	38.35%	34.63%	50.96%	47.60%	40.17%	42.06%	45.82%	45.35%	41.90%
Preferred Equity to Total Capital	12.24%	9.16%	6.25%	5.63%	6.91%	2.99%	2.29%	2.02%	1.90%	1.83%
Noncontrolling Interests to Total Capital	0.35%	0.33%	3.77%	4.58%	3.71%	2.42%	1.62%	5.63%	4.89%	4.60%
Common Equity to Total Capital	43.28%	36.94%	55.77%	38.82%	40.65%	52.74%	54.02%	46.52%	47.84%	51.66%
Debt to EBITDA	6.12	4.27	11.87	5.98	4.69	5.69	5.98	7.07	7.43	6.83
Net Debt to EBITDA	6.06	4.26	11.87	5.82	-2.54	5.16	-4.12	-3.96	-4.58	-5.69
Long-Term Debt to EBITDA	6.12	3.05	9.24	5.98	4.58	5.47	5.98	7.07	7.43	6.83
Debt to NOPAT	15.25	12.19	20.32	20.68	17.38	26.37	20.18	30.47	35.81	38.27
Net Debt to NOPAT	15.10	12.17	20.32	20.13	-9.42	23.88	-13.91	-17.09	-22.05	-31.86
Long-Term Debt to NOPAT	15.25	8.73	15.82	20.68	16.97	25.31	20.18	30.47	35.81	38.27
Altman Z-Score	0.94	0.96	1.11	0.85	1.06	1.16	1.54	0.72	1.04	1.64
Noncontrolling Interest Sharing Ratio	12.55%	10.61%	6.14%	10.07%	20.78%	13.48%	8.04%	10.56%	13.26%	11.74%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.38	0.08	0.09	0.31	0.27	0.31	0.43	0.50	1.12	2.07
Quick Ratio	0.38	0.08	0.09	0.31	0.27	0.31	0.43	0.50	1.12	2.07
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-1,391	-180	-8,483	-1,481	17,261	-24,954	21,929	-532	948	973
Operating Cash Flow to CapEx	0.00%	0.00%	0.00%	133.34%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Free Cash Flow to Firm to Interest Expense	-6.90	-0.76	-32.80	-4.58	44.01	-57.20	70.17	-1.78	2.17	2.12
Operating Cash Flow to Interest Expense	3.95	3.84	1.69	4.29	3.86	3.91	5.45	5.55	3.73	4.93
Operating Cash Flow Less CapEx to Interest Expense	4.38	5.35	4.17	1.07	3.86	3.91	5.45	6.46	9.72	8.78
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.17	0.18	0.15	0.13	0.14	0.13	0.12	0.12	0.13	0.12
Accounts Receivable Turnover	11.26	11.24	10.24	10.58	10.61	8.59	6.95	5.72	4.87	4.38
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.21	0.24	0.22	0.23	0.00	0.00	0.00	0.00	0.00	0.00
Accounts Payable Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Sales Outstanding (DSO)	32.43	32.49	35.66	34.50	34.41	42.48	52.54	63.83	74.89	83.30
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash Conversion Cycle (CCC)	32.43	32.49	35.66	34.50	34.41	42.48	52.54	63.83	74.89	83.30
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	10,467	11,133	20,054	22,080	5,402	30,861	9,598	10,675	10,213	9,677
Invested Capital Turnover	0.18	0.20	0.16	0.14	0.23	0.22	0.22	0.46	0.52	0.56
Increase / (Decrease) in Invested Capital	1,785	666	8,921	2,027	-16,679	25,459	-21,263	1,077	-462	-536
Enterprise Value (EV)	15,437	18,923	29,429	31,309	17,992	48,141	37,476	20,269	31,398	47,473
Market Capitalization	8,167	11,964	18,527	18,044	21,273	34,371	45,489	26,809	39,519	58,823
Book Value per Share	$31.16	$25.69	$54.30	$41.73	$40.45	$59.85	$60.86	$58.60	$60.70	$62.12
Tangible Book Value per Share	$19.39	$11.37	$23.20	$4.83	$13.82	$18.96	$23.25	$15.82	$21.93	$28.63
Total Capital	10,537	11,053	20,001	22,176	20,772	31,793	31,972	36,219	38,422	39,890
Total Debt	6,000	5,921	8,898	11,302	10,122	13,305	13,448	16,597	17,426	16,714
Total Long-Term Debt	6,000	4,239	6,927	11,302	9,888	12,773	13,448	16,597	17,426	16,714
Net Debt	5,943	5,910	8,898	11,000	-5,485	12,048	-9,264	-9,311	-10,732	-13,917
Capital Expenditures (CapEx)	-86	-359	-641	1,039	0.00	0.00	0.00	-272	-2,620	-1,765
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-437	-768	-909	-1,082	-941	-1,141	-1,211	-1,263	-1,318	-1,217
Debt-free Net Working Capital (DFNWC)	-380	-757	-909	-955	-851	-1,033	-1,068	-1,122	308	2,653
Net Working Capital (NWC)	-380	-2,439	-2,880	-955	-1,085	-1,565	-1,068	-1,122	308	2,653
Net Nonoperating Expense (NNE)	92	54	182	205	-17	142	-1,081	164	-464	-152
Net Nonoperating Obligations (NNO)	5,931	6,001	8,950	11,206	-5,248	12,372	-8,926	-8,947	-10,783	-13,498
Total Depreciation and Amortization (D&A)	578	721	252	1,257	1,231	1,442	1,559	1,624	1,751	1,820
Debt-free, Cash-free Net Working Capital to Revenue	-24.77%	-35.84%	-36.97%	-35.52%	-29.32%	-29.24%	-27.34%	-26.93%	-24.06%	-21.92%
Debt-free Net Working Capital to Revenue	-21.53%	-35.35%	-36.97%	-31.36%	-26.52%	-26.46%	-24.12%	-23.90%	5.62%	47.77%
Net Working Capital to Revenue	-21.53%	-113.84%	-117.17%	-31.36%	-33.82%	-40.09%	-24.12%	-23.90%	5.62%	47.77%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$2.21	$0.99	$1.21	$2.37	$1.01	$5.95	$1.18	$3.04	$1.74
Adjusted Weighted Average Basic Shares Outstanding	0.00	149.95M	174.06M	206.04M	208.33M	260.10M	282.47M	286.33M	298.60M	323.34M
Adjusted Diluted Earnings per Share	$0.00	$2.20	$0.99	$1.21	$2.35	$1.00	$5.94	$1.11	$3.00	$1.61
Adjusted Weighted Average Diluted Shares Outstanding	0.00	150.68M	174.90M	206.67M	209.46M	262.52M	283.22M	297.92M	309.07M	331.55M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	159.27M	205.74M	207.82M	209.04M	281.12M	284.47M	291.16M	312.29M	336.64M
Normalized Net Operating Profit after Tax (NOPAT)	367	506	540	592	615	607	712	608	-161	149
Normalized NOPAT Margin	20.82%	23.60%	21.96%	19.42%	19.17%	15.55%	16.08%	12.96%	-2.93%	2.68%
Pre Tax Income Margin	17.47%	20.64%	10.75%	11.27%	19.05%	10.27%	41.11%	8.78%	19.14%	13.25%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	1.99	2.81	1.92	1.96	2.37	2.05	2.21	2.42	1.35	1.36
NOPAT to Interest Expense	1.95	2.04	1.69	1.69	1.49	1.16	2.13	1.82	1.11	0.95
EBIT Less CapEx to Interest Expense	2.42	4.32	4.40	-1.26	2.37	2.05	2.21	3.33	7.34	5.21
NOPAT Less CapEx to Interest Expense	2.38	3.56	4.17	-1.52	1.49	1.16	2.13	2.73	7.10	4.80
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	186.19%	145.68%	-275.73%	253.48%	155.80%	313.47%	71.82%	369.77%	159.54%	281.25%
Augmented Payout Ratio	186.19%	145.68%	-275.73%	253.48%	155.80%	313.47%	71.82%	369.77%	159.54%	281.25%

This table displays calculated financial ratios and metrics derived from Digital Realty Trust's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	5.20%	10.97%	18.75%	19.92%	17.65%	11.07%	-0.57%	-0.70%	2.05%	4.84%
EBITDA Growth	24.79%	237.46%	20.42%	8.42%	-30.20%	12.78%	48.53%	-15.38%	30.85%	-42.15%
EBIT Growth	92.01%	147.58%	85.17%	-19.33%	-76.08%	87.92%	145.36%	-51.23%	148.13%	-147.68%
NOPAT Growth	-13.18%	-35.36%	12.21%	0.23%	-60.85%	-17.85%	2.50%	-93.55%	149.39%	102.71%
Net Income Growth	74.89%	-99.93%	-10.50%	81.08%	212.38%	2,513.80%	318.14%	-35.43%	-94.62%	833.53%
EPS Growth	70.45%	-101.34%	-9.09%	78.95%	208.00%	160.00%	310.00%	-41.18%	-96.10%	1,566.67%
Operating Cash Flow Growth	4.90%	0.99%	25.94%	-8.20%	-14.55%	1.29%	0.73%	23.43%	58.09%	66.44%
Free Cash Flow Firm Growth	-101.51%	-104.64%	-105.00%	-104.55%	213.76%	153.54%	153.67%	106.89%	-127.48%	27.45%
Invested Capital Growth	4.47%	11.22%	12.50%	12.40%	-2.72%	-4.32%	-3.99%	-0.58%	2.33%	-5.25%
Revenue Q/Q Growth	4.63%	3.44%	8.57%	2.06%	2.65%	-2.34%	-2.81%	1.92%	5.49%	0.32%
EBITDA Q/Q Growth	29.56%	-27.49%	12.30%	2.76%	-16.58%	17.15%	47.90%	-41.45%	29.00%	-48.21%
EBIT Q/Q Growth	89.29%	-71.74%	81.09%	-16.71%	-43.87%	121.96%	136.45%	-83.44%	185.57%	-142.65%
NOPAT Q/Q Growth	7.31%	-41.78%	59.65%	0.49%	-58.09%	22.16%	93.96%	-93.68%	1,521.51%	-0.70%
Net Income Q/Q Growth	273.91%	-99.68%	8,945.60%	68.00%	545.02%	-97.33%	1,347.07%	-74.06%	-46.25%	362.67%
EPS Q/Q Growth	294.74%	-106.67%	500.00%	70.00%	579.41%	-98.70%	530.77%	-75.61%	-55.00%	455.56%
Operating Cash Flow Q/Q Growth	-17.10%	8.83%	-23.38%	32.79%	-22.83%	29.01%	-23.80%	62.72%	-1.17%	35.83%
Free Cash Flow Firm Q/Q Growth	-101.36%	-233.98%	-6.10%	5.40%	133.94%	57.19%	5.97%	-87.86%	-235.42%	829.11%
Invested Capital Q/Q Growth	13.41%	3.17%	0.16%	-4.09%	-1.84%	1.46%	0.52%	-0.69%	1.04%	-6.05%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
EBITDA Margin	62.09%	43.53%	45.02%	45.34%	36.84%	44.20%	67.26%	38.63%	47.24%	24.39%
Operating Margin	13.20%	9.81%	13.25%	11.33%	4.15%	9.79%	11.22%	0.73%	11.76%	10.05%
EBIT Margin	29.12%	7.95%	13.27%	10.83%	5.92%	13.46%	32.74%	5.32%	14.40%	-6.12%
Profit (Net Income) Margin	20.03%	0.06%	5.14%	8.46%	53.19%	1.45%	21.62%	5.50%	2.80%	12.93%
Tax Burden Percent	92.42%	-4.50%	76.24%	87.73%	95.27%	46.17%	92.78%	56.95%	50.42%	86.29%
Interest Burden Percent	74.43%	-17.25%	50.84%	89.11%	942.89%	23.38%	71.19%	181.71%	38.63%	-244.87%
Effective Tax Rate	7.58%	0.00%	23.76%	12.27%	2.20%	48.10%	7.22%	11.44%	15.61%	2.29%
Return on Invested Capital (ROIC)	5.51%	3.18%	4.90%	5.27%	2.12%	2.66%	5.43%	0.34%	5.35%	5.49%
ROIC Less NNEP Spread (ROIC-NNEP)	4.38%	4.12%	5.67%	5.49%	-5.28%	3.17%	3.87%	-0.27%	6.24%	5.12%
Return on Net Nonoperating Assets (RNNOA)	-1.97%	-1.93%	-2.61%	-2.63%	2.52%	-1.54%	-1.84%	0.14%	-3.30%	-2.81%
Return on Equity (ROE)	3.54%	1.25%	2.29%	2.64%	4.64%	1.13%	3.59%	0.48%	2.05%	2.67%
Cash Return on Invested Capital (CROIC)	1.35%	-5.25%	-6.16%	-5.91%	7.57%	9.08%	8.52%	3.82%	1.66%	9.78%
Operating Return on Assets (OROA)	3.55%	0.96%	1.65%	1.42%	0.78%	1.72%	4.23%	0.68%	1.81%	-0.76%
Return on Assets (ROA)	2.44%	0.01%	0.64%	1.11%	7.00%	0.19%	2.80%	0.70%	0.35%	1.61%
Return on Common Equity (ROCE)	3.16%	1.12%	2.05%	2.36%	4.02%	0.98%	3.12%	0.42%	1.80%	2.36%
Return on Equity Simple (ROE_SIMPLE)	8.61%	0.00%	2.16%	2.41%	5.12%	0.00%	6.15%	5.49%	1.99%	0.00%
Net Operating Profit after Tax (NOPAT)	145	85	135	136	57	70	139	8.76	142	141
NOPAT Margin	12.20%	6.87%	10.10%	9.94%	4.06%	5.08%	10.41%	0.65%	9.92%	9.82%
Net Nonoperating Expense Percent (NNEP)	1.13%	-0.94%	-0.77%	-0.23%	7.41%	-0.50%	1.57%	0.62%	-0.89%	0.37%
Return On Investment Capital (ROIC_SIMPLE)	-	0.24%	-	-	-	0.19%	-	-	-	0.37%
Cost of Revenue to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
SG&A Expenses to Revenue	8.17%	10.77%	8.36%	8.02%	7.89%	9.08%	9.47%	8.87%	8.22%	9.96%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	86.80%	90.19%	86.75%	88.67%	38.04%	84.20%	88.78%	86.47%	88.28%	62.40%
Earnings before Interest and Taxes (EBIT)	347	98	178	148	83	184	436	72	206	-88
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	740	537	603	619	517	605	895	524	676	350
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.63	1.59	1.66	1.90	2.03	2.15	2.37	2.40	2.58	2.85
Price to Tangible Book Value (P/TBV)	5.82	5.90	6.41	6.52	5.95	5.95	6.34	5.68	6.06	6.19
Price to Revenue (P/Rev)	5.82	5.71	5.57	6.24	6.64	7.22	7.91	8.70	9.65	10.59
Price to Earnings (P/E)	18.98	79.56	82.16	82.72	40.10	43.52	38.60	43.87	132.29	104.71
Dividend Yield	5.21%	5.23%	5.20%	4.44%	4.17%	3.74%	3.42%	3.21%	3.02%	2.75%
Earnings Yield	5.27%	1.26%	1.22%	1.21%	2.49%	2.30%	2.59%	2.28%	0.76%	0.96%
Enterprise Value to Invested Capital (EV/IC)	1.99	1.90	2.01	2.54	2.79	3.07	3.46	3.72	4.15	4.91
Enterprise Value to Revenue (EV/Rev)	4.51	4.32	4.39	5.07	5.25	5.73	6.49	6.94	7.79	8.55
Enterprise Value to EBITDA (EV/EBITDA)	10.45	8.63	8.78	10.40	12.32	13.39	13.47	14.91	15.84	19.41
Enterprise Value to EBIT (EV/EBIT)	49.03	27.98	26.70	33.73	55.35	52.96	41.74	48.88	47.61	75.82
Enterprise Value to NOPAT (EV/NOPAT)	35.56	37.21	38.05	46.55	56.98	64.52	76.14	114.61	105.91	108.69
Enterprise Value to Operating Cash Flow (EV/OCF)	12.45	12.21	12.43	15.38	17.22	19.21	21.70	21.70	21.89	20.99
Enterprise Value to Free Cash Flow (EV/FCFF)	150.37	0.00	0.00	0.00	36.27	33.11	39.79	97.06	253.10	48.81
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.83	0.85	0.93	0.91	0.84	0.83	0.82	0.73	0.73	0.72
Long-Term Debt to Equity	0.83	0.85	0.93	0.91	0.84	0.83	0.82	0.73	0.73	0.72
Financial Leverage	-0.45	-0.47	-0.46	-0.48	-0.48	-0.49	-0.48	-0.51	-0.53	-0.55
Leverage Ratio	2.04	2.04	2.10	2.11	2.08	2.11	2.12	2.05	2.02	2.02
Compound Leverage Factor	1.52	-0.35	1.07	1.88	19.61	0.49	1.51	3.73	0.78	-4.96
Debt to Total Capital	45.36%	45.82%	48.27%	47.66%	45.71%	45.35%	44.96%	42.17%	42.29%	41.90%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	45.36%	45.82%	48.27%	47.66%	45.71%	45.35%	44.96%	42.17%	42.29%	41.90%
Preferred Equity to Total Capital	2.11%	2.02%	1.98%	1.97%	1.98%	1.90%	1.93%	1.89%	1.82%	1.83%
Noncontrolling Interests to Total Capital	5.53%	5.63%	5.24%	4.98%	5.00%	4.89%	4.81%	4.83%	4.81%	4.60%
Common Equity to Total Capital	47.00%	46.52%	44.50%	45.39%	47.30%	47.84%	48.30%	51.11%	51.07%	51.66%
Debt to EBITDA	7.99	7.07	7.29	7.09	7.41	7.43	6.46	6.43	6.29	6.83
Net Debt to EBITDA	-4.38	-3.96	-3.45	-3.45	-4.38	-4.58	-3.91	-4.81	-4.77	-5.69
Long-Term Debt to EBITDA	7.99	7.07	7.29	7.09	7.41	7.43	6.46	6.43	6.29	6.83
Debt to NOPAT	27.19	30.47	31.60	31.75	34.28	35.81	36.48	49.42	42.06	38.27
Net Debt to NOPAT	-14.91	-17.09	-14.96	-15.42	-20.26	-22.05	-22.07	-36.94	-31.88	-31.86
Long-Term Debt to NOPAT	27.19	30.47	31.60	31.75	34.28	35.81	36.48	49.42	42.06	38.27
Altman Z-Score	0.76	0.67	0.66	0.77	0.95	1.01	1.19	1.33	1.42	1.59
Noncontrolling Interest Sharing Ratio	10.66%	10.56%	10.60%	10.37%	13.42%	13.26%	13.08%	12.39%	12.14%	11.74%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.64	0.50	0.62	0.58	1.11	1.12	1.28	1.78	1.61	2.07
Quick Ratio	0.64	0.50	0.62	0.58	1.11	1.12	1.28	1.78	1.61	2.07
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-297	-992	-1,053	-996	338	531	565	69	-93	677
Operating Cash Flow to CapEx	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Free Cash Flow to Firm to Interest Expense	-3.88	-11.42	-10.30	-8.96	3.05	4.67	5.16	0.60	-0.73	6.27
Operating Cash Flow to Interest Expense	5.48	5.25	3.42	4.18	3.24	4.07	3.22	5.00	4.48	7.13
Operating Cash Flow Less CapEx to Interest Expense	5.48	5.25	3.42	5.54	24.18	5.38	10.65	8.71	4.53	11.93
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.13	0.13	0.12
Accounts Receivable Turnover	6.21	5.72	5.32	5.25	4.88	4.87	4.78	4.59	4.22	4.38
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts Payable Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Sales Outstanding (DSO)	58.77	63.83	68.66	69.57	74.73	74.89	76.32	79.58	86.46	83.30
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash Conversion Cycle (CCC)	58.77	63.83	68.66	69.57	74.73	74.89	76.32	79.58	86.46	83.30
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	10,347	10,675	10,692	10,255	10,066	10,213	10,266	10,195	10,301	9,677
Invested Capital Turnover	0.45	0.46	0.49	0.53	0.52	0.52	0.52	0.53	0.54	0.56
Increase / (Decrease) in Invested Capital	442	1,077	1,188	1,132	-281	-462	-426	-60	235	-536
Enterprise Value (EV)	20,605	20,269	21,524	25,997	28,042	31,398	35,522	37,894	42,771	47,473
Market Capitalization	26,590	26,809	27,312	32,028	35,434	39,519	43,267	47,504	52,985	58,823
Book Value per Share	$56.82	$58.60	$56.59	$57.96	$57.66	$60.70	$58.55	$63.38	$62.65	$62.12
Tangible Book Value per Share	$15.88	$15.82	$14.64	$16.86	$19.66	$21.93	$21.84	$26.75	$26.72	$28.63
Total Capital	34,743	36,219	37,029	37,202	36,907	38,422	37,861	38,747	40,163	39,890
Total Debt	15,759	16,597	17,876	17,729	16,870	17,426	17,020	16,340	16,987	16,714
Total Long-Term Debt	15,759	16,597	17,876	17,729	16,870	17,426	17,020	16,340	16,987	16,714
Net Debt	-8,638	-9,311	-8,461	-8,614	-9,971	-10,732	-10,297	-12,213	-12,876	-13,917
Capital Expenditures (CapEx)	0.00	0.00	0.00	-151	-2,320	-149	-814	-426	-5.77	-518
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-760	-1,263	-854	-1,056	-821	-1,318	-663	-751	-866	-1,217
Debt-free Net Working Capital (DFNWC)	-583	-1,122	-722	-932	241	308	531	1,531	1,309	2,653
Net Working Capital (NWC)	-583	-1,122	-722	-932	241	308	531	1,531	1,309	2,653
Net Nonoperating Expense (NNE)	-93	84	66	20	-689	50	-149	-66	102	-45
Net Nonoperating Obligations (NNO)	-8,638	-8,947	-8,461	-9,218	-9,971	-10,783	-10,574	-12,213	-12,876	-13,498
Total Depreciation and Amortization (D&A)	393	439	425	471	434	421	459	452	470	438
Debt-free, Cash-free Net Working Capital to Revenue	-16.64%	-26.93%	-17.41%	-20.59%	-15.38%	-24.06%	-12.12%	-13.76%	-15.78%	-21.92%
Debt-free Net Working Capital to Revenue	-12.76%	-23.90%	-14.73%	-18.17%	4.51%	5.62%	9.70%	28.03%	23.85%	47.77%
Net Working Capital to Revenue	-12.76%	-23.90%	-14.73%	-18.17%	4.51%	5.62%	9.70%	28.03%	23.85%	47.77%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.79	($0.02)	$0.20	$0.37	$2.40	$0.07	$0.87	$0.22	$0.13	$0.52
Adjusted Weighted Average Basic Shares Outstanding	286.69M	286.33M	291.22M	295.39M	301.83M	298.60M	312.29M	319.54M	327.98M	323.34M
Adjusted Diluted Earnings per Share	$0.75	($0.05)	$0.20	$0.37	$2.33	$0.03	$0.82	$0.20	$0.09	$0.50
Adjusted Weighted Average Diluted Shares Outstanding	296.42M	297.92M	303.07M	306.82M	311.34M	309.07M	320.80M	327.95M	336.25M	331.55M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	287.52M	291.16M	291.35M	302.71M	302.85M	312.29M	312.43M	327.41M	331.71M	336.64M
Normalized Net Operating Profit after Tax (NOPAT)	169	97	145	151	-611	90	168	27	163	153
Normalized NOPAT Margin	14.21%	7.85%	10.80%	11.08%	-43.58%	6.60%	12.63%	1.99%	11.38%	10.62%
Pre Tax Income Margin	21.67%	-1.37%	6.74%	9.65%	55.83%	3.15%	23.31%	9.66%	5.56%	14.99%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	4.54	1.13	1.74	1.33	0.75	1.62	3.98	0.63	1.63	-0.81
NOPAT to Interest Expense	1.90	0.97	1.32	1.22	0.51	0.61	1.27	0.08	1.12	1.31
EBIT Less CapEx to Interest Expense	4.54	1.13	1.74	2.69	21.69	2.93	11.41	4.35	1.68	3.99
NOPAT Less CapEx to Interest Expense	1.90	0.97	1.32	2.58	21.46	1.92	8.70	3.79	1.17	6.11
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	96.38%	369.77%	390.50%	346.73%	159.98%	159.54%	136.22%	143.78%	391.60%	281.25%
Augmented Payout Ratio	96.38%	369.77%	390.50%	346.73%	159.98%	159.54%	136.22%	143.78%	391.60%	281.25%

Frequently Asked Questions About Digital Realty Trust's Financials

When does Digital Realty Trust's financial year end?

According to the most recent income statement we have on file, Digital Realty Trust's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Digital Realty Trust's net income changed over the last 9 years?

Digital Realty Trust's net income appears to be on an upward trend, with a most recent value of $588.33 million in 2024, rising from $301.59 million in 2015. The previous period was $950.31 million in 2023.

What is Digital Realty Trust's operating income?

Digital Realty Trust's total operating income in 2024 was $471.86 million, based on the following breakdown:

Total Gross Profit: $5.55 billion
Total Operating Expenses: $4.51 billion

How has Digital Realty Trust revenue changed over the last 9 years?

Over the last 9 years, Digital Realty Trust's total revenue changed from $1.76 billion in 2015 to $5.55 billion in 2024, a change of 215.0%.

How much debt does Digital Realty Trust have?

Digital Realty Trust's total liabilities were at $22.11 billion at the end of 2024, a 4.4% decrease from 2023, and a 221.4% increase since 2015.

How much cash does Digital Realty Trust have?

In the past 9 years, Digital Realty Trust's cash and equivalents has ranged from $51 thousand in 2017 to $3.87 billion in 2024, and is currently $3.87 billion as of their latest financial filing in 2024.

How has Digital Realty Trust's book value per share changed over the last 9 years?

Over the last 9 years, Digital Realty Trust's book value per share changed from 31.16 in 2015 to 62.12 in 2024, a change of 99.4%.

Remove Ads

Related Companies

This page (NYSE:DLR) was last updated on 4/17/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Digital Realty Trust (DLR) Financials

Frequently Asked Questions About Digital Realty Trust's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Digital Realty Trust (DLR) Financials

Annual Income Statements for Digital Realty Trust

Quarterly Income Statements for Digital Realty Trust

Annual Cash Flow Statements for Digital Realty Trust

Quarterly Cash Flow Statements for Digital Realty Trust

Annual Balance Sheets for Digital Realty Trust

Quarterly Balance Sheets for Digital Realty Trust

Annual Metrics and Ratios for Digital Realty Trust

Quarterly Metrics and Ratios for Digital Realty Trust

Frequently Asked Questions About Digital Realty Trust's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools