Digital Realty Trust, Inc. (DLR)

Growth

Revenue 5Y1.83%
Revenue 3Y1.89%
EPS 5Y16.26%
EPS 3Y55.44%
Dividend 5Y3.83%
Dividend 3Y2.55%

Capital Efficiency

ROIC1.58%
ROE8.13%
ROA3.62%
ROTA3.93%

Capital Structure

Market Cap32.70B
EV0
Cash176.97M
Current Ratio68.35
Debt/Equity0.52
Net Debt/EBITDA-0.05
Show More

Income Statement

Select a metric from the list below to chart it

Dec '02
Dec '06
Dec '10
Dec '14
Dec '18
TTM
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
1,482.3
1,616.4
1,763.3
2,142.2
2,457.9
3,046.5
3,209.2
3,903.6
4,427.9
4,569.9
Revenue % Chg.
15.9%
9.1%
9.1%
21.5%
14.7%
23.9%
5.3%
21.6%
13.4%
4.4%
Cost of Revenue
545.9
595.1
642.5
762.7
883.6
1,086.6
1,192.8
1,514.1
1,760.9
-
Cost of Revenue % Chg.
21.0%
9.0%
8.0%
18.7%
15.9%
23.0%
9.8%
26.9%
16.3%
-
Gross Profit
936.3
1,021.4
1,120.9
1,379.5
1,574.3
1,959.9
2,016.5
2,389.5
2,667.0
-
Gross Profit % Chg.
13.1%
9.1%
9.7%
23.1%
14.1%
24.5%
2.9%
18.5%
11.6%
-
Gross Profit Margin
63.2%
63.2%
63.6%
64.4%
64.0%
64.3%
62.8%
61.2%
60.2%
-
Gross Profit Margin % Chg.
-2.4%
0.0%
0.6%
1.3%
-0.5%
0.4%
-2.3%
-2.6%
-1.6%
-
Selling, General, & Admin Expenses
74.4
101.8
114.4
162.2
172.4
175.1
211.1
351.4
410.7
410.6
Selling, General, & Admin Expenses % Chg.
11.4%
36.9%
12.3%
41.9%
6.3%
1.5%
20.6%
66.4%
16.9%
3.1%
Other Expenses
475.5
541.2
631.5
699.5
845.5
1,189.7
1,177.9
1,367.5
1,489.2
2,569.1
Other Expenses % Chg.
23.9%
13.8%
16.7%
10.8%
20.9%
40.7%
-1.0%
16.1%
8.9%
74.7%
Operating Income
381.8
258.7
401.9
497.3
451.3
549.8
594.2
557.5
694.0
614.5
Operating Income % Chg.
4.3%
-32.3%
55.4%
23.7%
-9.2%
21.8%
8.1%
-6.2%
24.5%
-15.0%
Operating Income Margin
25.8%
16.0%
22.8%
23.2%
18.4%
18.0%
18.5%
14.3%
15.7%
13.4%
Operating Income Margin % Chg.
-10.0%
-37.9%
42.4%
1.8%
-20.9%
-1.7%
2.6%
-22.9%
9.7%
-18.5%
Total Other Income/Expenses Net
-60.1
-50.0
-93.9
-55.0
-187.1
-206.6
17.0
-156.7
1,126.2
886.1
Total Other Income/Expenses Net % Chg.
59.2%
16.7%
87.7%
41.4%
239.9%
10.4%
-
-
-
1244.5%
Income Before Tax
321.7
208.7
308.0
442.2
264.2
343.2
611.2
400.8
1,820.2
1,500.6
Income Before Tax % Chg.
47.1%
-35.1%
47.6%
43.6%
-40.3%
29.9%
78.1%
-34.4%
354.2%
90.3%
Income Before Tax Margin
21.7%
12.9%
17.5%
20.6%
10.7%
11.3%
19.0%
10.3%
41.1%
32.8%
Income Before Tax Margin % Chg.
27.0%
-40.5%
35.3%
18.2%
-47.9%
4.8%
69.1%
-46.1%
300.4%
82.3%
Income Tax Expense
1.3
5.2
6.5
10.4
7.9
2.1
12.0
38.0
72.8
53.2
Income Tax Expense % Chg.
-51.2%
305.4%
23.2%
61.0%
-23.9%
-73.6%
475.6%
217.2%
91.3%
-26.3%
Net Income
314.5
200.2
296.7
426.2
248.3
331.2
579.8
356.4
1,709.3
1,421.2
Net Income % Chg.
49.5%
-36.3%
48.2%
43.6%
-41.7%
33.4%
75.0%
-38.5%
379.6%
103.3%
Net Income Margin
21.2%
12.4%
16.8%
19.9%
10.1%
10.9%
18.1%
9.1%
38.6%
31.1%
Net Income Margin % Chg.
29.0%
-41.6%
35.9%
18.2%
-49.2%
7.7%
66.1%
-49.5%
322.8%
94.8%
Weighted Avg. Shares Out
127.9
132.6
138.2
150.0
174.1
206.0
208.3
260.1
283.1
284.8
Weighted Avg. Shares Out % Chg.
10.6%
3.7%
4.2%
8.5%
16.1%
18.4%
1.1%
24.9%
8.8%
1.2%
EPS
2.1
1.0
1.6
2.2
1.0
1.2
2.4
1.0
6.2
4.9
EPS % Chg.
42.9%
-52.8%
57.0%
40.8%
-55.2%
22.2%
95.9%
-57.4%
511.1%
108.0%
Weighted Avg. Shares Out Dil
128.1
132.9
138.9
150.7
174.9
206.7
209.5
262.5
283.8
287.8
Weighted Avg. Shares Out Dil % Chg.
10.4%
3.7%
4.5%
8.5%
16.1%
18.2%
1.4%
25.3%
8.1%
1.9%
EPS Diluted
2.1
1.0
1.6
2.2
1.0
1.2
2.4
1.0
6.2
4.9
EPS Diluted % Chg.
43.2%
-52.8%
56.0%
41.0%
-55.0%
22.2%
94.2%
-57.4%
515.7%
106.3%
Interest Income
0.1
2.7
-2.4
-4.6
3.7
3.5
66.0
20.2
-
-
Interest Income % Chg.
-92.7%
1815.8%
-
91.7%
-
-4.8%
1796.0%
-69.4%
-
-
Interest Expense
189.4
191.1
203.8
241.0
258.6
321.5
353.1
333.0
298.2
288.4
Interest Expense % Chg.
20.6%
0.9%
6.7%
18.3%
7.3%
24.3%
9.8%
-5.7%
-10.5%
-6.1%
EBIT
132.5
20.2
101.8
196.6
9.2
25.2
324.2
88.0
1,522.0
1,212.3
EBIT % Chg.
108.7%
-84.7%
403.4%
93.1%
-95.3%
173.9%
1188.9%
-72.9%
1630.0%
151.7%
EBIT Margin
8.9%
1.3%
5.8%
9.2%
0.4%
0.8%
10.1%
2.3%
34.4%
26.5%
EBIT Margin % Chg.
80.1%
-86.0%
361.5%
58.9%
-95.9%
121.0%
1123.5%
-77.7%
1425.2%
141.2%
Depreciation & Amortization
397.6
456.2
464.7
518.7
595.0
770.3
809.5
1,366.4
1,486.6
1,526.7
Depreciation & Amortization % Chg.
25.8%
14.7%
1.9%
11.6%
14.7%
29.5%
5.1%
68.8%
8.8%
4.0%
EBITDA
530.1
476.4
566.5
715.3
604.2
795.4
1,133.6
1,454.4
3,008.6
2,739.0
EBITDA % Chg.
39.7%
-10.1%
18.9%
26.3%
-15.5%
31.7%
42.5%
28.3%
106.9%
40.5%
EBITDA Margin
35.8%
29.5%
32.1%
33.4%
24.6%
26.1%
35.3%
37.3%
67.9%
59.9%
EBITDA Margin % Chg.
20.5%
-17.6%
9.0%
3.9%
-26.4%
6.2%
35.3%
5.5%
82.4%
34.7%