Duke Realty Corporation (DRE)

Growth

Revenue 5Y2.58%
Revenue 3Y3.37%
EPS 5Y20.42%
EPS 3Y28.15%
Dividend 5Y7.44%
Dividend 3Y8.61%

Capital Efficiency

ROIC10.14%
ROE15.48%
ROA8.66%
ROTA8.66%

Capital Structure

Market Cap18.74B
EV22.58B
Cash44.20M
Current Ratio2.67
Debt/Equity0.42
Net Debt/EBITDA2.84
Show More

Income Statement

Select a metric from the list below to chart it

Dec '86
Dec '93
Dec '00
Dec '07
Dec '14
Dec '21
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
1,081.8
1,164.7
949.4
902.2
780.9
947.9
973.8
993.2
1,105.9
1,108.4
Revenue % Chg.
-2.5%
7.7%
-18.5%
-5.0%
-13.4%
21.4%
2.7%
2.0%
11.3%
1.8%
Cost of Revenue
460.6
497.2
357.7
306.5
263.0
352.3
316.7
283.9
313.5
280.1
Cost of Revenue % Chg.
-11.7%
8.0%
-28.1%
-14.3%
-14.2%
33.9%
-10.1%
-10.3%
10.4%
-15.0%
Gross Profit
621.2
667.5
591.7
595.7
517.9
595.6
657.1
709.3
792.4
828.2
Gross Profit % Chg.
5.7%
7.4%
-11.3%
0.7%
-13.1%
15.0%
10.3%
7.9%
11.7%
9.0%
Gross Profit Margin
57.4%
57.3%
62.3%
66.0%
66.3%
62.8%
67.5%
71.4%
71.7%
74.7%
Gross Profit Margin % Chg.
8.4%
-0.2%
8.8%
5.9%
0.4%
-5.3%
7.4%
5.8%
0.3%
7.2%
Selling, General, & Admin Expenses
42.7
49.4
58.6
55.4
54.9
56.2
60.9
62.4
69.6
80.9
Selling, General, & Admin Expenses % Chg.
-8.1%
15.7%
18.6%
-5.4%
-0.8%
2.3%
8.3%
2.5%
11.5%
20.5%
Other Expenses
393.0
384.6
323.3
321.7
276.1
315.8
344.9
373.5
379.1
383.6
Other Expenses % Chg.
4.3%
-2.1%
-16.0%
-0.5%
-14.2%
14.4%
9.2%
8.3%
1.5%
-0.6%
Operating Income
296.0
444.9
448.4
477.0
388.6
460.4
524.8
417.8
975.2
1,087.2
Operating Income % Chg.
83.9%
50.3%
0.8%
6.4%
-18.5%
18.5%
14.0%
-20.4%
133.4%
84.0%
Operating Income Margin
27.4%
38.2%
47.2%
52.9%
49.8%
48.6%
53.9%
42.1%
88.2%
98.1%
Operating Income Margin % Chg.
88.6%
39.6%
23.6%
11.9%
-5.9%
-2.4%
11.0%
-21.9%
109.6%
80.8%
Total Other Income/Expenses Net
-239.5
-219.7
-263.1
-164.3
-98.4
-68.2
-83.9
-120.3
-95.1
-111.8
Total Other Income/Expenses Net % Chg.
3.7%
8.3%
19.7%
37.6%
40.1%
30.7%
23.1%
43.4%
21.0%
29.5%
Income Before Tax
56.5
225.1
185.3
312.7
290.2
392.2
440.9
297.5
880.2
975.4
Income Before Tax % Chg.
-
298.7%
-17.7%
68.8%
-7.2%
35.1%
12.4%
-32.5%
195.8%
93.3%
Income Before Tax Margin
5.2%
19.3%
19.5%
34.7%
37.2%
41.4%
45.3%
30.0%
79.6%
88.0%
Income Before Tax Margin % Chg.
-
270.3%
1.0%
77.6%
7.2%
11.3%
9.4%
-33.8%
165.7%
90.0%
Income Tax Expense
-5.1
-0.8
-3.9
-0.6
-0.4
8.8
8.7
-5.1
18.5
16.5
Income Tax Expense % Chg.
4832.0%
83.4%
365.4%
85.0%
39.4%
-
-1.6%
-
-
317.7%
Net Income
190.6
243.6
615.3
312.1
1,634.4
383.7
429.0
299.9
852.9
949.1
Net Income % Chg.
-
27.8%
152.6%
-49.3%
423.6%
-76.5%
11.8%
-30.1%
184.4%
91.4%
Net Income Margin
17.6%
20.9%
64.8%
34.6%
209.3%
40.5%
44.1%
30.2%
77.1%
85.6%
Net Income Margin % Chg.
-
18.7%
209.9%
-46.6%
505.0%
-80.7%
8.8%
-31.5%
155.4%
88.1%
Weighted Avg. Shares Out
322.1
335.8
345.1
349.9
355.8
357.6
362.2
370.1
377.7
381.4
Weighted Avg. Shares Out % Chg.
20.2%
4.2%
2.8%
1.4%
1.7%
0.5%
1.3%
2.2%
2.1%
2.3%
EPS
0.5
0.6
1.8
0.9
4.6
1.1
1.2
0.8
2.3
2.5
EPS % Chg.
-
27.7%
195.0%
-49.7%
414.6%
-76.6%
10.3%
-31.4%
177.8%
89.8%
Weighted Avg. Shares Out Dil
326.7
340.4
352.2
357.1
362.0
363.3
367.3
374.2
383.5
386.6
Weighted Avg. Shares Out Dil % Chg.
22.0%
4.2%
3.5%
1.4%
1.4%
0.4%
1.1%
1.9%
2.5%
2.7%
EPS Diluted
0.5
0.6
1.8
0.9
4.6
1.1
1.2
0.8
2.3
2.5
EPS Diluted % Chg.
-
27.7%
195.0%
-50.3%
418.2%
-76.5%
10.3%
-32.2%
181.2%
89.5%
Interest Income
1.9
1.2
4.7
4.0
14.7
17.2
9.9
1.7
4.5
4.1
Interest Income % Chg.
267.1%
-34.0%
274.6%
-13.5%
264.8%
17.1%
-42.3%
-82.7%
158.6%
81.6%
Interest Expense
228.9
219.6
173.6
141.6
87.0
85.0
89.8
93.4
84.8
80.0
Interest Expense % Chg.
-6.6%
-4.1%
-21.0%
-18.4%
-38.5%
-2.3%
5.6%
4.1%
-9.2%
-11.8%
EBIT
-170.5
6.8
16.4
175.1
218.0
324.4
361.1
205.8
799.8
899.5
EBIT % Chg.
48.7%
-
142.2%
969.9%
24.4%
48.9%
11.3%
-43.0%
288.6%
116.1%
EBIT Margin
-15.8%
0.6%
1.7%
19.4%
27.9%
34.2%
37.1%
20.7%
72.3%
81.2%
EBIT Margin % Chg.
47.4%
-
197.2%
1025.8%
43.8%
22.6%
8.3%
-44.1%
249.0%
112.4%
Depreciation & Amortization
288.6
290.3
253.7
255.4
242.6
256.3
272.4
297.2
304.9
306.7
Depreciation & Amortization % Chg.
9.8%
0.6%
-12.6%
0.7%
-5.0%
5.6%
6.3%
9.1%
2.6%
-1.0%
EBITDA
118.0
297.0
270.1
430.6
460.6
580.7
633.5
503.0
1,104.7
1,206.2
EBITDA % Chg.
-
151.6%
-9.1%
59.4%
7.0%
26.1%
9.1%
-20.6%
119.6%
66.2%
EBITDA Margin
10.9%
25.5%
28.4%
47.7%
59.0%
61.3%
65.1%
50.6%
99.9%
108.8%
EBITDA Margin % Chg.
-
133.7%
11.5%
67.8%
23.6%
3.9%
6.2%
-22.2%
97.2%
63.3%