Digital Realty Trust, Inc. Financial Ratios — DLR Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	7.67	7.08	9.35	4.62	7.19	9.39	2.72	2.82	5.92	2.22	9.77	1.97	5.15	2.88	5.92
Return on Assets (%)	2.73	2.82	3.41	2.09	2.83	3.61	1.48	1.47	2.48	1.21	4.72	0.97	2.22	1.35	2.76
Return on Capital (%)	- -	5.41	6.07	4.46	5.17	6.13	3.2	3.07	4.16	2.37	5.85	1.83	3.48	2.54	4.04
Return on Invested Capital (%)	- -	5.59	4.68	4.29	3.86	4.73	3.51	2.84	2.82	2.21	2.19	1.72	1.74	1.71	2.1
Gross Margin (%)	64.19	64.64	63.1	63.21	63.56	64.4	63.6	63.96	62.83	61.21	59.84	57	52.56	54.65	55.39
EBITDA Margin (%)	52.41	54.12	52.77	51.63	47.62	48.38	46.84	58.49	55.82	52.18	50.73	47.74	44.23	45.52	46.08
Operating Margin (%)	29.17	29.41	25.95	23.41	21.27	24.17	22.63	19.53	19.55	17.18	17.16	14.1	13.28	13.63	15.09
Incremental Operating Margin (%)	30.52	30.59	4.19	-4.7	-2.25	37.68	12.21	6.59	19.89	6.22	16.99	-37.12	8.38	37.74	29.62
Pretax Margin (%)	15.25	17.1	21.71	12.91	17.47	20.64	10.75	11.27	19.05	10.27	41.11	8.78	18.73	11.58	22.01
Profit Margin (%)	14.7	16.44	21.22	12.38	16.83	19.89	10.1	10.87	18.07	9.13	38.6	8.05	17.32	10.85	21.41
Net Income to Common Margin (%)	12.31	13.42	18.32	8.21	12.32	15.98	7.3	8.2	15.73	7.17	37.57	7.18	16.58	10.11	20.74
Effective Tax Rate (%)	- -	1.21	0.4	2.51	2.09	2.35	2.99	0.61	1.96	9.49	4	7.66	7.37	8.52	2.38
Dvd Payout Ratio (%)	183.24	182.66	141.43	317.35	206.38	147.46	330.69	315	169.54	397.5	76.64	411.96	162.44	298.54	132.16
Sustainable Growth Rate (%)	-6.38	-5.85	-3.87	-10.04	-7.65	-4.46	-6.28	-6.07	-4.12	-6.6	2.28	-6.16	-3.22	-5.72	-1.91

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,940	4,279	4,962	4,673	5,899	5,839	8,649	11,101	10,994	14,773	14,960	18,068	18,968	18,009	19,655
ST Debt	275	724	725	526	960	199	551	1,648	234	532	398	2,150	1,812	1,611	899
LT Debt	2,665	3,555	4,237	4,147	4,939	5,639	8,098	9,454	10,760	14,242	14,562	15,917	17,156	16,397	18,756
Total Debt/EBITDA	5.28	6.18	6.34	5.6	7.02	5.63	7.51	6.23	6.14	7.25	6.66	8.07	7.83	7.12	6.98
Net Debt/EBITDA	5.21	6.1	6.27	5.56	6.96	5.62	7.51	6.16	5.6	6.48	5.92	7.35	6.52	5.08	5.31
Total Debt/EBIT	9.49	11.37	12.9	12.35	15.73	11.28	15.55	18.65	17.52	22.03	19.69	27.3	26.07	23.79	21.32
Net Debt/EBIT	9.35	11.23	12.75	12.26	15.58	11.26	15.55	18.44	15.99	19.68	17.51	24.87	21.72	16.97	16.21
EBITDA to Interest Expense	3.73	4.41	4.13	4.37	4.12	4.3	4.45	5.54	5.07	6.12	7.64	7.49	5.53	5.58	6.43
EBITDA-CapEx/Interest Expense	-1.92	4.41	4.13	4.37	4.12	4.3	4.45	5.54	5.07	6.12	7.64	7.49	5.53	5.58	6.43
EBIT to Interest Expense	2.08	2.39	2.03	1.98	1.84	2.15	2.15	1.85	1.78	2.01	2.59	2.21	1.66	1.67	2.11
Interest Expense	149	157	189	191	204	241	259	322	353	333	294	299	438	453	438
Common Equity/Total Assets	32.03	32.83	30.29	29.71	28.12	33.49	42.51	36.22	36.61	46.48	47.49	40.62	41.68	45.51	44.92
Long-Term Debt/Equity (%)	103.28	101.61	116.2	105.95	108.87	109.88	72.93	86.94	101.04	77.03	78.61	81.12	81.71	70.75	75.49
Long-Term Debt/Capital (%)	48.28	45.71	49.22	48.29	47.33	51.4	41	43.02	49.71	42.82	43.49	42.23	42.93	39.81	42.15
Long-Term Debt/Total Assets (%)	43.7	40.31	44.01	43.53	43.26	46.25	37.83	39.78	46.64	39.48	40.04	38.37	38.89	36.21	37.96
Total Debt/Equity (%)	113.94	122.3	136.07	119.39	130.03	113.76	77.89	102.09	103.23	79.91	80.76	92.08	90.34	77.7	79.11
Total Debt/Capital (%)	53.26	55.02	57.64	54.42	56.53	53.22	43.79	50.52	50.8	44.42	44.68	47.94	47.46	43.73	44.17
Total Debt/Total Assets (%)	48.21	48.51	51.54	49.05	51.67	47.89	40.41	46.71	47.66	40.95	41.13	43.55	43	39.77	39.78
Net Debt to Equity	112.37	120.69	134.51	118.5	128.78	113.56	77.89	100.93	94.21	71.38	71.83	83.86	75.25	55.42	60.17
Net Debt/Capital (%)	52.91	54.69	57.36	54.23	56.29	53.17	43.79	50.23	46.55	39.8	39.91	43.82	41.21	34.42	36.42
EBITDA	557	692	782	835	840	1,036	1,151	1,782	1,791	2,037	2,246	2,240	2,422	2,529	2,817
EBITDA-CapEx	-287	692	782	835	840	1,036	1,151	1,782	1,791	2,037	2,246	2,240	2,422	2,529	2,817
Operating Income (Loss)	310	376	385	378	375	518	556	595	627	671	760	662	728	757	922

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.05	0.03	0.04	0.03	0.03	0.01	- -	0.04	0.06	0.04	0.05	0.03	0.34	0.84	0.74
Current Ratio	0.24	0.17	0.14	0.23	0.24	0.21	0.22	0.13	0.41	0.27	0.31	0.23	0.7	1.11	1.1
Quick Ratio	0.17	0.14	0.11	0.13	0.13	0.16	0.14	0.13	0.26	0.27	0.31	0.23	0.6	1.11	1.03
CFO/Avg Current Liab	0.76	0.46	0.41	0.44	0.5	0.57	0.62	0.53	0.64	0.82	0.65	0.45	0.34	0.48	0.52
Common Equity/Total Assets	32.03	32.83	30.29	29.71	28.12	33.49	42.51	36.22	36.61	46.48	47.49	40.62	41.68	45.51	44.92
Long-Term Debt/Equity (%)	103.28	101.61	116.2	105.95	108.87	109.88	72.93	86.94	101.04	77.03	78.61	81.12	81.71	70.75	75.49
Long-Term Debt/Capital (%)	48.28	45.71	49.22	48.29	47.33	51.4	41	43.02	49.71	42.82	43.49	42.23	42.93	39.81	42.15
Long-Term Debt/Total Assets (%)	43.7	40.31	44.01	43.53	43.26	46.25	37.83	39.78	46.64	39.48	40.04	38.37	38.89	36.21	37.96
Total Debt/Equity (%)	113.94	122.3	136.07	119.39	130.03	113.76	77.89	102.09	103.23	79.91	80.76	92.08	90.34	77.7	79.11
Total Debt/Capital (%)	53.26	55.02	57.64	54.42	56.53	53.22	43.79	50.52	50.8	44.42	44.68	47.94	47.46	43.73	44.17
Total Debt/Total Assets (%)	48.21	48.51	51.54	49.05	51.67	47.89	40.41	46.71	47.66	40.95	41.13	43.55	43	39.77	39.78
CFO/Total Liabilities	11.4	10.2	10.98	11.69	11.58	12.91	9.93	10.75	12.19	9.7	9.54	7.59	7.07	10.23	9.82
CFO/CapEx	0.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.33	0.96	0.63	0.97	0.91	1.37	1.34	0.9	1.21	1.26	1.68	0.66	1.28	1.87	1.56

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.95	9.88	10.2	12.52	11.26	11.24	10.24	10.58	10.61	9.76	8.57	7.28	6.44	5.98	6.21
Days Sales Outstanding	28.19	36.94	35.77	29.15	32.43	32.49	35.66	34.5	34.41	37.39	42.61	50.13	56.67	61.04	58.74
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	1.38	0.94	0.84	0.94	1.06	1.06	0.99	1.02	1.2	1.35	1.2	1.18	1.29	1.19	1.17
Accounts Payable Turnover Days	265.07	387.98	436.84	389.32	344.92	342.95	368.24	356.48	305.34	271.35	304.16	308.68	283.64	306.1	311.71
Cash Conversion Cycle	-236.87	-351.05	-401.07	-360.17	-312.49	-310.47	-332.58	-321.98	-270.92	-233.96	-261.55	-258.55	-226.97	-245.06	-252.97
Inventory to Cash Days	28.19	36.94	35.77	29.15	32.43	32.49	35.66	34.5	34.41	37.39	42.61	50.13	56.67	61.04	58.74
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	7,070	8,496	6,310	8,992	11,070	15,625	23,403	21,995	25,014	39,103	50,304	29,193	41,936	59,696	53,152
- Cash & Cash Equivalents	41	56	57	35	57	11	- -	127	90	109	143	142	1,625	3,871	3,452
+ Preferred Equity and Hybrid Capital	570	573	695	1,048	1,290	1,013	1,250	1,250	1,434	951	732	732	732	732	732
+ Minority/Non Controlling Interest	57	30	36	36	36	36	754	1,015	770	771	519	2,039	1,879	1,835	1,920
+ Total Debt	2,940	4,279	4,962	4,673	5,899	5,839	8,649	11,101	10,994	14,773	14,960	18,068	18,968	18,009	19,655
Enterprise Value	10,596	13,321	11,946	14,714	18,238	22,503	34,055	35,234	38,123	55,490	66,373	49,890	61,889	76,401	72,007
Total Capital	5,521	7,777	8,608	8,587	10,436	10,971	19,752	21,976	21,644	33,262	33,484	37,690	39,964	41,184	44,501
Total Debt/Capital (%)	53.26	55.02	57.64	54.42	56.53	53.22	43.79	50.52	50.8	44.42	44.68	47.94	47.46	43.73	44.17
Total Debt / EV	0.28	0.32	0.42	0.32	0.32	0.26	0.25	0.32	0.29	0.27	0.23	0.36	0.31	0.24	0.27
EV/Sales	9.97	10.41	8.06	9.1	10.34	10.5	13.86	11.57	11.88	14.21	14.99	10.63	11.3	13.75	11.78
EV/EBITDA	19.02	19.24	15.27	17.63	21.72	21.71	29.58	19.77	21.28	27.24	29.55	22.28	25.55	30.21	25.56
EV/EBIT	34.19	35.41	31.06	38.89	48.63	43.46	61.21	59.21	60.75	82.74	87.36	75.39	85.07	100.93	78.09
EV/Cash Flow to Firm	19.25	19.08	14.14	17.47	18.3	19.63	26.73	20.67	20.5	27.64	33.45	25.77	30.33	28.55	25.36
EV/Free Cash Flow to Firm	7.6	19.08	14.14	17.47	18.3	19.63	26.73	20.67	20.5	27.64	33.45	25.77	30.33	28.55	25.36
Diluted Market Cap	26,447	31,503	25,175	35,441	42,004	59,223	79,682	88,084	100,324	146,498	200,374	119,489	166,376	235,173	215,239
Diluted Enterprise Value	29,973	36,328	30,810	41,163	49,173	66,100	90,335	101,324	113,433	162,885	216,443	140,186	186,329	251,878	234,094
EV per Share	99.93	106.45	92.99	108.49	124.59	141.51	165.74	170.69	182.49	197.97	233.37	171.36	198.61	226.95	209.59
TTM Sales	1,063	1,279	1,482	1,616	1,763	2,142	2,458	3,046	3,209	3,904	4,428	4,692	5,477	5,555	6,113
TTM EBITDA	557	692	782	835	840	1,036	1,151	1,782	1,791	2,037	2,246	2,240	2,422	2,529	2,817
TTM Operating Income	310	376	385	378	375	518	556	595	627	671	760	662	728	757	922
TTM Cash Flow to Firm	550	698	845	842	996	1,147	1,274	1,705	1,860	2,008	1,984	1,936	2,040	2,676	2,840
TTM Free Cash Flow to Firm	1,394	698	845	842	996	1,147	1,274	1,705	1,860	2,008	1,984	1,936	2,040	2,676	2,840

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	21.25	58.02	38.35	54.03	52.71	64.99	77.87	63.58	66.27	85.85	117.71	72.01	101.77	103.99	89.23
EV/EBIT	34.19	35.41	31.06	38.89	48.63	43.46	61.21	59.21	60.75	82.74	87.36	75.39	85.07	100.93	78.09
Enterprise Value	10,596	13,321	11,946	14,714	18,238	22,503	34,055	35,234	38,123	55,490	66,373	49,890	61,889	76,401	72,007
Low Price	50.63	59.25	43.04	48.85	60.66	69.89	98.03	96.56	100.05	105	124.65	85.76	86.33	130	129.95
EV/Sales	9.97	10.41	8.06	9.1	10.34	10.5	13.86	11.57	11.88	14.21	14.99	10.63	11.3	13.75	11.78
EV/EBITDA	19.02	19.24	15.27	17.63	21.72	21.71	29.58	19.77	21.28	27.24	29.55	22.28	25.55	30.21	25.56
Price/Earnings	200.53	183.06	92.56	266.5	192.47	172.12	441.9	351.35	197.67	518.63	120.14	340.82	177.01	408.26	165.86
Price/Earnings Average	177.7	190.82	112.69	239.97	172.83	162.55	439.46	364.3	196.35	522.31	103.08	430.65	150.17	354.8	177.32
Price/Earnings High	204.02	217.3	139.44	285.07	196.64	198.31	493.61	412.52	225.04	615.21	121.05	602.14	183.28	455.85	201.27
Price/Earnings Low	152.28	159.76	81.1	196.36	154.39	122.43	380.33	318.41	165.17	390.34	84.67	291.5	113.55	299.3	139.31
Price/Book Value	3.62	2.93	2.16	3.18	3.45	3.83	2.57	2.55	2.96	2.33	2.91	1.73	2.28	2.9	2.39
Price/Book Value Average	3.21	3.06	2.63	2.86	3.1	3.61	2.56	2.65	2.94	2.35	2.5	2.19	1.94	2.52	2.56
Price/Book Value High	3.68	3.48	3.26	3.4	3.52	4.41	2.87	3	3.37	2.77	2.93	3.06	2.36	3.23	2.91
Price/Book Value Low	2.75	2.56	1.9	2.34	2.77	2.72	2.21	2.32	2.47	1.76	2.05	1.48	1.46	2.12	2.01
Price/Tangible Book Value	4.45	3.64	2.66	3.85	7.61	8.75	9.26	22.06	8.9	7.36	7.62	6.42	6.31	6.28	5.14
Price/Tangible Book Value Average	3.94	3.79	3.24	3.47	6.83	8.26	9.21	22.88	8.84	7.41	6.54	8.11	5.35	5.46	5.49
Price/Tangible Book Value High	4.53	4.32	4	4.12	7.77	10.08	10.35	25.9	10.13	8.73	7.68	11.33	6.53	7.02	6.23
Price/Tangible Book Value Low	3.38	3.17	2.33	2.84	6.1	6.22	7.97	19.99	7.43	5.54	5.37	5.49	4.05	4.61	4.31
Price/Sales	24.69	24.57	16.96	21.88	23.71	27.51	32.26	28.82	31.09	37.18	45.13	24.48	29.35	41.29	34.4
Price/Sales Average	21.88	25.61	20.65	19.7	21.3	25.98	32.09	29.89	30.88	37.45	38.73	30.93	24.9	35.88	36.78
Price/Sales High	25.12	29.16	25.55	23.41	24.23	31.7	36.04	33.84	35.4	44.11	45.48	43.24	30.39	46.1	41.75
Price/Sales Low	18.75	21.44	14.86	16.12	19.02	19.57	27.77	26.12	25.98	27.98	31.81	20.94	18.83	30.27	28.9
Price/Cash Flow	65.45	57.88	38.3	53.93	52.48	64.68	77.5	63.39	65.91	85.05	117.4	69.21	98.33	101.42	87.18
Price/Cash Flow Average	58	60.33	46.63	48.56	47.12	61.08	77.07	65.72	65.47	85.66	100.73	87.45	83.42	88.13	93.2
Price/Cash Flow High	66.59	68.7	57.7	57.68	53.62	74.52	86.56	74.42	75.04	100.89	118.3	122.27	101.81	113.24	105.79
Price/Cash Flow Low	49.7	50.51	33.56	39.73	42.1	46	66.7	57.44	55.07	64.01	82.74	59.19	63.07	74.35	73.23
Price/Free Cash Flow Average	18.83	60.48	46.69	48.66	47.33	61.38	77.44	65.93	65.83	86.45	101	90.99	86.34	90.37	95.4
Price/Free Cash Flow High	21.62	68.88	57.78	57.8	53.86	74.88	86.98	74.65	75.45	101.83	118.61	127.22	105.38	116.11	108.28
Price/Free Cash Flow Low	16.14	50.64	33.61	39.81	42.28	46.23	67.02	57.62	55.37	64.61	82.96	61.59	65.28	76.24	74.95
EV/Sales Average	9.21	10.7	8.98	8.55	9.7	10.1	13.8	11.83	11.83	14.29	13.38	12.27	10.14	12.35	12.38
EV/Sales High	10.09	11.66	10.22	9.49	10.48	11.61	14.97	12.82	12.96	16.08	15.08	15.4	11.57	15.01	13.64
EV/Sales Low	8.37	9.57	7.53	7.64	9.1	8.4	12.53	10.89	10.6	11.74	11.64	9.73	8.55	10.89	10.39
EV/EBITDA Average	17.58	19.76	17.03	16.56	20.37	20.87	29.47	20.23	21.19	27.38	26.37	25.71	22.92	27.12	26.87
EV/EBITDA High	19.25	21.54	19.36	18.38	22	24	31.96	21.92	23.22	30.81	29.72	32.27	26.16	32.96	29.59
EV/EBITDA Low	15.97	17.68	14.27	14.8	19.11	17.36	26.75	18.62	18.99	22.49	22.94	20.39	19.34	23.91	22.54
EV/EBIT Average	31.59	36.37	34.62	36.53	45.62	41.78	60.98	60.57	60.49	83.15	77.96	87.02	76.33	90.6	82.07
EV/EBIT High	34.58	39.64	39.36	40.55	49.27	48.05	66.14	65.64	66.27	93.6	87.87	109.22	87.11	110.12	90.39
EV/EBIT Low	28.7	32.54	29.03	32.64	42.79	34.75	55.35	55.74	54.2	68.32	67.82	69.01	64.4	79.88	68.86
Last Price	66.67	67.89	49.12	66.3	75.62	98.26	113.9	106.55	119.74	139.51	176.87	100.27	134.58	177.33	154.71
High Price	67.83	80.59	74	70.92	77.26	113.21	127.23	125.1	136.32	165.49	178.22	177.15	139.35	198	187.74
Enterprise Value Average	9,792	13,681	13,318	13,819	17,109	21,634	33,927	36,045	37,955	55,767	59,231	57,584	55,531	68,583	75,680
Enterprise Value High	10,719	14,910	15,142	15,341	18,478	24,880	36,794	39,064	41,586	62,772	66,757	72,273	63,376	83,359	83,355
Enterprise Value Low	8,896	12,240	11,165	12,348	16,048	17,991	30,795	33,172	34,009	45,817	51,521	45,665	46,854	60,468	63,501

Shares Outstanding	106	125	128	136	146	159	205	206	209	280	284	291	312	337	344
Diluted Weighted Avg Shares	397	464	513	535	555	603	700	827	838	1,050	1,133	1,192	1,236	1,326	1,391
Basic Weighted Avg Shares	394	463	512	533	553	600	696	824	833	1,040	1,130	1,145	1,194	1,293	1,359
Revenue per Share	2.7	2.76	2.9	3.03	3.19	3.57	3.53	3.7	3.85	3.75	3.92	4.1	4.59	4.3	4.5
EBITDA per Share	1.42	1.5	1.53	1.56	1.52	1.73	1.65	2.16	2.15	1.96	1.99	1.96	2.03	1.96	2.07
Operating Income per Share	0.79	0.81	0.75	0.71	0.68	0.86	0.8	0.72	0.75	0.64	0.67	0.58	0.61	0.59	0.68
Basic EPS, GAAP	0.33	0.37	0.53	0.25	0.39	0.57	0.26	0.3	0.61	0.27	1.47	0.29	0.76	0.43	0.93
Basic EPS from Cont Ops	0.41	0.47	0.63	0.38	0.55	0.72	0.37	0.41	0.72	0.35	1.55	0.33	0.8	0.45	0.97
Diluted EPS, GAAP	0.33	0.37	0.53	0.25	0.39	0.57	0.26	0.3	0.6	0.27	1.47	0.28	0.73	0.42	0.91
Diluted EPS from Cont Ops	0.41	0.47	0.63	0.38	0.54	0.72	0.37	0.41	0.72	0.35	1.54	0.32	0.77	0.44	0.94
Dividend per Share	0.73	0.81	0.87	0.95	0.99	1.01	1.03	1.13	1.2	1.19	1.22	1.27	1.27	1.26	1.27
Cash Flow per Share	1.02	1.17	1.28	1.23	1.44	1.52	1.47	1.68	1.82	1.64	1.51	1.45	1.37	1.75	1.77
Free Cash Flow per Basic Share	-1.12	1.17	1.28	1.23	1.44	1.52	1.47	1.68	1.82	1.64	1.51	1.45	1.37	1.75	1.77
Cash & Equivalents per Share	0.38	0.45	0.44	0.26	0.39	0.07	- -	0.61	0.43	0.39	0.5	0.49	5.22	11.5	10.05
Book Value per Share	18.42	23.14	22.7	20.87	21.93	25.68	44.29	41.71	40.43	59.82	60.73	57.88	59	61.22	64.6
Tangible Book Value per Share	14.98	18.66	18.48	17.21	9.94	11.23	12.3	4.83	13.46	18.95	23.21	15.63	21.33	28.22	30.12

Digital Realty Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)