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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,486.88	37,605.37
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 (%)	- -	9.85	10.88	8.01	9.32	11.69	7.05	6.63	8.68	5.75	15.57	4.53	7.17	4.89	8.07
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34,718.16	-12,094.96

Credit (USD)

MCP API Chat

	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	-8	-7.43	-8.14	-11.5	-11.81	-12.68	-9.59	-11.07	-13.2	-11.07	-9.98	-11.32	0.01	0.01	0.01
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 (%)	86.53	84.11	86.32	88.96	84.04	105.57	94.17	88.06	105.97	113.93	115.74	98.6	79.49	79.68	84.07
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 (%)	95.47	101.23	101.08	100.24	100.38	109.3	100.58	103.41	108.27	118.19	118.9	111.92	87.89	87.51	88.1
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 (%)	95.41	101.25	101.09	100.24	100.38	109.31	100.58	103.45	99.68	106.5	106.96	102.84	79.18	76.87	79.27
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)

MCP API Chat

	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	-8	-7.43	-8.14	-11.5	-11.81	-12.68	-9.59	-11.07	-13.2	-11.07	-9.98	-11.32	0.01	0.01	0.01
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 (%)	86.53	84.11	86.32	88.96	84.04	105.57	94.17	88.06	105.97	113.93	115.74	98.6	79.49	79.68	84.07
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 (%)	95.47	101.23	101.08	100.24	100.38	109.3	100.58	103.41	108.27	118.19	118.9	111.92	87.89	87.51	88.1
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	1.24	0.88	0.63	0.95	0.85	1.29	1.13	0.89	1.2	1.16	1.67	0.65	1.23	1.81	1.54

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	6,561	7,853	6,284	8,794	10,454	14,734	19,825	21,953	24,945	36,286	49,961	28,711	40,186	57,337	52,572
- 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	10,088	12,678	11,920	14,516	17,623	21,612	30,478	35,193	38,054	52,673	66,030	49,407	60,139	74,042	71,427
Total Capital	3,080	4,226	4,909	4,662	5,877	5,342	8,599	10,735	10,154	12,500	12,582	16,143	21,582	20,579	22,311
Total Debt/Capital (%)	95.47	101.23	101.08	100.24	100.38	109.3	100.58	103.41	108.27	118.19	118.9	111.92	87.89	87.51	88.1
Total Debt / EV	0.29	0.34	0.42	0.32	0.33	0.27	0.28	0.32	0.29	0.28	0.23	0.37	0.32	0.24	0.28
EV/Sales	9.49	9.91	8.04	8.98	9.99	10.09	12.4	11.55	11.86	13.49	14.91	10.53	10.98	13.33	11.69
EV/EBITDA	18.11	18.32	15.24	17.39	20.99	20.85	26.47	19.75	21.24	25.86	29.39	22.06	24.83	29.28	25.36
EV/EBIT	32.54	33.71	30.99	38.37	46.99	41.74	54.78	59.14	60.64	78.54	86.91	74.66	82.66	97.82	77.46
EV/Cash Flow to Firm	18.33	18.16	14.11	17.24	17.69	18.85	23.92	20.64	20.46	26.23	33.28	25.53	29.48	27.67	25.15
EV/Free Cash Flow to Firm	7.24	18.16	14.11	17.24	17.69	18.85	23.92	20.64	20.46	26.23	33.28	25.53	29.48	27.67	25.15
Diluted Market Cap	6,612	7,879	6,294	8,808	10,501	14,806	19,921	22,021	25,083	36,625	50,093	29,872	41,594	58,793	53,810
Diluted Enterprise Value	10,139	12,705	11,930	14,531	17,669	21,683	30,573	35,261	38,192	53,011	66,162	50,569	61,547	75,498	72,665
EV per Share	102.51	109.6	93.17	109.44	127.47	144.12	175.1	170.81	182.67	202.51	233.76	172.55	201.4	228.99	210.2
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)

MCP API Chat

	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	5.31	14.51	9.59	13.43	13.18	16.25	19.47	15.9	16.57	21.46	29.43	18	25.44	26	22.31
EV/EBIT	32.54	33.71	30.99	38.37	46.99	41.74	54.78	59.14	60.64	78.54	86.91	74.66	82.66	97.82	77.46
Enterprise Value	10,088	12,678	11,920	14,516	17,623	21,612	30,478	35,193	38,054	52,673	66,030	49,407	60,139	74,042	71,427
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	9.49	9.91	8.04	8.98	9.99	10.09	12.4	11.55	11.86	13.49	14.91	10.53	10.98	13.33	11.69
EV/EBITDA	18.11	18.32	15.24	17.39	20.99	20.85	26.47	19.75	21.24	25.86	29.39	22.06	24.83	29.28	25.36
Price/Earnings	50.13	45.75	23.14	66.26	48.12	43.03	110.47	87.84	49.42	129.66	30.03	85.21	44.25	102.07	41.46
Price/Earnings Average	44.43	47.69	28.17	59.66	43.21	40.64	109.87	91.07	49.09	130.58	25.77	107.66	37.54	88.7	44.33
Price/Earnings High	51	54.31	34.86	70.88	49.16	49.58	123.4	103.13	56.26	153.8	30.26	150.53	45.82	113.96	50.32
Price/Earnings Low	38.07	39.93	20.28	48.82	38.6	30.61	95.08	79.6	41.29	97.59	21.17	72.88	28.39	74.82	34.83
Price/Book Value	-13.45	-11.99	-8.02	-8.03	-7.75	-9.53	-9.65	-8.34	-8.19	-9.08	-13.77	-6.11	13,013.6	17,182.25	15,434.98
Price/Book Value Average	-11.92	-12.5	-9.76	-7.23	-6.96	-9	-9.6	-8.65	-8.14	-9.15	-11.81	-7.73	11,040.45	14,932.21	16,501.47
Price/Book Value High	-13.69	-14.24	-12.08	-8.59	-7.92	-10.98	-10.78	-9.8	-9.33	-10.77	-13.87	-10.8	13,474.85	19,185.05	18,730.29
Price/Book Value Low	-10.22	-10.47	-7.02	-5.92	-6.22	-6.78	-8.31	-7.56	-6.85	-6.84	-9.7	-5.23	8,347.93	12,596.25	12,964.74
Price/Tangible Book Value	3.99	3.32	2.61	3.71	7.01	8.09	6.04	10.91	6.96	5.96	7.02	4.36	4.71	5.06	4.29
Price/Tangible Book Value Average	3.53	3.46	3.17	3.34	6.29	7.64	6.01	11.31	6.92	6.01	6.02	5.51	4	4.4	4.58
Price/Tangible Book Value High	4.06	3.94	3.93	3.97	7.16	9.32	6.75	12.81	7.93	7.08	7.07	7.7	4.88	5.65	5.2
Price/Tangible Book Value Low	3.03	2.9	2.28	2.73	5.62	5.75	5.2	9.89	5.82	4.49	4.95	3.73	3.02	3.71	3.6
Price/Sales	6.17	6.14	4.24	5.44	5.93	6.88	8.07	7.21	7.77	9.3	11.28	6.12	7.34	10.32	8.6
Price/Sales Average	5.47	6.4	5.16	4.9	5.32	6.5	8.02	7.47	7.72	9.36	9.68	7.73	6.22	8.97	9.19
Price/Sales High	6.28	7.29	6.39	5.82	6.06	7.92	9.01	8.46	8.85	11.03	11.37	10.81	7.6	11.52	10.44
Price/Sales Low	4.69	5.36	3.71	4.01	4.76	4.89	6.94	6.53	6.49	7	7.95	5.23	4.71	7.57	7.22
Price/Cash Flow	16.36	14.46	9.57	13.41	13.12	16.17	19.37	15.85	16.48	21.26	29.35	17.3	24.58	25.35	21.79
Price/Cash Flow Average	14.5	15.08	11.66	12.07	11.78	15.27	19.27	16.43	16.37	21.41	25.18	21.86	20.85	22.03	23.3
Price/Cash Flow High	16.65	17.17	14.42	14.34	13.4	18.63	21.64	18.61	18.76	25.22	29.57	30.57	25.45	28.31	26.45
Price/Cash Flow Low	12.43	12.62	8.39	9.88	10.52	11.5	16.67	14.36	13.77	16	20.68	14.8	15.77	18.59	18.31
Price/Free Cash Flow Average	4.71	15.13	11.67	12.09	11.83	15.34	19.36	16.48	16.46	21.61	25.25	22.75	21.59	22.59	23.85
Price/Free Cash Flow High	5.4	17.23	14.44	14.37	13.46	18.72	21.75	18.66	18.86	25.46	29.65	31.8	26.34	29.03	27.07
Price/Free Cash Flow Low	4.03	12.67	8.4	9.89	10.57	11.56	16.75	14.41	13.84	16.15	20.74	15.4	16.32	19.06	18.74
EV/Sales Average	8.79	10.17	8.96	8.44	9.39	9.71	12.36	11.82	11.81	13.56	13.31	12.14	9.87	11.98	12.28
EV/Sales High	9.6	11.06	10.19	9.36	10.12	11.14	13.34	12.81	12.93	15.22	15	15.22	11.24	14.53	13.52
EV/Sales Low	8.01	9.13	7.52	7.55	8.82	8.1	11.28	10.88	10.58	11.19	11.58	9.64	8.35	10.57	10.31
EV/EBITDA Average	16.77	18.8	16.99	16.35	19.72	20.06	26.38	20.2	21.15	25.98	26.24	25.44	22.31	26.31	26.65
EV/EBITDA High	18.32	20.44	19.31	18.13	21.26	23.01	28.49	21.89	23.17	29.17	29.56	31.89	25.41	31.92	29.34
EV/EBITDA Low	15.28	16.87	14.24	14.62	18.52	16.75	24.07	18.59	18.95	21.45	22.83	20.21	18.88	23.23	22.37
EV/EBIT Average	30.13	34.59	34.54	36.05	44.15	40.16	54.59	60.5	60.38	78.92	77.58	86.1	74.29	87.9	81.4
EV/EBIT High	32.91	37.61	39.27	39.99	47.59	46.07	58.95	65.56	66.15	88.61	87.41	107.93	84.62	106.65	89.63
EV/EBIT Low	27.45	31.05	28.97	32.25	41.48	33.52	49.82	55.68	54.11	65.15	67.5	68.38	62.86	77.6	68.33
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	9,341	13,011	13,287	13,641	16,556	20,792	30,369	36,002	37,887	52,930	58,937	56,974	54,046	66,534	75,060
Enterprise Value High	10,202	14,148	15,104	15,129	17,849	23,854	32,798	39,015	41,508	59,430	66,411	71,421	61,563	80,725	82,651
Enterprise Value Low	8,509	11,679	11,142	12,202	15,555	17,358	27,715	33,135	33,952	43,697	51,279	45,253	45,731	58,738	63,014

Shares Outstanding	106	125	128	136	146	159	205	206	209	280	284	291	312	337	344
Diluted Weighted Avg Shares	99	116	128	133	139	151	175	207	209	263	283	298	309	332	348
Basic Weighted Avg Shares	98	116	128	133	138	150	174	206	208	260	282	286	299	323	340
Revenue per Share	10.8	11.06	11.59	12.19	12.75	14.29	14.12	14.79	15.4	15.01	15.68	16.39	18.34	17.18	17.99
EBITDA per Share	5.66	5.98	6.11	6.29	6.07	6.91	6.61	8.65	8.6	7.83	7.95	7.82	8.11	7.82	8.29
Operating Income per Share	3.15	3.25	3.01	2.85	2.71	3.45	3.2	2.89	3.01	2.58	2.69	2.31	2.44	2.34	2.71
Basic EPS, GAAP	1.33	1.48	2.12	1	1.57	2.28	1.03	1.21	2.42	1.08	5.89	1.18	3.04	1.74	3.73
Basic EPS from Cont Ops	1.65	1.87	2.5	1.53	2.18	2.88	1.47	1.66	2.88	1.39	6.19	1.33	3.18	1.82	3.86
Diluted EPS, GAAP	1.32	1.48	2.12	1	1.56	2.27	1.03	1.21	2.41	1.07	5.87	1.13	2.94	1.69	3.65
Diluted EPS from Cont Ops	1.63	1.86	2.5	1.53	2.17	2.87	1.47	1.65	2.86	1.38	6.17	1.28	3.07	1.77	3.78
Dividend per Share	2.91	3.23	3.47	3.84	3.96	4.04	4.11	4.52	4.78	4.76	4.88	5.07	5.09	5.05	5.09
Cash Flow per Share	4.07	4.69	5.13	4.95	5.76	6.08	5.88	6.72	7.27	6.56	6.03	5.8	5.47	6.99	7.1
Free Cash Flow per Basic Share	-4.5	4.69	5.13	4.95	5.76	6.08	5.88	6.72	7.27	6.56	6.03	5.8	5.47	6.99	7.1
Cash & Equivalents per Share	0.41	0.49	0.44	0.26	0.41	0.07	- -	0.61	0.43	0.42	0.51	0.5	5.44	11.97	10.16
Book Value per Share	-4.96	-5.66	-6.13	-8.26	-9.76	-10.31	-11.8	-12.77	-14.61	-15.36	-12.85	-16.4	0.01	0.01	0.01
Tangible Book Value per Share	16.72	20.45	18.84	17.87	10.79	12.15	18.85	9.77	17.19	23.39	25.2	23.01	28.55	35.06	36.1

Digital Realty Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)