Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
165.76 USD | -0.38% |
|
+1.45% | -6.55% |
Feb. 10 | Details of 110 billion euros in investment pledges at France's AI summit | RE |
Feb. 05 | MoffettNathanson Adjusts Digital Realty Trust's Price Target to $157 From $130 | MT |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Rental Revenues | 3.2B | 3.89B | 4.4B | 4.66B | 5.43B | |||||
Tenant Reimbursements | - | - | - | - | - | |||||
Property Management Fee | 12.88M | 17.06M | 32.84M | 29.15M | 46.89M | |||||
Other Revenues, Total | 8.07M | -57.63M | -1.72M | -13.5M | -29.79M | |||||
Total Revenues | 3.22B | 3.85B | 4.43B | 4.68B | 5.45B | |||||
Property Expenses | 1.19B | 1.51B | 1.78B | 2.02B | 2.6B | |||||
Selling General & Admin Expenses, Total | 286M | 427M | 484M | 501M | 526M | |||||
Depreciation & Amortization - (IS) - (Collected) | 1.09B | 1.29B | 1.4B | 1.5B | 1.62B | |||||
Other Operating Expenses | 14.12M | 1.08M | 2.55M | 12.44M | 7.53M | |||||
Total Operating Expenses | 2.58B | 3.23B | 3.67B | 4.03B | 4.75B | |||||
Operating Income (REIT / Utility Template) | 636M | 613M | 758M | 648M | 698M | |||||
Interest Expense, Total | -353M | -333M | -294M | -299M | -438M | |||||
Interest and Investment Income | 66M | 19.64M | - | - | - | |||||
Net Interest Expenses | -287M | -313M | -294M | -299M | -438M | |||||
Other Non Operating Income (Expenses) | - | - | -4.36M | 8.92M | 68.43M | |||||
EBT, Excl. Unusual Items | 349M | 300M | 460M | 358M | 328M | |||||
Total Merger & Related Restructuring Charges | -27.92M | -107M | -47.43M | -68.77M | -84.72M | |||||
Gain (Loss) on Sale of Investments | - | 577K | 64M | - | - | |||||
Gain (Loss) on Sale of Assets | 335M | 317M | 1.38B | 177M | 901M | |||||
Asset Writedown | -5.35M | -6.48M | -18.29M | -3M | -118M | |||||
Other Unusual Items | -39.16M | -103M | -18.67M | -51.14M | - | |||||
EBT, Incl. Unusual Items | 611M | 401M | 1.82B | 412M | 1.03B | |||||
Income Tax Expense | 12M | 38.05M | 72.8M | 31.55M | 75.58M | |||||
Earnings From Continuing Operations | 599M | 363M | 1.75B | 380M | 950M | |||||
Net Income to Company | 599M | 363M | 1.75B | 380M | 950M | |||||
Minority Interest | -19.46M | -6.33M | -38.15M | -2.64M | -1.47M | |||||
Net Income - (IS) | 580M | 356M | 1.71B | 378M | 949M | |||||
Preferred Dividend and Other Adjustments | 86.75M | 93.06M | 27.76M | 40.72M | 40.72M | |||||
Net Income to Common Incl Extra Items | 493M | 263M | 1.68B | 337M | 908M | |||||
Net Income to Common Excl. Extra Items | 493M | 263M | 1.68B | 337M | 908M | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 2.37 | 1.01 | 5.95 | 1.18 | 3.04 | |||||
Basic EPS - Continuing Operations | 2.37 | 1.01 | 5.95 | 1.18 | 3.04 | |||||
Basic Weighted Average Shares Outstanding | 208M | 260M | 282M | 286M | 299M | |||||
Net EPS - Diluted | 2.35 | 1 | 5.94 | 1.11 | 3 | |||||
Diluted EPS - Continuing Operations | 2.35 | 1 | 5.94 | 1.11 | 3 | |||||
Diluted Weighted Average Shares Outstanding | 209M | 263M | 283M | 298M | 309M | |||||
Normalized Basic EPS | 0.95 | 0.7 | 0.88 | 0.77 | 0.68 | |||||
Normalized Diluted EPS | 0.95 | 0.69 | 0.88 | 0.74 | 0.66 | |||||
Dividend Per Share | 4.32 | 4.48 | 4.64 | 4.88 | 4.88 | |||||
Payout Ratio | 171.93 | 347.73 | 80.69 | 384.09 | 160.26 | |||||
American Depositary Receipts Ratio (ADR) | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | |||||
Supplemental Items | ||||||||||
EBITDA | 1.74B | 1.92B | 2.25B | 2.22B | 2.39B | |||||
EBITA | 932M | 906M | 1.03B | 899M | 943M | |||||
EBIT | 636M | 613M | 758M | 648M | 698M | |||||
EBITDAR | 1.91B | 2.12B | 2.48B | 2.45B | 2.62B | |||||
Total Revenues (As Reported) | 3.21B | 3.9B | 4.43B | 4.69B | 5.48B | |||||
Effective Tax Rate - (Ratio) | 1.96 | 9.49 | 4 | 7.66 | 7.37 | |||||
Normalized Net Income | 198M | 181M | 249M | 221M | 204M | |||||
Interest Capitalized | 40.2M | 47.3M | 53.5M | 70.8M | 117M | |||||
Interest on Long-Term Debt | 46.24M | 54.36M | - | - | - | |||||
Supplemental Operating Expense Items | ||||||||||
General and Administrative Expenses | 211M | 351M | 401M | 422M | 449M | |||||
Net Rental Expense, Total | 166M | 205M | 227M | 223M | 230M | |||||
Imputed Operating Lease Interest Expense | 46.9M | 48.07M | 42.15M | 40M | 54.25M | |||||
Imputed Operating Lease Depreciation | 119M | 157M | 185M | 183M | 176M | |||||
Stock-Based Comp., Other (Total) | 34.9M | 74.58M | 84.08M | 92.46M | 80.53M | |||||
Total Stock-Based Compensation | 34.9M | 74.58M | 84.08M | 92.46M | 80.53M |