Income Statement

Revenue

+30%

+57%

10Y

Currency: USD

	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	14	19	24	28	33	36	35	40	43	46	51	56	60	63	67	63	63	62	64	67	75	82	88	100	111	125	137	143	149	149	149	151	150	154	157	167	177	184	189	189	190	191	191	189	186	186	201	213	227	242	236	235	232	241	259	280	301	311	322	346	353	357	353	337	331	336	333	323	318	300	294	285	279	284	299	335	377	411	438	445	449	462	453	442	436	426	0
Revenue	74 N/A	89 +21%	107 +20%	126 +18%	152 +20%	177 +17%	192 +8%	221 +15%	235 +6%	251 +7%	272 +9%	304 +12%	337 +11%	371 +10%	395 +6%	421 +6%	449 +7%	486 +8%	527 +8%	562 +7%	593 +6%	614 +4%	637 +4%	680 +7%	722 +6%	797 +10%	865 +9%	924 +7%	995 +8%	1 031 +4%	1 063 +3%	1 095 +3%	1 131 +3%	1 200 +6%	1 279 +7%	1 354 +6%	1 414 +4%	1 451 +3%	1 482 +2%	1 515 +2%	1 552 +3%	1 585 +2%	1 616 +2%	1 632 +1%	1 651 +1%	1 675 +1%	1 763 +5%	1 861 +6%	1 956 +5%	2 066 +6%	2 142 +4%	2 189 +2%	2 240 +2%	2 303 +3%	2 458 +7%	2 652 +8%	2 841 +7%	3 000 +6%	3 047 +2%	3 117 +2%	3 163 +1%	3 200 +1%	3 209 +0%	3 218 +0%	3 410 +6%	3 629 +6%	3 904 +8%	4 171 +7%	4 271 +2%	4 379 +3%	4 428 +1%	4 465 +1%	4 511 +1%	4 570 +1%	4 692 +3%	4 903 +5%	5 130 +5%	5 341 +4%	5 477 +3%	5 469 0%	5 460 0%	5 489 +1%	5 555 +1%	5 631 +1%	5 768 +2%	5 914 +3%	6 113 +3%
Gross Profit
Cost of Revenue	(11)	(15)	(28)	(23)	(28)	(35)	(60)	(46)	(50)	(53)	(87)	(69)	(80)	(95)	(136)	(119)	(131)	(141)	(181)	(162)	(169)	(174)	(210)	(186)	(198)	(227)	(295)	(283)	(315)	(337)	(358)	(369)	(386)	(415)	(450)	(480)	(503)	(534)	(547)	(560)	(582)	(583)	(595)	(603)	(606)	(609)	(643)	(676)	(713)	(750)	(763)	(778)	(793)	(818)	(884)	(948)	(1 003)	(1 061)	(1 087)	(1 121)	(1 160)	(1 180)	(1 193)	(1 209)	(1 293)	(1 394)	(1 385)	(1 579)	(1 593)	(1 622)	(1 635)	(1 704)	(1 744)	(1 799)	(1 874)	(2 001)	(2 178)	(2 339)	(2 445)	(2 423)	(2 381)	(2 352)	(2 366)	(2 377)	(2 428)	(2 480)	(2 708)
Gross Profit	63 N/A	75 +19%	79 +6%	104 +32%	123 +19%	142 +15%	132 -7%	175 +33%	185 +6%	198 +7%	185 -6%	235 +27%	257 +10%	276 +7%	259 -6%	302 +17%	318 +5%	346 +9%	346 +0%	400 +16%	425 +6%	441 +4%	427 -3%	494 +16%	524 +6%	570 +9%	571 +0%	641 +12%	680 +6%	694 +2%	705 +2%	727 +3%	746 +3%	785 +5%	829 +6%	874 +5%	911 +4%	917 +1%	935 +2%	954 +2%	971 +2%	1 002 +3%	1 022 +2%	1 030 +1%	1 046 +2%	1 066 +2%	1 121 +5%	1 185 +6%	1 243 +5%	1 316 +6%	1 380 +5%	1 411 +2%	1 446 +2%	1 485 +3%	1 574 +6%	1 704 +8%	1 838 +8%	1 939 +5%	1 960 +1%	1 996 +2%	2 002 +0%	2 020 +1%	2 017 0%	2 009 0%	2 117 +5%	2 235 +6%	2 519 +13%	2 591 +3%	2 678 +3%	2 758 +3%	2 793 +1%	2 761 -1%	2 767 +0%	2 770 +0%	2 818 +2%	2 902 +3%	2 952 +2%	3 001 +2%	3 032 +1%	3 046 +0%	3 079 +1%	3 137 +2%	3 189 +2%	3 255 +2%	3 340 +3%	3 434 +3%	3 405 -1%
Operating Income
Operating Expenses	(35)	(42)	(57)	(100)	(106)	(112)	(72)	(107)	(116)	(127)	(110)	(156)	(174)	(189)	(170)	(211)	(221)	(237)	(217)	(257)	(267)	(271)	(247)	(297)	(315)	(342)	(321)	(373)	(389)	(394)	(395)	(405)	(409)	(426)	(452)	(483)	(512)	(530)	(549)	(578)	(603)	(625)	(635)	(584)	(583)	(583)	(702)	(795)	(847)	(914)	(862)	(873)	(879)	(902)	(1 018)	(1 140)	(1 269)	(1 359)	(1 365)	(1 399)	(1 402)	(1 400)	(1 389)	(1 374)	(1 467)	(1 588)	(1 848)	(1 871)	(1 933)	(1 980)	(2 034)	(2 055)	(2 069)	(2 088)	(2 157)	(2 204)	(2 265)	(2 330)	(2 328)	(2 351)	(2 519)	(2 553)	(2 624)	(2 634)	(2 522)	(2 583)	(2 550)
Selling, General & Administrative	(11)	(13)	(26)	(39)	(43)	(49)	(15)	(42)	(46)	(49)	(23)	(56)	(60)	(64)	(36)	(66)	(68)	(73)	(43)	(76)	(77)	(77)	(46)	(87)	(93)	(100)	(55)	(89)	(78)	(67)	(62)	(64)	(65)	(65)	(67)	(69)	(71)	(73)	(74)	(89)	(91)	(96)	(102)	(92)	(98)	(100)	(114)	(125)	(133)	(157)	(162)	(166)	(169)	(167)	(172)	(176)	(184)	(182)	(175)	(188)	(193)	(198)	(211)	(221)	(263)	(304)	(481)	(426)	(466)	(510)	(544)	(545)	(554)	(552)	(566)	(583)	(587)	(602)	(602)	(604)	(613)	(622)	(634)	(643)	(662)	(688)	(573)
Depreciation & Amortization	(21)	(26)	(31)	(37)	(44)	(52)	(56)	(65)	(69)	(77)	(86)	(99)	(112)	(124)	(134)	(144)	(152)	(163)	(172)	(180)	(189)	(193)	(198)	(209)	(220)	(240)	(264)	(280)	(297)	(306)	(310)	(320)	(333)	(355)	(383)	(410)	(437)	(456)	(476)	(495)	(516)	(532)	(539)	(537)	(531)	(531)	(571)	(611)	(655)	(696)	(699)	(707)	(709)	(731)	(843)	(961)	(1 082)	(1 176)	(1 187)	(1 204)	(1 196)	(1 188)	(1 164)	(1 144)	(1 202)	(1 282)	(1 366)	(1 445)	(1 464)	(1 468)	(1 487)	(1 499)	(1 507)	(1 527)	(1 578)	(1 617)	(1 673)	(1 705)	(1 695)	(1 705)	(1 698)	(1 737)	(1 772)	(1 784)	(1 820)	(1 857)	(1 895)
Other Operating Expenses	(3)	(3)	(0)	(24)	(19)	(10)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(3)	(1)	(2)	(2)	(2)	(3)	(14)	(21)	(23)	(21)	(11)	(5)	(3)	(4)	(3)	(1)	1	6	4	3	5	45	46	48	(17)	(60)	(59)	(61)	(0)	0	(0)	(3)	(3)	(4)	(4)	(2)	(3)	(7)	(14)	(13)	(14)	(9)	(2)	(2)	(1)	(1)	(3)	(3)	(3)	(10)	(8)	(9)	(12)	(5)	(5)	(24)	(31)	(42)	(209)	(194)	(218)	(208)	(40)	(38)	(82)
Operating Income	28 N/A	33 +18%	22 -34%	4 -82%	17 +346%	31 +75%	60 +97%	68 +12%	69 +2%	71 +3%	75 +7%	79 +5%	84 +6%	87 +4%	89 +2%	90 +2%	97 +7%	109 +13%	129 +19%	144 +11%	158 +10%	170 +8%	180 +6%	196 +9%	209 +7%	228 +9%	250 +9%	269 +8%	291 +8%	301 +4%	310 +3%	321 +4%	337 +5%	359 +7%	377 +5%	391 +4%	399 +2%	387 -3%	386 0%	376 -3%	368 -2%	377 +3%	387 +2%	446 +15%	463 +4%	483 +4%	419 -13%	390 -7%	396 +1%	402 +2%	518 +29%	538 +4%	567 +5%	584 +3%	556 -5%	564 +1%	569 +1%	579 +2%	595 +3%	597 +0%	600 +1%	620 +3%	628 +1%	635 +1%	650 +2%	647 0%	671 +4%	721 +7%	745 +3%	777 +4%	760 -2%	706 -7%	698 -1%	683 -2%	662 -3%	698 +6%	687 -2%	671 -2%	704 +5%	696 -1%	559 -20%	584 +4%	566 -3%	620 +10%	818 +32%	851 +4%	855 +0%
Pre-Tax Income
Interest Income Expense	(14)	(19)	(25)	(8)	(16)	(27)	(34)	(39)	(41)	(44)	(49)	(53)	(57)	(60)	(64)	(61)	(60)	(59)	(59)	(62)	(69)	(76)	(86)	(97)	(108)	(122)	(132)	(137)	(143)	(141)	(141)	(143)	(138)	(144)	(147)	(157)	(169)	(175)	(180)	(177)	(177)	(176)	(161)	(161)	(158)	(158)	(188)	(199)	(215)	(229)	(224)	(220)	(210)	(214)	(230)	(249)	(268)	(278)	(285)	(286)	(280)	(295)	(279)	(376)	(380)	(380)	(370)	(308)	(265)	(209)	(232)	(139)	(219)	(277)	(313)	(394)	(404)	(421)	(468)	(506)	(549)	(594)	(573)	(554)	(519)	(499)	(309)
Non-Reccuring Items	0	0	0	0	0	0	(1)	(1)	(2)	(1)	(1)	(0)	0	0	(1)	0	(0)	(0)	(1)	(1)	(1)	(2)	(2)	(3)	(6)	(11)	(11)	(11)	(9)	(7)	(7)	(6)	(10)	(7)	(11)	(13)	(4)	(4)	(1)	1	(4)	(16)	(129)	(128)	(131)	(129)	(18)	(20)	(21)	(16)	(22)	(22)	(33)	(96)	(103)	(104)	(95)	(35)	(47)	(63)	(83)	(83)	(5)	(42)	(32)	(97)	(216)	(191)	(183)	(122)	(84)	(115)	(122)	(134)	(123)	(72)	(76)	(160)	(180)	(200)	(209)	(126)	(100)	(107)	(103)	(163)	(197)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	115	116	118	134	112	111	127	188	94	95	78	1	170	170	168	169	10	40	80	94	111	80	108	94	68	268	505	505	515	317	346	346	335	1 381	1 050	1 049	1 224	177	174	264	901	901	1 178	1 262	451	596	319	1 077	1 098	996
Total Other Income	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10	7	(4)	6	9	27	9	6	(7)	(23)	68	78	140	178	154	177	153	163	0
Pre-Tax Income	14 N/A	14 -2%	(6) N/A	(3) +42%	1 N/A	4 +186%	25 +525%	27 +9%	26 -5%	25 -4%	26 +3%	25 -2%	27 +6%	27 +0%	23 -13%	30 +26%	36 +21%	49 +38%	69 +40%	80 +16%	87 +9%	93 +7%	92 0%	97 +5%	96 -1%	96 0%	107 +12%	120 +12%	139 +15%	153 +10%	162 +6%	173 +7%	189 +10%	209 +10%	219 +5%	222 +1%	226 +2%	322 +43%	322 0%	317 -1%	320 +1%	298 -7%	209 -30%	284 +36%	362 +28%	291 -20%	308 +6%	248 -19%	161 -35%	328 +103%	442 +35%	465 +5%	494 +6%	282 -43%	264 -6%	291 +10%	299 +3%	377 +26%	343 -9%	355 +3%	331 -7%	311 -6%	611 +97%	722 +18%	743 +3%	686 -8%	401 -42%	567 +41%	653 +15%	789 +21%	1 820 +131%	1 508 -17%	1 415 -6%	1 523 +8%	412 -73%	412 +0%	464 +13%	968 +109%	1 026 +6%	1 246 +21%	1 204 -3%	493 -59%	643 +30%	456 -29%	1 427 +213%	1 449 +2%	1 345 -7%
Net Income
Tax Provision	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	0	(0)	(1)	(1)	(3)	(3)	(2)	(2)	(1)	(2)	(3)	(4)	(5)	(5)	(7)	(7)	(7)	(7)	(7)	(9)	(10)	(11)	(11)	(10)	(8)	(9)	(9)	(8)	(2)	(3)	(6)	(8)	(12)	(15)	(22)	(33)	(38)	(38)	(74)	(72)	(73)	(78)	(47)	(53)	(32)	(40)	(40)	(37)	(76)	(77)	(75)	(71)	(55)	(49)	(47)	(47)	(32)
Income from Continuing Operations	14	14	(6)	(3)	1	4	25	27	26	25	25	25	27	27	23	30	35	48	68	78	86	91	91	96	94	94	105	119	137	151	162	172	188	207	216	219	224	321	320	316	317	294	203	279	356	283	302	242	154	319	432	454	483	273	256	282	291	368	341	352	325	303	599	707	722	653	363	529	578	717	1 747	1 430	1 368	1 470	380	372	424	931	950	1 169	1 128	423	588	407	1 379	1 403	1 313
Income to Minority Interest	0	0	10	8	5	3	(8)	(9)	(7)	(6)	(13)	(4)	(3)	(2)	(4)	(1)	(1)	(1)	(3)	(3)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(4)	(5)	(5)	(6)	(6)	(6)	(6)	(6)	(5)	(5)	(6)	(6)	(6)	(6)	(5)	(3)	(5)	(6)	(5)	(5)	(4)	(2)	(4)	(6)	(6)	(6)	(3)	(8)	(10)	(12)	(15)	(10)	(11)	(9)	(8)	(20)	(20)	(20)	(18)	(6)	(10)	(14)	(17)	(38)	(33)	(29)	(28)	(3)	3	6	(4)	(1)	(8)	(5)	19	14	24	4	(3)	(5)
Net Income (Common)	14 N/A	14 -2%	5 -67%	3 -26%	2 -29%	0 -96%	6 +6 000%	6 -2%	6 -7%	16 +182%	17 +8%	35 +104%	36 +3%	24 -32%	19 -21%	5 -74%	6 +10%	13 +140%	27 +102%	35 +30%	42 +21%	47 +12%	47 +1%	52 +9%	51 -2%	48 -6%	58 +22%	75 +28%	98 +31%	120 +23%	131 +9%	139 +6%	149 +7%	163 +9%	172 +5%	175 +2%	180 +3%	274 +52%	272 -1%	263 -3%	258 -2%	228 -11%	133 -42%	200 +51%	276 +38%	205 -26%	217 +6%	155 -29%	66 -58%	214 +227%	332 +55%	359 +8%	389 +8%	198 -49%	173 -12%	193 +12%	201 +4%	272 +36%	250 -8%	260 +4%	226 -13%	209 -8%	493 +136%	600 +22%	622 +4%	535 -14%	263 -51%	433 +64%	507 +17%	668 +32%	1 681 +152%	1 372 -18%	1 298 -5%	1 401 +8%	337 -76%	335 -1%	389 +16%	886 +127%	908 +2%	1 121 +23%	1 083 -3%	401 -63%	562 +40%	390 -31%	1 342 +244%	1 359 +1%	1 268 -7%
EPS (Diluted)	0.27 N/A	0.26 -4%	0.22 -15%	0.15 -32%	0.11 -27%	0.01 -91%	0.25 +2 400%	0.21 -16%	0.16 -24%	0.99 +519%	0.45 -55%	0.59 +31%	0.56 -5%	0.39 -30%	0.3 -23%	0.07 -77%	0.08 +14%	0.18 +125%	0.38 +111%	0.48 +26%	0.56 +17%	0.62 +11%	0.61 -2%	0.65 +7%	0.6 -8%	0.52 -13%	0.68 +31%	0.82 +21%	1 +22%	1.17 +17%	1.32 +13%	1.29 -2%	1.35 +5%	1.33 -1%	1.48 +11%	1.38 -7%	1.4 +1%	2.02 +44%	2.12 +5%	2.03 -4%	1.93 -5%	1.67 -13%	0.99 -41%	1.47 +48%	2.02 +37%	1.5 -26%	1.56 +4%	1.04 -33%	0.44 -58%	1.44 +227%	2.2 +53%	2.23 +1%	2.4 +8%	1.16 -52%	0.99 -15%	0.93 -6%	0.98 +5%	1.33 +36%	1.21 -9%	1.26 +4%	1.09 -13%	1 -8%	2.35 +135%	2.67 +14%	2.29 -14%	1.97 -14%	1 -49%	1.54 +54%	1.79 +16%	2.37 +32%	5.94 +151%	4.82 -19%	4.56 -5%	4.72 +4%	1.13 -76%	1.1 -3%	1.26 +15%	2.86 +127%	2.93 +2%	3.49 +19%	3.3 -5%	1.19 -64%	1.69 +42%	1.13 -33%	3.89 +244%	3.89 N/A	3.65 -6%

Income Statement Balance Sheet Cash Flow Statement

Digital Realty Trust Inc
NYSE:DLR

Income Statement

Earnings Waterfall
Digital Realty Trust Inc

Income Statement
Digital Realty Trust Inc

See Also

Company

Help

Tools

Stocks

Digital Realty Trust Inc NYSE:DLR

Income Statement

Earnings Waterfall Digital Realty Trust Inc

Income Statement Digital Realty Trust Inc

See Also

Company

Help

Tools

Stocks

Digital Realty Trust Inc
NYSE:DLR

Earnings Waterfall
Digital Realty Trust Inc

Income Statement
Digital Realty Trust Inc