Digital Realty Trust Inc
NYSE:DLR
Income Statement
Earnings Waterfall
Digital Realty Trust Inc
Revenue
|
5.5B
USD
|
Cost of Revenue
|
-2.4B
USD
|
Gross Profit
|
3B
USD
|
Operating Expenses
|
-2.3B
USD
|
Operating Income
|
704.2m
USD
|
Other Expenses
|
203.9m
USD
|
Net Income
|
908.1m
USD
|
Income Statement
Digital Realty Trust Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 482
N/A
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
|
Gross Profit |
935
N/A
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
|
Selling, General & Administrative |
(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)
|
|
Depreciation & Amortization |
(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)
|
|
Other Operating Expenses |
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)
|
|
Operating Income |
386
N/A
|
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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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)
|
|
Non-Reccuring Items |
(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)
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
322
N/A
|
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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
321
|
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
|
|
Income to Minority Interest |
(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)
|
|
Net Income (Common) |
272
N/A
|
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%
|
|
EPS (Diluted) |
2.11
N/A
|
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%
|