DLR Dividend: Digital Realty Trust Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	5,913	5,554	5,477	4,691	4,427	3,903
Revenue Growth (YoY)	8%	1%	17%	6%	13%	22%
Cost of Revenue	2,480	2,365	2,444	1,873	1,634	1,384
Gross Profit	3,433	3,189	3,032	2,818	2,793	2,518
Selling, General & Admin	687	633	602	566	544	480
Research & Development	--	--	--	--	--	--
Operating Expenses	2,582	2,623	2,328	2,156	2,033	1,848
Other Non Operating Income (Expenses)	162	154	68	8	-4	--
Pretax Income	1,449	643	1,025	411	1,820	400
Income Tax Expense	46	54	75	31	72	38
Net Income	1,358	561	908	336	1,681	263
Net Income Growth	240%	-38%	170%	-80%	539%	-47%
Shares Outstanding (Diluted)	349.23	331.54	309.06	297.91	283.22	262.5
Shares Change (YoY)	4%	7%	4%	5%	8%	25%
EPS (Diluted)	3.89	1.69	2.93	1.13	5.93	1
EPS Growth	227%	-42%	159%	-81%	494%	-56.99%
Free Cash Flow	-451	-570	-1,890	-983	-818	-1,387
Free Cash Flow Per Share	-1.29	-1.71	-6.11	-3.29	-2.88	-5.28
Gross Margin	58.05%	57.41%	55.35%	60.07%	63.09%	64.51%
Operating Margin	14.37%	10.17%	12.85%	14.09%	17.14%	17.16%
Profit Margin	22.96%	10.1%	16.57%	7.16%	37.97%	6.73%
Free Cash Flow Margin	-7.62%	-10.26%	-34.5%	-20.95%	-18.47%	-35.53%
EBITDA	2,706	2,336	2,398	2,238	2,245	2,036
EBITDA Margin	45.76%	42.05%	43.78%	47.7%	50.71%	52.16%
D&A For EBITDA	1,856	1,771	1,694	1,577	1,486	1,366
EBIT	850	565	704	661	759	670
EBIT Margin	14.37%	10.17%	12.85%	14.09%	17.14%	17.16%
Effective Tax Rate	3.17%	8.39%	7.31%	7.54%	3.95%	9.5%

Follow-Up Questions











