Digital Realty Trust Inc. logo

Digital Realty Trust Inc.

DLR-PJ | NYSE
Chart Builder DCF Calculator
$17.69
+$0.07 (+0.40%)
Nov 2, 2026, 9:30 AM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
735.53M 799.24M 1.39B 1.32B 1.4B 1.38B 406.89M 588.33M 422.53M 1.13B 1.17B 950.2M 931.07M 423.92M 372.14M 380.33M 1.47B 1.37B 1.43B 1.75B 716.52M 578.53M 528.71M
Depreciation & Amortization
2.04B 2B 1.95B 1.89B 1.86B 1.82B 1.78B 1.77B 1.74B 1.7B 1.7B 1.69B 1.7B 1.67B 1.62B 1.58B 1.53B 1.51B 1.5B 1.49B 1.47B 1.46B 1.44B
Stock-Based Compensation
54.28M 78.15M 74.14M 69.76M 84.69M 83.44M 79.75M 75.61M 86.42M 83.03M 79.77M 80.53M 84.99M 87.05M 91.42M 92.46M 80.3M 77.38M 74.97M 84.08M 85.68M 86.67M 87.68M
Other Working Capital
n/a 106.87M 106.87M 106.87M 106.87M n/a n/a n/a 188.45M 105.73M -13.36M -13.36M -197.31M -143.23M -103.66M -103.66M 770.53M 799.17M 878.69M n/a -885.39M -885.39M -885.39M
Other Non-Cash Items
-553.49M -146.56M -1.04B -1.01B -1.07B -912.45M 70.73M -198.93M -135.97M -184.88M -217.68M -18.2M -50.54M -197.01M -184.57M -160.99M -87.29M 45.59M 28.47M 25.01M 35.3M 78.95M 70.79M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a 57.87M -608.8M -692.87M -692.87M -750.74M -84.07M n/a n/a -1.04B -1.04B -1.04B -1.31B -266.43M -208.93M -215.87M
Change in Working Capital
38.31M 239.14M 172.56M 144.13M 189.53M 6.63M -32.78M 24.67M -213.46M -369.08M -405.97M -379.75M -290.4M -212.57M -164.56M -230.34M -299.36M -327M -344.7M -328.54M -262.64M -155.02M -108.21M
Operating Cash Flow
2.31B 2.97B 2.55B 2.41B 2.46B 2.38B 2.31B 2.26B 1.95B 1.75B 1.64B 1.63B 1.63B 1.69B 1.73B 1.66B 1.65B 1.64B 1.65B 1.7B 1.78B 1.84B 1.81B
Capital Expenditures
-914.19M -1.6B -1.39B -2.18B -2.91B -3.01B -2.96B -2.83B -3.16B -3.47B -3.45B -2.79B -2.62B -2.21B -2.12B -2.64B -2.53B -2.51B -2.53B -2.52B -1.75B -1.08B -508.52M
Cash Acquisitions
-2.4B -2.49B -754.56M -513.81M -457.43M -610.44M -474.69M -554.66M -473.73M -228.16M -259.11M -146.77M -166.92M -2.08B -2.08B -2.25B -2.17B -415.56M -400.48M -189.35M -170.21M -39.68M -21.68M
Purchase of Investments
-262.83M -262.83M n/a n/a n/a 163.32M 163.32M 163.32M -160.71M -336.46M 191.94M 191.94M 460.42M 432.24M -145.9M -145.9M -90.35M -49.75M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
35.18M 35.18M n/a n/a n/a 8.21M 8.21M 8.21M 399.29M 2.71B 2.81B 2.81B 2.49B 373.16M 869.61M 869.61M 802.04M 598.04M n/a n/a 52.14M 52.14M 52.14M
Other Investing Acitivies
-1.47B -2.1B -1.91B -1.72B -1.53B -1.93B -2.51B -1.52B -1.12B -96.95M -314.16M -1.18B -1.23B -1.07B -1.25B -1.05B -918.76M -1.52B -1.57B -872.37M -2.14B -2.49B -2.31B
Investing Cash Flow
-5.01B -5.74B -2.66B -2.23B -1.98B -2.37B -2.82B -1.91B -2.41B -111.33M -359.49M -1.12B -1.07B -4.55B -4.73B -4.7B -3.61B -1.93B -1.97B -1.06B -2.26B -2.48B -2.28B
Debt Repayment
-79.56M 546.91M 938.16M 973.26M 1.52B 1B -30.17M 37.3M -666.26M -1.27B -897.27M 334.35M 172.31M 2.56B 3.3B 3.39B 3.1B 1.61B 1.71B 727.39M 1.23B 945.52M 376.09M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-1.34B -1.77B -1.75B -1.73B -1.73B -1.71B -1.69B -1.63B -1.63B -1.6B -1.57B -1.52B -1.52B -1.5B -1.48B -1.45B -1.45B -1.43B -1.41B -1.38B -1.38B -1.37B -1.35B
Other Financial Acitivies
-24.83M -815.45M -849.25M -837.57M -837.57M -71.6M 22.76M 6.43M 31.11M 5.12M -73.99M -57.49M 36.57M 88.63M 135.37M 96.39M 4.61M 43.06M -92.68M -35.48M -63.67M -61.78M 26.61M
Financial Cash Flow
1.13B 955.67M 313.31M -486.74M 902.83M 1.55B 1.85B 2.06B 1.59B 524.54M -237.15M 963.47M 293.35M 2.82B 2.88B 2.97B 2.05B 317.81M 304.33M -590.63M -372.63M 255.51M 428.01M
Net Cash Flow
-1.44B -1.7B 108.98M -418.73M 1.12B 1.27B 1.13B 2.24B 1.11B 2.15B 1.06B 1.49B 886.5M 25.43M -26.71M -789K 58.85M -19.29M -62.37M 27.83M -859.5M -390.52M -27.99M
Free Cash Flow
1.4B 1.37B 1.15B 233.12M -451.77M -632.25M -651.44M -570.26M -1.2B -1.73B -1.81B -1.15B -988.46M -516.13M -392.93M -983.71M -871.32M -870.47M -878.95M -818.54M 28.02M 762.65M 1.3B
Adj. Free Cash Flow
1.35B 1.29B 1.08B 163.36M -536.46M -715.7M -731.19M -645.87M -1.29B -1.81B -1.89B -1.23B -1.07B -603.18M -484.35M -1.08B -951.62M -947.85M -953.92M -902.63M -57.66M 675.98M 1.21B
Maintenance CapEx
-507.11M -1.05B -1.11B -1.82B -2.53B -2.77B -2.86B -2.81B -3.12B -3.39B -3.32B -2.66B -2.49B -2.12B -2.08B -2.59B -2.49B -2.46B -2.48B -2.44B -1.67B -1.02B -464.92M
Growth CapEx
-407.09M -554.95M -285.99M -363.45M -379.54M -238.67M -100.55M -23.09M -38.03M -78.86M -130.45M -130.45M -123.78M -87.74M -45.37M -52.75M -36.31M -42.24M -49.38M -85.61M -77.68M -59.97M -43.61M
Owner Earnings
1.81B 1.92B 1.44B 596.57M -72.23M -393.58M -550.89M -547.18M -1.16B -1.65B -1.68B -1.02B -864.68M -428.39M -347.56M -930.96M -835M -828.23M -829.56M -732.94M 105.7M 822.61M 1.34B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.