Skip to content

Digital Realty Trust

NYSE: DLR · USD

Digital Realty Trust financials

6 charts

Revenue

USD millions

$1,924.04M
Digital Realty Trust Revenue. Quarterly values and changes versus the preceding comparable period. Missing values are unavailable.
PeriodRevenue
FY 2010 Q2$197.464M; Change unavailable vs FY 2010 Q1
FY 2011 Q1$250.741M; Change unavailable vs FY 2010 Q4
FY 2011 Q2$267.881M; +6.8% vs FY 2011 Q1
FY 2011 Q3$273.476M; +2.1% vs FY 2011 Q2
FY 2011 Q4$270.612M; −1.0% vs FY 2011 Q3
FY 2012 Q1$283.148M; +4.6% vs FY 2011 Q4
FY 2012 Q2$303.704M; +7.3% vs FY 2012 Q1
FY 2012 Q3$342.479M; +12.8% vs FY 2012 Q2
FY 2012 Q4$349.736M; +2.1% vs FY 2012 Q3
FY 2013 Q1$358.37M; +2.5% vs FY 2012 Q4
FY 2013 Q2$363.502M; +1.4% vs FY 2013 Q1
FY 2013 Q3$379.456M; +4.4% vs FY 2013 Q2
FY 2013 Q4$380.931M; +0.4% vs FY 2013 Q3
FY 2014 Q1$390.59M; +2.5% vs FY 2013 Q4
FY 2014 Q2$401.446M; +2.8% vs FY 2014 Q1
FY 2014 Q3$412.186M; +2.7% vs FY 2014 Q2
FY 2014 Q4$412.216M; 0.0% vs FY 2014 Q3
FY 2015 Q1$406.609M; −1.4% vs FY 2014 Q4
FY 2015 Q2$420.295M; +3.4% vs FY 2015 Q1
FY 2015 Q3$435.989M; +3.7% vs FY 2015 Q2
FY 2015 Q4$500.443M; +14.8% vs FY 2015 Q3
FY 2016 Q1$504.199M; +0.8% vs FY 2015 Q4
FY 2016 Q2$514.934M; +2.1% vs FY 2016 Q1
FY 2016 Q3$546.293M; +6.1% vs FY 2016 Q2
FY 2016 Q4$576.787M; +5.6% vs FY 2016 Q3
FY 2017 Q1$550.569M; −4.5% vs FY 2016 Q4
FY 2017 Q2$565.989M; +2.8% vs FY 2017 Q1
FY 2017 Q3$609.925M; +7.8% vs FY 2017 Q2
FY 2017 Q4$731.445M; +19.9% vs FY 2017 Q3
FY 2018 Q1$744.368M; +1.8% vs FY 2017 Q4
FY 2018 Q2$754.919M; +1.4% vs FY 2018 Q1
FY 2018 Q3$768.924M; +1.9% vs FY 2018 Q2
FY 2018 Q4$778.267M; +1.2% vs FY 2018 Q3
FY 2019 Q1$814.515M; +4.7% vs FY 2018 Q4
FY 2019 Q2$800.797M; −1.7% vs FY 2019 Q1
FY 2019 Q3$806.466M; +0.7% vs FY 2019 Q2
FY 2019 Q4$787.463M; −2.4% vs FY 2019 Q3
FY 2020 Q1$823.337M; +4.6% vs FY 2019 Q4
FY 2020 Q2$992.995M; +20.6% vs FY 2020 Q1
FY 2020 Q3$1,024.668M; +3.2% vs FY 2020 Q2
FY 2020 Q4$1,062.609M; +3.7% vs FY 2020 Q3
FY 2021 Q1$1,090.391M; +2.6% vs FY 2020 Q4
FY 2021 Q2$1,093.188M; +0.3% vs FY 2021 Q1
FY 2021 Q3$1,133.136M; +3.7% vs FY 2021 Q2
FY 2021 Q4$1,111.167M; −1.9% vs FY 2021 Q3
FY 2022 Q1$1,127.322M; +1.5% vs FY 2021 Q4
FY 2022 Q2$1,139.322M; +1.1% vs FY 2022 Q1
FY 2022 Q3$1,192.083M; +4.6% vs FY 2022 Q2
FY 2022 Q4$1,233.107M; +3.4% vs FY 2022 Q3
FY 2023 Q1$1,338.723M; +8.6% vs FY 2022 Q4
FY 2023 Q2$1,366.267M; +2.1% vs FY 2023 Q1
FY 2023 Q3$1,402.432M; +2.6% vs FY 2023 Q2
FY 2023 Q4$1,369.639M; −2.3% vs FY 2023 Q3
FY 2024 Q1$1,331.143M; −2.8% vs FY 2023 Q4
FY 2024 Q2$1,356.749M; +1.9% vs FY 2024 Q1
FY 2024 Q3$1,431.214M; +5.5% vs FY 2024 Q2
FY 2024 Q4$1,435.862M; +0.3% vs FY 2024 Q3
FY 2025 Q1$1,407.637M; −2.0% vs FY 2024 Q4
FY 2025 Q2$1,493.15M; +6.1% vs FY 2025 Q1
FY 2025 Q3$1,577.234M; +5.6% vs FY 2025 Q2
FY 2025 Q4$1,634.671M; +3.6% vs FY 2025 Q3
FY 2026 Q1$1,635.173M; 0.0% vs FY 2025 Q4
FY 2026 Q2$1,924.04M; +17.7% vs FY 2026 Q1
Jun 30, 2010 through Sep 25, 2026

Free cash flow

USD millions

—
The reported inputs required for this metric are unavailable in the extracted statements for this period.

Net margin

%

23.56%
Digital Realty Trust Net margin. Reported fiscal history.
Fiscal period%
FY 2010 Q29.72%
FY 2011 Q115.56%
FY 2011 Q213.7%
FY 2011 Q313.29%
FY 2011 Q416.89%
FY 2012 Q116.97%
FY 2012 Q217.23%
FY 2012 Q3-16.17%
FY 2012 Q415.6%
FY 2013 Q114.15%
FY 2013 Q216.09%
FY 2013 Q339.69%
FY 2013 Q414.36%
FY 2014 Q111.75%
FY 2014 Q215.03%
FY 2014 Q331%
FY 2014 Q4-8.21%
FY 2015 Q129.56%
FY 2015 Q232.24%
FY 2015 Q313.07%
FY 2015 Q4-3.19%
FY 2016 Q112.21%
FY 2016 Q29.78%
FY 2016 Q340.12%
FY 2016 Q416.48%
FY 2017 Q115.17%
FY 2017 Q213.9%
FY 2017 Q32.04%
FY 2017 Q410.07%
FY 2018 Q114.32%
FY 2018 Q211.32%
FY 2018 Q311.39%
FY 2018 Q46.62%
FY 2019 Q114.34%
FY 2019 Q27.51%
FY 2019 Q38.25%
FY 2019 Q442.7%
FY 2020 Q127.21%
FY 2020 Q27.54%
FY 2020 Q3-0.01%
FY 2020 Q45.43%
FY 2021 Q135.39%
FY 2021 Q211.09%
FY 2021 Q311.85%
FY 2021 Q496.1%
FY 2022 Q16.5%
FY 2022 Q25.57%
FY 2022 Q319.89%
FY 2022 Q40.32%
FY 2023 Q15.13%
FY 2023 Q28.65%
FY 2023 Q352.31%
FY 2023 Q42.07%
FY 2024 Q121.15%
FY 2024 Q25.91%
FY 2024 Q33.58%
FY 2024 Q413.2%
FY 2025 Q17.81%
FY 2025 Q269.13%
FY 2025 Q34.3%
FY 2025 Q46.03%
FY 2026 Q110.96%
FY 2026 Q223.56%

P/E

× · TTM · Daily

85.16×
Digital Realty Trust P/E. Monthly closing observations; inspect daily values with the chart arrow keys.
Close date× · TTM · DailyFinancials through
2012-02-2957.99×2011-12-31
2012-03-3059.16×2011-12-31
2012-04-3060.06×2011-12-31
2012-05-3156.6×2011-12-31
2012-06-2960.04×2011-12-31
2012-07-3162.44×2011-12-31
2012-08-3159.59×2011-12-31
2012-09-2855.87×2011-12-31
2012-10-3149.13×2011-12-31
2012-11-3051.62×2011-12-31
2012-12-3154.3×2011-12-31
2013-01-3154.31×2011-12-31
2013-02-2853.57×2011-12-31
2013-03-2848.39×2012-12-31
2013-04-3051×2012-12-31
2013-05-3144.08×2013-03-31
2013-06-2844.15×2013-03-31
2013-07-3140.02×2013-03-31
2013-08-3039.69×2013-06-30
2013-09-3037.91×2013-06-30
2013-10-3134.03×2013-06-30
2013-11-2933.73×2013-06-30
2013-12-3135.07×2013-06-30
2014-01-3136.4×2013-06-30
2014-02-2838.67×2013-06-30
2014-03-3125.14×2013-12-31
2014-04-3025.29×2013-12-31
2014-05-3027.24×2013-12-31
2014-06-3027.62×2013-12-31
2014-07-3130.5×2013-12-31
2014-08-2933.94×2014-06-30
2014-09-3032.45×2014-06-30
2014-10-3135.89×2014-06-30
2014-11-2841.9×2014-09-30
2014-12-3139.53×2014-09-30
2015-01-3043.49×2014-09-30
2015-02-2739.58×2014-09-30
2015-03-3139.33×2014-09-30
2015-04-3037.81×2014-09-30
2015-05-2939.38×2014-09-30
2015-06-3039.76×2014-09-30
2015-07-3138.32×2014-09-30
2015-08-3137.76×2014-09-30
2015-09-3038.95×2014-09-30
2015-10-3044.1×2014-09-30
2015-11-3043×2014-09-30
2015-12-3145.09×2014-09-30
2016-01-2947.75×2014-09-30
2016-02-2947.15×2014-09-30
2016-03-3152.77×2014-09-30
2016-04-2952.46×2014-09-30
2016-05-3156.92×2014-09-30
2016-06-3064.99×2014-09-30
2016-07-2962.29×2014-09-30
2016-08-3159.09×2014-09-30
2016-09-3057.91×2014-09-30
2016-10-3155.71×2014-09-30
2016-11-3055.06×2014-09-30
2016-12-3058.59×2014-09-30
2017-01-3164.18×2014-09-30
2017-02-2864.4×2014-09-30
2017-03-3151.16×2016-12-31
2017-04-2855.22×2016-12-31
2017-05-3156.83×2016-12-31
2017-06-3054.31×2016-12-31
2017-07-3155.46×2016-12-31
2017-08-3156.9×2016-12-31
2017-09-2956.9×2016-12-31
2017-10-3156.95×2016-12-31
2017-11-3052.13×2017-03-31
2017-12-2950.88×2017-03-31
2018-01-3150.01×2017-03-31
2018-02-2844.96×2017-03-31
2018-03-29125.45×2017-12-31
2018-04-30125.82×2017-12-31
2018-05-31114.82×2018-03-31
2018-06-29119.2×2018-03-31
2018-07-31129.72×2018-03-31
2018-08-31127.98×2018-06-30
2018-09-28115.82×2018-06-30
2018-10-31106.33×2018-06-30
2018-11-3087.45×2018-09-30
2018-12-3180.99×2018-09-30
2019-01-3182.36×2018-09-30
2019-02-2893.7×2018-12-31
2019-03-2998.57×2018-12-31
2019-04-3097.5×2018-12-31
2019-05-3194.6×2019-03-31
2019-06-2894.65×2019-03-31
2019-07-3191.9×2019-03-31
2019-08-30114.52×2019-06-30
2019-09-30120.24×2019-06-30
2019-10-31117.67×2019-06-30
2019-11-29121.61×2019-09-30
2019-12-31120.39×2019-09-30
2020-01-31123.66×2019-09-30
2020-02-28120.76×2019-09-30
2020-03-3159.24×2019-12-31
2020-04-3063.75×2019-12-31
2020-05-2953.71×2020-03-31
2020-06-3053.17×2020-03-31
2020-07-3160.06×2020-03-31
2020-08-3167.76×2020-06-30
2020-09-3063.89×2020-06-30
2020-10-3062.82×2020-06-30
2020-11-3068.09×2020-09-30
2020-12-3170.5×2020-09-30
2021-01-2972.74×2020-09-30
2021-02-2668.08×2020-09-30
2021-03-31150.21×2020-12-31
2021-04-30164.58×2020-12-31
2021-05-2898.7×2021-03-31
2021-06-3097.99×2021-03-31
2021-07-30100.4×2021-03-31
2021-08-3191.38×2021-06-30
2021-09-3080.53×2021-06-30
2021-10-2987.98×2021-06-30
2021-11-3071.26×2021-09-30
2021-12-3175.14×2021-09-30
2022-01-3163.4×2021-09-30
2022-02-2822.86×2021-12-31
2022-03-3124.02×2021-12-31
2022-04-2924.75×2021-12-31
2022-05-310.03×2022-03-31
2022-06-300.03×2022-03-31
2022-07-290.03×2022-03-31
2022-08-3127.15×2022-06-30
2022-09-3021.78×2022-06-30
2022-10-3122.02×2022-06-30
2022-11-3023.8×2022-09-30
2022-12-3021.22×2022-09-30
2023-01-3124.25×2022-09-30
2023-02-280.09×2022-12-31
2023-03-310.09×2022-12-31
2023-04-280.09×2022-12-31
2023-05-310.09×2023-03-31
2023-06-300.1×2023-03-31
2023-07-310.11×2023-03-31
2023-08-31104.39×2023-06-30
2023-09-2995.91×2023-06-30
2023-10-3198.55×2023-06-30
2023-11-3048.89×2023-09-30
2023-12-2947.41×2023-09-30
2024-01-3149.49×2023-09-30
2024-02-2951.08×2023-12-31
2024-03-2850.12×2023-12-31
2024-04-3048.29×2023-12-31
2024-05-3141.6×2024-03-31
2024-06-2843.52×2024-03-31
2024-07-3142.78×2024-03-31
2024-08-3045.91×2024-06-30
2024-09-3049.01×2024-06-30
2024-10-3153.97×2024-06-30
2024-11-29164.29×2024-09-30
2024-12-31148.88×2024-09-30
2025-01-31137.57×2024-09-30
2025-02-2894.67×2024-12-31
2025-03-3186.78×2024-12-31
2025-04-3097.22×2024-12-31
2025-05-30151.52×2025-03-31
2025-06-30154×2025-03-31
2025-07-31155.86×2025-03-31
2025-08-2943.18×2025-06-30
2025-09-3044.53×2025-06-30
2025-10-3143.9×2025-06-30
2025-11-2841.15×2025-09-30
2025-12-3139.76×2025-09-30
2026-01-3042.65×2025-09-30
2026-02-2749.1×2025-12-31
2026-03-3149.93×2025-12-31
2026-04-3055.68×2025-12-31
2026-05-2950.19×2026-03-31
2026-06-3047.44×2026-03-31
2026-07-3149.8×2026-03-31
2026-08-3188.49×2026-06-30
2026-09-2585.16×2026-06-30
Mean 62.55×Median 53.29×60% above median

ROIC

% · Annual / TTM

—
Reported borrowing balances are unavailable in the extracted statements for this period.
Digital Realty Trust ROIC. Reported fiscal history.
Fiscal period% · Annual / TTM
FY 2010 Q2—
FY 2011 Q1—
FY 2011 Q2—
FY 2011 Q3—
FY 2011 Q4—
FY 2012 Q1—
FY 2012 Q2—
FY 2012 Q3—
FY 2012 Q4—
FY 2013 Q1—
FY 2013 Q2—
FY 2013 Q3—
FY 2013 Q4—
FY 2014 Q1—
FY 2014 Q2—
FY 2014 Q3—
FY 2014 Q4—
FY 2015 Q1—
FY 2015 Q2—
FY 2015 Q3—
FY 2015 Q4—
FY 2016 Q1—
FY 2016 Q2—
FY 2016 Q3—
FY 2016 Q4—
FY 2017 Q1—
FY 2017 Q2—
FY 2017 Q3—
FY 2017 Q4—
FY 2018 Q1—
FY 2018 Q2—
FY 2018 Q3—
FY 2018 Q4—
FY 2019 Q1—
FY 2019 Q2—
FY 2019 Q3—
FY 2019 Q4—
FY 2020 Q1—
FY 2020 Q2—
FY 2020 Q3—
FY 2020 Q4—
FY 2021 Q1—
FY 2021 Q2—
FY 2021 Q3—
FY 2021 Q4—
FY 2022 Q1—
FY 2022 Q2—
FY 2022 Q3—
FY 2022 Q4—
FY 2023 Q1—
FY 2023 Q2—
FY 2023 Q3—
FY 2023 Q4—
FY 2024 Q1—
FY 2024 Q2—
FY 2024 Q3—
FY 2024 Q4—
FY 2025 Q1—
FY 2025 Q2—
FY 2025 Q3—
FY 2025 Q4—
FY 2026 Q1—
FY 2026 Q2—

Capital allocation

% of tracked cash uses

$454.424M
Digital Realty Trust capital allocation. Quarterly values. Missing values are unavailable.
PeriodCapexAcquisitionsBuybacksDividendsDebt repaymentsTracked uses
FY 2010 Q2UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2011 Q1UnavailableUnavailableUnavailable100% · $117.462MUnavailable100% · $117.462M
FY 2011 Q2UnavailableUnavailableUnavailable100% · $70.577MUnavailable100% · $70.577M
FY 2011 Q3UnavailableUnavailableUnavailable100% · $73.247MUnavailable100% · $73.247M
FY 2011 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2012 Q1UnavailableUnavailableUnavailable100% · $157.373MUnavailable100% · $157.373M
FY 2012 Q2UnavailableUnavailableUnavailable100% · $83.981MUnavailable100% · $83.981M
FY 2012 Q3UnavailableUnavailableUnavailable100% · $93.076MUnavailable100% · $93.076M
FY 2012 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2013 Q1UnavailableUnavailableUnavailable100% · $195.94MUnavailable100% · $195.94M
FY 2013 Q2UnavailableUnavailableUnavailable100% · $102.507MUnavailable100% · $102.507M
FY 2013 Q3UnavailableUnavailableUnavailable100% · $102.506MUnavailable100% · $102.506M
FY 2013 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2014 Q1UnavailableUnavailableUnavailable100% · $211.887MUnavailable100% · $211.887M
FY 2014 Q2UnavailableUnavailableUnavailable100% · $114.885MUnavailable100% · $114.885M
FY 2014 Q3UnavailableUnavailableUnavailable100% · $114.963MUnavailable100% · $114.963M
FY 2014 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2015 Q1UnavailableUnavailableUnavailable100% · $232.878MUnavailable100% · $232.878M
FY 2015 Q2UnavailableUnavailableUnavailable100% · $117.891MUnavailable100% · $117.891M
FY 2015 Q3UnavailableUnavailableUnavailable100% · $118.044MUnavailable100% · $118.044M
FY 2015 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2016 Q1UnavailableUnavailableUnavailable100% · $258.475MUnavailable100% · $258.475M
FY 2016 Q2UnavailableUnavailableUnavailable100% · $131.544MUnavailable100% · $131.544M
FY 2016 Q3UnavailableUnavailableUnavailable100% · $131.601MUnavailable100% · $131.601M
FY 2016 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2017 Q1UnavailableUnavailableUnavailable100% · $295.105MUnavailable100% · $295.105M
FY 2017 Q2UnavailableUnavailableUnavailable100% · $153.114MUnavailable100% · $153.114M
FY 2017 Q3UnavailableUnavailableUnavailable100% · $198.998MUnavailable100% · $198.998M
FY 2017 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2018 Q1UnavailableUnavailableUnavailable100% · $416.458MUnavailable100% · $416.458M
FY 2018 Q2UnavailableUnavailableUnavailable100% · $216.509MUnavailable100% · $216.509M
FY 2018 Q3UnavailableUnavailableUnavailable100% · $216.604MUnavailable100% · $216.604M
FY 2018 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2019 Q1UnavailableUnavailableUnavailable100% · $452.393MUnavailable100% · $452.393M
FY 2019 Q2UnavailableUnavailableUnavailable100% · $234.536MUnavailable100% · $234.536M
FY 2019 Q3UnavailableUnavailableUnavailable100% · $234.847MUnavailable100% · $234.847M
FY 2019 Q4UnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
FY 2020 Q1UnavailableUnavailableUnavailable28.09% · $560.602M71.91% · $1,435.397M100% · $1,995.999M
FY 2020 Q2UnavailableUnavailableUnavailable99.71% · $332.309M0.29% · $0.965M100% · $333.274M
FY 2020 Q3UnavailableUnavailableUnavailable23.22% · $332.636M76.78% · $1,100M100% · $1,432.636M
FY 2020 Q4UnavailableUnavailableUnavailable3.39% · $13.771M96.61% · $392.562M100% · $406.333M
FY 2021 Q1UnavailableUnavailableUnavailable43.17% · $673.747M56.83% · $886.959M100% · $1,560.706M
FY 2021 Q2UnavailableUnavailableUnavailable100% · $348.146M0% · $0.004M100% · $348.15M
FY 2021 Q3UnavailableUnavailableUnavailable100% · $347.358M0% · $0.005M100% · $347.363M
FY 2021 Q4UnavailableUnavailableUnavailable8.73% · $9.947M91.27% · $104M100% · $113.947M
FY 2022 Q1UnavailableUnavailableUnavailable61.04% · $704.911M38.96% · $450M100% · $1,154.911M
FY 2022 Q2UnavailableUnavailableUnavailable99.8% · $366.475M0.2% · $0.737M100% · $367.212M
FY 2022 Q3UnavailableUnavailableUnavailable55.95% · $369.095M44.05% · $290.61M100% · $659.705M
FY 2022 Q4UnavailableUnavailableUnavailable3.33% · $10.156M96.67% · $295.23M100% · $305.386M
FY 2023 Q1UnavailableUnavailableUnavailable99.58% · $737.976M0.42% · $3.081M100% · $741.057M
FY 2023 Q2UnavailableUnavailableUnavailable100% · $384.015M0% · $0M100% · $384.015M
FY 2023 Q3UnavailableUnavailableUnavailable100% · $388.472M0% · $0M100% · $388.472M
FY 2023 Q4UnavailableUnavailableUnavailable8.55% · $10.181M91.45% · $108.898M100% · $119.079M
FY 2024 Q1UnavailableUnavailableUnavailable76.67% · $788.525M23.33% · $240M100% · $1,028.525M
FY 2024 Q2UnavailableUnavailableUnavailable39.48% · $415.779M60.52% · $637.44M100% · $1,053.219M
FY 2024 Q3UnavailableUnavailableUnavailable36.17% · $418.758M63.83% · $738.913M100% · $1,157.671M
FY 2024 Q4UnavailableUnavailableUnavailable1.99% · $10.185M98.01% · $502.654M100% · $512.839M
FY 2025 Q1UnavailableUnavailableUnavailable63.12% · $848.613M36.88% · $495.8M100% · $1,344.413M
FY 2025 Q2Unavailable29.58% · $182MUnavailable70.42% · $433.297M0% · $0M100% · $615.297M
FY 2025 Q3Unavailable5.33% · $67MUnavailable34.7% · $436.375M59.97% · $754.065M100% · $1,257.44M
FY 2025 Q4UnavailableUnavailableUnavailable0.8% · $10.181M99.2% · $1,264.523M100% · $1,274.704M
FY 2026 Q1Unavailable23.18% · $280MUnavailable72.13% · $871.358M4.69% · $56.691M100% · $1,208.049M
FY 2026 Q2UnavailableUnavailableUnavailable100% · $454.424MUnavailable100% · $454.424M

Tracked cash uses · SBC excluded

Sources and calculations

Company filings · USD · Last checked 2026-10-18. Missing inputs remain unavailable. Your chart selection and layout are saved in this browser for Digital Realty Trust.

All charts share the selected dates. Quarterly/Yearly changes fiscal charts; valuation keeps completed daily closes on a published TTM basis. Later restatements can delay that basis. Historical mean, median and pricing labels use the selected range and do not estimate intrinsic fair value.

SBC deduction is an optional economic-cost scenario for FCF-based metrics. Missing SBC never becomes zero.

Revenue
Reported revenue from company filings.
Free cash flow
Operating cash flow − reported cash capital investment. PPE purchases are preferred; the productive-assets fallback also includes software and intangibles. Reflects the SBC option and can differ from issuer-defined FCF.
Net margin
Reported net income / revenue × 100.
P/E
Completed closing price × diluted shares / TTM earnings attributable to common shareholders.
ROIC
NOPAT / average invested capital × 100. NOPAT = operating income × (1 − effective tax rate). Invested capital = equity including noncontrolling interests + debt − cash and equivalents. Average uses period end and one year earlier.
Capital allocation
Reported cash uses as a percentage of tracked uses. Missing categories remain unavailable; SBC is noncash and excluded.
Reported revenue and sources