DLR - Digital Realty Trust, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$208.92
DETAILS
HIGH:
$235.00
LOW:
$180.00
MEDIAN:
$210.50
CONSENSUS:
$208.92
UPSIDE:
8.80%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue | 6,112.7 | 5,555.0 | 5,477.1 | 4,691.8 | 4,427.9 | 3,903.6 | 3,209.2 | 3,046.5 | 2,457.9 | 2,142.2 | 1,763.3 | 1,617.6 | 1,482.3 | 1,274.5 | 1,062.7 | 865.4 | 637.1 | 527.4 | 384.8 | 274.7 | 208.8 | 107.1 | 63.1 | 25.5 |
| Cost of Revenue | 2,726.7 | 2,519.1 | 2,598.1 | 2,017.6 | 1,778.3 | 1,514.1 | 1,192.8 | 1,098.0 | 894.6 | 762.7 | 642.5 | 594.7 | 546.9 | 452.3 | 380.6 | 296.2 | 212.2 | 182.2 | 136.4 | 86.1 | 0 | 0 | 8.6 | 0 |
| Gross Profit | 3,386.0 | 3,035.9 | 2,879.0 | 2,674.3 | 2,649.6 | 2,389.5 | 2,016.5 | 1,948.5 | 1,563.3 | 1,379.5 | 1,120.9 | 1,021.8 | 935.3 | 826.8 | 682.1 | 569.2 | 424.9 | 345.2 | 258.8 | 185.9 | 191.6 | 90.9 | 54.5 | 25.5 |
| Operating Expenses | ||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 560.5 | 480.0 | 449.1 | 422.2 | 400.7 | 351.4 | 211.1 | 163.7 | 161.4 | 162.2 | 114.4 | 101.8 | 74.4 | 66.8 | 61.6 | 55.3 | 48.3 | 43.4 | 36.3 | 24.1 | 12.6 | 21.0 | 0.3 | 0.2 |
| Other Expenses | 2,166.9 | 2,084.0 | 1,905.5 | 1,662.1 | 1,554.9 | 1,480.6 | 1,211.2 | 1,235.0 | 950.6 | 720.0 | 604.6 | 661.3 | 479.1 | 393.9 | 316.2 | 271.6 | 198.8 | 173.5 | 134.8 | 87.2 | 119.4 | 53.3 | 24.9 | 19.9 |
| Operating Expenses | 2,727.5 | 2,564.0 | 2,354.5 | 2,084.3 | 1,955.6 | 1,832.0 | 1,422.3 | 1,398.7 | 1,112.0 | 882.3 | 719.0 | 763.1 | 553.5 | 460.7 | 377.8 | 326.9 | 247.1 | 216.8 | 171.2 | 111.4 | 132.0 | 74.3 | 25.2 | 20.2 |
| Operating Income | ||||||||||||||||||||||||
| Operating Income | 658.5 | 471.9 | 524.5 | 590.0 | 694.0 | 557.5 | 594.2 | 549.8 | 451.3 | 497.3 | 401.9 | 258.7 | 381.8 | 366.1 | 304.3 | 242.3 | 177.8 | 128.4 | 87.7 | 74.6 | 59.6 | 16.6 | 26.3 | 5.3 |
| Interest Expense | 437.9 | 452.8 | 437.7 | 299.1 | 293.8 | 333.0 | 353.1 | 321.5 | 258.6 | 241.0 | 203.8 | 191.1 | 189.4 | 157.1 | 149.3 | 137.4 | 88.4 | 63.6 | 67.1 | 49.6 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 3.7 | 0 | 0 | 2.7 | 0.1 | 1.9 | 3.3 | 0.6 | 0.8 | 2.1 | 2.3 | 1.3 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||
| EBITDA | 3,587.5 | 2,867.7 | 3,158.5 | 2,288.9 | 3,600.7 | 2,100.2 | 2,128.0 | 1,851.6 | 1,365.3 | 1,382.6 | 1,082.4 | 938.3 | 986.6 | 758.4 | 621.9 | 508.6 | 378.8 | 305.0 | 224.8 | 161.6 | 116.3 | 41.7 | 41.4 | 13.0 |
| EBIT | 1,692.8 | 1,095.9 | 1,463.6 | 711.0 | 2,114.1 | 733.8 | 964.3 | 664.7 | 522.8 | 683.3 | 511.9 | 399.7 | 511.1 | 375.8 | 311.4 | 244.6 | 180.7 | 132.6 | 90.4 | 75.5 | 60.6 | 16.6 | 26.3 | 5.3 |
| Income Before Tax | 1,345.2 | 643.1 | 1,025.9 | 411.9 | 1,820.2 | 400.8 | 611.2 | 343.2 | 264.2 | 442.2 | 215.7 | 208.7 | 321.7 | 218.7 | 162.1 | 107.3 | 92.3 | 70.5 | 25.2 | 26.6 | 24.4 | (5.7) | 0 | 0 |
| Income Tax Expense | 32.0 | 54.8 | 75.6 | 31.6 | 72.8 | 38.0 | 12.0 | 2.1 | 7.9 | 10.4 | 6.5 | 5.2 | 1.3 | 2.6 | (0.0) | 1.9 | 1.0 | 0 | 0 | 0 | 0 | 0 | 17.1 | 5.4 |
| Net Income | 1,308.6 | 602.5 | 948.8 | 377.7 | 1,709.3 | 356.4 | 579.8 | 331.2 | 248.3 | 426.2 | 204.3 | 200.2 | 314.5 | 210.3 | 156.3 | 102.3 | 87.7 | 67.7 | 22.5 | 13.3 | 16.1 | 4.6 | 16.6 | (0.1) |
| Per Share Data | ||||||||||||||||||||||||
| EPS (Basic) | 3.73 | 1.74 | 3.04 | 1.18 | 5.95 | 1.01 | 2.37 | 1.21 | 0.99 | 2.21 | 1.57 | 1.00 | 2.12 | 1.48 | 1.33 | 0.69 | 0.62 | 0.42 | 0.31 | 0.49 | 0.25 | 0.22 | 0.83 | -0.00 |
| EPS (Diluted) | 3.58 | 1.61 | 3.00 | 1.11 | 5.94 | 1.00 | 2.35 | 1.21 | 0.99 | 2.20 | 1.56 | 1.00 | 2.12 | 1.48 | 1.32 | 0.68 | 0.61 | 0.41 | 0.30 | 0.47 | 0.25 | 0.22 | 0.83 | -0.00 |
| Shares Outstanding | 343.5 | 323.3 | 298.6 | 286.3 | 282.5 | 260.1 | 208.3 | 206.0 | 174.1 | 150.0 | 138.2 | 133.4 | 127.9 | 115.7 | 98.4 | 84.3 | 76.0 | 68.8 | 60.5 | 36.1 | 24.0 | 20.8 | 20 | 20 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||
| Cash & Cash Equivalents | 3,451.6 | 3,870.9 | 1,625.5 | 141.8 | 142.7 | 108.5 | 89.8 | 126.7 | 0.1 | 10.5 | 72.3 | 73.3 | 4.6 | 5.2 | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 1,358.9 | 1,899.9 | 1,902.5 | 1,570.9 | 1,219.1 | 603.1 | 305.5 | 299.6 | 276.3 | 203.9 | 46.1 | 39.1 | 15.3 | 6.3 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 349.8 | (642.5) | (145.9) | (601.6) | (547.4) | 0 | 229.9 | 0 | 152.7 | 67.6 | 145.6 | 100.0 | (7.6) | (11.5) | 0 |
| Total Current Assets | 5,160.4 | 5,128.4 | 3,382.1 | 1,111.1 | 814.4 | 711.6 | 625.3 | 426.3 | 429.1 | 282.1 | 264.0 | 212.4 | 7.6 | 11.5 | 0 |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment | 26,433.6 | 1,178.9 | 1,414.3 | 1,351.3 | 1,405.4 | 1,387.0 | 628.7 | 0 | 0 | 0 | 3,150.8 | 2,738.0 | 787.4 | 394.2 | 0 |
| Goodwill | 9,712.0 | 8,929.4 | 9,239.9 | 9,208.5 | 7,937.4 | 8,331.0 | 3,363.1 | 4,348.0 | 3,389.6 | 753.0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 2,134.7 | 2,178.1 | 2,500.2 | 3,092.6 | 2,735.5 | 3,122.9 | 2,270.1 | 3,264.2 | 3,183.2 | 1,544.6 | 250.1 | 253.7 | 0 | 0 | 0 |
| Long-Term Investments | 3,427.9 | 2,639.8 | 2,295.9 | 1,991.4 | 1,807.7 | 1,148.2 | 1,287.1 | 175.1 | 163.5 | 106.4 | 6.4 | 8.5 | 0 | 0 | 0 |
| Other Non-Current Assets | 2,541.9 | 25,229.1 | 25,280.9 | 24,730.1 | 21,669.1 | 21,375.7 | 14,893.9 | 15,553.1 | 14,239.0 | 9,506.6 | 73.8 | 67.0 | (787.4) | (394.2) | 0 |
| Total Non-Current Assets | 44,250.1 | 40,155.3 | 40,731.2 | 40,373.9 | 35,555.1 | 35,364.7 | 22,442.9 | 23,340.4 | 20,975.3 | 11,910.5 | 3,481.1 | 3,067.3 | 0 | 0 | 0 |
| Total Assets | 49,410.5 | 45,283.6 | 44,113.3 | 41,485.0 | 36,369.6 | 36,076.3 | 23,068.1 | 23,766.7 | 21,404.3 | 12,192.6 | 3,745.1 | 3,279.7 | 1,013.3 | 479.7 | 269.8 |
| Current Liabilities | |||||||||||||||
| Account Payables | 2,601.0 | 2,056.2 | 2,169.0 | 1,868.9 | 1,543.6 | 1,420.2 | 831.1 | 1,164.5 | 980.2 | 824.9 | 151.2 | 171.2 | 0 | 0 | 0 |
| Short-Term Debt | 1,147.4 | 1,611.3 | 1,812.3 | 2,150.5 | 398.2 | 531.9 | 234.1 | 1,647.7 | 550.9 | 199.2 | 0 | 0 | 44 | 44.4 | 53 |
| Deferred Revenue | 0 | 539.8 | 401.9 | 369.7 | 336.6 | 371.7 | 208.7 | 209.3 | 199.8 | 144.2 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | (2,601.0) | 0 | 39.0 | 0 | 0 | (371.7) | (206.0) | (209.3) | (212.9) | (165.5) | 0 | 0 | (65.1) | (44.4) | (53) |
| Total Current Liabilities | 1,147.4 | 4,626.0 | 4,810.1 | 4,752.7 | 2,617.1 | 2,276.5 | 1,302.5 | 3,029.5 | 1,736.0 | 1,170.9 | 188.2 | 197.3 | 0 | 0 | 0 |
| Non-Current Liabilities | |||||||||||||||
| Long-Term Debt | 20,003.9 | 15,103.1 | 15,613.6 | 14,446.4 | 13,050.0 | 12,772.8 | 9,888.3 | 9,453.7 | 8,097.7 | 5,639.4 | 1,784.4 | 1,395.7 | 475.5 | 253.4 | 0 |
| Deferred Tax Liabilities | 1,124.7 | 1,084.6 | 1,151.1 | 1,192.8 | 666.5 | 698.3 | 147.4 | 0 | 569.2 | 385.7 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | (742.5) | 0 | 0 | 0 | 0 | 371.7 | 208.7 | 409.4 | 467.4 | 250.0 | 137.6 | 123.6 | (475.5) | (253.4) | 0 |
| Total Non-Current Liabilities | 23,417.1 | 17,481.8 | 18,306.8 | 17,110.1 | 15,228.7 | 15,311.5 | 11,116.1 | 9,863.2 | 8,565.0 | 5,889.4 | 1,922.0 | 1,519.3 | 0 | 0 | 0 |
| Total Liabilities | 24,564.5 | 22,107.8 | 23,116.9 | 21,862.9 | 17,845.8 | 17,587.9 | 12,418.6 | 12,892.7 | 10,301.0 | 7,060.3 | 2,110.3 | 1,716.6 | 584.2 | 328.3 | 183.5 |
| Stockholders' Equity | |||||||||||||||
| Common Stock | 3.4 | 3.3 | 3.1 | 2.9 | 2.8 | 2.8 | 2.1 | 2.1 | 2.0 | 1.6 | 0.8 | 0.7 | 0.2 | 0 | 0 |
| Retained Earnings | (6,690.7) | 0 | (5,262.6) | (4,698.3) | (3,631.9) | (3,997.9) | (3,046.6) | (2,633.1) | (2,055.6) | (1,547.4) | (231.9) | (161.4) | (9.5) | 0 | 0 |
| Accumulated Other Comprehensive Income | (469.2) | (7,474.4) | (751.4) | (5,294.1) | (3,805.8) | (3,862.9) | (3,134.5) | (2,748.7) | (2,164.0) | (1,683.0) | (27.9) | (49.5) | 0.1 | 0 | 0 |
| Total Stockholders' Equity | 22,925.7 | 21,340.4 | 19,117.5 | 17,583.3 | 18,004.6 | 17,717.7 | 9,879.3 | 9,858.6 | 10,349.1 | 5,096.0 | 1,559.0 | 1,492.8 | 173.2 | 148.0 | 83.2 |
| Total Liabilities & Equity | 49,410.5 | 45,283.6 | 44,113.3 | 41,485.0 | 36,369.6 | 36,076.3 | 23,068.1 | 23,766.7 | 21,404.3 | 12,192.6 | 3,745.1 | 3,279.7 | 1,013.3 | 479.7 | 269.8 |
| Debt Metrics | |||||||||||||||
| Total Debt | 24,182.2 | 18,008.6 | 18,968.0 | 18,067.8 | 14,960.4 | 14,773.4 | 10,994.1 | 11,101.5 | 8,648.6 | 5,838.6 | 1,784.4 | 1,395.7 | 519.5 | 297.9 | 53 |
| Net Debt | 20,730.6 | 14,137.7 | 17,342.5 | 17,926.1 | 14,817.7 | 14,664.9 | 10,904.3 | 10,974.8 | 8,648.6 | 5,828.1 | 1,712.1 | 1,322.3 | 514.9 | 292.7 | 53 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Net Income | 1,308.6 | 602.5 | 950.3 | 380.3 | 1,747.4 | 362.7 | 599.2 | 341.1 | 256.3 | 431.9 | 16.1 | 4.6 | 16.6 |
| Depreciation & Amortization | 1,894.6 | 1,771.8 | 1,694.9 | 1,577.9 | 1,486.6 | 1,366.4 | 809.5 | 770.3 | 595.0 | 518.7 | 33.8 | 18.3 | 9.5 |
| Stock-Based Compensation | 0 | 75.6 | 80.5 | 92.5 | 84.1 | 74.6 | 34.9 | 27.2 | 20.5 | 17.4 | 0.3 | 17.9 | 0 |
| Change in Working Capital | 37.3 | 24.7 | (379.8) | (230.3) | (309.8) | (8.4) | (30.5) | (130.5) | (107.7) | (43.9) | (5.3) | (4.7) | 0.6 |
| Other Non-Cash Items | (828.3) | (213.1) | (711.2) | (161.0) | 52.1 | 31.9 | 387.0 | 458.2 | 262.9 | 155.6 | 35.5 | 22.8 | 2.2 |
| Operating Cash Flow | 2,412.1 | 2,261.5 | 1,634.8 | 1,659.4 | 1,702.2 | 1,706.5 | 1,513.8 | 1,385.3 | 1,023.3 | 912.3 | 82.8 | 44.6 | 29.0 |
| Investing Activities | |||||||||||||
| Capital Expenditure | 0 | (2,831.7) | (3,525.6) | (2,643.1) | (2,520.8) | (2,178.7) | (1,503.0) | (1,373.7) | (1,201.5) | (774.3) | (472.9) | (357.7) | (215.3) |
| Acquisitions | 0 | (508.0) | (146.8) | (2,226.3) | (189.3) | (23.2) | 1,296.7 | 115.3 | 63.0 | (873.3) | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | (296.1) | 827.0 | (144.3) | (2.6) | (13.3) | (93.4) | 0 | 0 | (13.6) | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 271.6 | 1,693.7 | 70.0 | 1,494.9 | 0 | 64.0 | 364.8 | 0 | 0 | 0 |
| Other Investing Activities | (2,230.5) | (1,398.2) | (968.3) | 194.5 | (872.4) | (323.1) | (1,561.0) | (3,138.1) | (1,484.1) | (426.1) | (7.9) | (371.3) | 0 |
| Investing Cash Flow | (2,230.5) | (1,906.2) | (1,115.1) | (4,699.4) | (1,061.7) | (2,599.3) | (275.0) | (3,036.0) | (1,357.2) | (1,299.4) | (480.8) | (371.3) | (215.3) |
| Financing Activities | |||||||||||||
| Net Debt Issuance | 190.6 | 37.3 | 334.4 | 3,395.0 | 727.4 | 710.2 | (493.5) | 2,662.7 | 833.0 | 196.7 | 209.8 | 134.1 | 142.2 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (3.9) | (182.5) | (287.5) | (13.7) | 0 | 0 |
| Dividends Paid | (1,728.5) | (1,633.2) | (1,520.6) | (1,450.6) | (1,379.2) | (1,239.3) | (996.8) | (930.8) | (715.2) | (605.4) | (58.4) | (68.6) | 0 |
| Other Financing Activities | (54.9) | 8.6 | (57.5) | 96.4 | 90.3 | 84.9 | 47.7 | 25.4 | (19.6) | 759.4 | (5.3) | 29.7 | 45.7 |
| Financing Cash Flow | (486.7) | 2,063.4 | 963.5 | 2,969.1 | (590.6) | 935.7 | (1,272.0) | 1,757.3 | 321.2 | 351.9 | 404.3 | 326.0 | 187.9 |
| Cash Position | |||||||||||||
| Net Change in Cash | (419.2) | 2,240.2 | 1,485.8 | (0.8) | 27.8 | 26.4 | (38.0) | 122.0 | (8.9) | (46.5) | 6.4 | (0.6) | 1.6 |
| Cash at Beginning | 3,870.9 | 1,636.5 | 150.7 | 151.5 | 123.7 | 97.3 | 135.2 | 13.2 | 22.0 | 57.1 | 4.6 | 5.2 | 3.6 |
| Cash at End | 3,451.6 | 3,876.7 | 1,636.5 | 150.7 | 151.5 | 123.7 | 97.3 | 135.2 | 13.2 | 10.5 | 10.9 | 4.6 | 5.2 |
| Free Cash Flow | 2,412.1 | (570.3) | (1,890.8) | (983.7) | (818.5) | (472.1) | 10.8 | 11.7 | (178.2) | 137.9 | (390.1) | (313.1) | (186.3) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||
| Revenue | 6,112.7 | 5,555.0 | 5,477.1 | 4,691.8 | 4,427.9 | 3,903.6 | 3,209.2 | 3,046.5 | 2,457.9 | 2,142.2 | 1,763.3 | 1,617.6 | 1,482.3 | 1,274.5 | 1,062.7 | 865.4 | 637.1 | 527.4 | 384.8 | 274.7 | 208.8 | 107.1 | 63.1 | 25.5 |
| Gross Profit | 3,386.0 | 3,035.9 | 2,879.0 | 2,674.3 | 2,649.6 | 2,389.5 | 2,016.5 | 1,948.5 | 1,563.3 | 1,379.5 | 1,120.9 | 1,021.8 | 935.3 | 826.8 | 682.1 | 569.2 | 424.9 | 345.2 | 258.8 | 185.9 | 191.6 | 90.9 | 54.5 | 25.5 |
| Operating Income | 658.5 | 471.9 | 524.5 | 590.0 | 694.0 | 557.5 | 594.2 | 549.8 | 451.3 | 497.3 | 401.9 | 258.7 | 381.8 | 366.1 | 304.3 | 242.3 | 177.8 | 128.4 | 87.7 | 74.6 | 59.6 | 16.6 | 26.3 | 5.3 |
| Net Income | 1,308.6 | 602.5 | 948.8 | 377.7 | 1,709.3 | 356.4 | 579.8 | 331.2 | 248.3 | 426.2 | 204.3 | 200.2 | 314.5 | 210.3 | 156.3 | 102.3 | 87.7 | 67.7 | 22.5 | 13.3 | 16.1 | 4.6 | 16.6 | (0.1) |
| EPS (Diluted) | 3.58 | 1.61 | 3.00 | 1.11 | 5.94 | 1.00 | 2.35 | 1.21 | 0.99 | 2.20 | 1.56 | 1.00 | 2.12 | 1.48 | 1.32 | 0.68 | 0.61 | 0.41 | 0.30 | 0.47 | 0.25 | 0.22 | 0.83 | -0.00 |
| Balance Sheet | ||||||||||||||||||||||||
| Cash & Equivalents | 3,451.6 | 3,870.9 | 1,625.5 | 141.8 | 142.7 | 108.5 | 89.8 | 126.7 | 0.1 | 10.5 | 72.3 | 73.3 | 4.6 | 5.2 | 0 | |||||||||
| Total Assets | 49,410.5 | 45,283.6 | 44,113.3 | 41,485.0 | 36,369.6 | 36,076.3 | 23,068.1 | 23,766.7 | 21,404.3 | 12,192.6 | 3,745.1 | 3,279.7 | 1,013.3 | 479.7 | 269.8 | |||||||||
| Total Debt | 24,182.2 | 18,008.6 | 18,968.0 | 18,067.8 | 14,960.4 | 14,773.4 | 10,994.1 | 11,101.5 | 8,648.6 | 5,838.6 | 1,784.4 | 1,395.7 | 519.5 | 297.9 | 53 | |||||||||
| Stockholders' Equity | 22,925.7 | 21,340.4 | 19,117.5 | 17,583.3 | 18,004.6 | 17,717.7 | 9,879.3 | 9,858.6 | 10,349.1 | 5,096.0 | 1,559.0 | 1,492.8 | 173.2 | 148.0 | 83.2 | |||||||||
| Cash Flow | ||||||||||||||||||||||||
| Operating Cash Flow | 2,412.1 | 2,261.5 | 1,634.8 | 1,659.4 | 1,702.2 | 1,706.5 | 1,513.8 | 1,385.3 | 1,023.3 | 912.3 | 82.8 | 44.6 | 29.0 | |||||||||||
| Capital Expenditure | 0 | (2,831.7) | (3,525.6) | (2,643.1) | (2,520.8) | (2,178.7) | (1,503.0) | (1,373.7) | (1,201.5) | (774.3) | (472.9) | (357.7) | (215.3) | |||||||||||
| Free Cash Flow | 2,412.1 | (570.3) | (1,890.8) | (983.7) | (818.5) | (472.1) | 10.8 | 11.7 | (178.2) | 137.9 | (390.1) | (313.1) | (186.3) | |||||||||||