F

Digital Realty Trust, Inc. — Earnings Quality Grade F

DLR · Real Estate

Major red flags

Revenue
$6.1B
2025
Net Income
$1.3B
2025
Gross Margin
55.4%
Free Cash Flow
$2.4B
01

Screening Summary

12
Passed
3
Watch
2
Failed
-2.46
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 63 days, change +4 days YoY

!
A2AR vs Revenue Growth

AR growth 17.1% exceeds revenue growth 10.0%

A3Revenue vs CFFO

Revenue 10.0%, CFFO 6.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

Insufficient data

B3SG&A Ratio

SG&A/Gross Profit = 16.7%, excellent (<30%)

B4Gross Margin

Gross margin 55.4%, change +0.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.84. Profits backed by cash

C2Free Cash Flow

FCF $2.4B, FCF/NI = 1.84

C3Accruals Ratio

Accruals ratio = -2.2%. Low accruals

C4Cash vs Debt

Cash $3.5B covers only 18% of debt $19.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $11.8B = 52% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 5.3x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 40.7% vs revenue 10.0%

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 7% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.46 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.46
-4.0 Clean-2.22 Grey-1.78 Danger0
1.064
DSRI
AR growing faster than revenue?
0.987
GMI
Gross margin declining?
1.014
AQI
Asset quality deteriorating?
1.1
SGI
Revenue growth rate
0.96
DEPI
Depreciation slowing?
1.071
SGAI
SG&A ratio changing?
-0.0223
TATA
Accruals level
1.031
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

Digital Realty Trust, Inc. is a financial company. Z-Score is designed for non-financial companies.

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Digital Realty Trust, Inc. (DLR) Earnings Quality Grade F — EarningsGrade