Release Details

Digital realty reports fourth quarter and full-year 2017 results

February 15, 2018

SAN FRANCISCO, Feb. 15, 2018 /PRNewswire/ -- Digital Realty (NYSE: DLR), a leading global provider of data center, colocation and interconnection solutions, announced today financial results for the fourth quarter and full-year 2017.  All per-share results are presented on a fully-diluted share and unit basis. 

Highlights

  • Reported net income available to common stockholders of $0.26 per share in 4Q17, compared to $0.49 in 4Q16
    • Reported net income available to common stockholders of $0.99 per share for the full year of 2017, compared to $2.20 in 2016
  • Reported FFO per share of $1.48 in 4Q17, compared to $1.58 in 4Q16
    • Reported FFO per share of $5.65 for the full year of 2017, compared to $5.67 in 2016
  • Reported core FFO per share of $1.55 in 4Q17, compared to $1.43 in 4Q16
    • Reported core FFO per share of $6.14 for the full year of 2017, compared to $5.72 in 2016
  • Signed total bookings during 4Q17 expected to generate $56 million of annualized GAAP rental revenue, including a $6 million contribution from interconnection, bringing the full-year 2017 total bookings to $199 million
  • Reiterated 2018 core FFO per share outlook of $6.45 - $6.60

Financial Results

Digital Realty reported revenues for the fourth quarter of 2017 of $731 million, a 20% increase from the previous quarter and a 27% increase from the same quarter last year.  For the full-year 2017, the company reported revenues of $2.5 billion, a 15% increase over 2016.

The company delivered fourth quarter of 2017 net income of $80 million, and net income available to common stockholders of $53 million, or $0.26 per diluted share, compared to a net loss available to common stockholders of ($0.02) per diluted share in the previous quarter and net income available to common stockholders of $0.49 per diluted share in the same quarter last year.  For the full-year 2017, Digital Realty delivered net income of $256 million and net income available to common stockholders of $173 million, or $0.99 per diluted share, compared to $2.20 per diluted share for 2016.

Digital Realty generated fourth quarter of 2017 adjusted EBITDA of $428 million, a 22% increase from the previous quarter and a 37% increase over the same quarter last year.  For the full-year 2017, the company generated adjusted EBITDA of $1.4 billion, an 18% increase over 2016.

The company reported fourth quarter of 2017 funds from operations ("FFO") of $317 million, or $1.48 per share, compared to $1.23 per share in the previous quarter and $1.58 per share in the same quarter last year.  For the full-year 2017, Digital Realty reported FFO per share of $5.65 compared to $5.67 in 2016. 

Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered fourth quarter of 2017 core FFO of $1.55 per share, a 3% increase from $1.51 per share in the previous quarter, and an 8% increase from $1.43 per share in the same quarter last year.  For the full-year 2017, the company delivered core FFO per share of $6.14, a 7% increase from $5.72 per share in 2016.

Leasing Activity

"We closed the year on solid footing, with total bookings of $56 million of annualized GAAP rental revenue in the fourth quarter of 2017, including a $6 million contribution from interconnection," said Chief Executive Officer A. William Stein.  "We delivered consistent results throughout 2017, while strategically expanding our global platform to ensure we are uniquely well-positioned to capture a growing share of customer demand.  Looking ahead to 2018, we see robust global demand driven by the second wave of cloud, particularly in our core major metropolitan areas around the world.  The strength of our global, connected platform provides the framework for our expectation of delivering sustainable growth for our customers, shareholders and employees in 2018 and beyond." 

The weighted-average lag between leases signed during the fourth quarter of 2017 and the contractual commencement date was eight months. 

In addition to new leases signed, Digital Realty also signed renewal leases representing $64 million of annualized GAAP rental revenue during the quarter.  Rental rates on renewal leases signed during the fourth quarter of 2017 rolled up 2.3% on a cash basis and up 5.7% on a GAAP basis. 

New leases signed during the fourth quarter of 2017 by region and product type are summarized as follows:

North America

 

Annualized GAAP
Based Rent

(in thousands)

 

Square Feet

 

 

GAAP Base Rent

per Square Foot

 

Megawatts

 

 

GAAP Base Rent

per Kilowatt

Turn-Key Flex

 

$31,368

  

218,567

  

$144

  

23

   

$113

 

Colocation

 

8,625

  

33,634

  

256

  

2

   

333

 

Non-Technical

 

100

  

1,900

  

52

  

   

 

Total

 

$40,093

  

254,101

  

$158

  

25

   

$132

 
            

Europe (1)

           

Turn-Key Flex

 

$2,478

  

8,928

  

$278

  

1

   

$155

 

Colocation

 

581

  

1,036

  

561

  

0

   

375

 

  Total

 

$3,059

  

9,964

  

$307

  

1

   

$175

 
            

Asia Pacific (1)

           

Turn-Key Flex

 

$6,345

  

41,675

  

$152

  

3

   

$155

 

Non-Technical

 

47

  

1,453

  

33

  

   

 

  Total

 

$6,392

  

43,128

  

$148

  

3

   

$155

 
            

Interconnection

 

$6,301

  

N/A

  

N/A

  

N/A

   

N/A

 
            

Grand Total

 

$55,845

  

307,193

  

$161

  

30

   

$137

 
  

Note: 

Totals may not foot due to rounding differences.

  

(1)

  Based on quarterly average exchange rates during the three months ended December 31, 2017. 

 


 

Investment Activity

During the fourth quarter of 2017, Digital Realty entered into a 50/50 joint venture with Mitsubishi Corporation to provide data center solutions in Japan.  Mitsubishi Corporation contributed two existing data center facilities in the western Tokyo suburb of Mitaka, while Digital Realty contributed its recently completed data center development project in Osaka.  The three seed assets were collectively valued at approximately 40 billion Japanese Yen, or approximately $350 million

Likewise during the fourth quarter of 2017, Digital Realty acquired a 250,000 square foot data center on a 19-acre site in suburban Chicago, approximately four miles from the company's Franklin Park campus, for a purchase price of $315 million.  Roughly three-fourths of the building has been developed and is fully leased, and the property is expected to generate cash net operating income of approximately $22 million in 2018, representing a 7% going-in cap rate.  The remaining 65,000 square feet of shell space is available for build-out of approximately eight megawatts of critical load from a dedicated, on-site sub-station. 

Digital Realty also acquired a 132,000 square foot multi-story parking garage adjacent to the company's highly connected Sovereign House data center in London for a purchase price of £22 million, or approximately $30 million.  The parking garage is expected to generate cash net operating income of £0.8 million, or approximately $1 million, representing a 4% cap rate on in-place parking income.  Digital Realty leased space within the parking garage to house critical Sovereign House equipment.  This acquisition secures the company's position beyond the expiration of its previous parking garage lease in 2026.

Separately, Digital Realty acquired a 1.4-acre land parcel adjacent to 350 E. Cermak in Chicago, IL for a purchase price of $25 million.  The site is expected to support the development of a 12-story, 720,000 square foot data center with up to 34 megawatts of critical power.  Commencement of development will be subject to market demand, and delivery will be phased to facilitate customer expansion requirements.

During the fourth quarter of 2017, Digital Realty closed on the sale of 44874 Moran Road, a 78,000 square foot data center in Sterling, VA for $34 million.  The property was 100% leased and was expected to generate cash net operating income of approximately $3 million in 2017, representing an exit cap rate of 7%.  The property was held in a consolidated joint venture, in which Digital Realty owned a 75% stake.  The sale generated net proceeds of $34 million, and Digital Realty recognized a gain on the sale of approximately $12 million, net of non-controlling interests, during the fourth quarter. 

Likewise during the fourth quarter of 2017, Digital Realty closed on the sale of 1 Solutions Parkway, a 156,000 square foot suburban office building in St. Louis, MO for $37 million.  The property was 100% leased to a single tenant and was expected to generate cash net operating income of approximately $3 million in 2017, representing an exit cap rate of 7%.  The sale generated net proceeds of $35 million, and Digital Realty recognized a gain on the sale of approximately $15 million

Subsequent to the end of the quarter, Digital Realty closed on the sale of 34551 Ardenwood Boulevard, a 323,000 square foot technology manufacturing property in Fremont, CA for $73 million.  The property was 86% leased and was expected to generate cash net operating income of approximately $5 million in 2018, representing an exit cap rate of 7%.  The sale generated net proceeds of $72 million, and Digital Realty recognized a gain on the sale of approximately $25 million in the first quarter of 2018.

Subsequent to the end of the quarter, Digital Realty also closed on the sale of 200 Quannapowitt Parkway, a substantially vacant, 211,000 square foot data center redevelopment project in Wakefield, MA for $15 million.  The sale generated net proceeds of $15 million, and Digital Realty recognized a loss on the sale of approximately $0.4 million in the first quarter of 2018.

Balance Sheet

Digital Realty had approximately $8.6 billion of total debt outstanding as of December 31, 2017, substantially all of which was unsecured.  At the end of the fourth quarter of 2017, net debt-to-adjusted EBITDA was 5.2x, debt-plus-preferred-to-total enterprise value was 28.9% and fixed charge coverage was 4.2x. 

Non-GAAP Financial Measures

This press release contains non-GAAP financial measures, including FFO, core FFO, and Adjusted EBITDA.  A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a reconciliation from FFO to core FFO, and definitions of FFO, and core FFO are included as an attachment to this document.  A reconciliation from U.S. GAAP net income available to common stockholders to Adjusted EBITDA, a definition of Adjusted EBITDA and definitions of net debt-to-Adjusted EBITDA, debt-plus-preferred-to-total enterprise value, cash NOI, and fixed charge coverage ratio are included as an attachment to this document.

Investor Conference Call

Prior to Digital Realty's investor conference call at 5:30 p.m. EST / 2:30 p.m. PST on February 15, 2018, a presentation will be posted to the Investors section of the company's website at http://investor.digitalrealty.com.  The presentation is designed to accompany the discussion of the company's fourth quarter and full-year 2017 financial results and operating performance.  The conference call will feature Chief Executive Officer A. William Stein and Chief Financial Officer Andrew P. Power

To participate in the live call, investors are invited to dial (888) 317-6003 (for domestic callers) or (412) 317-6061 (for international callers) and reference the conference ID# 6927108 at least five minutes prior to start time.  A live webcast of the call will be available via the Investors section of Digital Realty's website at http://investor.digitalrealty.com.

Telephone and webcast replays will be available after the call until March 16, 2018.  The telephone replay can be accessed by dialing (877) 344-7529 (for domestic callers) or (412) 317-0088 (for international callers) and providing the conference ID# 10114216.  The webcast replay can be accessed on Digital Realty's website.

About Digital Realty

Digital Realty supports the data center, colocation and interconnection strategies of more than 2,300 firms across its secure, network-rich portfolio of data centers located throughout North AmericaEuropeAsia and Australia.  Digital Realty's clients include domestic and international companies of all sizes, ranging from financial services, cloud and information technology services, to manufacturing, energy, gaming, life sciences and consumer products.

Additional information about Digital Realty is included in the Company Overview, available on the Investors page of Digital Realty's website at www.digitalrealty.com.  The Company Overview is updated periodically, and may contain material information and updates.  To receive e-mail alerts when the Company Overview is updated, please visit the Investors page of Digital Realty's website.

Contact Information

Andrew P. Power
Chief Financial Officer
Digital Realty
(415) 738-6500

John J. Stewart / Maria S. Lukens
Investor Relations
Digital Realty
(415) 738-6500


 

2018 Outlook

Digital Realty reiterated its 2018 core FFO per share outlook of $6.45 - $6.60.  The assumptions underlying this guidance are summarized in the following table. 

 

                     As of

                      As of

Top-Line and Cost Structure

January 8, 2018

February 15, 2018

   2018 total revenue

$3.0 - $3.2 billion

$3.0 - $3.2 billion

   2018 net non-cash rent adjustments (1)

($5 - $15 million)

($5 - $15 million)

   2018 Adjusted EBITDA margin

58.0% - 60.0%

58.0% - 60.0%

   2018 G&A margin

5.5% - 6.5%

5.5% - 6.5%

   

Internal Growth

  

   Rental rates on renewal leases

  

      Cash basis

Slightly negative

Slightly negative

      GAAP basis

Up mid-single-digits

Up mid-single-digits

   Year-end portfolio occupancy

+/- 50 bps

+/- 50 bps

   "Same-capital" cash NOI growth (2)

0% - 3.0%

0% - 3.0%

   

   Foreign Exchange Rates

  

      U.S. Dollar / Pound Sterling

$1.28 - $1.32

$1.28 - $1.32

      U.S. Dollar / Euro

$1.10 - $1.20

$1.10 - $1.20

   

External Growth

  

   Dispositions

  

   Dollar volume

$0 - $200 million

$88 - $200 million

   Cap rate

0.0% - 10.0%

0.0% - 10.0%

   Development

  

   CapEx

$0.9 - $1.1 billion

$0.9 - $1.1 billion

   Average stabilized yields

10.0% - 12.0%

10.0% - 12.0%

   Enhancements and other non-recurring CapEx (3)

$25 - $30 million

$25 - $30 million

   Recurring CapEx + capitalized leasing costs (4)

$160 - $170 million

$160 - $170 million

   

Balance Sheet

  

    Long-term debt issuance

  

   Dollar amount

$0 - $500 million

$0 - $500 million

   Pricing

3.25% - 4.25%

3.25% - 4.25%

   Timing

Mid-to-late 2018

Mid-to-late 2018

   
   

Net income per diluted share

$1.50 - $1.55

$1.50 - $1.55

Real estate depreciation and (gain)/loss on sale

$4.90 - $4.95

$4.90 - $4.95

Funds From Operations / share (NAREIT-Defined)

$6.40 - $6.50

$6.40 - $6.50

Non-core expenses and revenue streams

$0.05 - $0.10

$0.05 - $0.10

Core Funds From Operations / share

$6.45 - $6.60

$6.45 - $6.60

  

(1)

Net non-cash rent adjustments represent the sum of straight-line rental revenue, straight-line rent expense as well as the amortization of above- and below-market leases (i.e., FAS 141 adjustments). 

(2)

The "same-capital" pool includes buildings owned as of December 31, 2016 with less than 5% of the total rentable square feet under development.  It also excludes buildings that were undergoing, or were expected to undergo, development activities in 2017-2018, buildings classified as held for sale, and buildings sold or contributed to joint ventures for all periods presented. 

(3)

Other non-recurring CapEx represents costs incurred to enhance the capacity or marketability of operating data centers, such as network fiber initiatives and software development costs. 

(4)

Recurring CapEx represents non-incremental improvements required to maintain current revenues, including second-generation tenant improvements and leasing commissions.  Capitalized leasing costs include capitalized leasing compensation as well as capitalized internal leasing commissions. 

Safe Harbor Statement

This press release contains forward-looking statements which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially, including statements related to the merger with DuPont Fabros Technology, Inc.; supply and demand for data center and colocation space; the expected timing, benefits and development of recent land acquisitions; impairment losses; our joint venture in Japan; our global platform; acquisition and disposition activity, including transactions which are under agreement but subject to closing conditions; market dynamics and data center fundamentals; our strategic priorities; rent from leases that have been signed but have not yet commenced and other contracted rent to be received in future periods; rental rates on future leases; lag between signing and commencement; cap rates and yields; investment activity; expected capital markets activity; and the company's FFO, core FFO and net income outlook and underlying assumptions.  These risks and uncertainties include, among others, the following: the impact of current global economic, credit and market conditions; current local economic conditions in the metropolitan areas in which we operate; decreases in information technology spending, including as a result of economic slowdowns or recession; adverse economic or real estate developments in our industry or the industry sectors that we sell to (including risks relating to decreasing real estate valuations and impairment charges); our dependence upon significant tenants; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; defaults on or non-renewal of leases by tenants; our failure to obtain necessary debt and equity financing; risks associated with using debt to fund our business activities, including re-financing and interest rate risks, our failure to repay debt when due, adverse changes in our credit ratings or our breach of covenants or other terms contained in our loan facilities and agreements; financial market fluctuations; changes in foreign currency exchange rates; our inability to manage our growth effectively; difficulty acquiring or operating properties in foreign jurisdictions; our failure to successfully integrate and operate acquired or developed properties or businesses; the suitability of our properties and data center infrastructure, delays or disruptions in connectivity, failure of our physical and information security infrastructure or services or availability of power; risks related to joint venture investments, including as a result of our lack of control of such investments; delays or unexpected costs in development of properties; decreased rental rates, increased operating costs or increased vacancy rates; increased competition or available supply of data center space; our inability to successfully develop and lease new properties and development space; difficulties in identifying properties to acquire and completing acquisitions; our inability to acquire off-market properties; the impact of the United Kingdom's referendum on withdrawal from the European Union on global financial markets and our business; our inability to comply with the rules and regulations applicable to reporting companies; our failure to maintain our status as a REIT; possible adverse changes to tax laws; restrictions on our ability to engage in certain business activities; environmental uncertainties and risks related to natural disasters; losses in excess of our insurance coverage; changes in foreign laws and regulations, including those related to taxation and real estate ownership and operation; and changes in local, state and federal regulatory requirements, including changes in real estate and zoning laws and increases in real property tax rates. For a further list and description of such risks and uncertainties, see the reports and other filings by the company with the U.S. Securities and Exchange Commission, including the company's Annual Report on Form 10-K for the year ended December 31, 2016 and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2017June 30, 2017 and September 30, 2017.  The company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.


 

Consolidated Quarterly Statements of Operations

Unaudited and in thousands, except share and per share data

    
 

Three Months Ended

 

Twelve Months Ended

 

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

 

31-Dec-17

31-Dec-16

Rental revenues

$517,356

 

$440,591

 

$412,576

 

$404,126

 

$399,062

  

$1,774,649

 

$1,542,511

 

Tenant reimbursements - Utilities

97,657

 

78,134

 

68,407

 

63,398

 

63,956

  

307,596

 

253,442

 

Tenant reimbursements - Other

54,324

 

29,479

 

24,935

 

23,890

 

23,853

  

132,628

 

102,461

 

Interconnection & other

60,275

 

59,851

 

58,301

 

57,225

 

55,094

  

235,652

 

204,317

 

Fee income

1,386

 

1,662

 

1,429

 

1,895

 

1,718

  

6,372

 

6,285

 

Other

447

 

208

 

341

 

35

 

33,104

  

1,031

 

33,197

 

Total Operating Revenues

$731,445

 

$609,925

 

$565,989

 

$550,569

 

$576,787

  

$2,457,928

 

$2,142,213

 
         

Utilities

$112,055

 

$95,619

 

$82,739

 

$77,198

 

$76,896

  

$367,611

 

$306,261

 

Rental property operating

113,445

 

94,442

 

91,977

 

92,141

 

92,372

  

392,005

 

353,916

 

Property taxes

36,348

 

32,586

 

28,161

 

26,919

 

27,097

  

124,014

 

102,497

 

Insurance

3,223

 

2,590

 

2,576

 

2,592

 

2,369

  

10,981

 

9,492

 

Depreciation & amortization

287,973

 

199,914

 

178,111

 

176,466

 

176,581

  

842,464

 

699,324

 

General & administrative

44,311

 

41,477

 

37,144

 

33,778

 

40,481

  

156,710

 

146,525

 

Severance, equity acceleration, and legal expenses

1,209

 

2,288

 

365

 

869

 

672

  

4,731

 

6,208

 

Transaction and integration expenses

15,681

 

42,809

 

14,235

 

3,323

 

8,961

  

76,048

 

20,491

 

Impairment of investments in real estate

 

28,992

 

 

 

  

28,992

 

 

Other expenses

2

 

3,051

 

24

 

 

236

  

3,077

 

213

 

Total Operating Expenses

$614,247

 

$543,768

 

$435,332

 

$413,286

 

$425,665

  

$2,006,633

 

$1,644,927

 
         

Operating Income

$117,198

 

$66,157

 

$130,657

 

$137,283

 

$151,122

  

$451,295

 

$497,286

 
         

Equity in earnings of unconsolidated joint ventures

$5,924

 

$5,880

 

$8,388

 

$5,324

 

$4,742

  

$25,516

 

$17,104

 

Gain (loss) on real estate transactions

30,746

 

9,751

 

380

 

(522)

 

(195)

  

40,355

 

169,902

 

Interest and other income

324

 

2,813

 

367

 

151

 

(970)

  

3,655

 

(4,564)

 

Interest (expense)

(73,989)

 

(71,621)

 

(57,582)

 

(55,450)

 

(56,226)

  

(258,642)

 

(236,480)

 

Tax (expense)

(545)

 

(2,494)

 

(2,639)

 

(2,223)

 

(2,304)

  

(7,901)

 

(10,385)

 

Gain (loss) from early extinguishment of debt

 

1,990

 

 

 

(29)

  

1,990

 

(1,011)

 

Net Income

$79,658

 

$12,476

 

$79,571

 

$84,563

 

$96,140

  

$256,268

 

$431,852

 
         

Net (income) attributable to non-controlling interests

(6,023)

 

(40)

 

(920)

 

(1,025)

 

(1,065)

  

(8,008)

 

(5,665)

 

Net Income Attributable to Digital Realty Trust, Inc.

$73,635

 

$12,436

 

$78,651

 

$83,538

 

$95,075

  

$248,260

 

$426,187

 
         

Preferred stock dividends, including undeclared dividends

(20,329)

 

(16,575)

 

(14,505)

 

(17,393)

 

(17,393)

  

(68,802)

 

(83,771)

 

Issuance costs associated with redeemed preferred stock

 

 

(6,309)

 

 

  

(6,309)

 

(10,328)

 
         

Net (Loss) Income Available to Common Stockholders

$53,306

 

($4,139)

 

$57,837

 

$66,145

 

$77,682

  

$173,149

 

$332,088

 
         

Weighted-average shares outstanding - basic

205,448,689

 

170,194,254

 

160,832,889

 

159,297,027

 

158,956,606

  

174,059,386

 

149,953,662

 

Weighted-average shares outstanding - diluted

206,185,084

 

170,194,254

 

161,781,868

 

160,421,655

 

159,699,411

  

174,895,098

 

150,679,688

 

Weighted-average fully diluted shares and units

214,424,363

 

174,169,511

 

164,026,578

 

162,599,529

 

162,059,914

  

178,891,648

 

153,085,706

 
         

Net (loss) income per share - basic

$0.26

 

($0.02)

 

$0.36

 

$0.42

 

$0.49

  

$0.99

 

$2.21

 

Net (loss) income per share - diluted

$0.26

 

($0.02)

 

$0.36

 

$0.41

 

$0.49

  

$0.99

 

$2.20

 

 

Funds From Operations and Core Funds From Operations 
Unaudited and in thousands, except per share data

 
    

Reconciliation of Net Income to Funds From Operations (FFO)

Three Months Ended

 

Twelve Months Ended

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

 

31-Dec-17

31-Dec-16

         

Net (Loss) Income Available to Common Stockholders

$53,306

 

($4,139)

 

$57,837

 

$66,145

 

$77,682

  

$173,149

 

$332,088

 

Adjustments:

        

Non-controlling interests in operating partnership

2,138

 

(79)

 

807

 

904

 

1,154

  

3,770

 

5,298

 

Real estate related depreciation & amortization (1)

284,924

 

196,871

 

175,010

 

173,447

 

173,523

  

830,252

 

682,810

 

Impairment charge related to Telx trade name

 

 

 

 

  

 

6,122

 

Unconsolidated JV real estate related depreciation & amortization

3,323

 

2,732

 

2,754

 

2,757

 

2,823

  

11,566

 

11,246

 

(Gain) loss on real estate transactions

(30,746)

 

(9,751)

 

(380)

 

522

 

195

  

(40,355)

 

(169,902)

 

Non-controlling interests share of gain on sale of property

3,900

 

 

 

 

  

3,900

 

 

Impairment of investments in real estate

 

28,992

 

 

 

  

28,992

 

 

Funds From Operations

$316,845

 

$214,626

 

$236,028

 

$243,775

 

$255,377

  

$1,011,274

 

$867,662

 
         

Funds From Operations - diluted

$316,845

 

$214,626

 

$236,028

 

$243,775

 

$255,377

  

$1,011,274

 

$867,662

 
         

Weighted-average shares and units outstanding - basic

213,688

 

173,461

 

163,078

 

161,475

 

161,317

  

178,056

 

152,360

 

Weighted-average shares and units outstanding - diluted (2)

214,424

 

174,170

 

164,027

 

162,600

 

162,060

  

178,892

 

153,086

 
         

Funds From Operations per share - basic

$1.48

 

$1.24

 

$1.45

 

$1.51

 

$1.58

  

$5.68

 

$5.69

 
         

Funds From Operations per share - diluted (2)

$1.48

 

$1.23

 

$1.44

 

$1.50

 

$1.58

  

$5.65

 

$5.67

 

 

         
 

Three Months Ended

 

Twelve Months Ended

Reconciliation of FFO to Core FFO

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

 

31-Dec-17

31-Dec-16

         

Funds From Operations - diluted

$316,845

 

$214,626

 

$236,028

 

$243,775

 

$255,377

  

$1,011,274

 

$867,662

 

Adjustments:

        

Termination fees and other non-core revenues (3)

(447)

 

(208)

 

(341)

 

(35)

 

(33,104)

  

(1,031)

 

(33,197)

 

Transaction and integration expenses

15,681

 

42,809

 

14,235

 

3,323

 

8,961

  

76,048

 

20,491

 

Gain (loss) from early extinguishment of debt

 

(1,990)

 

 

 

29

  

(1,990)

 

1,011

 

Issuance costs associated with redeemed preferred stock

 

 

6,309

 

 

  

6,309

 

10,328

 

Equity in earnings adjustment for non-core items

 

 

(3,285)

 

 

  

(3,285)

 

 

Severance, equity acceleration, and legal expenses (4)

1,209

 

2,288

 

365

 

869

 

672

  

4,731

 

6,208

 

Bridge facility fees (5)

 

3,182

 

 

 

  

3,182

 

 

Loss on currency forwards

 

 

 

 

  

 

3,082

 

Other non-core expense adjustments

2

 

3,051

 

24

 

 

236

  

3,077

 

213

 

Core Funds From Operations - diluted

$333,290

 

$263,758

 

$253,335

 

$247,932

 

$232,171

  

$1,098,315

 

$875,798

 
         

Weighted-average shares and units outstanding - diluted (2)

214,424

 

174,170

 

164,027

 

162,600

 

162,060

  

178,892

 

153,086

 
         

Core Funds From Operations per share - diluted (2)

$1.55

 

$1.51

 

$1.54

 

$1.52

 

$1.43

  

$6.14

 

$5.72

 
         

 

(1)   Real Estate Related Depreciation & Amortization:

Three Months Ended

 

Twelve Months Ended

 

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

 

31-Dec-17

31-Dec-16

         

Depreciation & amortization per income statement

$287,973

 

$199,914

 

$178,111

 

$176,466

 

$176,581

  

$842,464

 

$699,324

 

Non-real estate depreciation

(3,049)

 

(3,043)

 

(3,101)

 

(3,019)

 

(3,058)

  

(12,212)

 

(10,392)

 

Impairment charge related to Telx trade name

 

 

 

 

  

 

(6,122)

 
         

Real Estate Related Depreciation & Amortization

$284,924

 

$196,871

 

$175,010

 

$173,447

 

$173,523

  

$830,252

 

$682,810

 
  
  

(2)

For all periods presented, we have excluded the effect of dilutive series C, series E, series F, series G, series H, series I and series J preferred stock, as applicable, that may be converted into common stock upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series C, series E, series F, series G, series H, series I, and series J preferred stock, as applicable, which we consider highly improbable.  See above for calculations of diluted FFO available to common stockholders and unitholders and below for calculations of weighted average common stock and units outstanding.

(3)

Includes lease termination fees and certain other adjustments that are not core to our business.

(4)

Relates to severance and other charges related to the departure of company executives and integration-related severance.

(5)

Bridge facility fees are included in interest expense.

 


 

Adjusted Funds From Operations (AFFO) 
Unaudited and in Thousands, Except Per Share Data

    
    
 

Three Months Ended

 

Twelve Months Ended

Reconciliation of Core FFO to AFFO

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

 

31-Dec-17

31-Dec-16

         

Core FFO available to common stockholders and unitholders

$333,290

 

$263,758

 

$253,335

 

$247,932

 

$232,171

  

$1,098,315

 

$875,798

 

Adjustments:

        

Non-real estate depreciation

3,049

 

3,043

 

3,101

 

3,019

 

3,058

  

12,212

 

10,392

 

Amortization of deferred financing costs

3,092

 

2,611

 

2,518

 

2,443

 

2,455

  

10,664

 

9,909

 

Amortization of debt discount/premium

858

 

816

 

713

 

697

 

693

  

3,084

 

2,722

 

Non-cash stock-based compensation expense

3,923

 

4,636

 

5,637

 

3,704

 

3,774

  

17,900

 

15,865

 

Straight-line rental revenue

(8,705)

 

(1,692)

 

(2,110)

 

(4,058)

 

(5,210)

  

(16,565)

 

(24,253)

 

Straight-line rental expense

(635)

 

4,212

 

4,343

 

4,187

 

5,096

  

12,107

 

23,086

 

Above- and below-market rent amortization

6,562

 

(873)

 

(1,946)

 

(1,973)

 

(2,048)

  

1,770

 

(8,313)

 

Deferred non-cash tax expense

(1,100)

 

284

 

(1,443)

 

(653)

 

(1,279)

  

(2,912)

 

(162)

 

Capitalized leasing compensation (1)

(3,567)

 

(2,945)

 

(2,740)

 

(2,634)

 

(3,644)

  

(11,886)

 

(11,589)

 

Recurring capital expenditures (2)

(45,298)

 

(34,664)

 

(26,740)

 

(29,588)

 

(21,246)

  

(136,290)

 

(75,476)

 

Capitalized internal leasing commissions (1)

(1,217)

 

(1,225)

 

(1,355)

 

(1,493)

 

(1,835)

  

(5,290)

 

(7,322)

 
         

AFFO available to common stockholders and unitholders (3)

$290,252

 

$237,961

 

$233,313

 

$221,583

 

$211,984

  

$983,109

 

$810,657

 
         

Weighted-average shares and units outstanding - basic

213,688

 

173,461

 

163,078

 

161,475

 

161,317

  

178,056

 

152,360

 

Weighted-average shares and units outstanding - diluted (4)

214,424

 

174,170

 

164,027

 

162,600

 

162,060

  

178,892

 

153,086

 
         

AFFO per share - diluted (4)

$1.35

 

$1.37

 

$1.42

 

$1.36

 

$1.31

  

$5.50

 

$5.30

 
         

Dividends per share and common unit

$0.93

 

$0.93

 

$0.93

 

$0.93

 

$0.88

  

$3.72

 

$3.52

 
         

Diluted AFFO Payout Ratio

68.7

%

68.1

%

65.4

%

68.2

%

67.3

%

 

67.7

%

66.5

%

 

         
 

Three Months Ended

 

Twelve Months Ended

Share Count Detail

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

 

31-Dec-17

31-Dec-16

         

Weighted Average Common Stock and Units Outstanding

213,688

 

173,461

 

163,078

 

161,475

 

161,317

  

178,056

 

152,360

 

Add: Effect of dilutive securities

736

 

709

 

949

 

1,125

 

743

  

836

 

726

 
         

Weighted Avg. Common Stock and Units Outstanding - diluted

214,424

 

174,170

 

164,027

 

162,600

 

162,060

  

178,892

 

153,086

 

 

(1)

Includes only second-generation leasing costs.

(2)

For a definition of recurring capital expenditures, see our earnings press release and supplemental information package.

(3)

For a definition and discussion of AFFO, see below.  For a reconciliation of net income available to common stockholders to FFO and core FFO, see above.

(4)

For all periods presented, we have excluded the effect of dilutive series C, series E, series F, series G, series H, series I and series J preferred stock, as applicable, that may be converted into common stock upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series C, series E, series F, series G, series H, series I, and series J preferred stock, as applicable, which we consider highly improbable. See above for calculations of diluted FFO available to common stockholders and unitholders and above for calculations of weighted average common stock and units outstanding.

 


 

Consolidated Balance Sheets 
Unaudited and in thousands, except share and per share data

      
      
 

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

Assets

     

Investments in real estate:

     

Real estate

$15,163,846

 

$14,693,479

 

$11,132,356

 

$10,858,628

 

$10,630,514

 

Construction in progress

1,399,684

 

1,405,740

 

787,315

 

780,966

 

732,430

 

Land held for future development

352,406

 

330,101

 

262,139

 

229,411

 

195,525

 

Investments in Real Estate

$16,915,936

 

$16,429,320

 

$12,181,810

 

$11,869,005

 

$11,558,469

 

Accumulated depreciation & amortization

(3,238,227)

 

(3,075,294)

 

(2,929,095)

 

(2,792,910)

 

(2,668,509)

 

Net Investments in Properties

$13,677,709

 

$13,354,026

 

$9,252,715

 

$9,076,095

 

$8,889,960

 

Investment in unconsolidated joint ventures

163,477

 

106,374

 

103,881

 

112,856

 

106,402

 

Net Investments in Real Estate

$13,841,186

 

$13,460,400

 

$9,356,596

 

$9,188,951

 

$8,996,362

 
      

Cash and cash equivalents

$51

 

$192,578

 

$22,383

 

$14,950

 

$10,528

 

Accounts and other receivables (1)

276,347

 

258,490

 

229,450

 

195,406

 

203,938

 

Deferred rent

430,026

 

420,348

 

423,188

 

418,858

 

412,269

 

Acquired in-place lease value, deferred leasing costs and other real estate intangibles, net

2,998,806

 

3,052,277

 

1,494,083

 

1,501,843

 

1,522,378

 

Acquired above-market leases, net

184,375

 

178,190

 

19,716

 

20,826

 

22,181

 

Goodwill

3,389,595

 

3,384,394

 

778,862

 

757,444

 

752,970

 

Restricted cash

13,130

 

17,753

 

18,931

 

10,447

 

11,508

 

Assets associated with real estate held for sale

139,538

 

132,818

 

87,882

 

56,154

 

56,097

 

Other assets

131,291

 

135,250

 

148,480

 

164,669

 

204,354

 
      

Total Assets

$21,404,345

 

$21,232,498

 

$12,579,571

 

$12,329,548

 

$12,192,585

 
      

Liabilities and Equity

     

Global unsecured revolving credit facility

$550,946

 

$138,477

 

$563,063

 

$564,467

 

$199,209

 

Unsecured term loan

1,420,333

 

1,432,659

 

1,520,482

 

1,505,667

 

1,482,361

 

Unsecured senior notes, net of discount

6,570,757

 

6,806,333

 

4,351,148

 

4,128,110

 

4,153,797

 

Mortgage loans, net of premiums

106,582

 

106,775

 

2,927

 

3,085

 

3,240

 

Accounts payable and other accrued liabilities

980,218

 

1,024,394

 

850,602

 

804,371

 

824,878

 

Accrued dividends and distributions

199,761

 

 

 

 

144,194

 

Acquired below-market leases

249,465

 

257,732

 

76,099

 

78,641

 

81,899

 

Security deposits and prepaid rent

217,898

 

223,536

 

181,007

 

171,692

 

168,111

 

Liabilities associated with assets held for sale

5,033

 

4,660

 

2,949

 

3,070

 

2,599

 

Total Liabilities

$10,300,993

 

$9,994,566

 

$7,548,277

 

$7,259,103

 

$7,060,288

 
      

Redeemable noncontrolling interests – operating partnership

53,902

 

64,509

 

 

 

 
      

Equity

     

Preferred Stock:  $0.01 par value per share, 110,000,000 shares authorized:

     

Series C Cumulative Redeemable Perpetual Preferred Stock (2)

$219,250

 

$219,250

 

 

 

 

Series F Cumulative Redeemable Preferred Stock (3)

 

 

 

$176,191

 

$176,191

 

Series G Cumulative Redeemable Preferred Stock (4)

241,468

 

241,468

 

$241,468

 

241,468

 

241,468

 

Series H Cumulative Redeemable Preferred Stock (5)

353,290

 

353,290

 

353,290

 

353,290

 

353,290

 

Series I Cumulative Redeemable Preferred Stock (6)

242,012

 

242,012

 

242,012

 

242,012

 

242,012

 

Series J Cumulative Redeemable Preferred Stock (7)

193,540

 

193,667

 

 

 

 

Common Stock: $0.01 par value per share, 315,000,000 shares authorized (8)

2,044

 

2,043

 

1,611

 

1,584

 

1,582

 

Additional paid-in capital

11,261,462

 

11,250,322

 

5,991,753

 

5,769,091

 

5,764,497

 

Dividends in excess of earnings

(2,055,552)

 

(1,917,791)

 

(1,722,610)

 

(1,629,633)

 

(1,547,420)

 

Accumulated other comprehensive (loss) income, net

(108,432)

 

(116,732)

 

(110,709)

 

(122,540)

 

(135,605)

 

Total Stockholders' Equity

$10,349,082

 

$10,467,529

 

$4,996,815

 

$5,031,463

 

$5,096,015

 
      

Non-controlling Interests

     

Non-controlling interest in operating partnership

$698,125

 

$699,308

 

$27,909

 

$32,409

 

$29,684

 

Non-controlling interest in consolidated joint ventures

2,243

 

6,586

 

6,570

 

6,573

 

6,598

 
      

Total Non-controlling Interests

$700,368

 

$705,894

 

$34,479

 

$38,982

 

$36,282

 
      

Total Equity

$11,049,450

 

$11,173,423

 

$5,031,294

 

$5,070,445

 

$5,132,297

 
      

Total Liabilities and Equity

$21,404,345

 

$21,232,498

 

$12,579,571

 

$12,329,548

 

$12,192,585

 
  

(1)

Net of allowance for doubtful accounts of $6,737 and $7,446 as of December 31, 2017 and December 31, 2016, respectively.

(2)

Series C Cumulative Redeemable Perpetual Preferred Stock, 6.625%, $201,250 and $0 liquidation preference, respectively ($25.00 per share), 8,050,000 and 0 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively.

(3)

Series F Cumulative Redeemable Preferred Stock, 6.625%, $0 and $182,500 liquidation preference, respectively ($25.00 per share), 0 and 7,300,000 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively.  All outstanding shares of Series F Cumulative Redeemable Preferred Stock were redeemed on April 5, 2017.

(4)

Series G Cumulative Redeemable Preferred Stock, 5.875%, $250,000 and $250,000 liquidation preference, respectively ($25.00 per share), 10,000,000 and 10,000,000 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively.

(5)

Series H Cumulative Redeemable Preferred Stock, 7.375%, $365,000 and $365,000 liquidation preference, respectively ($25.00 per share), 14,600,000 and 14,600,000 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively.

(6)

Series I Cumulative Redeemable Preferred Stock, 6.350%, $250,000 and $250,000 liquidation preference, respectively ($25.00 per share), 10,000,000 and 10,000,000 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively.

(7)

Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 and $0 liquidation preference, respectively ($25.00 per share), 8,000,000 and 0 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively.

(8)

Common Stock: 205,470,300 and 159,019,118 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively.


 

 


 

Reconciliation of Earnings Before Interest, Taxes,

Depreciation & Amortization (EBITDA) (1)

Three Months Ended

31-Dec-17

30-Sep-17

30-Jun-17

31-Mar-17

31-Dec-16

      

Net (Loss) Income Available to Common Stockholders

$53,306

 

($4,139)

 

$57,837

 

$66,145

 

$77,682

Interest

73,989

 

71,621

 

57,582

 

55,450

 

56,226

 

(Gain) loss from early extinguishment of debt

 

(1,990)

 

 

 

29

 

Tax expense

545

 

2,494

 

2,639

 

2,223

 

2,304

 

Depreciation & amortization

287,973

 

199,914

 

178,111

 

176,466

 

176,581

 

Impairment of investments in real estate

 

28,992

 

 

 

 

EBITDA

$415,813

 

$296,892

 

$296,169

 

$300,284

 

$312,822

 

Severance, equity acceleration, and legal expenses

1,209

 

2,288

 

365

 

869

 

672

 

Transaction and integration expenses

15,681

 

42,809

 

14,235

 

3,323

 

8,961

 

(Gain) loss on real estate transactions

(30,746)

 

(9,751)

 

(380)

 

522

 

195

 

Non-cash (gain) on lease termination (2)

 

 

 

 

(29,205)

 

Equity in earnings adjustment for non-core items

 

 

(3,285)

 

 

 

Other non-core expense adjustments

2

 

3,051

 

24

 

 

236

 

Non-controlling interests

6,023

 

40

 

920

 

1,025

 

1,065

 

Preferred stock dividends, including undeclared dividends

20,329

 

16,575

 

14,505

 

17,393

 

17,393

 

Issuance costs associated with redeemed preferred stock

 

 

6,309

 

 

 

Adjusted EBITDA

$428,311

 

$351,904

 

$328,862

 

$323,416

 

$312,139

 
  
  

(1)

   For definitions and discussion of EBITDA and Adjusted EBITDA, see below.

(2)

    4Q 2016 amount included in Other revenue on the income statement.

 

Definitions

Funds From Operations (FFO):
We calculate funds from operations, or FFO, in accordance with the standards established by the National Association of Real Estate Investment Trusts, or NAREIT.  FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from real estate transactions, impairment charges, real estate related depreciation and amortization (excluding amortization of deferred financing costs), non-controlling interests in operating partnership and after adjustments for unconsolidated partnerships and joint ventures.  Management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions and after adjustments for unconsolidated partnerships and joint ventures, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs.  We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare our operating performance with that of other REITs.  However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our financial condition and results from operations, the utility of FFO as a measure of our performance is limited.  Other REITs may not calculate FFO in accordance with the NAREIT definition and, accordingly, our FFO may not be comparable to other REITs' FFO. FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

Core Funds from Operations:
We present core funds from operations, or core FFO, as a supplemental operating measure because, in excluding certain items that do not reflect core revenue or expense streams, it provides a performance measure that, when compared year over year, captures trends in our core business operating performance. We calculate core FFO by adding to or subtracting from FFO (i) termination fees and other non-core revenues, (ii) transaction and integration expenses, (iii) gain (loss) from early extinguishment of debt, (iv) issuance costs associated with redeemed preferred stock, (v) equity in earnings adjustment for non-core items, (vi) severance, equity acceleration, and legal expenses, (vii) bridge facility fees, (viii) loss on currency forwards and (ix) other non-core expense adjustments. Because certain of these adjustments have a real economic impact on our financial condition and results from operations, the utility of core FFO as a measure of our performance is limited. Other REITs may calculate core FFO differently than we do and accordingly, our core FFO may not be comparable to other REITs' core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

Adjusted Funds from Operations (AFFO):
We present adjusted funds from operations, or AFFO, as a supplemental operating measure because, when compared year over year, it assesses our ability to fund dividend and distribution requirements from our operating activities. We also believe that, as a widely recognized measure of the operations of REITs, AFFO will be used by investors as a basis to assess our ability to fund dividend payments in comparison to other REITs, including on a per share and unit basis. We calculate AFFO by adding to or subtracting from core FFO (i) non-real estate depreciation, (ii) amortization of deferred financing costs, (iii) amortization of debt discount/premium, (iv) non-cash stock-based compensation expense, (v) straight-line rent revenue, (vi) straight-line rent expense, (vii) above- and below-market rent amortization, (viii) deferred non-cash tax expense, (ix) capitalized leasing compensation, (x) recurring capital expenditures and (xi) capitalized internal leasing commissions. Other REITs may calculate AFFO differently than we do and accordingly, our AFFO may not be comparable to other REITs' AFFO. AFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

EBITDA and Adjusted EBITDA:
We believe that earnings before interest, loss from early extinguishment of debt, income taxes, depreciation and amortization, and impairment of investments in real estate, or EBITDA, and Adjusted EBITDA (as defined below), are useful supplemental performance measures because they allow investors to view our performance without the impact of non-cash depreciation and amortization or the cost of debt and, with respect to Adjusted EBITDA, severance-related expense, equity acceleration, and legal expenses, transaction and integration expenses, (gain) loss on real estate transactions, non-cash (gain) on lease termination, equity in earnings adjustment for non-core items, other non-core expense adjustments, noncontrolling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding severance-related expense, equity acceleration, and legal expenses, transaction and integration expenses, (gain) loss on real estate transactions, non-cash (gain) on lease termination, equity in earnings adjustment for non-core items, other non-core expense adjustments, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited.  Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and accordingly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs' EBITDA and Adjusted EBITDA.  Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.

Net Operating Income (NOI) and Cash NOI:
Net operating income, or NOI, represents rental revenue, tenant reimbursement revenue and interconnection revenue less utilities expense, rental property operating expenses, property taxes and insurance expenses (as reflected in the statement of operations). NOI is commonly used by stockholders, company management and industry analysts as a measurement of operating performance of the company's rental portfolio. Cash NOI is NOI less straight-line rents and above- and below-market rent amortization. Cash NOI is commonly used by stockholders, company management and industry analysts as a measure of property operating performance on a cash basis. However, because NOI and cash NOI exclude depreciation and amortization and capture neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our results from operations, the utility of NOI and cash NOI as measures of our performance is limited. Other REITs may not calculate NOI and cash NOI differently than we do and, accordingly, our NOI and cash NOI may not be comparable to other REITs' NOI and cash NOI. NOI and cash NOI should be considered only as supplements to net income computed in accordance with GAAP as measures of our performance.

Additional Definitions
Net debt-to-Adjusted EBITDA ratio is calculated using total debt at balance sheet carrying value, plus capital lease obligations, plus our share of JV debt, less unrestricted cash and cash equivalents divided by the product of Adjusted EBITDA (inclusive of our share of JV EBITDA) multiplied by four.

Debt-plus-preferred-to-total enterprise value is mortgage debt and other loans plus preferred stock divided by mortgage debt and other loans plus the liquidation value of preferred stock and the market value of outstanding Digital Realty Trust, Inc. common stock and Digital Realty Trust, L.P. units, assuming the redemption of Digital Realty Trust, L.P. units for shares of Digital Realty Trust, Inc. common stock.

Fixed charge coverage ratio is Adjusted EBITDA divided by the sum of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends. For the quarter ended December 31, 2017, GAAP interest expense was $74 million, capitalized interest was $8 million and scheduled debt principal payments and preferred dividends was $20 million.


 

 

 

Three Months Ended

 

Twelve Months Ended

       

Reconciliation of Net Operating Income (NOI) (in thousands)

31-Dec-17

30-Sep-17

31-Dec-16

 

31-Dec-17

31-Dec-16

       

Operating income

$117,198

 

$66,157

 

$151,122

  

$451,295

 

$497,286

 
       

Fee income

(1,386)

 

(1,662)

 

(1,718)

  

(6,372)

 

(6,285)

 

Other income

(447)

 

(208)

 

(33,104)

  

(1,031)

 

(33,197)

 

Depreciation and amortization

287,973

 

199,914

 

176,581

  

842,464

 

699,324

 

General and administrative

44,311

 

41,477

 

40,481

  

156,710

 

146,525

 

Severance, equity acceleration, and legal expenses

1,209

 

2,288

 

672

  

4,731

 

6,208

 

Transaction expenses

15,681

 

42,809

 

8,961

  

76,048

 

20,491

 

Impairment in investments in real estate

 

28,992

 

  

28,992

 

 

Other expenses

2

 

3,051

 

236

  

3,077

 

213

 
       

Net Operating Income

$464,541

 

$382,818

 

$343,231

  

$1,555,914

 

$1,330,565

 
       
       

Cash Net Operating Income (Cash NOI)

      
       

Net Operating Income

$464,541

 

$382,818

 

$343,231

  

$1,555,914

 

$1,330,565

 

Straight-line rent, net

(9,331)

 

2,436

 

(236)

  

(4,489)

 

1,913

 

Above- and below-market rent amortization

6,633

 

(873)

 

(2,048)

  

1,840

 

(8,313)

 
       

Cash Net Operating Income

$461,843

 

$384,381

 

$340,947

  

$1,553,265

 

$1,324,165

 

 

Cision View original content:http://www.prnewswire.com/news-releases/digital-realty-reports-fourth-quarter-and-full-year-2017-results-300599830.html

SOURCE Digital Realty