Release Details

Digital realty reports second quarter 2015 results

July 30, 2015

SAN FRANCISCOJuly 30, 2015 /PRNewswire/ -- Digital Realty Trust, Inc. (NYSE: DLR), a leading global provider of data center and colocation solutions, announced today financial results for the second quarter of 2015.  All per share results are presented on a fully-diluted share and unit basis. 

Highlights

  • Reported FFO per share of $1.26 in 2Q15, compared to $1.20 in 2Q14;
  • Reported core FFO per share of $1.30 in 2Q15, compared to $1.21 in 2Q14;
  • Signed leases during 2Q15 expected to generate $37 million in annualized GAAP rental revenue;
  • Entered into a definitive agreement to acquire Telx, a national provider of data center colocation, interconnection and cloud enablement solutions, for $1.886 billion;
  • Executed a common stock offering of 10,500,000 shares at a price of $68 per share subject to forward sale agreements;
  • Revised 2015 core FFO per share outlook to $5.05 - $5.15 from the prior range of $5.03 - $5.13; and
  • Revised 2015 "constant-currency" core FFO per share outlook to $5.20 - $5.30 from the prior range of $5.18 - $5.28

Financial Results

Revenues were $420 million for the second quarter of 2015, a 3% increase from the previous quarter and a 5% increase over the same quarter last year. 

Adjusted EBITDA was $243 million for the second quarter of 2015, a 2% increase from the previous quarter and a 4% increase over the same quarter last year. 

Funds from operations ("FFO") on a diluted basis was $176 million in the second quarter of 2015, or $1.26 per share, compared to $1.56 per share in the first quarter of 2015 and $1.20 per share in the second quarter of 2014.

Excluding certain items that do not represent core expenses or revenue streams, core FFO was $1.30 per share for the second quarter of 2015 compared to $1.27 per share in the first quarter of 2015, and $1.21 per share in the second quarter of 2014. 

Net income for the second quarter of 2015 was $138 million, and net income available to common stockholders was $117 million, or $0.86 per diluted share, compared to $0.75 per diluted share in the first quarter of 2015 and $0.31 per diluted share in the second quarter of 2014. 

Leasing Activity

"Consistent execution on our strategic plan against a backdrop of steadily improving data center fundamentals set the stage for another quarter of solid results, highlighted by new leases representing $37 million in annualized GAAP rental revenue," commented Chief Executive Officer A. William Stein.

"In mid-July we announced an agreement to acquire Telx, a leading provider of colocation and interconnection data center solutions, and we look forward to leveraging our combined strengths to offer the most comprehensive set of data center solutions on an open, connected, and global platform.  We expect the combination of our two complementary platforms to create a powerful connection for our customers and a promising growth opportunity for our shareholders."

The weighted-average lag between leases signed during the second quarter of 2015 and the contractual commencement date was 2.5 months. 

In addition to new leases signed, Digital Realty also signed renewal leases representing $23 million of annualized GAAP rental revenue during the quarter.  Rental rates on renewal leases signed during the second quarter of 2015 rolled up 1% on a cash basis and up 5% on a GAAP basis. 

New leases signed during the second quarter of 2015 by region and product type are summarized as follows:

 


North America

 

($ in thousands)
Annualized GAAP Rent

 

Square Feet

 

GAAP Rent
per Square Foot

 

Megawatts

 

GAAP Rent
per Kilowatt

 
 

Turn-Key Flex

 

$27,348

  

209,870

  

$130

  

17

  

$138

  

Colocation

 

3,464

  

15,087

  

230

  

1

  

250

  

Non-Technical

 

271

  

8,903

  

30

  

  

  

  Total

 

$31,083

  

233,860

  

$133

  

18

  

$145

  
            

Europe (1)

           

Turn-Key Flex

 

$1,850

  

11,756

  

$157

  

1

  

$139

  

Colocation

 

243

  

1,143

  

212

  

  

253

  

Non-Technical

 

32

  

1,000

  

32

  

  

  

  Total

 

$2,125

  

13,899

  

$153

  

1

  

$146

  
            

Asia Pacific (1)

           

Turn-Key Flex

 

$4,062

  

24,023

  

$169

  

2

  

$173

  

Colocation

 

  

  

  

  

  

Non-Technical

 

  

  

  

  

  

  Total

 

$4,062

  

24,023

  

$169

  

2

  

$173

  
            

  Grand Total

 

$37,270

  

271,782

  

$137

  

21

  

$148

  
  

Note: 

Totals may not foot due to rounding differences.

  

(1)

Based on quarterly average exchange rates during the three months ended June 30, 2015. 

 

Investment Activity

During the second quarter of 2015, Digital Realty closed the previously announced sale of 833 Chestnut Street, a 705,000 square foot mixed-use building in downtown Philadelphia, for $161 million, or $228 per square foot.  The property was expected to generate cash net operating income of approximately $9.3 million in 2015, representing a cap rate of 5.8%.  The sale is expected to generate net proceeds of $150 million, and Digital Realty recognized a gain on the sale of approximately $77 million in the second quarter of 2015. 

In April 2015, the company acquired a 4.1-acre site adjacent to its existing Digital Deer Park campus in Melbourne, Australia, for a purchase price of $2 million.  This site is capable of supporting an 86,000 square foot Turn-Key Flex data center building.  The timing and commencement of any future development will be subject to market conditions.

In June 2015, the company acquired a 144,000 square foot warehouse for redevelopment in Singapore for a purchase price of $45 million.  Upon completion, the project is expected to support 10 to 15 megawatts of IT load.  Digital Realty expects to deliver the first three Turn-Key Flex data center suites by early 2016.

Subsequent to the end of the quarter, Digital Realty announced a definitive agreement to acquire Telx from private equity firms ABRY Partners and Berkshire Partners in a transaction valued at $1.886 billion.  The combination is expected to double Digital Realty's footprint in the rapidly growing colocation business and provide the company's customers access to a leading interconnection platform.  Digital Realty expects to fund the acquisition with proceeds from the recent forward equity offering and a mix, subject to market conditions and other factors, of preferred equity and debt.  The acquisition is expected to close later this year and is subject to customary closing conditions.

Balance Sheet

Digital Realty had approximately $5.0 billion of total debt outstanding as of June 30, 2015, comprised of $4.6 billion of unsecured debt and approximately $0.4 billion of secured debt.  At the end of the second quarter of 2015, net debt-to-adjusted EBITDA was 5.0x, debt-plus-preferred-to-total-enterprise-value was 39.6% and fixed charge coverage was 3.5x. 

Subsequent to quarter-end, Digital Realty executed an offering of 10,500,000 shares of its common stock at a price of $68.00 per share subject to forward sale agreements.  The company expects to receive net proceeds of approximately $686 million (net of fees and estimated expenses) upon full physical settlement of the forward sale agreements, which is anticipated to be no later than March 17, 2016.  Digital Realty intends to use the net proceeds received upon settlement to fund a portion of the Telx acquisition.

2015 Outlook

Digital Realty revised its 2015 core FFO per share outlook to $5.05 - $5.15 from the prior range of $5.03 - $5.13.  The assumptions underlying the revised outlook, which reflects standalone results for Digital Realty only and does not include any financial impact from the pending acquisition of Telx, are summarized in the following table. 

 

 

 

As of Jan. 5, 2015

 

As of Feb. 12, 2015

 

As of May 5, 2015

 

As of July 30, 2015

Internal Growth

       

Rental rates on renewal leases

       

Cash basis

Slightly positive

 

Slightly positive

 

Slightly negative

 

Slightly positive

GAAP basis

Up double digits

 

Up double digits

 

Up high single digits

 

Up high single digits

Year-end portfolio occupancy

93.0% - 94.0%

 

93.0% - 94.0%

 

93.0% - 94.0%

 

93.0% - 94.0%

"Same-capital" cash NOI growth (1)

2.0% - 4.0%

 

2.0% - 4.0%

 

2.0% - 4.0%

 

2.0% - 4.0%

Operating margin

72.5% - 73.5%

 

72.5% - 73.5%

 

72.5% - 73.5%

 

72.5% - 73.5%

Incremental revenue from speculative leasing (2)

       

Full year forecast

$25 - $30 million

 

$25 - $30 million

 

$30 - $35 million

 

$30 - $35 million

Speculative leasing completed to date

($0 million)

 

($5 million)

 

($20 million)

 

($30 million)

  Speculative leasing embedded in 2015 guidance

$25 - $30 million

 

$20 - $25 million

 

$10 - $15 million

 

$0 - $5 million

Overhead load (3)

80 - 90 bps on total assets

 

80 - 90 bps on total assets

 

80 - 90 bps on total assets

 

90 - 100 bps on total assets

Foreign Exchange Rates

       

U.S. Dollar / Pound Sterling

N/A

 

N/A

 

1.45 - 1.55

 

1.45 - 1.55

U.S. Dollar / Euro

N/A

 

N/A

 

1.05 - 1.10

 

1.05 - 1.10

        
        

External Growth

       

Acquisitions

       

Dollar volume

$0 - $200 million

 

$0 - $200 million

 

$0 - $200 million

 

$0 - $200 million

Cap rate

7.5% - 8.5%

 

7.5% - 8.5%

 

7.5% - 8.5%

 

7.5% - 8.5%

Dispositions

       

Dollar volume

$175 - $400 million

 

$175 - $400 million

 

$175 - $400 million

 

$205 - $400 million

Cap rate

0.0% - 10.0%

 

0.0% - 10.0%

 

0.0% - 10.0%

 

0.0% - 10.0%

Joint ventures

       

Dollar volume

$0 - $150 million

 

$0 - $150 million

 

$0 - $150 million

 

$0 - $150 million

Cap rate

6.75% - 7.25%

 

6.75% - 7.25%

 

6.75% - 7.25%

 

6.75% - 7.25%

Development

       

Capex

$750 - $850 million

 

$750 - $850 million

 

$750 - $850 million

 

$750 - $850 million

Average stabilized yields

10.0% - 12.0%

 

10.0% - 12.0%

 

10.0% - 12.0%

 

10.0% - 12.0%

Enhancements and other non-recurring capex (4)

$20 - $25 million

 

$20 - $25 million

 

$20 - $25 million

 

$20 - $25 million

Recurring capex + capitalized leasing costs (5)

$100 - $110 million

 

$100 - $110 million

 

$100 - $110 million

 

$100 - $110 million

        
        

Balance Sheet

       

Long-term debt issuance

       

Dollar amount

$300 - $700 million

 

$300 - $700 million

 

$300 - $700 million

 

$0.5 - $1.0 billion

Pricing

4.50% - 5.50%

 

4.50% - 5.50%

 

4.50% - 5.50%

 

4.00% - 5.50%

Timing

Early-to-mid 2015

 

Early-to-mid 2015

 

Early-to-mid 2015

 

Mid-to-late 2015

        
        

Funds From Operations / share (NAREIT-Defined)

$4.95 - $5.05

 

$4.95 - $5.05

 

$5.28 - $5.38

 

$5.33 - $5.43

  Adjustments for non-core items (6)

($0.05)

 

($0.05)

 

($0.25)

 

($0.28)

Core Funds From Operations / share

$5.00 - $5.10

 

$5.00 - $5.10

 

$5.03 - $5.13

 

$5.05 - $5.15

  Foreign currency translation adjustments

N/A

 

N/A

 

$0.15

 

$0.15

Constant-Currency Core FFO / share

N/A

 

N/A

 

$5.18 - $5.28

 

$5.20 - $5.30

  

(1)

The "same-capital" pool includes properties owned as of December 31, 2013 with less than 5% of total rentable square feet under development.  It also excludes properties that were undergoing, or were expected to undergo, development activities in 2014-2015.  NOI represents rental revenue and tenant reimbursement revenue less rental property operating and maintenance expenses, property taxes and insurance expenses (as reflected in the statement of operations), and cash NOI is NOI less straight-line rents and above and below market rent amortization.

  

(2)

Incremental revenue from speculative leasing represents revenue expected to be recognized in the current year from leases that have not yet been signed.

  

(3)

Overhead load is defined as General & Administrative expense divided by Total Assets. 

  

(4)

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

  

(5)

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.

  

(6)

See "Funds From Operations and Core Funds From Operations" table below for historical reconciliations of net income available to common shareholders to Funds From Operations (NAREIT-Defined) and Core Funds From Operations.

Non-GAAP Financial Measures

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

Investor Conference Call

Prior to Digital Realty's conference call today at 5:30 p.m. EDT / 2:30 p.m. PDTDigital Realty will post a presentation 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 second quarter 2015 financial results and operating performance.  The conference call will feature: Chief Executive Officer A. William Stein; Chief Financial Officer Andrew Power; Chief Investment Officer Scott Peterson; and Senior Vice President of Sales & Marketing Matt Miszewski.

To participate in the live call, investors are invited to dial +1 (888) 317-6003 (for domestic callers) or +1 (412) 317-6061 (for international callers) and reference the conference ID# 0560178 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 one hour after the call until August 28, 2015.  The telephone replay can be accessed by dialing +1 (877) 344-7529 (for domestic callers) or +1 (412) 317-0088 (for international callers) and providing the conference ID# 10068588.  The webcast replay can be accessed on Digital Realty's website.

About Digital Realty

Digital Realty Trust, Inc. supports the data center and colocation strategies of more than 600 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 disclose 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

John J. Stewart
Senior Vice President
Investor Relations
Digital Realty Trust, Inc.
+1 (415) 738-6500

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 results to differ materially, including statements related to the acquisition of Telx Holdings, Inc.; supply and demand for data center and colocation space; pricing and net effective leasing economics; market dynamics and data center fundamentals; our strategic priorities, including improving ROIC and our disposition program; 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; and the company's FFO, core FFO, "constant currency" core FFO and net income outlook and underlying assumptions. These risks and uncertainties include, among others, the impact of current global economic, credit and market conditions; decreases in information technology spending; adverse economic or real estate developments in our industry or the industry sectors that we sell to; risks related to our tenants; our failure to obtain necessary debt and equity financing; risks associated with using debt to fund our business activities; financial market fluctuations; 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 infrastructure or services or availability of power; risks related to joint venture 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 comply with the rules and regulations applicable to reporting companies; our failure to maintain our status as a REIT; 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; and changes in laws and regulations, including those related to taxation and real estate ownership and operation. 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, 2014 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2015.  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

Six Months Ended

  

30-Jun-15

31-Mar-15

31-Dec-14

30-Sep-14

30-Jun-14

30-Jun-15

30-Jun-14

Rental revenues

 

$330,676

 

$319,166

 

$319,816

 

$317,064

 

$313,420

 

$649,842

 

$619,206

 

Tenant reimbursements - Utilities

 

62,305

 

59,764

 

59,830

 

65,604

 

62,063

 

122,069

 

121,240

 

Tenant reimbursements - Other

 

25,267

 

26,065

 

28,887

 

26,605

 

23,625

 

51,332

 

48,069

 

Fee income

 

1,549

 

1,614

 

1,871

 

2,748

 

1,466

 

3,163

 

2,650

 

Other

 

498

 

 

1,812

 

165

 

873

 

498

 

873

 

Total Operating Revenues

 

$420,295

 

$406,609

 

$412,216

 

$412,186

 

$401,447

 

$826,904

 

$792,038

 
         

Utilities

 

$64,669

 

$62,970

 

$62,560

 

$69,388

 

$65,432

 

$127,639

 

$127,519

 

Rental property operating

 

36,035

 

34,650

 

33,211

 

32,017

 

33,312

 

70,685

 

63,971

 

Repairs & maintenance

 

28,835

 

26,943

 

31,783

 

29,489

 

28,052

 

55,778

 

53,202

 

Property taxes

 

20,900

 

23,263

 

23,053

 

25,765

 

20,595

 

44,163

 

42,720

 

Insurance

 

2,154

 

2,155

 

2,180

 

2,145

 

1,896

 

4,309

 

4,317

 

Change in fair value of contingent consideration

 

352

 

(43,034)

 

(3,991)

 

(1,465)

 

766

 

(42,682)

 

(2,637)

 

Depreciation & amortization

 

131,524

 

129,073

 

133,327

 

137,474

 

137,092

 

260,597

 

267,712

 

General & administrative

 

24,312

 

19,798

 

21,480

 

20,709

 

20,061

 

44,110

 

38,310

 

Severance related accrual, equity acceleration, and legal expenses

 

1,301

 

1,396

 

 

 

260

 

2,697

 

12,690

 

Transactions

 

3,166

 

93

 

323

 

144

 

755

 

3,259

 

835

 

Impairment of investments in real estate

 

 

 

113,970

 

12,500

 

 

 

 

Other expenses

 

(6)

 

(16)

 

486

 

1,648

 

772

 

(22)

 

936

 

Total Operating Expenses

 

$313,242

 

$257,291

 

$418,382

 

$329,814

 

$308,993

 

$570,533

 

$609,575

 
         

Operating Income (Loss)

 

$107,053

 

$149,318

 

($6,166)

 

$82,372

 

$92,454

 

$256,371

 

$182,463

 
         

Equity in earnings of unconsolidated joint ventures

 

$3,383

 

$4,618

 

$3,776

 

$3,455

 

$3,477

 

$8,001

 

$6,058

 

Gain on sale of property

 

76,669

 

17,820

 

 

 

15,945

 

94,489

 

15,945

 

Gain on contribution of properties to unconsolidated JV

 

 

 

 

93,498

 

 

 

1,906

 

Gain on sale of investment

 

 

 

14,551

 

 

 

 

 

Interest and other income

 

(231)

 

(2,290)

 

641

 

378

 

(83)

 

(2,521)

 

1,643

 

Interest expense

 

(46,114)

 

(45,466)

 

(46,396)

 

(48,169)

 

(49,146)

 

(91,580)

 

(96,520)

 

Tax (expense)

 

(2,615)

 

(1,675)

 

(1,201)

 

(1,178)

 

(1,021)

 

(4,290)

 

(2,859)

 

Loss from early extinguishment of debt

 

(148)

 

 

 

(195)

 

(293)

 

(148)

 

(585)

 

Net Income (Loss)

 

$137,997

 

$122,325

 

($34,795)

 

$130,161

 

$61,333

 

$260,322

 

$108,051

 
         

Net (income) loss attributable to noncontrolling interests

 

(2,486)

 

(2,142)

 

961

 

(2,392)

 

(993)

 

(4,628)

 

(1,798)

 

Net Income (Loss) Attributable to Digital Realty Trust, Inc.

 

$135,511

 

$120,183

 

($33,834)

 

$127,769

 

$60,340

 

$255,694

 

$106,253

 
         

Preferred stock dividends

 

(18,456)

 

(18,455)

 

(18,455)

 

(18,455)

 

(18,829)

 

(36,911)

 

(30,555)

 

Net Income (Loss) Available to Common Stockholders

 

$117,055

 

$101,728

 

($52,289)

 

$109,314

 

$41,511

 

$218,783

 

$75,698

 
         

Weighted-average shares outstanding - basic

 

135,810,060

 

135,704,525

 

135,544,597

 

135,492,618

 

133,802,622

 

135,757,584

 

131,183,857

 

Weighted-average shares outstanding - diluted

 

136,499,004

 

136,128,800

 

135,544,597

 

135,946,533

 

133,977,885

 

136,260,995

 

131,320,547

 

Weighted-average fully diluted shares and units

 

139,256,470

 

138,831,268

 

138,757,650

 

138,762,045

 

137,912,511

 

138,991,115

 

137,979,188

 
         

Net income (loss) per share - basic

 

$0.86

$0.75

($0.39)

$0.81

$0.31

$1.61

$0.58

Net income (loss) per share - diluted

 

$0.86

$0.75

($0.39)

$0.80

$0.31

$1.61

$0.58

 

 

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

Six Months Ended

30-Jun-15

31-Mar-15

31-Dec-14

30-Sep-14

30-Jun-14

30-Jun-15

30-Jun-14

        

Net Income (Loss) Available to Common Stockholders

$117,055

 

$101,728

 

($52,289)

 

$109,314

 

$41,511

 

$218,783

 

$75,697

 

Adjustments:

       

Noncontrolling interests in operating partnership

2,377

 

2,026

 

(1,074)

 

2,272

 

873

 

4,403

 

1,566

 

Real estate related depreciation & amortization (1)

130,198

 

127,823

 

132,100

 

136,289

 

135,939

 

258,021

 

265,435

 

Unconsolidated JV real estate related depreciation & amortization

3,187

 

2,603

 

2,173

 

1,934

 

1,802

 

5,791

 

3,430

 

Gain on sale of property

(76,669)

 

(17,820)

 

 

 

(15,945)

 

(94,489)

 

(15,945)

 

Gain on contribution of properties to unconsolidated JV

 

 

 

(93,498)

 

 

 

(1,906)

 

Impairment of investments in real estate

 

 

113,970

 

12,500

 

 

 

 

Funds From Operations

$176,148

 

$216,360

 

$194,880

 

$168,811

 

$164,180

 

$392,509

 

$328,277

 
        

Add: Interest and amortization of debt issuance costs on 2029 Debentures

 

 

 

 

675

 

 

4,725

 
        

Funds From Operations - diluted

$176,148

 

$216,360

 

$194,880

 

$168,811

 

$164,855

 

$392,509

 

$333,002

 
        

Weighted-average shares and units outstanding - basic

138,568

 

138,407

 

138,327

 

138,308

 

136,615

 

138,488

 

133,894

 

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

139,257

 

138,831

 

138,757

 

138,762

 

137,912

 

138,991

 

137,979

 
        

Funds From Operations per share - basic

$1.27

$1.56

$1.41

$1.22

$1.20

$2.83

$2.45

        

Funds From Operations per share - diluted (2)

$1.26

$1.56

$1.40

$1.22

$1.20

$2.82

$2.41

 

Reconciliation of FFO to Core FFO

Three Months Ended

Six Months Ended

30-Jun-15

31-Mar-15

31-Dec-14

30-Sep-14

30-Jun-14

30-Jun-15

30-Jun-14

        

Funds From Operations - diluted

$176,148

 

$216,360

 

$194,880

 

$168,811

 

$164,855

 

$392,509

 

$333,002

 

Termination fees and other non-core revenues (3)

(313)

 

1,573

 

(2,584)

 

(165)

 

(873)

 

1,260

 

(2,920)

 

Gain on sale of investment

 

 

(14,551)

 

 

 

 

 

Significant transaction expenses

3,166

 

93

 

323

 

144

 

755

 

3,259

 

836

 

Loss from early extinguishment of debt

148

 

 

 

195

 

293

 

148

 

585

 

Change in fair value of contingent consideration (4)

352

 

(43,034)

 

(3,991)

 

(1,465)

 

766

 

(42,682)

 

(2,637)

 

Equity in earnings adjustment for non-core items

 

 

 

 

 

 

843

 

Severance related accrual, equity acceleration, and legal expenses (5)

1,301

 

1,396

 

 

 

260

 

2,697

 

12,690

 

Other non-core expense adjustments (6)

(29)

 

(30)

 

453

 

1,588

 

651

 

(59)

 

651

 

Core Funds From Operations - diluted

$180,773

 

$176,358

 

$174,530

 

$169,108

 

$166,707

 

$357,131

 

$343,050

 
        

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

139,257

 

138,831

 

138,757

 

138,762

 

137,912

 

138,991

 

137,979

 
        

Core Funds From Operations per share - diluted (2)

$1.30

$1.27

$1.26

$1.22

$1.21

$2.57

$2.49

  

(1)

   Real Estate Related Depreciation & Amortization:

  
 

Three Months Ended

Six Months Ended

 

30-Jun-15

31-Mar-15

31-Dec-14

30-Sep-14

30-Jun-14

30-Jun-15

30-Jun-14

Depreciation & amortization per income statement

$131,524

 

$129,073

 

$133,327

 

$137,474

 

$137,092

 

$260,597

 

$267,712

 

Non-real estate depreciation

(1,326)

 

(1,250)

 

(1,227)

 

(1,185)

 

(1,153)

 

(2,576)

 

(2,277)

 

Real Estate Related Depreciation & Amortization

$130,198

 

$127,823

 

$132,100

 

$136,289

 

$135,939

 

$258,021

 

$265,435

 
  

(2)

For all periods presented, we have excluded the effect of dilutive series E, series F, series G and series H preferred stock, as applicable, that may be converted upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series E, series F, series G and series H preferred stock, as applicable, which we consider highly improbable.  In addition, the 5.50% exchangeable senior debentures due 2029 were exchangeable for 0, 0 and 1,122 common shares on a weighted average basis for the three months ended June 30, 2015, March 31, 2015 and June 30, 2014, respectively, and 0 and 3,948 for the six months ended June 30, 2015 and June 30, 2014, respectively.  See above for calculation 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 earn-out contingencies in connection with the Sentrum and Singapore (29A international Business Park) acquisitions.  The earn-out contingencies expire in July 2015 and November 2020, respectively, and are reassessed on a quarterly basis. During the first quarter of 2015, we reduced the fair value of the earnout related to Sentrum by approximately $44.8 million.  The adjustment was the result of an evaluation by management that no additional leases would be executed for vacant space by the contingency expiration date. 

  

(5)

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

  

(6)

Includes reversal of accruals and certain other adjustments that are not core to our business. Construction management expenses are included in Other expenses on the income statement but are not added back to core FFO.

 

Consolidated Balance Sheets

Unaudited and in thousands, except share and per share data

 
 

30-Jun-15

31-Mar-15

31-Dec-14

30-Sep-14

30-Jun-14

Assets

     

Investments in real estate:

     

Real estate

$9,353,820

 

$9,146,341

 

$9,027,600

 

$9,213,833

 

$9,246,540

 

Construction in progress

646,012

 

735,544

 

809,406

 

876,494

 

895,811

 

Land held for future development

141,294

 

135,606

 

145,607

 

146,390

 

117,878

 

Investments in Real Estate

$10,141,126

 

$10,017,491

 

$9,982,613

 

$10,236,717

 

$10,260,229

 

Accumulated depreciation & amortization

(2,033,289)

 

(1,962,966)

 

(1,874,054)

 

(1,840,379)

 

(1,778,768)

 

Net Investments in Properties

$8,107,837

 

$8,054,525

 

$8,108,559

 

$8,396,338

 

$8,481,461

 

Investment in unconsolidated joint ventures

103,410

 

103,475

 

94,729

 

94,497

 

92,619

 

Net Investments in Real Estate

$8,211,247

 

$8,158,000

 

$8,203,288

 

$8,490,835

 

$8,574,080

 

Cash and cash equivalents

59,152

 

37,329

 

41,321

 

36,528

 

80,926

 

Accounts and other receivables (1)

126,734

 

112,995

 

135,931

 

140,463

 

115,888

 

Deferred rent

467,262

 

455,834

 

447,643

 

442,358

 

436,443

 

Acquired above-market leases, net

33,936

 

34,757

 

38,605

 

42,477

 

47,181

 

Acquired in-place lease value and deferred leasing costs, net

424,229

 

434,917

 

456,962

 

461,243

 

470,620

 

Deferred financing costs, net

30,203

 

28,243

 

30,821

 

33,761

 

36,914

 

Restricted cash

9,394

 

11,934

 

11,555

 

13,986

 

39,778

 

Assets associated with real estate held for sale

171,990

 

81,667

 

120,471

 

 

 

Other assets

51,862

 

52,750

 

40,188

 

60,356

 

62,794

 

Total Assets

$9,586,009

 

$9,408,426

 

$9,526,784

 

$9,722,007

 

$9,864,624

 
      

Liabilities and Equity

     

Global unsecured revolving credit facility

$777,013

 

$826,906

 

$525,951

 

$485,023

 

$374,641

 

Unsecured term loan

961,098

 

942,006

 

976,600

 

1,002,186

 

1,034,830

 

Unsecured senior notes, net of discount

2,856,408

 

2,672,472

 

2,791,758

 

2,835,478

 

2,897,068

 

Mortgage loans, net of premiums

374,307

 

376,527

 

378,818

 

417,042

 

552,696

 

Accounts payable and other accrued liabilities

516,232

 

523,948

 

605,923

 

648,314

 

636,783

 

Accrued dividends and distributions

 

 

115,019

 

 

 

Acquired below-market leases

94,312

 

97,234

 

104,235

 

110,708

 

118,432

 

Security deposits and prepaid rent

109,005

 

108,244

 

108,478

 

119,696

 

115,893

 

Liabilities associated with assets held for sale

7,441

 

3,228

 

5,764

 

 

 

Total Liabilities

$5,695,816

 

$5,550,565

 

$5,612,546

 

$5,618,447

 

$5,730,343

 
      

Equity

     

Preferred Stock:  $0.01 par value per share, 70,000,000 shares authorized:

     

Series E Cumulative Redeemable Preferred Stock (2)

$277,172

 

$277,172

 

$277,172

 

$277,172

 

$277,172

 

Series F Cumulative Redeemable Preferred Stock (3)

176,191

 

176,191

 

176,191

 

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

 

353,300

 

353,378

 

Common Stock: $0.01 par value per share, 215,000,000 shares authorized (6)

1,351

 

1,350

 

1,349

 

1,348

 

1,347

 

Additional paid-in capital

3,974,398

 

3,967,846

 

3,970,438

 

3,964,876

 

3,955,830

 

Dividends in excess of earnings

(1,108,701)

 

(1,110,298)

 

(1,096,603)

 

(931,777)

 

(928,626)

 

Accumulated other comprehensive (loss) income, net

(67,324)

 

(91,562)

 

(45,046)

 

(20,470)

 

14,962

 

Total Stockholders' Equity

$3,847,845

 

$3,815,457

 

$3,878,259

 

$4,062,108

 

$4,091,722

 
      

Noncontrolling Interests

     

Noncontrolling interest in operating partnership

$35,577

 

$35,596

 

$29,188

 

$34,632

 

$35,632

 

Noncontrolling interest in consolidated joint ventures

6,771

 

6,808

 

6,791

 

6,820

 

6,927

 

Total Noncontrolling Interests

$42,348

 

$42,404

 

$35,979

 

$41,452

 

$42,559

 
      

Total Equity

$3,890,193

 

$3,857,861

 

$3,914,238

 

$4,103,560

 

$4,134,281

 
      

Total Liabilities and Equity

$9,586,009

 

$9,408,426

 

$9,526,784

 

$9,722,007

 

$9,864,624

 
  

(1)

Net of allowance for doubtful accounts of $6,263 and $6,302 as of June 30, 2015 and December 31, 2014, respectively.

  

(2)

Series E Cumulative Redeemable Preferred Stock, 7.000%, $287,500 and $287,500 liquidation preference, respectively ($25.00 per share), 11,500,000 and 11,500,000 shares issued and outstanding as of June 30, 2015 and December 31, 2014, respectively.

  

(3)

Series F Cumulative Redeemable Preferred Stock, 6.625%, $182,500 and $182,500 liquidation preference, respectively ($25.00 per share), 7,300,000 and 7,300,000 shares issued and outstanding as of June 30, 2015 and December 31, 2014, respectively.

  

(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 June 30, 2015 and December 31, 2014, 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 June 30, 2015 and December 31, 2014, respectively.

  

(6)

Common Stock: 135,832,492 and 135,626,255 shares issued and outstanding as of June 30, 2015 and December 31, 2014, respectively.

 

 

Reconciliation of Earnings Before Interest, Taxes, Depreciation, and Amortization

Unaudited and in thousands

 

Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) (1)

Three Months Ended

30-Jun-15

31-Mar-15

31-Dec-14

30-Sep-14

30-Jun-14

      

Net Income (Loss) Available to Common Stockholders

$117,055

 

$101,728

 

($52,289)

 

$109,314

 

$41,511

 

Interest

46,114

 

45,466

 

46,396

 

48,169

 

49,146

 

Loss from early extinguishment of debt

148

 

 

 

195

 

293

 

Tax expense

2,615

 

1,675

 

1,201

 

1,178

 

1,021

 

Depreciation & amortization

131,524

 

129,073

 

133,327

 

137,474

 

137,092

 

Impairment of investments in real estate

 

 

113,970

 

12,500

 

 

EBITDA

$297,456

 

$277,942

 

$242,605

 

$308,830

 

$229,063

 

Change in fair value of contingent consideration

352

 

(43,034)

 

(3,991)

 

(1,465)

 

766

 

Severance related accrual, equity acceleration, and legal expenses

1,301

 

1,396

 

 

 

260

 

Gain on sale of property

(76,669)

 

(17,820)

 

 

 

(15,945)

 

Gain on contribution of properties to unconsolidated joint venture

 

 

 

(93,498)

 

 

Gain on sale of investment

 

 

(14,551)

 

 

 

Noncontrolling interests

2,486

 

2,142

 

(961)

 

2,392

 

993

 

Preferred stock dividends

18,456

 

18,455

 

18,455

 

18,455

 

18,829

 

Adjusted EBITDA

$243,382

 

$239,081

 

$241,557

 

$234,714

 

$233,966

 
  

(1)

  For definition and discussion of EBITDA and Adjusted EBITDA, see below

 

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 sales of property, impairment charges, real estate related depreciation and amortization (excluding amortization of deferred financing costs) 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 properties 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 properties, 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 such other REITs' FFO.  Accordingly, 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) gain on sale of investment, (iii) significant transaction expenses, (iv) loss from early extinguishment of debt, (v) change in fair value of contingent consideration, (vi) equity in earnings adjustment for non-core items, (vii) severance accrual, equity acceleration, and legal expenses and (viii) 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 not calculate core FFO in a consistent manner. 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.

Constant Currency Core Funds from Operations:

We calculate constant-currency core funds from operations by adjusting the core funds from operations for foreign currency translations.

EBITDA and Adjusted EBITDA:

We believe that earnings before interest expense, 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, change in fair value of contingent consideration, severance related accrual, equity acceleration, and legal expenses, gain on sale of property, gain on contribution of properties to unconsolidated joint ventures, gain on sale of equity investment, noncontrolling interests, and preferred stock dividends. Adjusted EBITDA is EBITDA excluding change in fair value of contingent consideration, severance related accrual, equity acceleration, and legal expenses, gain on sale of property, gain on contribution of properties to unconsolidated joint ventures, gain on sale of investment, noncontrolling interests, and preferred stock dividends. 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; accordingly, our EBITDA and Adjusted EBITDA may not be comparable to such 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 and tenant reimbursement revenue less rental property operating and maintenance 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 properties 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 properties, 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 in the same manner we do and, accordingly, our NOI and cash NOI may not be comparable to such other REITs' NOI and cash NOI. Accordingly, 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 less unrestricted cash and cash equivalents divided by the product of Adjusted 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 June 30, 2015, GAAP interest expense was $46 million, capitalized interest was $3 million and scheduled debt principal payments and preferred dividends was $21 million.

Reconciliation of Range of 2015 Projected Net Income to Projected FFO and Core FFO

 

Low

High

Net income available to common stockholders per diluted share

$1.28

$1.38

Add:

  

Real estate depreciation and amortization

$4.05

$4.05

Projected FFO per diluted share

$5.33

$5.43

Adjustments for items that do not represent core expenses and revenue streams

($0.28)

($0.28)

Projected core FFO per diluted share

$5.05

$5.15

Foreign currency translation adjustments

$0.15

$0.15

Projected constant - currency core FFO per diluted share

$5.20

$5.30

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/digital-realty-reports-second-quarter-2015-results-300121511.html

SOURCE Digital Realty Trust, Inc.