Release Details

Digital realty reports second quarter 2017 results

July 27, 2017

SAN FRANCISCO, July 27, 2017 /PRNewswire/ -- Digital Realty (NYSE: DLR), a leading global provider of data center, colocation and interconnection solutions, announced today financial results for the second quarter of 2017.  All per-share results are presented on a fully-diluted share and unit basis. 

Highlights

  • Reported net income available to common stockholders of $0.36 per share in 2Q17, compared to $0.19 per share in 2Q16
  • Reported FFO per share of $1.44 in 2Q17, compared to $1.36 in 2Q16
  • Reported core FFO per share of $1.54 in 2Q17, compared to $1.42 in 2Q16
  • Signed total bookings during 2Q17 expected to generate $34 million of annualized GAAP rental revenue, including an $8 million contribution from interconnection
  • Reiterated 2017 core FFO per share outlook of $5.95 - $6.10 and "constant-currency" core FFO per share outlook of $6.00 - $6.25

Financial Results

Digital Realty reported second quarter of 2017 revenues of $566 million, a 3% increase from the previous quarter and a 10% increase from the same quarter last year. 

The company delivered second quarter of 2017 net income of $80 million, and net income available to common stockholders of $58 million, or $0.36 per diluted share, compared to $0.41 per diluted share in the previous quarter and $0.19 per diluted share in the same quarter last year. 

Digital Realty generated second quarter of 2017 adjusted EBITDA of $329 million, a 2% increase from the previous quarter and an 11% increase over the same quarter last year. 

The company reported second quarter of 2017 funds from operations ("FFO") on a fully diluted basis of $236 million, or $1.44 per share, compared to $1.50 per share in the previous quarter and $1.36 per share in same quarter last year. 

Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered second quarter of 2017 core FFO of $1.54 per share, a 1% increase from $1.52 per share in the previous quarter, and an 8% increase from $1.42 per share in the same quarter last year. 

Leasing Activity

"During the second quarter of 2017, we signed total bookings representing $34 million of annualized GAAP rental revenue, including an $8 million contribution from interconnection," said Chief Executive Officer A. William Stein.  "We further strengthened the balance sheet through opportunistic financings, and we reached an agreement to merge with DuPont Fabros, setting the stage for continued future value creation." 

The weighted-average lag between leases signed during the second quarter of 2017 and the contractual commencement date was six months, in line with the long-term historical average. 

In addition to new leases signed, Digital Realty also signed renewal leases representing $65 million of annualized GAAP rental revenue during the quarter.  Rental rates on renewal leases signed during the second quarter of 2017 rolled up 6.5% on a cash basis and up 9.3% on a GAAP basis. 

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

  

Annualized GAAP

         
  

Base Rent

   

GAAP Base Rent

    

GAAP Base Rent

North America

 

(in thousands)

 

Square Feet

 

per Square Foot

 

Megawatts

 

per Kilowatt

Turn-Key Flex

 

$17,667

  

111,793

  

$158

  

11

   

$138

 

Colocation

 

6,612

  

30,057

  

220

  

2

   

289

 

Non-Technical

 

658

  

23,211

  

28

  

   

 

Total

 

$24,937

  

165,061

  

$151

  

13

   

$161

 
            

Europe (1)

           

Turn-Key Flex

 

$58

  

115

  

$501

  

   

$320

 

Powered Base Building

 

226

  

  

  

   

 

Colocation

 

1,051

  

2,880

  

365

  

   

435

 

Non-Technical

 

9

  

175

  

54

  

   

 

  Total

 

$1,344

  

3,170

  

$424

  

   

$427

 
            

Asia Pacific (1)

           

Turn-Key Flex

 

$521

  

1,864

  

$279

  

   

$143

 

  Total

 

$521

  

1,864

  

$279

  

   

$143

 
            

Interconnection

 

$7,589

  

N/A

  

N/A

  

N/A

   

N/A

 
            

Grand Total

 

$34,391

  

170,095

  

$158

  

13

   

$165

 
 

Note:  Totals may not foot due to rounding differences.

 

(1)

Based on quarterly average exchange rates during the three months ended June 30, 2017.

Investment Activity

In May 2017Digital Realty acquired a 264,000 square foot industrial building on a 13-acre site adjacent to the company's existing campus in Franklin Park, Illinois for a purchase price of $14 million.  The building is fully leased with approximately two years of remaining lease term, and is targeted for redevelopment upon expiration of the in-place leases.  The site is expected to support the build-out of 36 megawatts of critical power.  Commencement of redevelopment will be subject to market demand and delivery will be phased to facilitate customer expansion requirements upon completion of the company's existing campus in Franklin Park.

In June 2017, the company acquired a five-acre land parcel adjacent to its existing development project in Amsterdam, the Netherlands for a purchase price of $6 million.  The site is expected to support the development of up to 14 megawatts of critical power.  Commencement of development will likewise be subject to market demand, and delivery will be phased to facilitate customer expansion requirements upon completion of the company's existing development project in Amsterdam.

In June 2017, the company entered into a definitive agreement to merge with DuPont Fabros in an all-stock transaction valued at approximately $7.6 billion in enterprise value.  The combination is expected to enhance Digital Realty's ability to support the growth of the leading hyper-scale cloud service providers in the top U.S. data center metro areas, and to significantly enhance DuPont Fabros' customer and geographic diversification.  The transaction is expected to close in the second half of 2017 and is subject to the approval of shareholders of both DuPont Fabros and Digital Realty in addition to other customary closing conditions.

In June 2017Digital Realty invested $8 million to acquire a 4.9% stake in Megaport, a leading provider of software-defined networking interconnection solutions.

Balance Sheet

Digital Realty had approximately $6.4 billion of total debt outstanding as of June 30, 2017, substantially all of which was unsecured.  At the end of the second quarter of 2017, net debt-to-adjusted EBITDA was 5.1x, debt-plus-preferred-to-total enterprise value was 28.2% and fixed charge coverage was 4.3x. 

In April 2017Digital Realty redeemed all 7.3 million outstanding shares of its 6.625% Series F preferred stock, at a redemption price of $25 per share, plus accrued and unpaid dividends for a total payment of $25.0184 per share, or a total of $182.6 million.  During the second quarter of 2017, Digital Realty recognized a $6 million non-cash charge related to the redemption of the Series F preferred stock.

In May 2017Digital Realty settled the remaining 2.375 million shares subject to the forward sale agreements originally entered into during the second quarter of 2016, generating net proceeds of approximately $211 million.

Also in May 2017Digital Realty issued €125 million of floating rate notes due 2019 to an institutional investor in a private placement.  The floating rate notes bear interest at three-month EURIBOR plus 0.50% and the initial interest rate is 0.169%.

In June 2017, an unconsolidated joint venture in which Digital Realty owns a 50% interest placed a $135 million 10-year mortgage on the Westin Building in Seattle, Washington.  The mortgage bears interest at a fixed rate of 3.29% and matures in July 2027.  The non-recourse mortgage loan will be interest-only during the 10-year term, and the entire principal amount will be due at maturity.  Digital Realty recognized a $3 million gain related to the refinancing of the Westin Building during the second quarter of 2017.

Subsequent to quarter end, Digital Realty issued £250 million of 2.75% sterling-denominated notes due 2024 and £350 million of 3.30% sterling-denominated notes due 2029.

2017 Outlook

Digital Realty reiterated its 2017 core FFO per share outlook of $5.95 - $6.10.  The assumptions underlying this guidance, which reflects standalone results for Digital Realty only and does not include any financial impact from the pending merger with DuPont Fabros, are summarized in the following table. 

  

As of

 

As of

 

As of

 

As of

Top-Line and Cost Structure

 

Jan. 3, 2017

 

Feb. 16, 2017

 

Apr. 27, 2017

 

July 27, 2017

   2017 total revenue

 

$2.2 - $2.3 billion

 

$2.2 - $2.3 billion

 

$2.2 - $2.3 billion

 

$2.2 - $2.3 billion

   2017 net non-cash rent adjustments (1)

 

($5 - $10 million)

 

($5 - $10 million)

 

($5 - $10 million)

 

($5 - $10 million)

   2017 Adjusted EBITDA margin

 

57.0% - 59.0%

 

57.0% - 59.0%

 

57.0% - 59.0%

 

57.0% - 59.0%

   2017 G&A margin

 

6.0% - 7.0%

 

6.0% - 7.0%

 

6.0% - 7.0%

 

6.0% - 7.0%

         

Internal Growth

        

   Rental rates on renewal leases

        

      Cash basis

 

Slightly positive

 

Slightly positive

 

Slightly positive

 

Slightly positive

      GAAP basis

 

Up high single-digits

 

Up high single-digits

 

Up high single-digits

 

Up high single-digits

   Year-end portfolio occupancy

 

+/- 50 bps

 

+/- 50 bps

 

+/- 50 bps

 

+/- 50 bps

   "Same-capital" cash NOI growth (2)

 

2.0% - 3.0%

 

2.0% - 3.0%

 

2.0% - 3.0%

 

2.0% - 3.0%

         

   Foreign Exchange Rates

        

      U.S. Dollar / Pound Sterling

 

$1.20 - $1.24

 

$1.20 - $1.24

 

$1.20 - $1.28

 

$1.22 - $1.30

      U.S. Dollar / Euro

 

$1.00 - $1.05

 

$1.00 - $1.05

 

$1.00 - $1.10

 

$1.05 - $1.15

         
         

External Growth

        

   Dispositions

        

   Dollar volume

 

$0 - $200 million

 

$0 - $200 million

 

$0 - $200 million

 

$0 - $200 million

   Cap rate

 

0.0% - 10.0%

 

0.0% - 10.0%

 

0.0% - 10.0%

 

0.0% - 10.0%

   Development

        

   CapEx

 

$0.8 - $1.0 billion

 

$0.8 - $1.0 billion

 

$0.8 - $1.0 billion

 

$0.8 - $1.0 billion

   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 (3)

 

$20 - $25 million

 

$20 - $25 million

 

$20 - $25 million

 

$20 - $25 million

   Recurring CapEx + capitalized leasing costs (4)

 

$125 - $135 million

 

$125 - $135 million

 

$125 - $135 million

 

$125 - $135 million

         
         

Balance Sheet

        

    Long-term debt issuance

        

   Dollar amount

 

$400 - $600 million

 

$400 - $600 million

 

$400 - $600 million

 

$770 million

   Pricing

 

3.50% - 4.25%

 

3.50% - 4.25%

 

3.50% - 4.25%

 

3.1%

   Timing

 

Mid-to-late 2017

 

Mid-to-late 2017

 

Mid-to-late 2017

 

Mid-2017

         
         

Net income per diluted share

 

$1.60 - $1.75

 

$1.60 - $1.75

 

$1.55 - $1.65

 

$1.55 - $1.65

Real estate depreciation and (gain)/loss on sale

 

$4.20 - $4.20

 

$4.20 - $4.20

 

$4.30 - $4.30

 

$4.30 - $4.30

Funds From Operations / share (NAREIT-Defined)

 

$5.80 - $5.95

 

$5.80 - $5.95

 

$5.85 - $5.95

 

$5.85 - $5.95

Non-core expense and revenue streams

 

$0.10 - $0.15

 

$0.10 - $0.15

 

$0.10 - $0.15

 

$0.10 - $0.15

Core Funds From Operations / share

 

$5.90 - $6.10

 

$5.90 - $6.10

 

$5.95 - $6.10

 

$5.95 - $6.10

Foreign currency translation adjustments

 

$0.05 - $0.15

 

$0.05 - $0.15

 

$0.05 - $0.15

 

$0.05 - $0.15

Constant-Currency Core FFO / share

 

$5.95 - $6.25

 

$5.95 - $6.25

 

$6.00 - $6.25

 

$6.00 - $6.25

  

(1)

Net non-cash rent adjustments represents 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 properties owned as of December 31, 2015 with less than 5% of the total rentable square feet under development.  It also excludes properties that were undergoing, or were expected to undergo, development activities in 2016-2017, properties classified as held for sale, and properties 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 properties, 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. 

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 reconciliation from FFO to core FFO and constant-currency core FFO, and definitions of FFO, core FFO and constant-currency 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 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 press release.

Investor Conference Call

Prior to Digital Realty's investor conference call at 5:30 p.m. EDT / 2:30 p.m. PDT on July 27, 2017, 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 second quarter 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# 0932270 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 August 31, 2017.  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# 10109854.  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

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 expected timing and benefits of the merger with DuPont Fabros Technology, Inc.; supply and demand for data center and colocation space; the settlement of our forward sales agreements; the expected development, demand and expansion in the Netherlands and Franklin Park, Illinois; 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, constant-currency 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, Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 and current report on Form 8-K filed July 10, 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

 

Six Months Ended

 

30-Jun-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

 

30-Jun-17

30-Jun-16

Rental revenues

$412,576

 

$404,126

 

$399,062

 

$395,212

 

$377,109

  

$816,702

 

$748,237

 

Tenant reimbursements - Utilities

68,407

 

63,398

 

63,956

 

68,168

 

62,363

  

131,805

 

121,318

 

Tenant reimbursements - Other

24,935

 

23,890

 

23,853

 

27,497

 

25,848

  

48,825

 

51,111

 

Interconnection & other

58,301

 

57,225

 

55,094

 

53,897

 

48,363

  

115,526

 

95,326

 

Fee income

1,429

 

1,895

 

1,718

 

1,517

 

1,251

  

3,324

 

3,050

 

Other

341

 

35

 

33,104

 

2

 

  

376

 

91

 

Total Operating Revenues

$565,989

 

$550,569

 

$576,787

 

$546,293

 

$514,934

  

$1,116,558

 

$1,019,133

 
         

Utilities

$82,739

 

$77,198

 

$76,896

 

$85,052

 

$74,396

  

$159,937

 

$144,313

 

Rental property operating

91,977

 

92,141

 

92,372

 

92,140

 

85,152

  

184,118

 

169,404

 

Property taxes

28,161

 

26,919

 

27,097

 

20,620

 

27,449

  

55,080

 

54,780

 

Insurance

2,576

 

2,592

 

2,369

 

2,470

 

2,241

  

5,168

 

4,653

 

Depreciation & amortization

178,111

 

176,466

 

176,581

 

178,133

 

175,594

  

354,577

 

344,610

 

General & administrative

37,144

 

33,778

 

40,481

 

43,555

 

32,681

  

70,922

 

62,489

 

Severance, equity acceleration, and legal expenses

365

 

869

 

672

 

2,580

 

1,508

  

1,234

 

2,956

 

Transaction and integration expenses

14,235

 

3,323

 

8,961

 

6,015

 

3,615

  

17,558

 

5,515

 

Other expenses

24

 

 

236

 

(22)

 

  

24

 

(1)

 

Total Operating Expenses

$435,332

 

$413,286

 

$425,665

 

$430,543

 

$402,636

  

$848,618

 

$788,719

 
         

Operating Income

$130,657

 

$137,283

 

$151,122

 

$115,750

 

$112,298

  

$267,940

 

$230,414

 
         

Equity in earnings of unconsolidated joint ventures

$8,388

 

$5,324

 

$4,742

 

$4,152

 

$4,132

  

$13,712

 

$8,210

 

Gain (loss) on real estate transactions

380

 

(522)

 

(195)

 

169,000

 

  

(142)

 

1,097

 

Interest and other income

367

 

151

 

(970)

 

355

 

(3,325)

  

518

 

(3,949)

 

Interest (expense)

(57,582)

 

(55,450)

 

(56,226)

 

(63,084)

 

(59,909)

  

(113,032)

 

(117,170)

 

Tax (expense)

(2,639)

 

(2,223)

 

(2,304)

 

(3,720)

 

(2,252)

  

(4,862)

 

(4,361)

 

Loss from early extinguishment of debt

 

 

(29)

 

(18)

 

  

 

(964)

 

Net Income

$79,571

 

$84,563

 

$96,140

 

$222,435

 

$50,944

  

$164,134

 

$113,277

 
         

Net (income) attributable to non-controlling interests

(920)

 

(1,025)

 

(1,065)

 

(3,247)

 

(569)

  

(1,945)

 

(1,353)

 

Net Income Attributable to Digital Realty Trust, Inc.

$78,651

 

$83,538

 

$95,075

 

$219,188

 

$50,375

  

$162,189

 

$111,924

 
         

Preferred stock dividends

(14,505)

 

(17,393)

 

(17,393)

 

(21,530)

 

(22,424)

  

(31,898)

 

(44,848)

 

Issuance costs associated with redeemed preferred stock

(6,309)

 

 

 

(10,328)

 

  

(6,309)

 

 
         

Net Income Available to Common Stockholders

$57,837

 

$66,145

 

$77,682

 

$187,330

 

$27,951

  

$123,982

 

$67,076

 
         

Weighted-average shares outstanding - basic

160,832,889

 

159,297,027

 

158,956,606

 

147,397,853

 

146,824,268

  

160,069,201

 

146,694,916

 

Weighted-average shares outstanding - diluted

161,781,868

 

160,421,655

 

159,699,411

 

149,384,871

 

147,808,268

  

161,059,527

 

147,416,934

 

Weighted-average fully diluted shares and units

164,026,578

 

162,599,529

 

162,059,914

 

151,764,542

 

150,210,714

  

163,271,004

 

149,859,276

 
         

Net income per share - basic

$0.36

 

$0.42

 

$0.49

 

$1.27

 

$0.19

  

$0.77

 

$0.46

 

Net income per share - diluted

$0.36

 

$0.41

 

$0.49

 

$1.25

 

$0.19

  

$0.77

 

$0.46

 

 

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-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

 

30-Jun-17

30-Jun-16

         

Net Income Available to Common Stockholders

$57,837

 

$66,145

 

$77,682

 

$187,330

 

$27,951

  

$123,982

 

$67,076

 

Adjustments:

        

Non-controlling interests in operating partnership

807

 

904

 

1,154

 

3,024

 

457

  

1,711

 

1,120

 

Real estate related depreciation & amortization (1)

175,010

 

173,447

 

173,523

 

175,332

 

167,043

  

348,457

 

333,955

 

Impairment charge related to Telx trade name

 

 

 

 

6,122

  

 

6,122

 

Unconsolidated JV real estate related depreciation & amortization

2,754

 

2,757

 

2,823

 

2,810

 

2,810

  

5,510

 

5,613

 

(Gain) loss on real estate transactions

(380)

 

522

 

195

 

(169,000)

 

  

142

 

(1,097)

 

Funds From Operations

$236,028

 

$243,775

 

$255,377

 

$199,496

 

$204,383

  

$479,802

 

$412,789

 
         

Funds From Operations - diluted

$236,028

 

$243,775

 

$255,377

 

$199,496

 

$204,383

  

$479,802

 

$412,789

 
         

Weighted-average shares and units outstanding - basic

163,078

 

161,475

 

161,317

 

149,778

 

149,227

  

162,281

 

149,137

 

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

164,027

 

162,600

 

162,060

 

151,765

 

150,211

  

163,271

 

149,859

 
         

Funds From Operations per share - basic

$1.45

 

$1.51

 

$1.58

 

$1.33

 

$1.37

  

$2.96

 

$2.77

 
         

Funds From Operations per share - diluted (2)

$1.44

 

$1.50

 

$1.58

 

$1.31

 

$1.36

  

$2.94

 

$2.75

 
                
         
 

Three Months Ended

 

Six Months Ended

Reconciliation of FFO to Core FFO

30-Jun-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

 

30-Jun-17

30-Jun-16

         

Funds From Operations - diluted

$236,028

 

$243,775

 

$255,377

 

$199,496

 

$204,383

  

$479,802

 

$412,789

 

Adjustments:

        

Termination fees and other non-core revenues (3)

(341)

 

(35)

 

(33,104)

 

(2)

 

  

(376)

 

(91)

 

Transaction and integration expenses

14,235

 

3,323

 

8,961

 

6,015

 

3,615

  

17,558

 

5,515

 

Loss from early extinguishment of debt

 

 

29

 

18

 

  

 

964

 

Issuance costs associated with redeemed preferred stock

6,309

 

 

 

10,328

 

  

6,309

 

 

Equity in earnings adjustment for non-core items

(3,285)

 

 

 

 

  

(3,285)

 

 

Severance, equity acceleration, and legal expenses (4)

365

 

869

 

672

 

2,580

 

1,508

  

1,234

 

2,956

 

Loss on currency forwards

 

 

 

 

3,082

  

 

3,082

 

Other non-core expense adjustments

24

 

 

236

 

(22)

 

  

24

 

(1)

 

Core Funds From Operations - diluted

$253,335

 

$247,932

 

$232,171

 

$218,413

 

$212,587

  

$501,266

 

$425,214

 
         

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

164,027

 

162,600

 

162,060

 

151,765

 

150,211

  

163,271

 

149,859

 
         

Core Funds From Operations per share - diluted (2)

$1.54

 

$1.52

 

$1.43

 

$1.44

 

$1.42

  

$3.07

 

$2.84

 
         
    

(1)   Real Estate Related Depreciation & Amortization:

Three Months Ended

 

Six Months Ended

 

30-Jun-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

 

30-Jun-17

30-Jun-16

         

Depreciation & amortization per income statement

$178,111

 

$176,466

 

$176,581

 

$178,133

 

$175,594

  

$354,577

 

$344,610

 

Non-real estate depreciation

(3,101)

 

(3,019)

 

(3,058)

 

(2,801)

 

(2,429)

  

(6,120)

 

(4,533)

 

Impairment charge related to Telx trade name

 

 

 

 

(6,122)

  

 

(6,122)

 
         

Real Estate Related Depreciation & Amortization

$175,010

 

$173,447

 

$173,523

 

$175,332

 

$167,043

  

$348,457

 

$333,955

 
  

(2)

For all periods presented, we have excluded the effect of dilutive series E, series F, series G, series H and series I 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, series H and series I 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.

 

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

 
 

Three Months Ended

 

Six Months Ended

Reconciliation of Core FFO to AFFO

30-Jun-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

 

30-Jun-17

30-Jun-16

         

Core FFO available to common stockholders and unitholders

$253,335

 

$247,932

 

$232,171

 

$218,413

 

$212,587

  

$501,266

 

$425,214

 

Adjustments:

        

Non-real estate depreciation

3,101

 

3,019

 

3,058

 

2,801

 

2,429

  

6,120

 

4,533

 

Amortization of deferred financing costs

2,518

 

2,443

 

2,455

 

2,550

 

2,643

  

4,961

 

4,903

 

Amortization of debt discount/premium

713

 

697

 

693

 

693

 

689

  

1,410

 

1,336

 

Non-cash stock-based compensation expense

5,637

 

3,704

 

3,774

 

4,041

 

4,630

  

9,341

 

8,050

 

Straight-line rental revenue

(2,110)

 

(4,058)

 

(5,210)

 

(6,032)

 

(5,554)

  

(6,168)

 

(13,010)

 

Straight-line rental expense

4,343

 

4,187

 

5,096

 

6,402

 

5,933

  

8,530

 

11,588

 

Above- and below-market rent amortization

(1,946)

 

(1,973)

 

(2,048)

 

(2,002)

 

(1,997)

  

(3,919)

 

(4,263)

 

Deferred non-cash tax expense

(1,443)

 

(653)

 

(1,279)

 

(189)

 

669

  

(2,096)

 

1,306

 

Capitalized leasing compensation (1)

(2,740)

 

(2,634)

 

(3,644)

 

(2,795)

 

(2,455)

  

(5,374)

 

(5,150)

 

Recurring capital expenditures (2)

(26,740)

 

(29,588)

 

(21,246)

 

(15,252)

 

(17,914)

  

(56,328)

 

(38,978)

 

Capitalized internal leasing commissions

(1,355)

 

(1,493)

 

(1,835)

 

(1,786)

 

(1,677)

  

(2,848)

 

(3,701)

 
         

AFFO available to common stockholders and unitholders (3)

$233,313

 

$221,583

 

$211,984

 

$206,844

 

$199,984

  

$454,895

 

$391,828

 
         

Weighted-average shares and units outstanding - basic

163,078

 

161,475

 

161,317

 

149,778

 

149,227

  

162,281

 

149,137

 

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

164,027

 

162,600

 

162,060

 

151,765

 

150,211

  

163,271

 

149,859

 
         

AFFO per share - diluted (4)

$1.42

 

$1.36

 

$1.31

 

$1.36

 

$1.33

  

$2.79

 

$2.61

 
         

Dividends per share and common unit

$0.93

 

$0.93

 

$0.88

 

$0.88

 

$0.88

  

$1.86

 

$1.76

 
         

Diluted AFFO Payout Ratio

65.4

%

68.2

%

67.3

%

64.6

%

66.1

%

 

66.8

%

67.3

%

                
         
 

Three Months Ended

 

Six Months Ended

Share Count Detail

30-Jun-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

 

30-Jun-17

30-Jun-16

         

Weighted Average Common Stock and Units Outstanding

163,078

 

161,475

 

161,317

 

149,778

 

149,227

  

162,281

 

149,137

 

Add: Effect of dilutive securities

949

 

1,125

 

743

 

1,987

 

984

  

990

 

722

 
         

Weighted Avg. Common Stock and Units Outstanding - diluted

164,027

 

162,600

 

162,060

 

151,765

 

150,211

  

163,271

 

149,859

 
  

(1)

Includes only second generation leasing costs.

  

(2)

For a definition of recurring capital expenditures, see our supplemental operating and financial data 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 E, series F, series G, series H and series I 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, series H and series I preferred stock, as applicable, which we consider highly improbable. See above for calculations of diluted FFO available to common stockholders and unitholders and calculations of weighted average common stock and units outstanding.

 

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

 
 

30-Jun-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

Assets

     

Investments in real estate:

     

Real estate

$11,132,356

 

$10,858,628

 

$10,630,514

 

$10,607,440

 

$10,223,946

 

Construction in progress

787,315

 

780,966

 

732,430

 

681,189

 

594,986

 

Land held for future development

262,139

 

229,411

 

195,525

 

223,236

 

161,714

 

Investments in Real Estate

$12,181,810

 

$11,869,005

 

$11,558,469

 

$11,511,865

 

$10,980,646

 

Accumulated depreciation & amortization

(2,929,095)

 

(2,792,910)

 

(2,668,509)

 

(2,565,368)

 

(2,441,150)

 

Net Investments in Properties

$9,252,715

 

$9,076,095

 

$8,889,960

 

$8,946,497

 

$8,539,496

 

Investment in unconsolidated joint ventures

103,881

 

112,856

 

106,402

 

105,819

 

105,673

 

Net Investments in Real Estate

$9,356,596

 

$9,188,951

 

$8,996,362

 

$9,052,316

 

$8,645,169

 
      

Cash and cash equivalents

$22,383

 

$14,950

 

$10,528

 

$36,445

 

$33,241

 

Accounts and other receivables (1)

229,450

 

195,406

 

203,938

 

208,097

 

165,867

 

Deferred rent

423,188

 

418,858

 

412,269

 

412,977

 

408,193

 

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

1,494,083

 

1,501,843

 

1,522,378

 

1,526,563

 

1,331,275

 

Acquired above-market leases, net

19,716

 

20,826

 

22,181

 

24,554

 

26,785

 

Goodwill

778,862

 

757,444

 

752,970

 

780,099

 

330,664

 

Restricted cash

18,931

 

10,447

 

11,508

 

11,685

 

18,297

 

Assets associated with real estate held for sale

87,882

 

56,154

 

56,097

 

55,915

 

222,304

 

Other assets

148,480

 

164,669

 

204,354

 

190,384

 

110,580

 
      

Total Assets

$12,579,571

 

$12,329,548

 

$12,192,585

 

$12,299,035

 

$11,292,375

 
      

Liabilities and Equity

     

Global unsecured revolving credit facility

$563,063

 

$564,467

 

$199,209

 

$153,189

 

$88,535

 

Unsecured term loan

1,520,482

 

1,505,667

 

1,482,361

 

1,521,613

 

1,545,590

 

Unsecured senior notes, net of discount

4,351,148

 

4,128,110

 

4,153,797

 

4,238,435

 

4,252,570

 

Mortgage loans, net of premiums

2,927

 

3,085

 

3,240

 

111,750

 

248,711

 

Accounts payable and other accrued liabilities

850,602

 

804,371

 

824,878

 

823,905

 

598,610

 

Accrued dividends and distributions

 

 

144,194

 

 

 

Acquired below-market leases

76,099

 

78,641

 

81,899

 

86,888

 

90,823

 

Security deposits and prepaid rent

181,007

 

171,692

 

168,111

 

163,787

 

128,802

 

Liabilities associated with assets held for sale

2,949

 

3,070

 

2,599

 

2,820

 

13,092

 

Total Liabilities

$7,548,277

 

$7,259,103

 

$7,060,288

 

$7,102,387

 

$6,966,733

 
      

Equity

     

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

     

Series E Cumulative Redeemable Preferred Stock (2)

 

 

 

 

$277,172

 

Series F Cumulative Redeemable Preferred Stock (3)

 

$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

 

353,290

 

353,290

 

Series I Cumulative Redeemable Preferred Stock (6)

242,012

 

242,012

 

242,012

 

242,012

 

242,012

 

Common Stock: $0.01 par value per share, 265,000,000 shares authorized (7)

1,611

 

1,584

 

1,582

 

1,581

 

1,460

 

Additional paid-in capital

5,991,753

 

5,769,091

 

5,764,497

 

5,759,338

 

4,669,149

 

Dividends in excess of earnings

(1,722,610)

 

(1,629,633)

 

(1,547,420)

 

(1,483,223)

 

(1,541,265)

 

Accumulated other comprehensive (loss) income, net

(110,709)

 

(122,540)

 

(135,608)

 

(131,936)

 

(129,657)

 

Total Stockholders' Equity

$4,996,815

 

$5,031,463

 

$5,096,012

 

$5,158,721

 

$4,289,820

 
      

Non-controlling Interests

     

Non-controlling interest in operating partnership

$27,909

 

$32,409

 

$29,687

 

$31,088

 

$29,095

 

Non-controlling interest in consolidated joint ventures

6,570

 

6,573

 

6,598

 

6,839

 

6,727

 
      

Total Non-controlling Interests

$34,479

 

$38,982

 

$36,285

 

$37,927

 

$35,822

 
      

Total Equity

$5,031,294

 

$5,070,445

 

$5,132,297

 

$5,196,648

 

$4,325,642

 
      

Total Liabilities and Equity

$12,579,571

 

$12,329,548

 

$12,192,585

 

$12,299,035

 

$11,292,375

 
  

(1)

Net of allowance for doubtful accounts of $4,930 and $7,446 as of June 30, 2017 and December 31, 2016, respectively.

  

(2)

Series E Cumulative Redeemable Preferred Stock, 7.000%, all 11,500,000 shares of which were redeemed on September 15, 2016.

  

(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 June 30, 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 June 30, 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 June 30, 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 June 30, 2017 and December 31, 2016, respectively.

  

(7)

Common Stock: 162,183,489 and 146,384,247 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively.

 

Reconciliation of Earnings Before Interest, Taxes,

Depreciation & Amortization (EBITDA) (1)

Three Months Ended

30-Jun-17

31-Mar-17

31-Dec-16

30-Sep-16

30-Jun-16

      

Net Income Available to Common Stockholders

$57,837

 

$66,145

 

$77,682

 

$187,330

 

$27,951

 

Interest

57,582

 

55,450

 

56,226

 

63,084

 

59,909

 

Loss from early extinguishment of debt

 

 

29

 

18

 

 

Tax expense

2,639

 

2,223

 

2,304

 

3,720

 

2,252

 

Depreciation & amortization

178,111

 

176,466

 

176,581

 

178,133

 

175,594

 

EBITDA

$296,169

 

$300,284

 

$312,822

 

$432,285

 

$265,706

 

Severance-related expense, equity acceleration, and legal expenses

365

 

869

 

672

 

2,580

 

1,508

 

Transaction and integration expenses

14,235

 

3,323

 

8,961

 

6,015

 

3,615

 

(Gain) loss on real estate transactions

(380)

 

522

 

195

 

(169,000)

 

 

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

 

 

(29,205)

 

 

 

Equity in earnings adjustment for non-core items

(3,285)

 

 

 

 

 

Loss on currency forwards

 

 

 

 

3,082

 

Other non-core expense adjustments

24

 

 

236

 

(22)

 

 

Non-controlling interests

920

 

1,025

 

1,065

 

3,247

 

569

 

Preferred stock dividends

14,505

 

17,393

 

17,393

 

21,530

 

22,424

 

Issuance costs associated with redeemed preferred stock

6,309

 

 

 

10,328

 

 

Adjusted EBITDA

$328,862

 

$323,416

 

$312,139

 

$306,963

 

$296,904

 
  

(1)

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

  

(2)

Q4 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 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) transaction and integration expenses, (iii) 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) loss on currency forwards 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.

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 not calculate AFFO in a consistent manner. 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 and depreciation and amortization, 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) on real estate transactions, loss on currency forwards, other non-core expense adjustments, noncontrolling interests, preferred stock 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, loss on currency forwards, other non-core expense adjustments, non- controlling interests, preferred stock 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; 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, 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 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, 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 June 30, 2017, GAAP interest expense was $58 million, capitalized interest was $4 million and scheduled debt principal payments and preferred dividends was $15 million.

 

Three Months Ended

Six Months Ended

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

30-Jun-17

31-Mar-17

30-Jun-17

30-Jun-16

     

Operating income

$130,657

 

$137,283

 

$267,940

 

$230,414

 
     

Fee income

(1,429)

 

(1,895)

 

(3,324)

 

(3,050)

 

Other income

(341)

 

(35)

 

(376)

 

(91)

 

Depreciation and amortization

178,111

 

176,466

 

354,577

 

344,610

 

General and administrative

37,144

 

33,778

 

70,922

 

62,489

 

Severance related expense, equity acceleration, and legal expenses

365

 

869

 

1,234

 

2,956

 

Transaction expenses

14,235

 

3,323

 

17,558

 

5,515

 

Other expenses

24

 

 

24

 

(1)

 
     

Net Operating Income

$358,766

 

$349,789

 

$708,555

 

$642,842

 
     
     

Cash Net Operating Income (Cash NOI)

    
     

Net Operating Income

$358,766

 

$349,789

 

$708,555

 

$642,842

 

Straight-line rent, net

2,206

 

200

 

2,406

 

(1,881)

 

Above- and below-market rent amortization

(1,946)

 

(1,973)

 

(3,919)

 

(4,263)

 
     

Cash Net Operating Income

$359,026

 

$348,016

 

$707,042

 

$636,698

 

 

View original content:http://www.prnewswire.com/news-releases/digital-realty-reports-second-quarter-2017-results-300495612.html

SOURCE Digital Realty