Release Details

Digital Realty Reports Second Quarter 2019 Results

July 30, 2019

SAN FRANCISCO, July 30, 2019 /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 2019.  All per-share results are presented on a fully-diluted share and unit basis.

Highlights

  • Reported net income available to common stockholders of $0.15 per share in 2Q19, compared to $0.32 in 2Q18
  • Reported FFO per share of $1.53 in 2Q19, compared to $1.64 in 2Q18
  • Reported core FFO per share of $1.64 in 2Q19, compared to $1.66 in 2Q18
  • Signed total bookings during 2Q19 expected to generate $62 million of annualized GAAP rental revenue, including a $9 million contribution from interconnection
  • Reiterated 2019 core FFO per share outlook of $6.60 - $6.70

Financial Results

Digital Realty reported revenues for the second quarter of 2019 of $801 million, a 2% decrease from the previous quarter and a 6% increase from the same quarter last year.

The company delivered second quarter of 2019 net income of $61 million, and net income available to common stockholders of $32 million, or $0.15 per diluted share, compared to $0.46 per diluted share in the previous quarter and $0.32 per diluted share in the same quarter last year.

Digital Realty generated second quarter of 2019 adjusted EBITDA of $468 million, a 3% decrease from the previous quarter and a 1% increase over the same quarter last year (reflecting the January 1, 2019 adoption of FASB Accounting Standard Codification Topic 842, Leases).

The company reported second quarter of 2019 funds from operations of $334 million, or $1.53 per share, compared to $1.92 per share in the previous quarter and $1.64 per share in the same quarter last year.

Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered second quarter of 2019 core FFO per share of $1.64, a 5% decrease from $1.73 per share in the previous quarter, and a 1% decrease from $1.66 per share in the same quarter last year.

Leasing Activity

"In the second quarter, we signed total bookings expected to generate $62 million of annualized GAAP rental revenue, including a $9 million contribution from interconnection," said Chief Executive Officer A. William Stein.  "This positive momentum is a direct reflection of the durability of our diversified global platform and customer base, with strong demand across regions and verticals.  Looking ahead, we remain confident in the resiliency of our business, and we will continue to prudently invest in the expansion of our global platform to support our customers' growth."

The weighted-average lag between leases signed during the second quarter of 2019 and the contractual commencement date was eight months.

In addition to new leases signed, Digital Realty also signed renewal leases representing $125 million of annualized GAAP rental revenue during the quarter.  Rental rates on renewal leases signed during the second quarter of 2019 rolled down 5.8% on a cash basis and down 3.7% on a GAAP basis.

New leases signed during the second quarter of 2019 are summarized by region and product type as follows:


 

 

Annualized GAAP 


 

 

 

 

 

 

 

 

 

 

 

Base Rent 


 

 

 

GAAP Base Rent 


 

 

 

 

GAAP Base Rent 

The Americas 


 

(in thousands) 


 

Square Feet 


 

per Square Foot 


 

Megawatts 


 

per Kilowatt 

Turn-Key Flex


 

$16,133


 

 

86,943


 

 

$186


 

 

9.7


 

 

 

$139


 

Powered Base Building


 

4,036


 

 

116,998


 

 

34


 

 


 

 

 


 

Colocation


 

6,540


 

 

23,365


 

 

280


 

 

1.9


 

 

 

289


 

Non-Technical


 

257


 

 

12,239


 

 

21


 

 


 

 

 


 

Total 


 

$26,966 


 

 

239,545 


 

 

$113 


 

 

11.6 


 

 

 

$163 


 

 

 

 

 

 

 

 

 

 

 

 

 

Europe (1) 


 

 

 

 

 

 

 

 

 

 

 

Turn-Key Flex


 

$19,987


 

 

187,907


 

 

$106


 

 

16.8


 

 

 

$99


 

Colocation


 

1,142


 

 

2,256


 

 

506


 

 

0.2


 

 

 

387


 

Non-Technical


 

146


 

 

4,497


 

 

33


 

 


 

 

 


 

  Total 


 

$21,275 


 

 

194,660 


 

 

$109 


 

 

17.0 


 

 

 

$103 


 

 

 

 

 

 

 

 

 

 

 

 

 

Asia Pacific (1) 


 

 

 

 

 

 

 

 

 

 

 

Turn-Key Flex


 

$4,351


 

 

18,686


 

 

$233


 

 

2.1


 

 

 

$172


 

Colocation


 

164


 

 

60


 

 

2,737


 

 


 

 

 

547


 

Non-Technical


 

73


 

 

1,249


 

 

58


 

 


 

 

 


 

  Total 


 

$4,588 


 

 

19,995 


 

 

$229 


 

 

2.1 


 

 

 

$177 


 

 

 

 

 

 

 

 

 

 

 

 

 

Interconnection 


 

$8,937 


 

 

N/A 


 

 

N/A 


 

 

N/A 


 

 

 

N/A 


 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total 


 

$61,766 


 

 

454,200 


 

 

$116 


 

 

30.7 


 

 

 

$131 


 

 

 

Note:  Totals may not foot due to rounding differences.

(1)

Based on quarterly average exchange rates during the three months ended June 30, 2019.

Investment Activity

During the second quarter of 2019, Digital Realty closed on the acquisition of 22.5 acres of land in the Tokyo, Paris and Northern Virginia metro areas for approximately $49 million.  Commencement of development on these parcels will be subject to market demand, and delivery will be phased to meet future customer growth requirements.

Balance Sheet

Digital Realty had approximately $10.8 billion of total debt outstanding as of June 30, 2019, comprised of $10.7 billion of unsecured debt and approximately $0.1 billion of secured debt.  At the end of the second quarter of 2019, net debt-to-adjusted EBITDA was 6.1x, debt-plus-preferred-to-total enterprise value was 31.8% and fixed charge coverage was 4.2x.  Pro forma for settlement of the $1.1 billion forward equity offering, net debt-to-adjusted EBITDA was 5.5x and fixed charge coverage was 4.4x.

Early in the second quarter of 2019, Digital Realty also completed the previously announced redemption of all 14.6 million shares of its 7.375% Series H Cumulative Redeemable Preferred Stock.

During the second quarter of 2019, Digital Realty closed a $900 million bond offering of 10-year senior unsecured notes at 3.600% and concurrently commenced an any-and-all cash tender offer for its outstanding 3.400% Notes due 2020 and 5.25% Notes due 2021.  Approximately 81% of the Notes were validly tendered and purchased through the tender offer during the second quarter.  Subsequent to quarter-end, Digital Realty settled the redemption of the remaining balance, in accordance with the terms of the indentures governing the Notes.

2019 Outlook

Digital Realty reiterated its 2019 core FFO per share outlook of $6.60 - $6.70.  The assumptions underlying this guidance are summarized in the following table. 


 

As of 

As of 

As of 

As of 

Top-Line and Cost Structure 

January 8, 2019 

February 5, 2019 

April 25, 2019 

July 30, 2019 

   Total revenue

$3.2 - $3.3 billion

$3.2 - $3.3 billion

$3.2 - $3.3 billion

$3.2 - $3.3 billion

   Net non-cash rent adjustments (1)

($5 - $15 million)

($5 - $15 million)

($5 - $15 million)

($5 - $15 million)

   Adjusted EBITDA margin

57.0% - 59.0%

57.0% - 59.0%

57.0% - 59.0%

57.0% - 59.0%

   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

Down high-single-digits

Down high-single-digits

Down high-single-digits

Down mid-single-digits

      GAAP basis

Slightly positive

Slightly positive

Slightly positive

Slightly positive

   Year-end portfolio occupancy

+/- 50 bps

+/- 50 bps

+/- 50 bps

+/- 50 bps

   "Same-capital" cash NOI growth (2)

+/- 2.0%

+/- 2.0%

-2.0% to -4.0%

-2.0% to -4.0%


 

 

 

 

 

   Foreign Exchange Rates


 

 

 

 

      U.S. Dollar / Pound Sterling

$1.20 - $1.30

$1.20 - $1.30

$1.20 - $1.30

$1.20 - $1.30

      U.S. Dollar / Euro

$1.10 - $1.20

$1.10 - $1.20

$1.10 - $1.20

$1.10 - $1.20


 

 

 

 

 

External Growth 


 

 

 

 

   Development


 

 

 

 

   CapEx

$1.2 - $1.4 billion

$1.2 - $1.4 billion

$1.2 - $1.4 billion

$1.2 - $1.4 billion

   Average stabilized yields

9.0% - 12.0%

9.0% - 12.0%

9.0% - 12.0%

9.0% - 12.0%

   Enhancements and other non-recurring CapEx (3)

$30 - $40 million

$30 - $40 million

$30 - $40 million

$30 - $40 million

   Recurring CapEx + capitalized leasing costs (4)

$145 - $155 million

$145 - $155 million

$145 - $155 million

$160 - $170 million


 

 

 

 

 

Balance Sheet 


 

 

 

 

    Long-term debt issuance


 

 

 

 

    Dollar amount

$0.5 - $1.0 billion

$1.0 - $1.5 billion

$1.5 - $2.0 billion

$2.3 billion

    Pricing

3.50% - 5.00%

2.50% - 5.00%

2.75% - 3.75%

3.03%

    Timing

Early-to-mid 2019

Early-to-mid 2019

Early-to-mid 2019

Early-to-mid 2019


 

 

 

 

 

 

 

 

 

 

Net income per diluted share 

$1.40 - $1.45 

$1.40 - $1.45 

$1.65 - $1.70 

$1.50 - $1.55 

Real estate depreciation and (gain) / loss on sale

$5.15 - $5.15

$5.15 - $5.15

$5.00 - $5.10

$5.10 - $5.10

Funds From Operations / share (NAREIT-Defined) 

$6.55 - $6.60 

$6.55 - $6.60 

$6.65 - $6.80 

$6.60 - $6.65 

Non-core expenses and revenue streams

$0.05 - $0.10

$0.05 - $0.10

($0.05 - $0.10)

$0.00 - $0.05

Core Funds From Operations / share 

$6.60 - $6.70 

$6.60 - $6.70 

$6.60 - $6.70 

$6.60 - $6.70 

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 

$6.65 - $6.85 

$6.65 - $6.85 

$6.65 - $6.85 

$6.65 - $6.85 


 

 

(1)

Net non-cash rent adjustments represent the sum of straight-line rental revenue and 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, 2017 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 2018-2019, 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.  

Non-GAAP Financial Measures

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

Investor Conference Call

Prior to Digital Realty's investor conference call at 5:30 p.m. EDT / 2:30 p.m. PDT on July 30, 2019, 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 2019 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# 7733535 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 30, 2019.  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# 10132534.  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 2,000 firms across its secure, network-rich portfolio of data centers located throughout North America, Europe, Latin America, Asia and Australia.  Digital Realty's clients include domestic and international companies of all sizes, ranging from cloud and information technology services, communications and social networking to financial services, manufacturing, energy, healthcare, and consumer products.

Contact Information

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

John J. Stewart
Investor Relations
Digital Realty
(415) 738-6500

 

Consolidated Quarterly Statements of Operations 

Unaudited and in Thousands, Except Share and Per Share Data 


 

 

Three Months Ended 


 

Six Months Ended 


 

30-Jun-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 


 

30-Jun-19 

30-Jun-18 

Rental revenues

$565,925


 

$585,425


 

$555,816


 

$541,073


 

$534,556


 

 

$1,151,349


 

$1,065,481


 

Tenant reimbursements - Utilities

106,409


 

102,569


 

102,641


 

105,822


 

100,084


 

 

208,978


 

198,660


 

Tenant reimbursements - Other

62,820


 

55,868


 

53,090


 

57,282


 

55,639


 

 

118,688


 

107,142


 

Interconnection & other

64,232


 

68,168


 

63,803


 

62,760


 

61,770


 

 

132,400


 

123,143


 

Fee income

925


 

1,921


 

2,896


 

1,469


 

2,343


 

 

2,845


 

3,476


 

Other

486


 

564


 

21


 

518


 

527


 

 

1,051


 

1,385


 

Total Operating Revenues 

$800,797 


 

$814,515 


 

$778,267 


 

$768,924 


 

$754,919 


 

 

$1,615,311 


 

$1,499,287 


 

 

 

 

 

 

 

 

 

 

Utilities

$123,398


 

$124,334


 

$122,108


 

$127,239


 

$115,470


 

 

$247,732


 

$227,700


 

Rental property operating

128,634


 

130,620


 

133,024


 

118,732


 

114,852


 

 

259,254


 

228,262


 

Property taxes

41,482


 

37,315


 

32,098


 

34,871


 

27,284


 

 

78,797


 

62,547


 

Insurance

3,441


 

2,991


 

2,412


 

2,653


 

2,606


 

 

6,432


 

6,337


 

Depreciation & amortization

290,562


 

311,486


 

299,362


 

293,957


 

298,788


 

 

602,048


 

593,577


 

General & administration

52,318


 

51,976


 

38,801


 

40,997


 

44,277


 

 

104,294


 

80,566


 

Severance, equity acceleration, and legal expenses

665


 

1,483


 

602


 

645


 

1,822


 

 

2,148


 

2,056


 

Transaction and integration expenses

4,210


 

2,494


 

25,917


 

9,626


 

5,606


 

 

6,704


 

9,784


 

Impairment of investments in real estate


 

5,351


 


 


 


 

 

5,351


 


 

Other expenses

7,115


 

4,922


 

1,096


 

1,139


 

152


 

 

12,037


 

583


 

Total Operating Expenses 

$651,825 


 

$672,972 


 

$655,420 


 

$629,859 


 

$610,857 


 

 

$1,324,797 


 

$1,211,412 


 

 

 

 

 

 

 

 

 

 

Operating Income 

$148,972 


 

$141,543 


 

$122,847 


 

$139,065 


 

$144,062 


 

 

$290,514 


 

$287,875 


 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated joint ventures

$6,962


 

$9,217


 

$9,245


 

$8,886


 

$7,438


 

 

$16,180


 

$14,848


 

Gain on sale / deconsolidation


 

67,497


 

7


 

26,577


 

14,192


 

 

67,497


 

53,465


 

Interest and other income

16,980


 

21,444


 

1,106


 

(981)


 

3,398


 

 

38,424


 

3,356


 

Interest (expense)

(86,051)


 

(101,552)


 

(84,883)


 

(80,851)


 

(78,810)


 

 

(187,603)


 

(155,795)


 

Tax benefit (expense)

(4,634)


 

(4,266)


 

5,843


 

(2,432)


 

(2,121)


 

 

(8,900)


 

(5,495)


 

Loss from early extinguishment of debt

(20,905)


 

(12,886)


 

(1,568)


 


 


 

 

(33,791)


 


 

Net Income 

$61,324 


 

$120,997 


 

$52,597 


 

$90,264 


 

$88,159 


 

 

$182,321 


 

$198,254 


 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

(1,156)


 

(4,185)


 

(1,038)


 

(2,667)


 

(2,696)


 

 

(5,341)


 

(6,164)


 

Net Income Attributable to Digital Realty Trust, Inc. 

$60,168 


 

$116,812 


 

$51,559 


 

$87,597 


 

$85,463 


 

 

$176,980 


 

$192,090 


 

 

 

 

 

 

 

 

 

 

Preferred stock dividends, including undeclared dividends

(16,670)


 

(20,943)


 

(20,329)


 

(20,329)


 

(20,329)


 

 

(37,613)


 

(40,658)


 

Issuance costs associated with redeemed preferred stock

(11,760)


 


 


 


 


 

 

(11,760)


 


 

 

 

 

 

 

 

 

 

 

Net Income Available to Common Stockholders 

$31,738 


 

$95,869 


 

$31,230 


 

$67,268 


 

$65,134 


 

 

$127,607 


 

$151,432 


 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding - basic

208,284,407


 

207,809,383


 

206,345,138


 

206,118,472


 

205,956,005


 

 

208,048,207


 

205,835,757


 

Weighted-average shares outstanding - diluted

209,435,572


 

208,526,249


 

207,113,100


 

206,766,256


 

206,563,079


 

 

208,894,294


 

206,460,170


 

Weighted-average fully diluted shares and units

218,497,318


 

217,756,161


 

215,417,085


 

214,937,168


 

214,895,273


 

 

218,039,658


 

214,773,601


 

 

 

 

 

 

 

 

 

 

Net income per share - basic

$0.15

$0.46

$0.15

$0.33

$0.32


 

$0.61

$0.74

Net income per share - diluted

$0.15

$0.46

$0.15

$0.33

$0.32


 

$0.61

$0.73

 

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-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 


 

30-Jun-19 

30-Jun-18 


 

 

 

 

 

 

 

 

 

Net Income Available to Common Stockholders 

$31,738 


 

$95,869 


 

$31,230 


 

$67,268 


 

$65,134 


 

 

$127,607 


 

$151,432 


 

Adjustments:


 

 

 

 

 

 

 

 

Non-controlling interests in operating partnership

1,400


 

4,300


 

1,300


 

2,700


 

2,700


 

 

5,700


 

6,180


 

Real estate related depreciation & amortization (1)

286,915


 

307,864


 

295,724


 

290,757


 

295,750


 

 

594,779


 

587,436


 

Unconsolidated JV real estate related depreciation & amortization

13,623


 

3,851


 

3,615


 

3,775


 

3,722


 

 

17,474


 

7,198


 

(Gain) on real estate transactions


 


 

(7)


 

(26,577)


 

(14,192)


 

 


 

(53,465)


 

Impairment of investments in real estate


 

5,351


 


 


 


 

 

5,351


 


 

Funds From Operations 

$333,676 


 

$417,235 


 

$331,862 


 

$337,923 


 

$353,114 


 

 

$750,911 


 

$698,781 


 

 

 

 

 

 

 

 

 

 

Funds From Operations - diluted 

$333,676 


 

$417,235 


 

$331,862 


 

$337,923 


 

$353,114 


 

 

$750,911 


 

$698,781 


 

 

 

 

 

 

 

 

 

 

Weighted-average shares and units outstanding - basic

217,346


 

217,039


 

214,649


 

214,289


 

214,288


 

 

217,194


 

214,149


 

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

218,497


 

217,756


 

215,417


 

214,937


 

214,895


 

 

218,040


 

214,774


 

 

 

 

 

 

 

 

 

 

Funds From Operations per share - basic 

$1.54 


 

$1.92 


 

$1.55 


 

$1.58 


 

$1.65 


 

 

$3.46 


 

$3.26 


 

 

 

 

 

 

 

 

 

 

Funds From Operations per share - diluted (2) 

$1.53 


 

$1.92 


 

$1.54 


 

$1.57 


 

$1.64 


 

 

$3.44 


 

$3.25 


 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 


 

Six Months Ended 

Reconciliation of FFO to Core FFO 

30-Jun-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 


 

30-Jun-19 

30-Jun-18 


 

 

 

 

 

 

 

 

 

Funds From Operations - diluted 

$333,676 


 

$417,235 


 

$331,862 


 

$337,923 


 

$353,114 


 

 

$750,911 


 

$698,781 


 

Adjustments:


 

 

 

 

 

 

 

 

Termination fees and other non-core revenues (3)

(16,826)


 

(14,445)


 

(21)


 

(518)


 

(3,663)


 

 

(31,271)


 

(4,521)


 

Transaction and integration expenses

4,210


 

2,494


 

25,917


 

9,626


 

5,606


 

 

6,704


 

9,784


 

Loss from early extinguishment of debt

20,905


 

12,886


 

1,568


 


 


 

 

33,791


 


 

Issuance costs associated with redeemed preferred stock

11,760


 


 


 


 


 

 

11,760


 


 

Severance, equity acceleration, and legal expenses (4)

665


 

1,483


 

602


 

645


 

1,822


 

 

2,148


 

2,056


 

(Gain) / Loss on FX revaluation

(4,251)


 

9,604


 


 


 


 

 

5,353


 


 

(Gain) on contribution to unconsolidated joint venture, net of related tax


 

(58,497)


 


 


 


 

 

(58,497)


 


 

Other non-core expense adjustments

7,115


 

4,922


 

1,471


 

2,269


 

152


 

 

12,037


 

583


 

Core Funds From Operations - diluted 

$357,254 


 

$375,682 


 

$361,399 


 

$349,945 


 

$357,031 


 

 

$732,936 


 

$706,683 


 

 

 

 

 

 

 

 

 

 

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

218,497


 

217,756


 

215,417


 

214,937


 

214,895


 

 

218,040


 

214,774


 

 

 

 

 

 

 

 

 

 

Core Funds From Operations per share - diluted (2) 

$1.64 


 

$1.73 


 

$1.68 


 

$1.63 


 

$1.66 


 

 

$3.36 


 

$3.29 


 

 

 

 

 

 

 

 

 

 

 

(1)   Real Estate Related Depreciation & Amortization:

Three Months Ended 


 

Six Months Ended 


 

30-Jun-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 


 

30-Jun-19 

30-Jun-18 


 

 

 

 

 

 

 

 

 

Depreciation & amortization per income statement

$290,562


 

$311,486


 

$299,362


 

$293,957


 

$298,788


 

 

$602,048


 

$593,577


 

Non-real estate depreciation

(3,647)


 

(3,622)


 

(3,638)


 

(3,200)


 

(3,038)


 

 

(7,269)


 

(6,141)


 

 

 

 

 

 

 

 

 

 

Real Estate Related Depreciation & Amortization 

$286,915 


 

$307,864 


 

$295,724 


 

$290,757 


 

$295,750 


 

 

$594,779 


 

$587,436 


 

 

 

(2)

For all periods presented, we have excluded the effect of dilutive series C, series G, series H, series I, series J, and series K preferred stock, as applicable, that may be converted into common stock upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series C, series G, series H, series I, series J, and series K preferred stock, as applicable, which we consider highly improbable.  See above for calculations of diluted FFO available to common stockholders and unitholders and the share count detail section of the reconciliation of core FFO to AFFO 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-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 


 

30-Jun-19 

30-Jun-18 


 

 

 

 

 

 

 

 

 

Core FFO available to common stockholders and unitholders 

$357,254 


 

$375,682 


 

$361,399 


 

$349,945 


 

$357,031 


 

 

$732,936 


 

$706,683 


 

Adjustments:


 

 

 

 

 

 

 

 

Non-real estate depreciation

3,647


 

3,622


 

3,638


 

3,200


 

3,038


 

 

7,269


 

6,141


 

Amortization of deferred financing costs

2,905


 

4,493


 

3,128


 

3,066


 

2,953


 

 

7,398


 

6,013


 

Amortization of debt discount/premium

515


 

760


 

971


 

902


 

882


 

 

1,275


 

1,757


 

Non-cash stock-based compensation expense

9,468


 

7,592


 

5,609


 

5,823


 

8,419


 

 

17,060


 

13,916


 

Straight-line rental revenue

(13,033)


 

(15,979)


 

(11,157)


 

(10,511)


 

(8,489)


 

 

(29,013)


 

(18,755)


 

Straight-line rental expense

318


 

1,235


 

2,052


 

2,482


 

2,669


 

 

1,552


 

5,216


 

Above- and below-market rent amortization

3,954


 

6,210


 

6,521


 

6,552


 

6,794


 

 

10,163


 

13,460


 

Deferred tax expense

(979)


 

(15,397)


 

(8,835)


 

(1,783)


 

(1,137)


 

 

(16,376)


 

(1,353)


 

Leasing compensation & internal lease commissions (1)

4,025


 

3,581


 

(5,160)


 

(5,153)


 

(5,647)


 

 

7,606


 

(10,694)


 

Recurring capital expenditures (2)

(39,515)


 

(38,059)


 

(47,951)


 

(22,500)


 

(34,447)


 

 

(77,574)


 

(61,775)


 

 

 

 

 

 

 

 

 

 

AFFO available to common stockholders and unitholders (3) 

$328,559 


 

$333,740 


 

$310,215 


 

$332,023 


 

$332,066 


 

 

$662,296 


 

$660,609 


 

 

 

 

 

 

 

 

 

 

Weighted-average shares and units outstanding - basic

217,346


 

217,039


 

214,649


 

214,289


 

214,288


 

 

217,194


 

214,149


 

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

218,497


 

217,756


 

215,417


 

214,937


 

214,895


 

 

218,040


 

214,774


 

 

 

 

 

 

 

 

 

 

AFFO per share - diluted (4) 

$1.50 


 

$1.53 


 

$1.44 


 

$1.54 


 

$1.55 


 

 

$3.04 


 

$3.08 


 

 

 

 

 

 

 

 

 

 

Dividends per share and common unit

$1.08


 

$1.08


 

$1.01


 

$1.01


 

$1.01


 

 

$2.16


 

$2.02


 

 

 

 

 

 

 

 

 

 

Diluted AFFO Payout Ratio 

71.8 

% 

70.5 

% 

70.1 

% 

65.4 

% 

65.4 

% 


 

71.1 

% 

65.7 

% 


 

 

 

Three Months Ended 


 

Six Months Ended 

Share Count Detail 

30-Jun-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 


 

30-Jun-19 

30-Jun-18 


 

 

 

 

 

 

 

 

 

Weighted Average Common Stock and Units Outstanding 

217,346 


 

217,039 


 

214,649 


 

214,289 


 

214,288 


 

 

217,194 


 

214,149 


 

Add: Effect of dilutive securities

1,151


 

717


 

768


 

648


 

607


 

 

846


 

625


 

 

 

 

 

 

 

 

 

 

Weighted Avg. Common Stock and Units Outstanding - diluted 

218,497 


 

217,756 


 

215,417 


 

214,937 


 

214,895 


 

 

218,040 


 

214,774 


 

 

 

(1)

The company adopted ASC 842 in the first quarter of 2019.

(2)

Recurring capital expenditures represent non-incremental building improvements required to maintain current revenues, including second-generation tenant improvements and external leasing commissions.  Recurring capital expenditures do not include acquisition costs contemplated when underwriting the purchase of a building, costs which are incurred to bring a building up to Digital Realty's operating standards, or internal leasing commissions.

(3)

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

(4)

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

 

Consolidated Balance Sheets 

Unaudited and in Thousands, Except Share and Per Share Data 


 

Assets 

30-Jun-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 

Investments in real estate:


 

 

 

 

 

Real estate

$17,324,416


 

$16,988,322


 

$17,055,017


 

$16,062,402


 

$15,969,938


 

Construction in progress

1,685,056


 

1,584,327


 

1,621,927


 

1,464,010


 

1,323,998


 

Land held for future development

152,368


 

163,081


 

162,941


 

284,962


 

261,368


 

Investments in real estate 

$19,161,840 


 

$18,735,730 


 

$18,839,885 


 

$17,811,374 


 

$17,555,304 


 

Accumulated depreciation and amortization

(4,312,357)


 

(4,124,002)


 

(3,935,267)


 

(3,755,596)


 

(3,588,124)


 

Net Investments in Properties 

$14,849,483 


 

$14,611,728 


 

$14,904,618 


 

$14,055,778 


 

$13,967,180 


 

Investment in unconsolidated joint ventures

979,350


 

930,326


 

175,108


 

169,919


 

167,306


 

Net Investments in Real Estate 

$15,828,833 


 

$15,542,054 


 

$15,079,726 


 

$14,225,697 


 

$14,134,486 


 

 

 

 

 

 

 

Cash and cash equivalents

$33,536


 

$123,879


 

$126,700


 

$46,242


 

$17,589


 

Accounts and other receivables (1)

320,938


 

328,009


 

299,621


 

308,709


 

282,287


 

Deferred rent

491,486


 

479,640


 

463,248


 

454,412


 

445,766


 

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

2,499,564


 

2,580,624


 

3,144,395


 

2,734,158


 

2,823,275


 

Acquired above-market leases, net

94,474


 

106,044


 

119,759


 

135,127


 

150,084


 

Goodwill

3,353,538


 

3,358,463


 

4,348,007


 

3,373,342


 

3,378,325


 

Operating lease right-of-use assets (2)

648,952


 

660,586


 


 


 


 

Other assets

158,770


 

162,768


 

185,239


 

184,423


 

179,611


 

Total Assets 

$23,430,091 


 

$23,342,067 


 

$23,766,695 


 

$21,462,110 


 

$21,411,423 


 

 

 

 

 

 

 

Liabilities and Equity 


 

 

 

 

 

Global unsecured revolving credit facility

$1,417,675


 

$842,975


 

$1,647,735


 

$590,289


 

$466,971


 

Unsecured term loans

807,922


 

807,726


 

1,178,904


 

1,352,969


 

1,376,784


 

Unsecured senior notes, net of discount

8,511,656


 

8,523,462


 

7,589,126


 

7,130,541


 

7,156,084


 

Secured debt, net of premiums

105,325


 

105,493


 

685,714


 

106,072


 

106,245


 

Operating lease liabilities (2)

714,256


 

725,470


 


 


 


 

Accounts payable and other accrued liabilities

984,812


 

922,571


 

1,164,509


 

1,059,355


 

1,031,794


 

Accrued dividends and distributions


 


 

217,241


 


 


 

Acquired below-market leases

183,832


 

192,667


 

200,113


 

208,202


 

216,520


 

Security deposits and prepaid rent

213,549


 

221,526


 

209,311


 

233,667


 

207,292


 

Total Liabilities 

$12,939,027 


 

$12,341,890 


 

$12,892,653 


 

$10,681,095 


 

$10,561,690 


 

 

 

 

 

 

 

Redeemable non-controlling interests - operating partnership

17,344


 

17,678


 

15,832


 

17,553


 

52,805


 

 

 

 

 

 

 

Equity 


 

 

 

 

 

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


 

 

 

 

 

Series C Cumulative Redeemable Perpetual Preferred Stock (3)

$219,250


 

$219,250


 

$219,250


 

$219,250


 

$219,250


 

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


 

Series I Cumulative Redeemable Preferred Stock (6)

242,012


 

242,012


 

242,012


 

242,012


 

242,012


 

Series J Cumulative Redeemable Preferred Stock (7)

193,540


 

193,540


 

193,540


 

193,540


 

193,540


 

Series K Cumulative Redeemable Preferred Stock (8)

203,264


 

203,423


 


 


 


 

Common Stock: $0.01 par value per share, 315,000,000 shares authorized (9)

2,067


 

2,066


 

2,051


 

2,049


 

2,047


 

Additional paid-in capital

11,511,519


 

11,492,766


 

11,355,751


 

11,333,035


 

11,310,132


 

Dividends in excess of earnings

(2,961,307)


 

(2,767,708)


 

(2,633,071)


 

(2,455,189)


 

(2,314,291)


 

Accumulated other comprehensive (loss), net

(89,588)


 

(91,699)


 

(115,647)


 

(103,201)


 

(107,070)


 

Total Stockholders' Equity 

$9,562,225 


 

$10,088,408 


 

$9,858,644 


 

$10,026,254 


 

$10,140,378 


 

 

 

 

 

 

 

Noncontrolling Interests 


 

 

 

 

 

Noncontrolling interest in operating partnership

$756,050


 

$772,931


 

$906,510


 

$671,269


 

$654,261


 

Noncontrolling interest in consolidated joint ventures

155,445


 

121,160


 

93,056


 

65,939


 

2,289


 

 

 

 

 

 

 

Total Noncontrolling Interests 

$911,495 


 

$894,091 


 

$999,566 


 

$737,208 


 

$656,550 


 

 

 

 

 

 

 

Total Equity 

$10,473,720 


 

$10,982,499 


 

$10,858,210 


 

$10,763,462 


 

$10,796,928 


 

 

 

 

 

 

 

Total Liabilities and Equity 

$23,430,091 


 

$23,342,067 


 

$23,766,695 


 

$21,462,110 


 

$21,411,423 


 

 

 

(1)

Net of allowance for doubtful accounts of $16,500 and $11,554, as of June 30, 2019 and December 31, 2018, respectively.

(2)

Adoption of the new lease accounting standard required that we adjust the consolidated balance sheet to include the recognition of additional right-of-use assets and lease liabilities for operating leases.  See our quarterly report on Form 10-Q filed on May 10, 2019 for additional information.

(3)

Series C Cumulative Redeemable Perpetual Preferred Stock, 6.625%, $201,250 and $201,250 liquidation preference, respectively ($25.00 per share), 8,050,000 and 8,050,000 shares issued and outstanding as of June 30, 2019 and December 31, 2018, 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, 2019 and December 31, 2018, respectively.

(5)

Series H Cumulative Redeemable Preferred Stock, 7.375%, $0 and $365,000 liquidation preference, respectively ($25.00 per share), 0 and 14,600,000 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively.  Redeemed on April 1, 2019.

(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, 2019 and December 31, 2018, respectively.

(7)

Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 and $200,000 liquidation preference, respectively ($25.00 per share), 8,000,000 and 8,000,000 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively.

(8)

Series K Cumulative Redeemable Preferred Stock, 5.850%, $210,000 and $0 liquidation preference, respectively ($25.00 per share), 8,400,000 and 0 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively.

(9)

Common Stock: 208,324,538 and 206,425,656 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively.


 

 

Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization and Financial Ratios 


 

Unaudited and in Thousands 


 

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

Three Months Ended 

30-Jun-19 

31-Mar-19 

31-Dec-18 

30-Sep-18 

30-Jun-18 


 

 

 

 

 

 

Net Income Available to Common Stockholders 

$31,738 

$95,869 


 

$31,230 


 

$67,268 


 

$65,134 


 

Interest

86,051


 

101,552


 

84,883


 

80,851


 

78,810


 

Loss from early extinguishment of debt

20,905


 

12,886


 

1,568


 


 


 

Tax (benefit) expense

4,634


 

4,266


 

(5,843)


 

2,432


 

2,121


 

Depreciation & amortization

290,562


 

311,486


 

299,362


 

293,957


 

298,788


 

EBITDA 

$433,890 


 

$526,059 


 

$411,200 


 

$444,508 


 

$444,853 


 

Unconsolidated JV real estate related depreciation & amortization

13,623


 

3,851


 

3,615


 

3,775


 

3,722


 

Severance, equity acceleration, and legal expenses

665


 

1,483


 

602


 

645


 

1,822


 

Transaction and integration expenses

4,210


 

2,494


 

25,917


 

9,626


 

5,606


 

(Gain) on sale / deconsolidation


 

(67,497)


 

(7)


 

(26,577)


 

(14,192)


 

Impairment of investments in real estate


 

5,351


 


 


 


 

Other non-core adjustments, net

(13,476)


 

(13,806)


 

1,471


 

2,269


 

(2,984)


 

Non-controlling interests

1,156


 

4,185


 

1,038


 

2,667


 

2,696


 

Preferred stock dividends, including undeclared dividends

16,670


 

20,943


 

20,329


 

20,329


 

20,329


 

Issuance costs associated with redeemed preferred stock

11,760


 


 


 


 


 

Adjusted EBITDA 

$468,498 


 

$483,063 


 

$464,165 


 

$457,242 


 

$461,852 


 

 

 

(1)

For definitions and discussion of EBITDA and Adjusted EBITDA, see the definitions section.  


 

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, in the Nareit Funds From Operations White Paper - 2018 Restatement.  FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from real estate transactions, impairment of investment in real estate, real estate related depreciation and amortization (excluding amortization of deferred financing costs), unconsolidated JV real estate related depreciation & amortization, non-controlling interests in operating partnership and after adjustments for unconsolidated partnerships and joint ventures.  Management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions and after adjustments for unconsolidated partnerships and joint ventures, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs.  We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare our operating performance with that of other REITs.  However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our financial condition and results from operations, the utility of FFO as a measure of our performance is limited.  Other REITs may not calculate FFO in accordance with the NAREIT definition and, accordingly, our FFO may not be comparable to other REITs' FFO. FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

Core Funds from Operations (Core FFO) : 
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) severance, equity acceleration, and legal expenses, (vi) gain/loss on FX revaluation, (vii) gain on contribution to unconsolidated joint venture, net of related tax, 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 calculate core FFO differently than we do and accordingly, our core FFO may not be comparable to other REITs' core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

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

EBITDA and Adjusted EBITDA : 
We believe that earnings before interest, loss from early extinguishment of debt, income taxes, 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, equity acceleration, and legal expenses, transaction and integration expenses, (gain) loss on real estate transactions, equity in earnings adjustment for non-core items, other non-core adjustments, net, noncontrolling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding unconsolidated joint venture real estate related depreciation & amortization, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited.  Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and accordingly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs' EBITDA and Adjusted EBITDA.  Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.

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

Additional Definitions 

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

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

Fixed charge coverage ratio is Adjusted EBITDA divided by the sum of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends. For the quarter ended June 30, 2019, GAAP interest expense was $86 million, capitalized interest was $9 million and scheduled debt principal payments and preferred dividends was $17 million.


 

Three Months Ended 


 

Six Months Ended 

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

30-Jun-19 

31-Mar-19 

30-Jun-18 


 

30-Jun-19 

30-Jun-18 


 

 

 

 

 

 

 

Operating income 

$148,972 


 

$141,543 


 

$144,062 


 

 

$290,514 


 

$287,875 


 

 

 

 

 

 

 

 

Fee income

(925)


 

(1,921)


 

(2,343)


 

 

(2,845)


 

(3,476)


 

Other income

(486)


 

(564)


 

(527)


 

 

(1,051)


 

(1,385)


 

Depreciation and amortization

290,562


 

311,486


 

298,788


 

 

602,048


 

593,577


 

General and administrative

52,318


 

51,976


 

44,277


 

 

104,294


 

80,566


 

Severance, equity acceleration, and legal expenses

665


 

1,483


 

1,822


 

 

2,148


 

2,056


 

Transaction expenses

4,210


 

2,494


 

5,606


 

 

6,704


 

9,784


 

Impairment in investments in real estate


 

5,351


 


 

 

5,351


 


 

Other expenses

7,115


 

4,922


 

152


 

 

12,037


 

583


 

 

 

 

 

 

 

 

Net Operating Income 

$502,431 


 

$516,770 


 

$491,837 


 

 

$1,019,200 


 

$969,580 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Net Operating Income (Cash NOI) 


 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income 

$502,431 


 

$516,770 


 

$491,837 


 

 

$1,019,200 


 

$969,580 


 

 

 

 

 

 

 

 

Straight-line rental revenue

(13,033)


 

(15,979)


 

(8,489)


 

 

(29,013)


 

(18,755)


 

Straight-line rental expense

397


 

1,176


 

2,692


 

 

1,573


 

5,291


 

Above- and below-market rent amortization

3,954


 

6,210


 

6,794


 

 

10,163


 

13,460


 

 

 

 

 

 

 

 

Cash Net Operating Income 

$493,749 


 

$508,177 


 

$492,834 


 

 

$1,001,923 


 

$969,576 


 

This document contains forward-looking statements within the meaning of the federal securities laws, which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. Such forward-looking statements include statements relating to: expected physical settlement of the forward sale agreements and use of proceeds from any such settlement, our expected investment and expansion activity, supply and demand for data center and colocation space, our acquisition and disposition activity, pricing and net effective leasing economics, 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, the company's FFO, core FFO and net income, 2019 outlook and underlying assumptions, information related to trends, our strategy and plans, leasing expectations, weighted average lease terms, the exercise of lease extensions, lease expirations, debt maturities, annualized rent at expiration of leases, the effect new leases and increases in rental rates will have on our rental revenue, our credit ratings, construction and development activity and plans, projected construction costs, estimated yields on investment, expected occupancy, expected square footage and IT load capacity upon completion of development projects, 2019 backlog NOI, NAV components, and other forward-looking financial data.  Such statements are based on management's beliefs and assumptions made based on information currently available to management.  Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance and may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control.  Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected.  Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:

  • reduced demand for data centers or decreases in information technology spending;
  • the competitive environment in which we operate;
  • decreased rental rates, increased operating costs or increased vacancy rates;
  • increased competition or available supply of data center space;
  • the suitability of our data centers and data center infrastructure, delays or disruptions in connectivity or availability of power, or failures or breaches of our physical and information security infrastructure or services;
  • our dependence upon significant customers, bankruptcy or insolvency of a major customer or a significant number of smaller customers, or defaults on or non-renewal of leases by customers;
  • breaches of our obligations or restrictions under our contracts with our customers;
  • our inability to successfully develop and lease new properties and development space, and delays or unexpected costs in development of properties;
  • the impact of current global and local economic, credit and market conditions;
  • our inability to retain data center space that we lease or sublease from third parties;
  • difficulty managing an international business and acquiring or operating properties in foreign jurisdictions and unfamiliar metropolitan areas;
  • our failure to realize the intended benefits from, or disruptions to our plans and operations or unknown or contingent liabilities related to, our recent acquisitions;
  • our failure to successfully integrate and operate acquired or developed properties or businesses;
  • difficulties in identifying properties to acquire and completing acquisitions;
  • risks related to joint venture investments, including as a result of our lack of control of such investments;
  • 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;
  • our failure to obtain necessary debt and equity financing, and our dependence on external sources of capital;
  • financial market fluctuations and changes in foreign currency exchange rates;
  • 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 and goodwill and other intangible asset impairment charges;
  • our inability to manage our growth effectively;
  • losses in excess of our insurance coverage;
  • environmental liabilities and risks related to natural disasters;
  • our inability to comply with rules and regulations applicable to our company;
  • Digital Realty Trust, Inc.'s failure to maintain its status as a REIT for federal income tax purposes;
  • Digital Realty Trust, L.P.'s failure to qualify as a partnership for federal income tax purposes;
  • restrictions on our ability to engage in certain business activities; and
  • changes in local, state, federal and international laws and regulations, including related to taxation, real estate and zoning laws, and increases in real property tax rates;
  • our ability to attract and retain qualified personnel and to attract and retain customers; and
  • the impact of any financial, accounting, legal or regulatory issues or litigation that may affect us.

The risks included here are not exhaustive, and additional factors could adversely affect our business and financial performance.  We discussed a number of additional material risks in our annual report on Form 10-K for the year ended December 31, 2018 and other filings with the Securities and Exchange Commission.  Those risks continue to be relevant to our performance and financial condition.  Moreover, we operate in a very competitive and rapidly changing environment.  New risk factors emerge from time to time and it is not possible for management to predict all such risk factors, nor can it assess the impact of all such risk factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise.  Digital Realty, Digital Realty Trust, the Digital Realty logo, Turn-Key Flex and Powered Base Building are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries.

Cision View original content:http://www.prnewswire.com/news-releases/digital-realty-reports-second-quarter-2019-results-300893561.html

SOURCE Digital Realty