Release Details

Digital realty reports second quarter 2020 results

July 30, 2020

SAN FRANCISCO, July 30, 2020 /PRNewswire/ -- Digital Realty (NYSE: DLR), a leading global provider of cloud- and carrier-neutral data center, colocation and interconnection solutions, announced today financial results for the second quarter of 2020.  All per-share results are presented on a fully-diluted share and unit basis. 

Highlights

  • Reported net income available to common stockholders of $0.20 per share in 2Q20, compared to $0.15 in 2Q19
  • Reported FFO per share of $1.49 in 2Q20, compared to $1.53 in 2Q19
  • Reported core FFO per share of $1.54 in 2Q20, compared to $1.64 in 2Q19
  • Signed total bookings during 2Q20 expected to generate $144 million of annualized GAAP rental revenue, including a $12 million contribution from interconnection
  • Raised 2020 core FFO per share outlook from $5.90-$6.10 to $6.00-$6.10

Financial Results

Digital Realty reported revenues for the second quarter of 2020 of $993 million, a 21% increase from the previous quarter and a 24% increase from the same quarter last year. 

The company delivered second quarter of 2020 net income of $76 million, and net income available to common stockholders of $54 million, or $0.20 per diluted share, compared to $0.90 per diluted share in the previous quarter and $0.15 per diluted share in the same quarter last year. 

Digital Realty generated second quarter of 2020 adjusted EBITDA of $559 million, a 16% increase from the previous quarter and a 17% increase over the same quarter last year. 

The company reported second quarter of 2020 funds from operations of $415 million, or $1.49 per share, compared to $0.91 per share in the previous quarter and $1.53 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 2020 core FFO per share of $1.54, a 1% increase from $1.53 per share in the previous quarter, and a 6% decrease from $1.64 per share in the same quarter last year. 

Leasing Activity

In the second quarter, Digital Realty signed total bookings expected to generate $144 million of annualized GAAP rental revenue, including a $12 million contribution from interconnection and an $18 million contribution from the combination with Interxion, which was completed on March 12, 2020. 

"I'm incredibly proud of the way the Digital Realty team has come together during the difficult circumstances of the past several months to maintain steadfast support for our customers around the world, prioritizing health and safety while maintaining service levels," said Digital Realty Chief Executive Officer A. William Stein.  "We continued to seed investments to support our customers' future growth across the Americas, APAC and EMEA, while delivering record current-period bookings, demonstrating the power of our global platform as well as the resiliency of our business.  Looking ahead, we are well positioned to continue to deliver sustainable growth for customers, shareholders and employees, into the second half of 2020 and beyond." 

The weighted-average lag between leases signed during the second quarter of 2020 and the contractual commencement date was seven months. 

In addition to new leases signed, Digital Realty also signed renewal leases representing $169 million of annualized GAAP rental revenue during the quarter.  Rental rates on renewal leases signed during the second quarter of 2020 rolled down 2.8% on a cash basis and up 7.2% on a GAAP basis. 

New leases signed during the second quarter of 2020 are summarized by region as follows:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized GAAP 


 

 

 

 

 

 

 

 

 

 

 

 

Base Rent 


 

 

 

GAAP Base Rent 


 

 

 

GAAP Base Rent 

 The Americas 


 

(in thousands) 


 

Square Feet 


 

per Square Foot 


 

Megawatts 


 

per Kilowatt 

 0-1 MW


 

 

$11,645


 

59,770


 

 

$195


 

4.5


 

 

$214

 > 1 MW


 

 

78,711


 

668,092


 

 

118


 

70.6


 

 

93

 Other (1)


 

 

17,376


 

532,078


 

 

33


 


 

 

Total 


 

 

$107,733 


 

1,259,940 


 

 

$86 


 

75.1 


 

 

$100 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Europe (2) 


 

 

 

 

 

 

 

 

 

 

 

 

 

 0-1 MW


 

 

$9,898


 

40,469


 

 

$245


 

3.2


 

 

$260

 > 1 MW


 

 

11,237


 

111,474


 

 

101


 

9.6


 

 

98

 Other (1)


 

 

108


 

927


 

 

116


 


 

 

Total 


 

 

$21,243 


 

152,870 


 

 

$139 


 

12.8 


 

 

$138 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Asia Pacific (2) 


 

 

 

 

 

 

 

 

 

 

 

 

 

 0-1 MW


 

 

$617


 

2,891


 

 

$213


 

0.2


 

 

$266

 > 1 MW


 

 

2,433


 

10,024


 

 

243


 

1.2


 

 

167

 Other (1)


 

 


 


 

 


 


 

 

Total 


 

 

$3,050 


 

12,915 


 

 

$236 


 

1.4 


 

 

$180 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Regions (2) 


 

 

 

 

 

 

 

 

 

 

 

 

 

 0-1 MW


 

 

$22,160


 

103,130


 

 

$215


 

7.9


 

 

$234

 > 1 MW


 

 

92,382


 

789,590


 

 

117


 

81.4


 

 

95

 Other (1)


 

 

17,484


 

533,005


 

 

33


 


 

 

Total 


 

 

$132,026 


 

1,425,725 


 

 

$93 


 

89.3 


 

 

$107 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interconnection 


 

 

$11,775 


 

N/A 


 

 

N/A 


 

N/A 


 

 

N/A 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total 


 

 

$143,800 


 

1,425,725 


 

 

$93 


 

89.3 


 

 

$107 


 

Note:  Totals may not foot due to rounding differences.  

(1)

Other includes Powered Base Building shell capacity as well as storage and office space within fully improved data center facilities.  

(2)

Based on quarterly average exchange rates during the three months ended June 30, 2020.  

Investment Activity

During the second quarter of 2020, Interxion, a leading European provider of carrier- and cloud-neutral colocation data center solutions and a Digital Realty company, acquired a 3.6-acre land parcel in Madrid, Spain for approximately €33 million, or $37 million.  The land parcel is less than one kilometer from Interxion's existing campus in Madrid.  Upon completion, the new facility is expected to support up to 34 megawatts of critical IT capacity and will encompass more than 375,000 square feet.  Commencement of development will be subject to market demand, and delivery will be phased to meet future customer growth requirements. 

Subsequent to quarter-end, Interxion acquired the freehold to the land under its Hanauer Landstraße campus in Frankfurt for €185 million, or approximately $209 million.  The site includes nine Interxion data centers previously subject to leasehold agreements with approximately nine years of remaining lease term, along with Interxion's German headquarters office as well as several buildings currently leased to other customers.  Interxion now owns the freehold to all 15 data centers on its Frankfurt campus. 

Separately, Interxion reached an agreement to acquire an expansion parcel within approximately one kilometre of the Hanauer Landstraße campus for €177 million, or approximately $200 million.  The expansion parcel totals 107,000 square metres that will support the development of up to 180 megawatts of additional IT capacity and will be fully connected to the existing campus.  The purchase is expected to close in two stages, with final transfer of ownership in early 2021.

Subsequent to quarter-end, Digital Realty closed on the sale of a property in Gronigen, the Netherlands for €20 million, or $22 million.  The property is expected to generate 2020 cash net operating income of approximately €1.3 million, or $1.5 million, representing a 6.7% cap rate. 

Balance Sheet

Digital Realty completed the following financing transactions during the second quarter of 2020. 

  • In mid-June, Digital Realty closed an offering of €500 million, or approximately $565 million, of 1.250% Euro-denominated notes due 2031.
  • Likewise in mid-June, Digital Realty liquidated a portion of its stake in Megaport with the sale of 7.7 million shares at a weighted average price of A$13.36 generating gross proceeds of A$103 million, or approximately $70 million.
  • During the second quarter of 2020, Digital Realty issued 4.5 million shares of common stock under the company's at-the-market equity offering program at a weighted average price of $142.43 per share, generating gross proceeds of approximately $645 million.
  • Subsequent to quarter-end, Digital Realty announced its intent to redeem all $300 million of its outstanding 3.625% notes due 2022 as well as all $500 million of its outstanding 3.950% notes due 2022.

Digital Realty had approximately $12.4 billion of total debt outstanding as of June 30, 2020, comprised of $12.1 billion of unsecured debt and approximately $0.2 billion of secured debt.  At the end of the second quarter of 2020, net debt-to-adjusted EBITDA was 5.7x, debt plus-preferred-to-total enterprise value was 26.0% and fixed charge coverage was 4.6x.  Pro forma for settlement of the $1 billion forward equity offering, net debt-to-adjusted EBITDA was 5.2x and fixed charge coverage was 4.9x. 

COVID-19

Throughout the COVID-19 global pandemic, Digital Realty's data centers around the world have remained fully operational in accordance with business continuity and pandemic response plans, prioritizing the health and safety of employees, customers and partners while ensuring service levels are maintained.  Digital Realty data centers have been deemed essential operations, allowing for critical personnel to remain in place and continue to provide services and support for customers.  Construction activity has been somewhat delayed in a few markets due to government restrictions in certain locations and/or limited availability of labor.  In some instances, these delays have impacted scheduled delivery dates.  We are monitoring the situation closely and remain in frequent communication with customers, contractors and suppliers.  We have proactively managed our supply chain, and we believe we have acquired the vast majority of the equipment needed to complete our 2020 development activities.  We believe we have ample liquidity to fund our business needs, given the $1 billion available upon physical settlement of the forward equity offering as well as the $505 million of cash on the balance sheet and $2.5 billion of availability under our global revolving credit facilities as of June 30, 2020.  While we have not experienced any significant business disruptions from the COVID-19 pandemic to date, we cannot predict what impact the COVID-19 pandemic may have on our future financial condition, results of operations or cash flows due to numerous uncertainties. 

2020 Outlook

Digital Realty raised its 2020 core FFO per share outlook from $5.90-$6.10 to $6.00-$6.10.  The assumptions underlying the outlook are summarized in the following table. 


 

 

 

 

 

 

 

As of 


 

As of 

 Top-Line and Cost Structure 


 

May 7, 2020 


 

July 30, 2020 

Total revenue


 

$3.725 - $3.825 billion


 

$3.775 - $3.825 billion

Net non-cash rent adjustments (1)


 

($20 - $30 million)


 

($20 - $30 million)

Adjusted EBITDA


 

$2.075 - $2.125 billion


 

$2.100 - $2.125 billion

G&A


 

$320 - $330 million


 

$320 - $330 million


 

 

 

 

 

 Internal Growth 


 

 

 

 

Rental rates on renewal leases


 

 

 

 

Cash basis


 

Down low single-digits


 

Down low single-digits

GAAP basis


 

Unchanged


 

Unchanged

Year-end portfolio occupancy (2)


 

85.0% - 86.0%


 

85.0% - 86.0%

"Same-capital" cash NOI growth (3)


 

(2.5%) - (3.5%)


 

(2.5%) - (3.5%)


 

 

 

 

 

Foreign Exchange Rates


 

 

 

 

U.S. Dollar / Pound Sterling


 

$1.20 - $1.25


 

$1.20 - $1.25

U.S. Dollar / Euro


 

$1.05 - $1.10


 

$1.05 - $1.15


 

 

 

 

 

 External Growth 


 

 

 

 

Dispositions


 

 

 

 

Dollar volume


 

$0.6 - $1.0 billion


 

$0.6 - $1.0 billion

Cap rate


 

0.0% - 12.0%


 

0.0% - 12.0%

Development


 

 

 

 

CapEx (4)


 

$1.9 - $2.2 billion


 

$1.9 - $2.2 billion

Average stabilized yields


 

9.0% - 15.0%


 

9.0% - 15.0%

Enhancements and other non-recurring CapEx (5)


 

$5 - $10 million


 

$5 - $10 million

Recurring CapEx + capitalized leasing costs (6)


 

$220 - $230 million


 

$220 - $230 million


 

 

 

 

 

 Balance Sheet 


 

 

 

 

Long-term debt issuance


 

 

 

 

Dollar amount


 

$1.9 billion


 

$2.5 billion

Pricing


 

1.00%


 

1.00% - 1.25%

Timing


 

Early 2020


 

Early-to-mid 2020


 

 

 

 

 

 Net income per diluted share 


 

$1.60 - $1.75 


 

$1.20 - $1.25 

Real estate depreciation and (gain) / loss on sale


 

$3.50 - $3.50


 

$3.90 - $3.90

 Funds From Operations / share (NAREIT-Defined) 


 

$5.10 - $5.25 


 

$5.10 - $5.15 

Non-core expenses and revenue streams


 

$0.80 - $0.85


 

$0.90 - $0.95

 Core Funds From Operations / share 


 

$5.90 - $6.10 


 

$6.00 - $6.10 

Foreign currency translation adjustments


 

$0.05 - $0.15


 

$0.05 - $0.15

 Constant-Currency Core FFO / share 


 

$5.95 - $6.25 


 

$6.05 - $6.25 


 

 

(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., ASC 805 adjustments).  

(2)

Reflects inclusion of the Interxion portfolio, which was approximately 75% occupied as of June 30, 2020.  

(3)

The "same-capital" pool includes properties owned as of December 31, 2018 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 2019–2020, properties classified as held for sale, and properties sold or contributed to joint ventures for all periods presented.  

(4)

Includes land acquisitions.  

(5)

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.  

(6)

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, 2020, a presentation will be posted to the Investors section of the company's website at https://investor.digitalrealty.com/.  The presentation is designed to accompany the discussion of the company's second quarter 2020 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# 0396071 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 https://investor.digitalrealty.com/

Telephone and webcast replays will be available after the call until August 30, 2020.  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# 10145667.  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 customers across the Americas, EMEA and APAC, ranging from cloud and information technology services, communications and social networking to financial services, manufacturing, energy, healthcare and consumer products.  To learn more about Digital Realty, please visit digitalrealty.com or follow us on LinkedIn and Twitter

Contact Information

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

John J. Stewart / Jim Huseby
Investor Relations
Digital Realty
(415) 738–6500

 

Consolidated Quarterly Statements of Operations 

Financial Supplement 

Unaudited and Dollars in Thousands, Except Per Share Data 

Second Quarter 2020 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 


 

 

Six Months Ended 


 

 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

30-Jun-20 


 

 

30-Jun-19 

Rental revenues


 

 

$698,041


 

 

$579,774


 

 

$549,733


 

 

$564,975


 

 

$565,925


 

 

 

$1,277,815


 

 

$1,151,349

Tenant reimbursements - Utilities


 

 

141,576


 

 

113,520


 

 

107,518


 

 

114,719


 

 

106,409


 

 

 

255,096


 

 

208,978

Tenant reimbursements - Other


 

 

62,630


 

 

56,943


 

 

59,641


 

 

57,466


 

 

62,820


 

 

 

119,573


 

 

118,688

Interconnection & other


 

 

85,428


 

 

69,835


 

 

65,576


 

 

65,312


 

 

64,232


 

 

 

155,263


 

 

132,400

Fee income


 

 

4,353


 

 

2,452


 

 

4,814


 

 

3,994


 

 

925


 

 

 

6,805


 

 

2,845

Other


 

 

967


 

 

813


 

 

181


 

 


 

 

486


 

 

 

1,780


 

 

1,051

Total Operating Revenues 


 

 

$992,995 


 

 

$823,337 


 

 

$787,463 


 

 

$806,466 


 

 

$800,797 


 

 

 

$1,816,332 


 

 

$1,615,311 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utilities


 

 

$160,173


 

 

$129,526


 

 

$125,127


 

 

$132,565


 

 

$123,398


 

 

 

$289,698


 

 

$247,732

Rental property operating


 

 

172,474


 

 

136,182


 

 

129,034


 

 

126,866


 

 

128,634


 

 

 

308,656


 

 

259,254

Property taxes


 

 

45,071


 

 

42,123


 

 

42,541


 

 

38,255


 

 

41,482


 

 

 

87,194


 

 

78,797

Insurance


 

 

3,370


 

 

3,547


 

 

3,055


 

 

3,103


 

 

3,441


 

 

 

6,917


 

 

6,432

Depreciation & amortization


 

 

349,165


 

 

291,457


 

 

275,008


 

 

286,718


 

 

290,562


 

 

 

640,622


 

 

602,048

General & administration


 

 

90,649


 

 

62,266


 

 

53,540


 

 

49,862


 

 

52,318


 

 

 

152,915


 

 

104,294

Severance, equity acceleration, and legal expenses


 

 

3,642


 

 

1,272


 

 

1,130


 

 

123


 

 

665


 

 

 

4,914


 

 

2,148

Transaction and integration expenses


 

 

15,618


 

 

56,801


 

 

17,106


 

 

4,115


 

 

4,210


 

 

 

72,419


 

 

6,704

Impairment of investments in real estate


 

 


 

 


 

 


 

 


 

 


 

 

 


 

 

5,351

Other expenses


 

 

22


 

 

114


 

 

1,989


 

 

92


 

 

7,115


 

 

 

136


 

 

12,037

Total Operating Expenses 


 

 

$840,184 


 

 

$723,288 


 

 

$648,530 


 

 

$641,699 


 

 

$651,825 


 

 

 

$1,563,471 


 

 

$1,324,797 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income 


 

 

$152,811 


 

 

$100,049 


 

 

$138,933 


 

 

$164,767 


 

 

$148,972 


 

 

 

$252,861 


 

 

$290,514 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in (loss) earnings of unconsolidated joint ventures


 

 

(7,632)


 

 

(78,996)


 

 

11,157


 

 

(19,269)


 

 

6,962


 

 

 

(86,628)


 

 

16,180

Gain on sale / deconsolidation


 

 


 

 

304,801


 

 

267,651


 

 


 

 


 

 

 

304,801


 

 

67,497

Interest and other income (expense), net


 

 

22,163


 

 

(3,542)


 

 

10,734


 

 

16,842


 

 

16,980


 

 

 

18,621


 

 

38,424

Interest (expense)


 

 

(79,874)


 

 

(85,800)


 

 

(80,880)


 

 

(84,574)


 

 

(86,051)


 

 

 

(165,674)


 

 

(187,603)

Income tax benefit (expense)


 

 

(11,490)


 

 

(7,182)


 

 

1,731


 

 

(4,826)


 

 

(4,634)


 

 

 

(18,672)


 

 

(8,900)

Loss from early extinguishment of debt


 

 


 

 

(632)


 

 


 

 

(5,366)


 

 

(20,905)


 

 

 

(632)


 

 

(33,791)

Net Income 


 

 

$75,978 


 

 

$228,698 


 

 

$349,326 


 

 

$67,574 


 

 

$61,324 


 

 

 

$304,677 


 

 

$182,321 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to noncontrolling interests


 

 

(1,147)


 

 

(4,684)


 

 

(13,042)


 

 

(1,077)


 

 

(1,156)


 

 

 

(5,831)


 

 

(5,341)

Net Income Attributable to Digital Realty Trust, Inc. 


 

 

$74,831 


 

 

$224,014 


 

 

$336,284 


 

 

$66,497 


 

 

$60,168 


 

 

 

$298,846 


 

 

$176,980 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends, including undeclared dividends


 

 

(21,155)


 

 

(21,155)


 

 

(20,707)


 

 

(16,670)


 

 

(16,670)


 

 

 

(42,310)


 

 

(37,613)

Issuance costs associated with redeemed preferred stock


 

 


 

 


 

 


 

 


 

 

(11,760)


 

 

 


 

 

(11,760)

Net Income Available to Common Stockholders 


 

 

$53,676 


 

 

$202,859 


 

 

$315,577 


 

 

$49,827 


 

 

$31,738 


 

 

 

$256,536 


 

 

$127,607 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding - basic


 

 

267,569,823


 

 

222,163,324


 

 

208,776,355


 

 

208,421,470


 

 

208,284,407


 

 

 

244,866,574


 

 

208,048,207

Weighted-average shares outstanding - diluted


 

 

270,744,408


 

 

224,474,295


 

 

210,286,278


 

 

209,801,771


 

 

209,435,572


 

 

 

247,576,014


 

 

208,894,294

Weighted-average fully diluted shares and units


 

 

278,719,109


 

 

232,753,630


 

 

218,901,078


 

 

218,755,597


 

 

218,497,318


 

 

 

255,704,473


 

 

218,039,658


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share - basic


 

 

$0.20


 

 

$0.91


 

 

$1.51


 

 

$0.24


 

 

$0.15


 

 

 

$1.05


 

 

$0.61

Net income per share - diluted


 

 

$0.20


 

 

$0.90


 

 

$1.50


 

 

$0.24


 

 

$0.15


 

 

 

$1.04


 

 

$0.61

 

 

Funds From Operations and Core Funds From Operations 

Financial Supplement 

Unaudited and in Thousands, Except Per Share Data 

Second Quarter 2020 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 


 

 

Six Months Ended 

Reconciliation of Net Income to Funds From Operations (FFO) 


 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

30-Jun-20 


 

 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Available to Common Stockholders 


 

 

$53,676 


 

 

$202,859 


 

 

$315,577 


 

 

$49,827 


 

 

$31,738 


 

 

 

$256,535 


 

 

$127,607 

Adjustments:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest operating partnership


 

 

1,400


 

 

7,800


 

 

13,100


 

 

2,300


 

 

1,400


 

 

 

9,200


 

 

5,700

Real estate related depreciation & amortization (1)


 

 

342,334


 

 

286,517


 

 

271,371


 

 

283,090


 

 

286,915


 

 

 

628,851


 

 

594,779

Unconsolidated JV real estate related depreciation & amortization


 

 

17,123


 

 

19,923


 

 

21,631


 

 

13,612


 

 

13,623


 

 

 

37,046


 

 

17,474

(Gain) on real estate transactions


 

 

-


 

 

(304,801)


 

 

(267,651)


 

 

-


 

 

-


 

 

 

(304,801)


 

 

-

Impairment of investments in real estate


 

 

-


 

 

-


 

 

-


 

 

-


 

 

-


 

 

 

-


 

 

5,351

Funds From Operations 


 

 

$414,533 


 

 

$212,298 


 

 

$354,028 


 

 

$348,829 


 

 

$333,676 


 

 

 

$626,831 


 

 

$750,911 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - diluted 


 

 

$414,533 


 

 

$212,298 


 

 

$354,028 


 

 

$348,829 


 

 

$333,676 


 

 

 

$626,831 


 

 

$750,911 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares and units outstanding - basic


 

 

275,545


 

 

230,443


 

 

217,391


 

 

217,375


 

 

217,346


 

 

 

252,995


 

 

217,194

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


 

 

278,719


 

 

232,754


 

 

218,901


 

 

218,756


 

 

218,497


 

 

 

255,704


 

 

218,040


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations per share - basic 


 

 

$1.50 


 

 

$0.92 


 

 

$1.63 


 

 

$1.60 


 

 

$1.54 


 

 

 

$2.48 


 

 

$3.46 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations per share - diluted (2) 


 

 

$1.49 


 

 

$0.91 


 

 

$1.62 


 

 

$1.59 


 

 

$1.53 


 

 

 

$2.45 


 

 

$3.44 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 


 

 

Six Months Ended 

Reconciliation of FFO to Core FFO 


 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

30-Jun-20 


 

 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - diluted 


 

 

$414,533 


 

 

$212,298 


 

 

$354,028 


 

 

$348,829 


 

 

$333,676 


 

 

 

$626,831 


 

 

$750,911 

Termination fees and other non-core revenues (3)


 

 

(21,908)


 

 

(2,425)


 

 

(5,634)


 

 

(16,792)


 

 

(16,826)


 

 

 

(24,333)


 

 

(31,271)

Transaction and integration expenses


 

 

15,618


 

 

56,801


 

 

17,106


 

 

4,115


 

 

4,210


 

 

 

72,419


 

 

6,704

Loss from early extinguishment of debt


 

 

-


 

 

632


 

 

-


 

 

5,366


 

 

20,905


 

 

 

632


 

 

33,791

Issuance costs associated with redeemed preferred stock


 

 

-


 

 

-


 

 

-


 

 

-


 

 

11,760


 

 

 

-


 

 

11,760

Severance, equity acceleration, and legal expenses (4)


 

 

3,642


 

 

1,272


 

 

1,130


 

 

123


 

 

665


 

 

 

4,914


 

 

2,148

(Gain) / Loss on FX revaluation


 

 

17,526


 

 

81,288


 

 

(10,422)


 

 

23,136


 

 

(4,251)


 

 

 

98,814


 

 

5,353

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


 

 

-


 

 

-


 

 

-


 

 

-


 

 

-


 

 

 

-


 

 

(58,497)

Other non-core expense adjustments


 

 

22


 

 

5,509


 

 

(1,511)


 

 

92


 

 

7,115


 

 

 

5,531


 

 

12,037

Core Funds From Operations - diluted 


 

 

$429,433 


 

 

$355,375 


 

 

$354,697 


 

 

$364,869 


 

 

$357,254 


 

 

 

$784,808 


 

 

$732,936 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


 

 

278,719


 

 

232,754


 

 

218,901


 

 

218,756


 

 

218,497


 

 

 

255,704


 

 

218,040


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Funds From Operations per share - diluted (2) 


 

 

$1.54 


 

 

$1.53 


 

 

$1.62 


 

 

$1.67 


 

 

$1.64 


 

 

 

$3.07 


 

 

$3.36 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Real Estate Related Depreciation & Amortization


 

Three Months Ended 


 

 

Six Months Ended 


 

 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

30-Jun-20 


 

 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation & amortization per income statement


 

 

$349,165


 

 

$291,457


 

 

$275,008


 

 

$286,718


 

 

$290,562


 

 

 

640,622


 

 

602,048

Non-real estate depreciation


 

 

(6,831)


 

 

(4,940)


 

 

(3,637)


 

 

(3,628)


 

 

(3,647)


 

 

 

(11,771)


 

 

(7,269)

Real Estate Related Depreciation & Amortization 


 

 

$342,334 


 

 

$286,517 


 

 

$271,371 


 

 

$283,090 


 

 

$286,915 


 

 

 

$628,851 


 

 

$594,779 


 

 

(2)

For all periods presented, we have excluded the effect of dilutive series C, series G, series H, series I, series J, series K and series L 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, series K and series L preferred stock, as applicable, which we consider highly improbable. See above for calculations of diluted FFO and the share count detail section that follows the reconciliation of core FFO to AFFO for calculations of weighted average common stock and units outstanding.  For definitions and discussion of FFO and core FFO, see the definition section.

(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) 

Financial Supplement 

Unaudited and in Thousands, Except Per Share Data 

Second Quarter 2020 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 


 

 

Six Months Ended 

 Reconciliation of Core FFO to AFFO 


 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

30-Jun-20 


 

 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Core FFO available to common stockholders and unitholders 


 

 

$429,433 


 

 

$355,375 


 

 

$354,697 


 

 

$364,869 


 

 

$357,254 


 

 

 

$784,808 


 

 

$732,936 

Adjustments:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-real estate depreciation


 

 

6,831


 

 

4,940


 

 

3,637


 

 

3,628


 

 

3,647


 

 

 

11,771


 

 

7,269

Amortization of deferred financing costs


 

 

3,661


 

 

4,260


 

 

3,064


 

 

2,900


 

 

2,905


 

 

 

7,921


 

 

7,398

Amortization of debt discount/premium


 

 

1,011


 

 

943


 

 

612


 

 

466


 

 

515


 

 

 

1,954


 

 

1,275

Non-cash stock-based compensation expense


 

 

15,060


 

 

12,153


 

 

8,937


 

 

8,906


 

 

9,468


 

 

 

27,213


 

 

17,060

Straight-line rental revenue


 

 

(10,928)


 

 

(15,404)


 

 

(13,994)


 

 

(12,764)


 

 

(13,033)


 

 

 

(26,332)


 

 

(29,013)

Straight-line rental expense


 

 

7,373


 

 

1,460


 

 

(342)


 

 

(209)


 

 

318


 

 

 

8,833


 

 

1,552

Above- and below-market rent amortization


 

 

3,794


 

 

3,294


 

 

4,109


 

 

2,824


 

 

3,954


 

 

 

7,088


 

 

10,163

Deferred tax expense


 

 

(150)


 

 

(792)


 

 

(998)


 

 

(1,418)


 

 

(979)


 

 

 

(942)


 

 

(16,376)

Leasing compensation & internal lease commissions (1)


 

 

1,739


 

 

2,793


 

 

3,646


 

 

3,254


 

 

4,025


 

 

 

4,532


 

 

7,606

Recurring capital expenditures (2)


 

 

(38,796)


 

 

(34,677)


 

 

(54,731)


 

 

(48,408)


 

 

(39,515)


 

 

 

(73,473)


 

 

(77,574)


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO available to common stockholders and unitholders (3) 


 

 

$419,028 


 

 

$334,345 


 

 

$308,637 


 

 

$324,048 


 

 

$328,559 


 

 

 

$753,373 


 

 

$662,296 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares and units outstanding - basic


 

 

275,545


 

 

230,443


 

 

217,391


 

 

217,375


 

 

217,346


 

 

 

252,995


 

 

217,194

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


 

 

278,719


 

 

232,754


 

 

218,901


 

 

218,756


 

 

218,497


 

 

 

255,704


 

 

218,040


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO per share - diluted (4) 


 

 

$1.50 


 

 

$1.44 


 

 

$1.41 


 

 

$1.48 


 

 

$1.50 


 

 

 

$2.95 


 

 

$3.04 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Dividends per share and common unit


 

 

$1.12


 

 

$1.12


 

 

$1.08


 

 

$1.08


 

 

$1.08


 

 

 

$2.24


 

 

$2.16


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted AFFO Payout Ratio 


 

 

74.5% 


 

 

78.0% 


 

 

76.6% 


 

 

72.9% 


 

 

71.8% 


 

 

 

76.0% 


 

 

71.1% 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 


 

 

Six Months Ended 

Share Count Detail 


 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

30-Jun-20 


 

 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Stock and Units Outstanding 


 

 

275,545 


 

 

230,443 


 

 

217,391 


 

 

217,375 


 

 

217,346 


 

 

 

252,995 


 

 

217,194 

Add: Effect of dilutive securities


 

 

3,174


 

 

2,311


 

 

1,510


 

 

1,381


 

 

1,151


 

 

 

2,709


 

 

846

Weighted Avg. Common Stock and Units Outstanding - diluted 


 

 

278,719 


 

 

232,754 


 

 

218,901 


 

 

218,756 


 

 

218,497 


 

 

 

255,704 


 

 

218,040 


 

 

(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, series K and series L 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, series K and series L 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 

Financial Supplement 

Unaudited and in Thousands, Except Share and Per Share Data 

Second Quarter 2020 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-Jun-20 


 

31-March-20 


 

31-Dec-19 


 

30-Sep-19 


 

30-Jun-19 

Assets 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in real estate:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate


 

 

$20,843,273


 

 

$20,477,290


 

 

$16,886,592


 

 

$16,407,080


 

 

$17,324,416

Construction in progress


 

 

2,514,324


 

 

2,204,869


 

 

1,732,555


 

 

1,647,130


 

 

1,685,056

Land held for future development


 

 

175,209


 

 

137,447


 

 

147,597


 

 

150,265


 

 

152,368

Investments in real estate 


 

 

$23,532,806 


 

 

$22,819,606 


 

 

$18,766,744 


 

 

$18,204,475 


 

 

$19,161,840 

Accumulated depreciation and amortization


 

 

(4,945,534)


 

 

(4,694,713)


 

 

(4,536,169)


 

 

(4,298,629)


 

 

(4,312,357)

Net Investments in Properties 


 

 

$18,587,272 


 

 

$18,124,893 


 

 

$14,230,575 


 

 

$13,905,846 


 

 

$14,849,483 

Investment in unconsolidated joint ventures


 

 

1,033,235


 

 

1,064,009


 

 

1,287,109


 

 

1,035,861


 

 

979,350

Net Investments in Real Estate 


 

 

$19,620,507 


 

 

$19,188,902 


 

 

$15,517,684 


 

 

$14,941,707 


 

 

$15,828,833 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents


 

 

$505,174


 

 

$246,480


 

 

$89,817


 

 

$7,190


 

 

$33,536

Accounts and other receivables (1)


 

 

542,750


 

 

527,699


 

 

305,501


 

 

304,712


 

 

320,938

Deferred rent


 

 

496,684


 

 

484,179


 

 

478,744


 

 

471,516


 

 

491,486

Customer relationship value, deferred leasing costs & other intangibles, net


 

 

3,128,140


 

 

3,500,588


 

 

2,195,324


 

 

2,245,017


 

 

2,499,564

Acquired above-market leases, net


 

 

57,535


 

 

66,033


 

 

74,815


 

 

84,315


 

 

94,474

Goodwill


 

 

7,791,522


 

 

7,466,046


 

 

3,363,070


 

 

3,338,168


 

 

3,353,538

Assets associated with real estate held for sale


 

 

10,981


 

 


 

 

229,934


 

 

967,527


 

 

Operating lease right-of-use assets (2)


 

 

1,375,427


 

 

1,364,621


 

 

628,681


 

 

634,085


 

 

648,952

Other assets


 

 

333,916


 

 

268,752


 

 

184,561


 

 

178,528


 

 

158,770

Total Assets 


 

 

$33,862,636 


 

 

$33,113,300 


 

 

$23,068,131 


 

 

$23,172,765 


 

 

$23,430,091 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global unsecured revolving credit facilities


 

 

$64,492


 

 

$603,101


 

 

$234,105


 

 

$1,833,512


 

 

$1,417,675

Unsecured term loans


 

 

799,550


 

 

771,425


 

 

810,219


 

 

796,232


 

 

807,922

Unsecured senior notes, net of discount


 

 

11,268,753


 

 

10,637,006


 

 

8,973,190


 

 

8,189,138


 

 

8,511,656

Secured debt, net of premiums


 

 

238,826


 

 

239,800


 

 

104,934


 

 

105,153


 

 

105,325

Operating lease liabilities (2)


 

 

1,451,152


 

 

1,431,292


 

 

693,539


 

 

699,381


 

 

714,256

Accounts payable and other accrued liabilities


 

 

1,828,288


 

 

1,732,318


 

 

1,007,761


 

 

938,740


 

 

984,812

Accrued dividends and distributions


 

 


 

 


 

 

234,620


 

 


 

 

Acquired below-market leases


 

 

139,851


 

 

145,208


 

 

148,774


 

 

153,422


 

 

183,832

Security deposits and prepaid rent


 

 

348,253


 

 

336,583


 

 

208,724


 

 

203,708


 

 

213,549

Liabilities associated with assets held for sale


 

 

238


 

 


 

 

2,700


 

 

23,534


 

 

Total Liabilities 


 

 

$16,139,403 


 

 

$15,896,733 


 

 

$12,418,566 


 

 

$12,942,820 


 

 

$12,939,027 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable non-controlling interests - operating partnership


 

 

40,584


 

 

40,027


 

 

41,465


 

 

19,090


 

 

17,344


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 I Cumulative Redeemable Preferred Stock (5)


 

 

242,012


 

 

242,012


 

 

242,012


 

 

242,012


 

 

242,012

Series J Cumulative Redeemable Preferred Stock (6)


 

 

193,540


 

 

193,540


 

 

193,540


 

 

193,540


 

 

193,540

Series K Cumulative Redeemable Preferred Stock (7)


 

 

203,264


 

 

203,264


 

 

203,264


 

 

203,264


 

 

203,264

Series L Cumulative Redeemable Preferred Stock (8)


 

 

334,886


 

 

334,886


 

 

334,886


 

 


 

 

Common Stock: $0.01 par value per share, 392,000,000 shares authorized (9)


 

 

2,670


 

 

2,622


 

 

2,073


 

 

2,069


 

 

2,067

Additional paid-in capital


 

 

19,292,311


 

 

18,606,766


 

 

11,577,320


 

 

11,540,980


 

 

11,511,519

Dividends in excess of earnings


 

 

(3,386,525)


 

 

(3,139,350)


 

 

(3,046,579)


 

 

(3,136,668)


 

 

(2,961,307)

Accumulated other comprehensive (loss), net


 

 

(358,349)


 

 

(444,222)


 

 

(87,922)


 

 

(68,625)


 

 

(89,588)

Total Stockholders' Equity 


 

 

$16,984,527 


 

 

$16,460,236 


 

 

$9,879,312 


 

 

$9,437,290 


 

 

$9,562,225 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling Interests 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in operating partnership


 

 

$633,831


 

 

$656,266


 

 

$708,163


 

 

$732,314


 

 

$756,050

Noncontrolling interest in consolidated joint ventures


 

 

64,291


 

 

60,038


 

 

20,625


 

 

41,251


 

 

155,445


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Noncontrolling Interests 


 

 

$698,122 


 

 

$716,304 


 

 

$728,788 


 

 

$773,565 


 

 

$911,495 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity 


 

 

$17,682,649 


 

 

$17,176,540 


 

 

$10,608,100 


 

 

$10,210,855 


 

 

$10,473,720 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity 


 

 

$33,862,636 


 

 

$33,113,300 


 

 

$23,068,131 


 

 

$23,172,765 


 

 

$23,430,091 


 

 

(1)

Net of allowance for doubtful accounts of $18,264 and $13,753 as of June 30, 2020 and December 31, 2019, 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, 2020 and December 31, 2019, 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, 2020 and December 31, 2019, respectively.

(5)

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, 2020 and December 31, 2019, respectively.

(6)

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, 2020 and December 31, 2019, respectively.

(7)

Series K Cumulative Redeemable Preferred Stock, 5.850%, $210,000 and $210,000 liquidation preference, respectively ($25.00 per share), 8,400,000 and 8,400,000  shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively.

(8)

Series L Cumulative Redeemable Preferred Stock, 5.200%, $345,000 and $345,000 liquidation preference, respectively ($25.00 per share), 13,800,000 and 13,800,000  shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively.

(9)

Common Stock: 268,399,073 and 208,900,758 shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively.

 


 

 

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

Financial Supplement 

Unaudited and Dollars in Thousands 

Second Quarter 2020 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

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


 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Available to Common Stockholders 


 

 

$53,676 


 

 

$202,859 


 

 

$315,577 


 

 

$49,827 


 

 

$31,738 

Interest


 

 

79,874


 

 

85,800


 

 

80,880


 

 

84,574


 

 

86,051

Loss from early extinguishment of debt


 

 


 

 

632


 

 


 

 

5,366


 

 

20,905

Income tax (benefit) expense


 

 

11,490


 

 

7,182


 

 

(1,731)


 

 

4,826


 

 

4,634

Depreciation & amortization


 

 

349,165


 

 

291,457


 

 

275,008


 

 

286,718


 

 

290,562

EBITDA 


 

 

$494,205 


 

 

$587,930 


 

 

$669,734 


 

 

$431,311 


 

 

$433,890 

Unconsolidated JV real estate related depreciation & amortization


 

 

17,123


 

 

19,923


 

 

21,631


 

 

13,612


 

 

13,623

Unconsolidated JV interest expense and tax expense


 

 

9,203


 

 

9,944


 

 

13,553


 

 

10,816


 

 

10,277

Severance, equity acceleration, and legal expenses


 

 

3,642


 

 

1,272


 

 

1,130


 

 

123


 

 

665

Transaction and integration expenses


 

 

15,618


 

 

56,801


 

 

17,106


 

 

4,115


 

 

4,210

(Gain) on sale / deconsolidation


 

 


 

 

(304,801)


 

 

(267,651)


 

 


 

 

Other non-core adjustments, net


 

 

(3,404)


 

 

85,185


 

 

(13,886)


 

 

6,436


 

 

(13,476)

Non-controlling interests


 

 

1,147


 

 

4,684


 

 

13,042


 

 

1,077


 

 

1,156

Preferred stock dividends, including undeclared dividends


 

 

21,155


 

 

21,155


 

 

20,707


 

 

16,670


 

 

16,670

Issuance costs associated with redeemed preferred stock


 

 


 

 


 

 


 

 


 

 

11,760

Adjusted EBITDA 


 

 

$558,690 


 

 

$482,093 


 

 

$475,366 


 

 

$484,160 


 

 

$478,775 


 

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


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

Financial Ratios 


 

 

30-Jun-20 


 

 

31-Mar-20 


 

 

31-Dec-19 


 

 

30-Sep-19 


 

 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total GAAP interest expense


 

 

$79,874


 

 

$85,800


 

 

$80,880


 

 

$84,574


 

 

$86,051

Capitalized interest


 

 

13,133


 

 

10,480


 

 

9,877


 

 

9,936


 

 

9,493

Change in accrued interest and other non-cash amounts


 

 

(38,478)


 

 

24,321


 

 

(30,564)


 

 

8,490


 

 

(20,656)

Cash Interest Expense (2) 


 

 

$54,529 


 

 

$120,601 


 

 

$60,193 


 

 

$103,000 


 

 

$74,888 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scheduled debt principal payments


 

 

57


 

 

125


 

 

210


 

 

163


 

 

159

Preferred dividends


 

 

21,155


 

 

21,155


 

 

20,707


 

 

16,670


 

 

16,670

Total Fixed Charges (3) 


 

 

$114,219 


 

 

$117,560 


 

 

$111,674 


 

 

$111,343 


 

 

$112,373 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest coverage ratio (4)


 

 

 5.6x


 

 

 4.6x


 

 

 4.7x


 

 

 4.7x


 

 

 4.6x

Cash interest coverage ratio (5)


 

 

 9.1x


 

 

 3.7x


 

 

 6.7x


 

 

 4.3x


 

 

 5.8x

Fixed charge coverage ratio (6)


 

 

 4.6x


 

 

 3.8x


 

 

 3.9x


 

 

 4.0x


 

 

 4.0x

Cash fixed charge coverage ratio (7)


 

 

 6.8x


 

 

 3.2x


 

 

 5.2x


 

 

 3.8x


 

 

 4.8x


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt to total enterprise value (8) (9)


 

 

23.3%


 

 

23.8%


 

 

26.9%


 

 

27.1%


 

 

28.8%

Debt plus preferred stock to total enterprise value (10)


 

 

26.0%


 

 

26.6%


 

 

30.8%


 

 

29.9%


 

 

31.8%

Pre-tax income to interest expense (11)


 

 

 2.0x


 

 

 3.7x


 

 

 5.3x


 

 

 1.8x


 

 

 1.7x

Net Debt to Adjusted EBITDA (12)


 

 

 5.7x


 

 

 6.6x


 

 

 5.7x


 

 

 6.0x


 

 

 6.0x


 

 

(2)

Cash interest expense is interest expense less amortization of debt discount and deferred financing fees and includes interest that we capitalized.  We consider cash interest expense to be a useful measure of interest as it excludes non cash-based interest expense.

(3)

Fixed charges consist of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends.

(4)

Adjusted EBITDA divided by GAAP interest expense plus capitalized interest (including our pro rata share of unconsolidated joint venture interest expense).

(5)

Adjusted EBITDA divided by cash interest expense (including our pro rata share of unconsolidated joint venture interest expense).  

(6)

Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint venture fixed charges).

(7)

Adjusted EBITDA divided by the sum of cash interest expense, scheduled debt principal payments and preferred dividends (including our pro rata share of unconsolidated joint venture fixed charges).

(8)

Mortgage debt and other loans divided by market value of equity plus debt plus preferred stock.

(9)

Total enterprise value defined as market value of common equity plus debt plus preferred stock. See page 7 for definition of market value of common equity.

(10)

Same as (8), except numerator includes preferred stock.

(11)

Calculated as net income plus interest expense divided by GAAP interest expense.

(12)

Calculated as total debt at balance sheet carrying value (see page 6), plus capital lease obligations, plus Digital Realty's share of joint venture debt, less cash and cash equivalents divided by the product of Adjusted EBITDA (inclusive of our share of joint venture EBITDA), multiplied by four.


 

 

 

Management Statements on Non-GAAP Measures 


 

 

Financial Supplement 

Unaudited 


 

 

Second Quarter 2020 

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, unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, other non-core adjustments, net, non-controlling 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, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, 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, 2020, GAAP interest expense was $80 million, capitalized interest was $13 million and scheduled debt principal payments and preferred dividends was $21 million.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Operating Income (NOI) 


 

Three Months Ended 


 

 

Six Months Ended 

(in thousands) 


 

30-Jun-20 


 

31-Mar-20 


 

30-Jun-19 


 

 

30-Jun-20 


 

30-Jun-19 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income 


 

 

$152,811 


 

 

$100,049 


 

 

$148,972 


 

 

 

$252,861 


 

 

$290,514 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Fee income


 

 

(4,353)


 

 

(2,452)


 

 

(925)


 

 

 

(6,805)


 

 

(2,845)

 Other income


 

 

(967)


 

 

(813)


 

 

(486)


 

 

 

(1,780)


 

 

(1,051)

 Depreciation and amortization


 

 

349,165


 

 

291,457


 

 

290,562


 

 

 

640,622


 

 

602,048

 General and administrative


 

 

90,649


 

 

62,266


 

 

52,318


 

 

 

152,915


 

 

104,294

 Severance, equity acceleration, and legal expenses


 

 

3,642


 

 

1,272


 

 

665


 

 

 

4,914


 

 

2,148

 Transaction expenses


 

 

15,618


 

 

56,801


 

 

4,210


 

 

 

72,419


 

 

6,704

 Impairment in investments in real estate


 

 


 

 


 

 


 

 

 


 

 

5,351

 Other expenses


 

 

22


 

 

114


 

 

7,115


 

 

 

136


 

 

12,037


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income 


 

 

$606,587 


 

 

$508,694 


 

 

$502,431 


 

 

 

$1,115,282 


 

 

$1,019,200 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Cash Net Operating Income (Cash NOI) 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income 


 

 

$606,587 


 

 

$508,694 


 

 

$502,431 


 

 

 

$1,115,282 


 

 

$1,019,200 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Straight-line rental revenue


 

 

(10,713)


 

 

(13,392)


 

 

(14,978)


 

 

 

(24,105)


 

 

(29,536)

 Straight-line rental expense


 

 

7,296


 

 

1,496


 

 

397


 

 

 

8,791


 

 

1,573

 Above- and below-market rent amortization


 

 

3,794


 

 

3,294


 

 

3,954


 

 

 

7,087


 

 

10,163


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Net Operating Income 


 

 

$606,964 


 

 

$500,092 


 

 

$491,804 


 

 

 

$1,107,055 


 

 

$1,001,400 

 

 

Forward-Looking Statements 


 

 

Financial Supplement 


 

 

 

Second Quarter 2020 


 

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, our joint ventures, 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, 2020 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, 2020 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;
  • increased competition or available supply of data center space;
  • decreased rental rates, increased operating costs or increased vacancy rates;
  • 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;
  • our ability to attract and retain 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;
  • information security and data privacy breaches;
  • 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;
  • our inability to attract and retain talent;
  • impact on our operations and on the operations of our customers, suppliers and business partners during a pandemic, such as COVID-19;
  • environmental liabilities, risks related to natural disasters and our inability to achieve our sustainability goals;
  • 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;
  • 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; 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.  Several additional material risks are discussed in our annual report on Form 10–K for the year ended December 31, 2019, our quarterly report on Form 10-Q for the quarter ended March 31, 2020 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-2020-results-301103345.html

SOURCE Digital Realty