Digital realty reports third quarter 2015 results
Highlights
- Reported FFO per share of
$1.28 in 3Q15, compared to$1.22 in 3Q14; - Reported core FFO per share of
$1.32 in 3Q15, compared to$1.22 in 3Q14; - Signed leases during 3Q15 expected to generate
$33 million in annualized GAAP rental revenue; - Revised 2015 core FFO per share outlook to
$5.12 - $5.18 from the prior range of$5.05 - $5.15 ; and - Revised 2015 "constant-currency" core FFO per share outlook to
$5.27 - $5.33 from the prior range of$5.20 - $5.30 .
Financial Results
Revenues were
Adjusted EBITDA was
Funds from operations ("FFO") on a diluted basis was
Excluding certain items that do not represent core expenses or revenue streams, core FFO was
Net income for the third quarter of 2015 was
Leasing Activity
"The
"We continue to capitalize on our core competencies and execute well with our target customer verticals, including social media, cloud service providers, content delivery networks, financial and IT services, which collectively accounted for the lion's share of our leasing activity again in the third quarter. We recently welcomed Telx to the
The weighted-average lag between leases signed during the third quarter of 2015 and the contractual commencement date was 5.4 months.
In addition to new leases signed,
New leases signed during the third quarter of 2015 by region and product type are summarized as follows:
North America | ($ in thousands)Annualized GAAP | Square | GAAP Base Rent per Square Foot | Megawatts | GAAP Base Rent per Kilowatt | |||||||||||
Turn-Key Flex | $28,144 | 153,582 | $183 | 16 | $145 | |||||||||||
Colocation | 1,941 | 8,855 | 219 | 1 | 229 | |||||||||||
Non-Technical | 225 | 8,348 | 27 | — | — | |||||||||||
Total | $30,310 | 170,785 | $177 | 17 | $148 | |||||||||||
Europe (1) | ||||||||||||||||
Turn-Key Flex | $1,438 | 5,626 | $256 | 1 | $222 | |||||||||||
Powered Base Building | 3 | — | — | — | — | |||||||||||
Colocation | 854 | 2,856 | 299 | — | 293 | |||||||||||
Non-Technical | 10 | 185 | 52 | — | — | |||||||||||
Total | $2,305 | 8,667 | $266 | 1 | $244 | |||||||||||
Asia Pacific (1) | ||||||||||||||||
Turn-Key Flex | $— | — | $— | — | $— | |||||||||||
Colocation | 25 | 73 | 341 | — | 259 | |||||||||||
Non-Technical | — | — | — | — | — | |||||||||||
Total | $25 | 73 | $341 | — | $259 | |||||||||||
Grand Total | $32,640 | 179,525 | $182 | 18 | $153 | |||||||||||
Note: | Totals may not foot due to rounding differences. |
(1) | Based on quarterly average exchange rates during the three months ended September 30, 2015. |
Investment Activity
Subsequent to the end of the quarter,
Balance Sheet
Subsequent to quarter-end,
- On
October 8, 2015 ,Digital Realty settled its forward equity sale transaction with each of the forward counterparties, delivering 10.5 million shares and receiving gross proceeds of$714 million . - On
October 1, 2015 ,Digital Delta Holdings, LLC , a wholly owned subsidiary ofDigital Realty Trust, Inc. , issued$500 million of 3.400% Notes due 2020 and$450 million of 4.750% Notes due 2025. - On
August 24, 2015 ,Digital Realty closed an offering of 10 million shares of 6.350% Series I Cumulative Redeemable Preferred Stock at a price of$25.00 per share, generating gross proceeds of$250 million .
2015 Outlook
As of Jan. 5, 2015 | As of Feb. 12, 2015 | As of May 5, 2015 | As of July 30, 2015 | As of Oct. 29, 2015 | |||||
Internal Growth | |||||||||
Rental rates on renewal leases | |||||||||
Cash basis | Slightly positive | Slightly positive | Slightly negative | Slightly positive | Slightly positive | ||||
GAAP basis | Up double digits | Up double digits | Up high single digits | Up high single digits | Up low double digits | ||||
Year-end portfolio occupancy | 93.0% - 94.0% | 93.0% - 94.0% | 93.0% - 94.0% | 93.0% - 94.0% | 93.0% - 94.0% | ||||
"Same-capital" cash NOI growth (1) | 2.0% - 4.0% | 2.0% - 4.0% | 2.0% - 4.0% | 2.0% - 4.0% | 2.0% - 4.0% | ||||
Operating margin | 72.5% - 73.5% | 72.5% - 73.5% | 72.5% - 73.5% | 72.5% - 73.5% | 74.0% - 75.0% | ||||
Incremental revenue from speculative leasing (2) | |||||||||
Full year forecast | $25 - $30 million | $25 - $30 million | $30 - $35 million | $30 - $35 million | $33 - $35 million | ||||
Speculative leasing completed to date | ($0 million) | ($5 million) | ($20 million) | ($30 million) | ($33 million) | ||||
Speculative leasing embedded in 2015 guidance | $25 - $30 million | $20 - $25 million | $10 - $15 million | $0 - $5 million | $0 - $2 million | ||||
Overhead load (3) | 80 - 90 bps on total assets | 80 - 90 bps on total assets | 80 - 90 bps on total assets | 90 - 100 bps on total assets | 90 - 100 bps on total assets | ||||
Foreign Exchange Rates | |||||||||
U.S. Dollar / Pound Sterling | N/A | N/A | 1.45 - 1.55 | 1.45 - 1.55 | 1.50 - 1.55 | ||||
U.S. Dollar / Euro | N/A | N/A | 1.05 - 1.10 | 1.05 - 1.10 | 1.05 - 1.10 | ||||
External Growth | |||||||||
Acquisitions | |||||||||
Dollar volume | $0 - $200 million | $0 - $200 million | $0 - $200 million | $0 - $200 million | $0 - $200 million | ||||
Cap rate | 7.5% - 8.5% | 7.5% - 8.5% | 7.5% - 8.5% | 7.5% - 8.5% | 7.5% - 8.5% | ||||
Dispositions | |||||||||
Dollar volume | $175 - $400 million | $175 - $400 million | $175 - $400 million | $205 - $400 million | $205 - $400 million | ||||
Cap rate | 0.0% - 10.0% | 0.0% - 10.0% | 0.0% - 10.0% | 0.0% - 10.0% | 0.0% - 10.0% | ||||
Joint ventures | |||||||||
Dollar volume | $0 - $150 million | $0 - $150 million | $0 - $150 million | $0 - $150 million | $0 - $150 million | ||||
Cap rate | 6.75% - 7.25% | 6.75% - 7.25% | 6.75% - 7.25% | 6.75% - 7.25% | 6.75% - 7.25% | ||||
Development | |||||||||
Capex | $750 - $850 million | $750 - $850 million | $750 - $850 million | $750 - $850 million | $600 - $700 million | ||||
Average stabilized yields | 10.0% - 12.0% | 10.0% - 12.0% | 10.0% - 12.0% | 10.0% - 12.0% | 10.0% - 12.0% | ||||
Enhancements and other non-recurring capex (4) | $20 - $25 million | $20 - $25 million | $20 - $25 million | $20 - $25 million | $15 - $20 million | ||||
Recurring capex + capitalized leasing costs (5) | $100 - $110 million | $100 - $110 million | $100 - $110 million | $100 - $110 million | $100 - $110 million | ||||
Balance Sheet | |||||||||
Long-term debt issuance | |||||||||
Dollar amount | $300 - $700 million | $300 - $700 million | $300 - $700 million | $0.5 - $1.0 billion | $0.5 - $1.0 billion | ||||
Pricing | 4.50% - 5.50% | 4.50% - 5.50% | 4.50% - 5.50% | 4.00% - 5.50% | 4.00% - 5.50% | ||||
Timing | Early-to-mid 2015 | Early-to-mid 2015 | Early-to-mid 2015 | Mid-to-late 2015 | Mid-to-late 2015 | ||||
Funds From Operations / share (NAREIT-Defined) | $4.95 - $5.05 | $4.95 - $5.05 | $5.28 - $5.38 | $5.33 - $5.43 | $5.24 - $5.30 | ||||
Adjustments for non-core items (6) | $0.05 | $0.05 | ($0.25) | ($0.28) | ($0.12) | ||||
Core Funds From Operations / share | $5.00 - $5.10 | $5.00 - $5.10 | $5.03 - $5.13 | $5.05 - $5.15 | $5.12 - $5.18 | ||||
Foreign currency translation adjustments | N/A | N/A | $0.15 | $0.15 | $0.15 | ||||
Constant-Currency Core FFO / share | N/A | N/A | $5.18 - $5.28 | $5.20 - $5.30 | $5.27 - $5.33 |
(1) | The "same-capital" pool includes properties owned as of December 31, 2013 with less than 5% of total rentable square feet under development. It also excludes properties that were undergoing, or were expected to undergo, development activities in 2014-2015. NOI represents rental revenue and tenant reimbursement revenue less rental property operating and maintenance expenses, property taxes and insurance expenses (as reflected in the statement of operations), and cash NOI is NOI less straight-line rents and above and below market rent amortization. |
(2) | Incremental revenue from speculative leasing represents revenue expected to be recognized in the current year from leases that have not yet been signed. |
(3) | Overhead load is defined as General & Administrative expense divided by Total Assets. |
(4) | Other non-recurring capex represents costs incurred to enhance the capacity or marketability of operating properties, such as network fiber initiatives and software development costs. |
(5) | Recurring capex represents non-incremental improvements required to maintain current revenues, including second-generation tenant improvements and leasing commissions. Capitalized leasing costs include capitalized leasing compensation as well as capitalized internal leasing commissions. |
(6) | See "Funds From Operations and Core Funds From Operations" table below for historical reconciliations of net income available to common stockholders to funds from operations (FFO), which is NAREIT-Defined, and core funds from operations (core FFO). |
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures, including FFO, core FFO, "constant-currency" core FFO, and Adjusted EBITDA. A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a definition of FFO, a reconciliation from FFO to core FFO, and a definition of core FFO are included as an attachment to this press release. A reconciliation from U.S. GAAP net income available to common stockholders to Adjusted EBITDA, a definition of Adjusted EBITDA, a definition of net-debt-to-Adjusted EBITDA, debt-plus-preferred-to-total-enterprise-value, and a definition of fixed charge coverage ratio are included as an attachment to this press release.
Investor Conference Call
Prior to
To participate in the live call, investors are invited to dial +1 (888) 317-6003 (for domestic callers) or +1 (412) 317-6061 (for international callers) and reference the conference ID# 8772359 at least five minutes prior to start time. A live webcast of the call will be available via the Investors section of
Telephone and webcast replays will be available one hour after the call until
About
Additional information about
Contact Information
Senior Vice President
Investor Relations
+1 (415) 738-6500
Safe Harbor Statement
This press release contains forward-looking statements which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially, including statements related to the acquisition of
Consolidated Quarterly Statements of Operations Unaudited and in thousands, except share and per share data
| |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
30-Sep-15 | 30-Jun-15 | 31-Mar-15 | 31-Dec-14 | 30-Sep-14 | 30-Sep-15 | 30-Sep-14 | |||||||||
Rental revenues | $338,330 | $330,676 | $319,166 | $319,816 | $317,064 | $988,172 | $936,270 | ||||||||
Tenant reimbursements - Utilities | 70,148 | 62,305 | 59,764 | 59,830 | 65,604 | 192,217 | 186,850 | ||||||||
Tenant reimbursements - Other | 25,336 | 25,267 | 26,065 | 28,887 | 26,605 | 76,668 | 74,667 | ||||||||
Fee income | 1,595 | 1,549 | 1,614 | 1,871 | 2,748 | 4,758 | 5,397 | ||||||||
Other | 580 | 498 | — | 1,812 | 165 | 1,078 | 1,038 | ||||||||
Total Operating Revenues | $435,989 | $420,295 | $406,609 | $412,216 | $412,186 | $1,262,893 | $1,204,222 | ||||||||
Utilities | $73,887 | $64,669 | $62,970 | $62,560 | $69,388 | $201,526 | $196,907 | ||||||||
Rental property operating | 36,401 | 36,035 | 34,650 | 33,211 | 32,017 | 107,087 | 95,988 | ||||||||
Repairs & maintenance | 30,250 | 28,835 | 26,943 | 31,783 | 29,489 | 86,027 | 82,691 | ||||||||
Property taxes | 19,953 | 20,900 | 23,263 | 23,053 | 25,765 | 64,116 | 68,485 | ||||||||
Insurance | 2,140 | 2,154 | 2,155 | 2,180 | 2,145 | 6,449 | 6,463 | ||||||||
Change in fair value of contingent consideration | (1,594) | 352 | (43,034) | (3,991) | (1,465) | (44,276) | (4,102) | ||||||||
Depreciation & amortization | 136,974 | 131,524 | 129,073 | 133,327 | 137,474 | 397,571 | 405,186 | ||||||||
General & administrative | 26,431 | 24,312 | 19,798 | 21,480 | 20,709 | 70,541 | 59,018 | ||||||||
Severance related accrual, equity acceleration, and legal expenses | (3,676) | 1,301 | 1,396 | — | — | (979) | 12,690 | ||||||||
Transactions | 11,042 | 3,166 | 93 | 323 | 144 | 14,301 | 980 | ||||||||
Impairment of investments in real estate | — | — | — | 113,970 | 12,500 | — | 12,500 | ||||||||
Other expenses | 51 | (6) | (16) | 486 | 1,648 | 29 | 2,584 | ||||||||
Total Operating Expenses | $331,859 | $313,242 | $257,291 | $418,382 | $329,814 | $902,392 | $939,390 | ||||||||
Operating Income (Loss) | $104,130 | $107,053 | $149,318 | ($6,166) | $82,372 | $360,501 | $264,832 | ||||||||
Equity in earnings of unconsolidated joint ventures | $4,169 | $3,383 | $4,618 | $3,776 | $3,455 | $12,170 | $9,513 | ||||||||
Gain (loss) on sale of property | (207) | 76,669 | 17,820 | — | — | 94,282 | 15,945 | ||||||||
Gain on contribution of properties to unconsolidated JV | — | — | — | — | 93,498 | — | 95,404 | ||||||||
Gain on sale of investment | — | — | — | 14,551 | — | — | — | ||||||||
Interest and other income | (358) | (231) | (2,290) | 641 | 378 | (2,879) | 2,022 | ||||||||
Interest expense | (48,138) | (46,114) | (45,466) | (46,396) | (48,169) | (139,718) | (144,689) | ||||||||
Tax (expense) | (1,754) | (2,615) | (1,675) | (1,201) | (1,178) | (6,044) | (4,037) | ||||||||
Loss from early extinguishment of debt | — | (148) | — | — | (195) | (148) | (780) | ||||||||
Net Income (Loss) | $57,842 | $137,997 | $122,325 | ($34,795) | $130,161 | $318,164 | $238,210 | ||||||||
Net (income) loss attributable to noncontrolling interests | (864) | (2,486) | (2,142) | 961 | (2,392) | (5,492) | (4,190) | ||||||||
Net Income (Loss) Attributable to Digital Realty Trust, Inc. | $56,978 | $135,511 | $120,183 | ($33,834) | $127,769 | $312,672 | $234,020 | ||||||||
Preferred stock dividends | (18,456) | (18,456) | (18,455) | (18,455) | (18,455) | (55,367) | (49,010) | ||||||||
Net Income (Loss) Available to Common Stockholders | $38,522 | $117,055 | $101,728 | ($52,289) | $109,314 | $257,305 | $185,010 | ||||||||
Weighted-average shares outstanding - basic | 135,832,503 | 135,810,060 | 135,704,525 | 135,544,597 | 135,492,618 | 135,782,831 | 132,635,894 | ||||||||
Weighted-average shares outstanding - diluted | 138,259,936 | 136,499,004 | 136,128,800 | 135,544,597 | 135,946,533 | 136,920,477 | 132,852,966 | ||||||||
Weighted-average fully diluted shares and units | 139,192,198 | 139,256,470 | 138,831,268 | 138,757,650 | 138,762,045 | 139,050,965 | 138,216,486 | ||||||||
Net income (loss) per share - basic | $0.28 | $0.86 | $0.75 | ($0.39) | $0.81 | $1.89 | $1.39 | ||||||||
Net income (loss) per share - diluted | $0.28 | $0.86 | $0.75 | ($0.39) | $0.80 | $1.88 | $1.39 | ||||||||
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 | Nine Months Ended | ||||||||||||
30-Sep-15 | 30-Jun-15 | 31-Mar-15 | 31-Dec-14 | 30-Sep-14 | 30-Sep-15 | 30-Sep-14 | ||||||||
Net Income (Loss) Available to Common Stockholders | $38,522 | $117,055 | $101,728 | ($52,289) | $109,314 | $257,305 | $185,010 | |||||||
Adjustments: | ||||||||||||||
Noncontrolling interests in operating partnership | 747 | 2,377 | 2,026 | (1,074) | 2,272 | 5,150 | 3,838 | |||||||
Real estate related depreciation & amortization (1) | 135,613 | 130,198 | 127,823 | 132,100 | 136,289 | 393,634 | 401,723 | |||||||
Unconsolidated JV real estate related depreciation & amortization | 2,761 | 3,187 | 2,603 | 2,173 | 1,934 | 8,551 | 5,364 | |||||||
(Gain) loss on sale of property | 207 | (76,669) | (17,820) | — | — | (94,282) | (15,945) | |||||||
Gain on contribution of properties to unconsolidated JV | — | — | — | — | (93,498) | — | (95,404) | |||||||
Impairment of investments in real estate | — | — | — | 113,970 | 12,500 | — | 12,500 | |||||||
Funds From Operations | $177,850 | $176,148 | $216,360 | $194,880 | $168,811 | $570,358 | $497,086 | |||||||
Add: Interest and amortization of debt issuance costs on 2029 Debentures | — | — | — | — | — | — | 4,725 | |||||||
Funds From Operations - diluted | $177,850 | $176,148 | $216,360 | $194,880 | $168,811 | $570,358 | $501,811 | |||||||
Weighted-average shares and units outstanding - basic | 138,468 | 138,568 | 138,407 | 138,327 | 138,308 | 138,481 | 135,382 | |||||||
Weighted-average shares and units outstanding - diluted (2) | 139,192 | 139,257 | 138,831 | 138,757 | 138,762 | 139,051 | 138,217 | |||||||
Funds From Operations per share - basic | $1.28 | $1.27 | $1.56 | $1.41 | $1.22 | $4.12 | $3.67 | |||||||
Funds From Operations per share - diluted (2) | $1.28 | $1.26 | $1.56 | $1.40 | $1.22 | $4.10 | $3.63 | |||||||
Reconciliation of FFO to Core FFO | Three Months Ended | Nine Months Ended | ||||||||||||
30-Sep-15 | 30-Jun-15 | 31-Mar-15 | 31-Dec-14 | 30-Sep-14 | 30-Sep-15 | 30-Sep-14 | ||||||||
Funds From Operations - diluted | $177,850 | $176,148 | $216,360 | $194,880 | $168,811 | $570,358 | $501,811 | |||||||
Termination fees and other non-core revenues (3) | (580) | (313) | 1,573 | (2,584) | (165) | 680 | (3,085) | |||||||
Gain on sale of investment | — | — | — | (14,551) | — | — | — | |||||||
Significant transaction expenses | 11,042 | 3,166 | 93 | 323 | 144 | 14,301 | 980 | |||||||
Loss from early extinguishment of debt | — | 148 | — | — | 195 | 148 | 780 | |||||||
Change in fair value of contingent consideration (4) | (1,594) | 352 | (43,034) | (3,991) | (1,465) | (44,276) | (4,102) | |||||||
Equity in earnings adjustment for non-core items | — | — | — | — | — | — | 843 | |||||||
Severance related accrual, equity acceleration, and legal expenses (5) | (3,676) | 1,301 | 1,396 | — | — | (979) | 12,690 | |||||||
Other non-core expense adjustments (6) | 51 | (29) | (30) | 453 | 1,588 | (8) | 2,239 | |||||||
Core Funds From Operations - diluted | $183,093 | $180,773 | $176,358 | $174,530 | $169,108 | $540,224 | $512,156 | |||||||
Weighted-average shares and units outstanding - diluted (2) | 139,192 | 139,257 | 138,831 | 138,757 | 138,762 | 139,051 | 138,217 | |||||||
Core Funds From Operations per share - diluted (2) | $1.32 | $1.30 | $1.27 | $1.26 | $1.22 | $3.89 | $3.71 | |||||||
(1) Real Estate Related Depreciation & Amortization: | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||
30-Sep-15 | 30-Jun-15 | 31-Mar-15 | 31-Dec-14 | 30-Sep-14 | 30-Sep-15 | 30-Sep-14 | ||||||||
Depreciation & amortization per income statement | $136,974 | $131,524 | $129,073 | $133,327 | $137,474 | $397,571 | $405,186 | |||||||
Non-real estate depreciation | (1,361) | (1,326) | (1,250) | (1,227) | (1,185) | (3,937) | (3,463) | |||||||
Real Estate Related Depreciation & Amortization | $135,613 | $130,198 | $127,823 | $132,100 | $136,289 | $393,634 | $401,723 | |||||||
(2) | For all periods presented, we have excluded the effect of dilutive series E, series F, series G, series H and series I preferred stock, as applicable, that may be converted upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series E, series F, series G, series H and series I preferred stock, as applicable, which we consider highly improbable. In addition, the 5.50% exchangeable senior debentures due 2029 were exchangeable for 0 and 2,618 common shares on a weighted average basis for the three and nine months ended September 30, 2014, respectively. See above for calculations of diluted FFO available to common stockholders and unitholders and weighted average common stock and units outstanding. |
(3) | Includes lease termination fees and certain other adjustments that are not core to our business. |
(4) | Relates to earn-out contingencies in connection with the Sentrum and Singapore (29A international Business Park) acquisitions. The Sentrum earn-out contingency expired in July 2015 and the Singapore earn-out contingency will expire in November 2020 and will be reassessed on a quarterly basis. During the first quarter of 2015, we reduced the fair value of the earnout related to Sentrum by approximately $44.8 million. The adjustment was the result of an evaluation by management that no additional leases would be executed for vacant space by the contingency expiration date. |
(5) | Relates to severance and other charges related to the departure of company executives. |
(6) | Includes reversal of accruals and certain other adjustments that are not core to our business. Construction management expenses are included in Other expenses on the income statement but are not added back to core FFO. |
Consolidated Balance Sheets Unaudited and in thousands, except share and per share data
| ||||||||||
30-Sep-15 | 30-Jun-15 | 31-Mar-15 | 31-Dec-14 | 30-Sep-14 | ||||||
Assets | ||||||||||
Investments in real estate: | ||||||||||
Real estate | $9,473,253 | $9,353,820 | $9,146,341 | $9,027,600 | $9,213,833 | |||||
Construction in progress | 570,598 | 646,012 | 735,544 | 809,406 | 876,494 | |||||
Land held for future development | 133,343 | 141,294 | 135,606 | 145,607 | 146,390 | |||||
Investments in Real Estate | $10,177,194 | $10,141,126 | $10,017,491 | $9,982,613 | $10,236,717 | |||||
Accumulated depreciation & amortization | (2,137,631) | (2,033,289) | (1,962,966) | (1,874,054) | (1,840,379) | |||||
Net Investments in Properties | $8,039,563 | $8,107,837 | $8,054,525 | $8,108,559 | $8,396,338 | |||||
Investment in unconsolidated joint ventures | 103,703 | 103,410 | 103,475 | 94,729 | 94,497 | |||||
Net Investments in Real Estate | $8,143,266 | $8,211,247 | $8,158,000 | $8,203,288 | $8,490,835 | |||||
Cash and cash equivalents | 22,998 | 49,989 | 30,969 | 34,814 | 30,927 | |||||
Accounts and other receivables (1) | 157,994 | 126,734 | 112,995 | 135,931 | 140,463 | |||||
Deferred rent | 475,796 | 467,262 | 455,834 | 447,643 | 442,358 | |||||
Acquired above-market leases, net | 30,617 | 33,936 | 34,757 | 38,605 | 42,477 | |||||
Acquired in-place lease value and deferred leasing costs, net | 405,824 | 424,229 | 434,917 | 456,962 | 461,243 | |||||
Deferred financing costs, net | 29,173 | 30,203 | 28,243 | 30,821 | 33,761 | |||||
Restricted cash | 12,500 | 18,557 | 18,294 | 18,062 | 19,587 | |||||
Assets associated with real estate held for sale | 173,461 | 171,990 | 81,667 | 120,471 | — | |||||
Other assets | 49,384 | 51,862 | 52,750 | 40,188 | 60,356 | |||||
Total Assets | $9,501,013 | $9,586,009 | $9,408,426 | $9,526,784 | $9,722,007 | |||||
Liabilities and Equity | ||||||||||
Global unsecured revolving credit facility | $688,957 | $777,013 | $826,906 | $525,951 | $485,023 | |||||
Unsecured term loan | 938,276 | 961,098 | 942,006 | 976,600 | 1,002,186 | |||||
Unsecured senior notes, net of discount | 2,816,359 | 2,856,408 | 2,672,472 | 2,791,758 | 2,835,478 | |||||
Mortgage loans, net of premiums | 304,987 | 374,307 | 376,527 | 378,818 | 417,042 | |||||
Accounts payable and other accrued liabilities | 513,555 | 516,232 | 523,948 | 605,923 | 648,314 | |||||
Accrued dividends and distributions | — | — | — | 115,019 | — | |||||
Acquired below-market leases | 88,632 | 94,312 | 97,234 | 104,235 | 110,708 | |||||
Security deposits and prepaid rent | 107,704 | 109,005 | 108,244 | 108,478 | 119,696 | |||||
Liabilities associated with assets held for sale | 6,892 | 7,441 | 3,228 | 5,764 | — | |||||
Total Liabilities | $5,465,362 | $5,695,816 | $5,550,565 | $5,612,546 | $5,618,447 | |||||
Equity | ||||||||||
Preferred Stock: $0.01 par value per share, 70,000,000 shares authorized: | ||||||||||
Series E Cumulative Redeemable Preferred Stock (2) | $277,172 | $277,172 | $277,172 | $277,172 | $277,172 | |||||
Series F Cumulative Redeemable Preferred Stock (3) | 176,191 | 176,191 | 176,191 | 176,191 | 176,191 | |||||
Series G Cumulative Redeemable Preferred Stock (4) | 241,468 | 241,468 | 241,468 | 241,468 | 241,468 | |||||
Series H Cumulative Redeemable Preferred Stock (5) | 353,290 | 353,290 | 353,290 | 353,290 | 353,300 | |||||
Series I Cumulative Redeemable Preferred Stock (6) | 241,683 | — | — | — | — | |||||
Common Stock: $0.01 par value per share, 215,000,000 shares authorized (7) | 1,351 | 1,351 | 1,350 | 1,349 | 1,348 | |||||
Additional paid-in capital | 3,977,945 | 3,974,398 | 3,967,846 | 3,970,438 | 3,964,876 | |||||
Dividends in excess of earnings | (1,185,633) | (1,108,701) | (1,110,298) | (1,096,603) | (931,777) | |||||
Accumulated other comprehensive (loss) income, net | (87,988) | (67,324) | (91,562) | (45,046) | (20,470) | |||||
Total Stockholders' Equity | $3,995,479 | $3,847,845 | $3,815,457 | $3,878,259 | $4,062,108 | |||||
Noncontrolling Interests | ||||||||||
Noncontrolling interest in operating partnership | $33,411 | $35,577 | $35,596 | $29,188 | $34,632 | |||||
Noncontrolling interest in consolidated joint ventures | 6,761 | 6,771 | 6,808 | 6,791 | 6,820 | |||||
Total Noncontrolling Interests | $40,172 | $42,348 | $42,404 | $35,979 | $41,452 | |||||
Total Equity | $4,035,651 | $3,890,193 | $3,857,861 | $3,914,238 | $4,103,560 | |||||
Total Liabilities and Equity | $9,501,013 | $9,586,009 | $9,408,426 | $9,526,784 | $9,722,007 | |||||
(1) | Net of allowance for doubtful accounts of $7.041 and $6,302 as of September 30, 2015 and December 31, 2014, respectively. |
(2) | Series E Cumulative Redeemable Preferred Stock, 7.000%, $287,500 and $287,500 liquidation preference, respectively ($25.00 per share), 11,500,000 and 11,500,000 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively. |
(3) | Series F Cumulative Redeemable Preferred Stock, 6.625%, $182,500 and $182,500 liquidation preference, respectively ($25.00 per share), 7,300,000 and 7,300,000 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively. |
(4) | Series G Cumulative Redeemable Preferred Stock, 5.875%, $250,000 and $250,000 liquidation preference, respectively ($25.00 per share), 10,000,000 and 10,000,000 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively. |
(5) | Series H Cumulative Redeemable Preferred Stock, 7.375%, $365,000 and $365,000 liquidation preference, respectively ($25.00 per share), 14,600,000 and 14,600,000 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively. |
(6) | Series I Cumulative Redeemable Preferred Stock, 6.350%, $250,000 and $0 liquidation preference, respectively ($25.00 per share), 10,000,000 and 0 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively. |
(7) | Common Stock: 135,843,684 and 135,626,255 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively. |
Reconciliation of Earnings Before Interest, Taxes, Depreciation, and Amortization Unaudited and in thousands
| ||||||||||
Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) (1) | Three Months Ended | |||||||||
30-Sep-15 | 30-Jun-15 | 31-Mar-15 | 31-Dec-14 | 30-Sep-14 | ||||||
Net Income (Loss) Available to Common Stockholders | $38,522 | $117,055 | $101,728 | ($52,289) | $109,314 | |||||
Interest | 48,138 | 46,114 | 45,466 | 46,396 | 48,169 | |||||
Loss from early extinguishment of debt | — | 148 | — | — | 195 | |||||
Tax expense | 1,754 | 2,615 | 1,675 | 1,201 | 1,178 | |||||
Depreciation & amortization | 136,974 | 131,524 | 129,073 | 133,327 | 137,474 | |||||
Impairment of investments in real estate | — | — | — | 113,970 | 12,500 | |||||
EBITDA | $225,388 | $297,456 | $277,942 | $242,605 | $308,830 | |||||
Change in fair value of contingent consideration | (1,594) | 352 | (43,034) | (3,991) | (1,465) | |||||
Severance related accrual, equity acceleration, and legal expenses | (3,676) | 1,301 | 1,396 | — | — | |||||
Transactions | 11,042 | 3,166 | 93 | 323 | 144 | |||||
(Gain) loss on sale of property | 207 | (76,669) | (17,820) | — | — | |||||
Gain on contribution of properties to unconsolidated joint venture | — | — | — | — | (93,498) | |||||
Gain on sale of investment | — | — | — | (14,551) | — | |||||
Noncontrolling interests | 864 | 2,486 | 2,142 | (961) | 2,392 | |||||
Preferred stock dividends | 18,456 | 18,456 | 18,455 | 18,455 | 18,455 | |||||
Adjusted EBITDA | $250,687 | $246,548 | $239,174 | $241,880 | $234,858 | |||||
(1) | For definition and discussion of EBITDA and Adjusted EBITDA, see below. |
Definitions
Funds from Operations (FFO):
We calculate funds from operations, or FFO, in accordance with the standards established by the
Core Funds from Operations:
We present core funds from operations, or core FFO, as a supplemental operating measure because, in excluding certain items that do not reflect core revenue or expense streams, it provides a performance measure that, when compared year over year, captures trends in our core business operating performance. We calculate core FFO by adding to or subtracting from FFO (i) termination fees and other non-core revenues, (ii) gain on sale of investment, (iii) significant transaction expenses, (iv) loss from early extinguishment of debt, (v) change in fair value of contingent consideration, (vi) equity in earnings adjustment for non-core items, (vii) severance accrual, equity acceleration, and legal expenses and (viii) other non-core expense adjustments. Because certain of these adjustments have a real economic impact on our financial condition and results from operations, the utility of core FFO as a measure of our performance is limited. Other REITs may not calculate core FFO in a consistent manner. Accordingly, our core FFO may not be comparable to other REITs' core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.
Constant Currency Core Funds from Operations:
We calculate constant-currency core funds from operations by adjusting the core funds from operations for foreign currency translations.
EBITDA and Adjusted EBITDA:
We believe that earnings before interest expense, income taxes, depreciation and amortization, and impairment of investments in real estate, or EBITDA, and Adjusted EBITDA (as defined below), are useful supplemental performance measures because they allow investors to view our performance without the impact of non-cash depreciation and amortization or the cost of debt and, with respect to Adjusted EBITDA, change in fair value of contingent consideration, severance related accrual, equity acceleration, and legal expenses, gain on sale of property, gain on contribution of properties to unconsolidated joint ventures, gain on sale of equity investment, noncontrolling interests, and preferred stock dividends. Adjusted EBITDA is EBITDA excluding change in fair value of contingent consideration, severance related accrual, equity acceleration, and legal expenses, transactions, gain on sale of property, gain on contribution of properties to unconsolidated joint ventures, gain on sale of investment, noncontrolling interests, and preferred stock dividends. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited. Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do; accordingly, our EBITDA and Adjusted EBITDA may not be comparable to such other REITs' EBITDA and Adjusted EBITDA. Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.
Net Operating Income (NOI) and Cash NOI:
Net operating income, or NOI, represents rental revenue and tenant reimbursement revenue less utilities, rental property operating expenses, repair and maintenance expenses, property taxes and insurance expenses (as reflected in the statement of operations). NOI is commonly used by stockholders, company management and industry analysts as a measurement of operating performance of the company's rental portfolio. Cash NOI is NOI less straight-line rents and above and below market rent amortization. Cash NOI is commonly used by stockholders, company management and industry analysts as a measure of property operating performance on a cash basis. However, because NOI and cash NOI exclude depreciation and amortization and capture neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our results from operations, the utility of NOI and cash NOI as measures of our performance is limited. Other REITs may not calculate NOI and cash NOI in the same manner we do and, accordingly, our NOI and cash NOI may not be comparable to such other REITs' NOI and cash NOI. Accordingly, NOI and cash NOI should be considered only as supplements to net income computed in accordance with GAAP as measures of our performance.
Additional Definitions
Net debt-to-Adjusted EBITDA ratio is calculated using total debt at balance sheet carrying value less unrestricted cash and cash equivalents divided by the product of Adjusted EBITDA multiplied by four.
Debt-plus-preferred-to-total-enterprise-value is mortgage debt and other loans plus preferred stock divided by mortgage debt and other loans plus the liquidation value of preferred stock and the market value of outstanding
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 September 30, 2015, GAAP interest expense was $48 million, capitalized interest was
Reconciliation of Range of 2015 Projected Net Income to Projected FFO (NAREIT-Defined) and Core FFO | ||
Low | High | |
Net income available to common stockholders per diluted share | $2.08 | $2.14 |
Add: | ||
Real estate depreciation and amortization and (gain)/loss on sale | $3.16 | $3.16 |
Projected FFO per diluted share (NAREIT-Defined) | $5.24 | $5.30 |
Adjustments for items that do not represent core expenses and revenue streams | ($0.12) | ($0.12) |
Projected core FFO per diluted share | $5.12 | $5.18 |
Foreign currency translation adjustments | $0.15 | $0.15 |
Projected constant - currency core FFO per diluted share | $5.27 | $5.33 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/digital-realty-reports-third-quarter-2015-results-300169054.html
SOURCE