Release Details

Digital Realty Trust, Inc. Reports Full Year 2011 FFO of $4.06 Per Share and FFO of $4.09 Per Share Adjusted for Non-Core Items

February 17, 2012

SAN FRANCISCO, Feb. 17, 2012 /PRNewswire/ -- Digital Realty Trust, Inc. (NYSE: DLR), a leading global provider of data center solutions, today announced financial results for its fourth quarter and for the full year ended December 31, 2011.  All per share results are on a diluted share and unit basis.

Highlights:

  • Reported FFO of $4.06 per share for the year ended December 31, 2011, up 19.8% from $3.39 per share for the year ended December 31, 2010.  Excluding certain items that do not represent ongoing expenses or revenue streams in each full year, 2011 core FFO was $4.09 per share, up 17.2% from 2010 core FFO of $3.49 per share;
  • Reported FFO of $1.02 per share for the fourth quarter of 2011, up 4.1% from $0.98 per share for the fourth quarter of 2010.  Excluding certain items that do not represent ongoing expenses or revenue streams in each quarter, fourth quarter 2011 core FFO was $1.03 per share, up 7.3% from fourth quarter 2010 core FFO of $0.96 per share;
  • Reported net income for the year ended December 31, 2011 of $162.1 million and net income available to common stockholders of $130.9 million, or $1.32 per share, up 94.1% from $0.68 per share for the year ended December 31, 2010;
  • Set record for leases signed during the full year 2011, including leases signed for colocation space, which are expected to generate approximately $136.6 million in annual GAAP rental revenue;
  • Acquired five properties totaling approximately 704,000 square feet and five developable land parcels for approximately $242.3 million and an investment in an unconsolidated joint venture for $4.1 million in 2011;
  • Generated approximately $42.4 million of proceeds net of commissions from the issuance of approximately 668,000 shares of common stock under the At-the-Market ("ATM") equity distribution program at an average price of $64.08 per share during the fourth quarter of 2011.  For the full year 2011, the Company generated an aggregate of approximately $456.8 million of proceeds net of commissions from the issuance of approximately 7.7 million shares under ATM equity distribution programs at an average price of $59.68 per share;
  • Increased quarterly common stock dividend by 7.4% for the first quarter of 2012 to $0.73 per share; and
  • Maintaining 2012 guidance range of $4.34$4.48 per share, up 8.6% at the midpoint from $4.06 per share in 2011.

Funds from operations ("FFO") on a diluted basis was $126.4 million in the fourth quarter of 2011, or $1.02 per share , up 1.0% from $1.01 per share in the previous quarter, and up 4.1% from $0.98 per share in the fourth quarter of 2010.  For the year ended December 31, 2011, FFO was $485.0 million, or $4.06 per share, up 19.8% from $3.39 per share in 2010.

"Adjusting for items that do not represent ongoing expenses or revenues streams, fourth quarter 2011 core FFO was approximately $600,000 higher than reported FFO, or $1.03 per share, up 7.3% from fourth quarter 2010 core FFO of $0.96," said A. William Stein, Chief Financial Officer and Chief Investment Officer of Digital Realty. "Similarly, full year 2011 core FFO was $4.09 per share after adjusting for non-core items.  This reflects a 17.2% increase over full year 2010 core FFO of $3.49 per share."

FFO is a supplemental non-GAAP performance measure used by the real estate industry to measure the operating performance of real estate investment trusts.  FFO and core FFO should not be considered as substitutes for net income determined in accordance with U.S. GAAP as measures of financial performance.  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.

Net income for the fourth quarter of 2011 was $47.2 million, compared to $37.7 million for the third quarter of 2011 and $36.3 million for the fourth quarter of 2010.  Net income available to common stockholders in the fourth quarter of 2011 was $36.0 million, or $0.34 per share, compared to $31.9 million, or $0.31 per share, in the third quarter of 2011, and $24.9 million, or $0.27 per share in the fourth quarter of 2010.  For the year ended December 31, 2011, net income was $162.1 million, up 53.8% over 2010 net income of $105.4 million.  Net income available to common stockholders for the year ended December 31, 2011 was $130.9 million, or $1.32 per share, up 94.1% from $0.68 per share in 2010.

The Company reported total operating revenues of $270.6 million in the fourth quarter of 2011, up 13.4% from $238.7 million in the fourth quarter of 2010, and total operating revenues of $1.1 billion for the year 2011, up 22.8% from $865.4 million in 2010.

"Capturing global opportunities and delivering reliable, secure, cost effective solutions for customers require expertise, experience and resources," said Michael F. Foust, Chief Executive Officer of Digital Realty.  "We believe that our global footprint and team of real estate, technical and financial professionals set us apart in the industry, and continue to be a crucial driver of our success."

Acquisitions Activity

In October 2011, the Company acquired a 10-acre development site in Dublin, Ireland for a purchase price of $6.3 million. The site is capable of supporting the phased development of approximately 11.5 megawatts of data center space across four buildings, totaling approximately 193,000 square feet of space.  In December 2011, the Company completed the acquisition of a multi-tenant, fully leased 155,000 square foot data center facility located at 360 Spear Street, which is adjacent to its 365 Main Street facility in San Francisco, California, for $85.0 million.  In December 2011, the Company also completed the acquisition of a three-story, 334,000 square foot data center facility in Atlanta, Georgia for $63.0 million.  

During the full year 2011, the Company acquired five properties totaling approximately 704,000 square feet along with five developable land parcels for approximately $242.3 million and an investment in an unconsolidated joint venture for $4.1 million.

As of February 17, 2012, the Company's portfolio comprised 101 properties, excluding three properties held in unconsolidated joint ventures, consisting of 140 buildings totaling approximately 18.3 million net rentable square feet, including 2.4 million square feet of space held for redevelopment.  The portfolio is strategically located in 31 key technology markets throughout North America, Europe, Singapore and Australia.

Balance Sheet Update

Total assets grew to approximately $6.1 billion at December 31, 2011 from $5.3 billion at December 31, 2010.  Total debt slightly increased to $2.9 billion at December 31, 2011 from $2.8 billion at December 31, 2010. Stockholders' equity was over $2.5 billion at December 31, 2011, up from approximately $2.0 billion at December 31, 2010.

During the fourth quarter of 2011, under its second ATM equity distribution program, the Company generated approximately $42.4 million of proceeds net of commissions under its ATM equity distribution program from the issuance of approximately 668,000 shares at an average price of $64.08 per share.  During the full year 2011, the Company generated an aggregate of approximately $456.8 million of proceeds net of commissions under ATM equity distribution programs from the issuance of approximately 7.7 million shares at an average price of $59.68 per share.  

In November 2011, the Company closed its $1.5 billion Global Revolving Credit Facility. Also, in conjunction with the acquisition of the 360 Spear Street facility in December 2011, the Company assumed a $47.6 million secured loan at a rate of 6.3% with a maturity date in November 2013.  

During the fourth quarter, holders of the Company's Series D Convertible Preferred Stock converted approximately 1.8 million shares of the Series D Convertible Preferred Stock with a liquidation preference value of $46.2 million into approximately 1.1 million newly issued shares of common stock.  

For the full year 2011, holders of the Company's Series C Convertible Preferred Stock converted approximately 1.9 million shares of the Series C Convertible Preferred Stock with a liquidation preference value of $46.8 million into approximately 1.0 million newly issued shares of common stock. This comprised approximately 26.8% of the Series C Convertible Preferred Stock outstanding at December 31, 2010. For the full year, holders of the Series D Convertible Preferred Stock converted approximately 6.8 million shares of the Series D Convertible Preferred Stock with a liquidation preference value of $170.3 million into approximately 4.2 million newly issued shares of common stock. This comprised approximately 49.4% of the Series D Convertible Preferred Stock outstanding at December 31, 2010.

2012 Outlook

FFO per diluted share and unit for the year ending December 31, 2012 is projected to be between $4.34 and $4.48. This guidance represents expected FFO growth of 6.9% to 10.3% over the 2011 FFO of $4.06 per diluted share and unit.  A reconciliation of the range of 2012 projected net income to projected FFO follows:

 

Low - High

 

Net income available to common stockholders per diluted share    

$1.51 – 1.65

 

           Add:

  

Real estate depreciation and amortization as adjusted for noncontrolling interests

$3.10

 

            Less:

  

Dilutive impact of convertible stock and exchangeable debentures

($0.27)

 

   Projected FFO per diluted share                

$4.34 – 4.48

 
  



 

The 2012 guidance provided by Digital Realty in this press release is based on the following assumptions as of February 17, 2012:

  • Acquisitions of income producing properties totaling $300$400 million at an average cap rate of 8.0% - 8.5%;
  • Commencement of leases contributing $145$180 million of GAAP rental revenue on an annualized basis;
  • Digital Design Services revenue recognized between $7 - $10 million;
  • Development and redevelopment capital expenditures of $700 - $900 million;
  • Recurring capital expenditures of $40$50 million;
  • Total G&A expenses of $62 million;
  • Transaction expenses of $5$8 million; and
  • FX rates (USD per currency): Euro = 1.28; Pound = 1.53; SGD = 0.77; AUS = 1.00.


 

Investor Conference Call Details

Digital Realty will host a conference call on Friday, February 17, 2012 at 10:00 am PT / 1:00 pm ET to discuss its fourth quarter and full year 2011 financial results and operating performance.  The conference call will feature Chief Executive Officer, Michael F. Foust, and Chief Financial Officer and Chief Investment Officer, A. William Stein.  To participate in the live call, investors are invited to dial +1 (888) 701-6680 (domestic callers) or +1 (706) 634-5458 (international callers) and quote the conference ID #32079511 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 www.digitalrealty.com.  Please go to the website at least 15 minutes early to register and download and install any necessary audio software. If you are unable to listen to the live conference call, a telephone and webcast replay will be available until 11:59 pm ET on Friday, March 9, 2012. The telephone replay can be accessed two hours after the call by dialing +1 (855) 859-2056 (domestic callers) or +1 (404) 537-3406 (for international callers) and using the conference ID #32079511. The webcast replay can be accessed on Digital Realty's website immediately after the live call has concluded.

About Digital Realty

Digital Realty Trust, Inc. focuses on delivering customer driven data center solutions by providing secure, reliable and cost effective facilities that meet each customer's unique data center needs. Digital Realty's customers include domestic and international companies across multiple industry verticals ranging from information technology and Internet enterprises, to manufacturing and financial services. Digital Realty's 101 properties, excluding three properties held as investments in unconsolidated joint ventures, comprise approximately 18.3 million square feet as of February 17, 2012, including 2.4 million square feet of space held for redevelopment. Digital Realty's portfolio is located in 31 markets throughout Europe, North America, Singapore and Australia. Additional information about Digital Realty is included in the Company Overview, which is available on the Investors page of Digital Realty's website at http://www.digitalrealty.com.

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 Company's 2012 guidance and its underlying assumptions, supply and demand for data center space, rent from leases that have been signed but have not yet commenced and other contracted rent to be received in future periods, development and redevelopment plans, and expected timing, size and IT capacity of development and redevelopment projects, and expectations regarding the Company's future growth and success. These risks and uncertainties include, among others, the following: the impact of the recent deterioration in global economic, credit and market conditions, including the downgrading of the U.S. government's credit rating; current local economic conditions in our geographic markets; decreases in information technology spending, including as a result of economic slowdowns or recession; adverse economic or real estate developments in our industry or the industry sectors that we sell to (including risks relating to decreasing real estate valuations and impairment charges); our dependence upon significant tenants; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; defaults on or non-renewal of leases by tenants; our failure to obtain necessary debt and equity financing; increased interest rates and operating costs; risks associated with using debt to fund our business activities, including re-financing and interest rate risks, our failure to repay debt when due, adverse changes in our credit ratings or our breach of covenants or other terms contained in our loan facilities and agreements; financial market fluctuations; changes in foreign currency exchange rates; our inability to manage our growth effectively; difficulty acquiring or operating properties in foreign jurisdictions; our failure to successfully integrate and operate acquired or redeveloped properties; risks related to joint venture investments, including as a result of our lack of control of such investments; delays or unexpected costs in development or redevelopment of properties; decreased rental rates or increased vacancy rates; increased competition or available supply of data center space; our inability to successfully develop and lease new properties and space held for redevelopment; difficulties in identifying properties to acquire and completing acquisitions; our inability to acquire off-market properties; our inability to comply with the rules and regulations applicable to reporting companies; our failure to maintain our status as a REIT; possible adverse changes to tax laws; restrictions on our ability to engage in certain business activities; environmental uncertainties and risks related to natural disasters; losses in excess of our insurance coverage; changes in foreign laws and regulations, including those related to taxation and real estate ownership and operation; and changes in local, state and federal regulatory requirements, including changes in real estate and zoning laws and increases in real property tax rates.  For a further list and description of such risks and uncertainties, see the reports and other filings by the Company with the U.S. Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the year ended December 31, 2010 and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2011, June 30, 2011 and September 30, 2011.  The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

For Additional Information:

  
   

A. William Stein

Pamela M. Garibaldi

 

Chief Financial Officer and

Vice President, Investor Relations and

 

Chief Investment Officer

Corporate Marketing

 

Digital Realty Trust, Inc.

Digital Realty Trust, Inc.

 

+1 (415) 738-6500

+1 (415) 738-6500

 
  



 

Digital Realty Trust, Inc. and Subsidiaries

 

Condensed Consolidated Income Statements

 

(in thousands, except share and per share data)

 

(unaudited)

 
           
   

Three Months Ended

 

Year Ended

 
   

December 31, 2011

 

December 31, 2010

 

December 31, 2011

 

December 31, 2010

 

Operating Revenues:

        
           
 

Rental

$                  214,264

 

$                  189,684

 

$                  820,711

 

$                  682,026

 
 

Tenant reimbursements

52,010

 

46,451

 

211,811

 

178,081

 
 

Construction management

4,338

 

2,166

 

29,286

 

4,923

 
 

Other

-

 

371

 

902

 

371

 
           
  

Total operating revenues

270,612

 

238,672

 

1,062,710

 

865,401

 
           

Operating Expenses:

        
           
 

Rental property operating and maintenance

81,698

 

69,832

 

307,922

 

250,225

 
 

Property taxes

9,458

 

4,933

 

49,946

 

44,432

 
 

Insurance

2,014

 

2,384

 

8,024

 

8,133

 
 

Construction management

2,388

 

131

 

22,715

 

1,542

 
 

Depreciation and amortization

80,612

 

76,383

 

310,425

 

263,903

 
 

General and administrative

12,542

 

12,225

 

53,624

 

47,196

 
 

Transactions

601

 

224

 

5,654

 

7,438

 
 

Other

-

 

-

 

90

 

226

 
           
  

Total operating expenses

189,313

 

166,112

 

758,400

 

623,095

 
           
  

Operating income

81,299

 

72,560

 

304,310

 

242,306

 
           

Other Income (Expenses):

        
 

Equity in earnings of unconsolidated joint ventures

1,296

 

1,260

 

4,952

 

5,254

 
 

Interest and other income

398

 

224

 

3,260

 

616

 
 

Interest expense

(36,856)

 

(36,583)

 

(149,350)

 

(137,384)

 
 

Tax benefit (expense)

1,164

 

(258)

 

42

 

(1,851)

 
 

Loss from early extinguishment of debt

(104)

 

(905)

 

(1,088)

 

(3,529)

 
           

Net Income

47,197

 

36,298

 

162,126

 

105,412

 
           
 

Net income attributable to noncontrolling interests

(1,481)

 

(1,077)

 

(5,861)

 

(3,118)

 
           

Net Income Attributable to Digital Realty Trust, Inc.

45,716

 

35,221

 

156,265

 

102,294

 
           
 

Preferred stock dividends

(9,726)

 

(7,608)

 

(25,397)

 

(37,004)

 
 

Costs on redemption of preferred stock

-

 

(2,748)

 

-

 

(6,951)

 
           

Net Income Available to Common Stockholders

$                    35,990

 

$                    24,865

 

$                  130,868

 

$                    58,339

 
           
           
 

Net income per share available to common stockholders:

        
 

Basic

$                        0.34

 

$                        0.27

 

$                        1.33

 

$                        0.69

 
 

Diluted

$                        0.34

 

$                        0.27

 

$                        1.32

 

$                        0.68

 
           
 

Weighted average shares outstanding:

        
 

Basic

105,134,719

 

90,698,033

 

98,405,375

 

84,275,498

 
 

Diluted

105,584,344

 

92,448,830

 

99,169,749

 

86,013,471

 
          



 

Digital Realty Trust, Inc. and Subsidiaries

 

Condensed Consolidated Balance Sheets

 

(in thousands)

 
      
  

December 31, 2011

 

December 31, 2010

 

ASSETS

 

(unaudited)

   
      

Investments in real estate

     

Properties:

     

Land

 

$                  555,113

 

$                  478,629

 

Acquired ground leases

 

6,214

 

6,374

 

Buildings and improvements

 

5,253,754

 

4,459,047

 

Tenant improvements

 

303,502

 

283,492

 
      

Total investments in properties

 

6,118,583

 

5,227,542

 

Accumulated depreciation and amortization

 

(900,044)

 

(660,700)

 
      

Net investments in properties

 

5,218,539

 

4,566,842

 

Investment in unconsolidated joint ventures

 

23,976

 

17,635

 

Net investments in real estate

 

5,242,515

 

4,584,477

 

Cash and cash equivalents

 

40,631

 

11,719

 

Accounts and other receivables, net

 

90,580

 

70,337

 

Deferred rent

 

246,815

 

190,067

 

Acquired above market leases, net

 

29,701

 

40,539

 

Acquired in place lease value and deferred leasing costs, net

 

335,381

 

334,366

 

Deferred financing costs, net

 

29,849

 

22,825

 

Restricted cash

 

55,165

 

60,062

 

Other assets

 

27,929

 

15,091

 
      

Total Assets

 

$               6,098,566

 

$               5,329,483

 
      

LIABILITIES AND EQUITY

     
      

Revolving credit facilities

 

$                  275,106

 

$                  333,534

 

Unsecured senior notes, net of discount

 

1,441,072

 

1,066,030

 

Exchangeable senior debentures

 

266,400

 

353,702

 

Mortgage loans, net of premiums

 

947,132

 

1,043,188

 

Other secured loan

 

10,500

 

10,500

 

Accounts payable and other accrued liabilities

 

315,133

 

237,631

 

Accrued dividends and distributions

 

75,455

 

51,210

 

Acquired below market leases, net

 

85,819

 

93,250

 

Security deposits and prepaid rents

 

101,538

 

85,775

 
      

Total Liabilities

 

3,518,155

 

3,274,820

 
      

Equity:

     

Stockholders' equity

 

2,522,917

 

1,962,518

 

Noncontrolling interests

 

57,494

 

92,145

 

Total Equity

 

2,580,411

 

2,054,663

 
      

Total Liabilities and Equity

 

$               6,098,566

 

$               5,329,483

 
     



 

Digital Realty Trust, Inc. and Subsidiaries

 

Reconciliation of Net Income Available to Common Stockholders to Funds From Operations (FFO)

 

(in thousands, except per share and unit data)

 

(unaudited)

 
         
 

Three Months Ended

 

Year Ended

 
 

December 31, 2011

September 30, 2011

December 31, 2010

 

December 31, 2011

 

December 31, 2010

 
         
         

Net income available to common stockholders

$                    35,990

$                     31,908

$                    24,865

 

$                  130,868

 

$                    58,339

 

Adjustments:

        

Noncontrolling interests in operating partnership

1,530

1,421

1,336

 

6,185

 

3,406

 

Real estate related depreciation and amortization (1)

80,086

78,550

75,983

 

308,547

 

262,485

 

Real estate related depreciation and amortization related to investment in 
  unconsolidated joint ventures

985

918

724

 

3,688

 

3,243

 
         

FFO available to common stockholders and unitholders (2)

$                  118,591

$                   112,797

$                  102,908

 

$                  449,288

 

$                  327,473

 
         

Basic FFO per share and unit

$                        1.08

$                         1.07

$                        1.08

 

$                        4.36

 

$                        3.67

 

Diluted FFO per share and unit (2)

$                        1.02

$                         1.01

$                        0.98

 

$                        4.06

 

$                        3.39

 
         

Weighted average common stock and units outstanding

        

Basic

109,603

105,069

95,580

 

103,053

 

89,261

 

Diluted (2)

123,875

120,235

115,618

 

119,404

 

109,159

 
         
         

(1) Real estate related depreciation and amortization was computed as follows:

        

Depreciation and amortization per income statement

80,612

79,047

76,383

 

310,425

 

263,903

 

Non-real estate depreciation

(526)

(497)

(400)

 

(1,878)

 

(1,418)

 
 

$                    80,086

$                     78,550

$                    75,983

 

$                  308,547

 

$                  262,485

 
         

(2) At December 31, 2011, we had 5,126 series C convertible preferred shares and 6,977 series D convertible preferred shares outstanding that were convertible into 2,778 common shares and 4,660 common shares on a weighted average basis for the three months ended December 31, 2011, respectively.  For the three months and year ended December 31, 2011, we have excluded the effect of dilutive series E preferred stock, that may be converted upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series E preferred stock, which we consider highly improbable; if included, the dilutive effect for the three months and year ended December 31, 2011 would be 4,432 and 1,311 shares, respectively. In addition, we had a balance of $266,400 of 5.50% exchangeable senior debentures that were exchangeable for 6,384 common shares on a weighted average basis for the three months ended December 31, 2011.  See below for calculations of diluted FFO available to common stockholders and unitholders and weighted average common stock and units outstanding.

 
         
 

Three Months Ended

 

Year Ended

 
 

December 31, 2011

September 30, 2011

December 31, 2010

 

December 31, 2011

 

December 31, 2010

 
         

FFO available to common stockholders and unitholders

$                  118,591

$                   112,797

$                  102,908

 

$                  449,288

 

$                  327,473

 
         

Add:  Series C convertible preferred dividends

1,402

1,402

1,914

 

6,077

 

7,656

 

Add:  Series D convertible preferred dividends

2,398

3,034

4,739

 

13,394

 

18,962

 

Add:  5.50% exchangeable senior debentures interest expense

4,050

4,050

4,050

 

16,200

 

16,200

 
         

FFO available to common stockholders and unitholders -- diluted

$                  126,441

$                   121,283

$                  113,611

 

$                  484,959

 

$                  370,291

 
         
         

Weighted average common stock and units outstanding

109,603

105,069

95,580

 

103,053

 

89,261

 

Add: Effect of dilutive securities (excluding series C and D convertible preferred stock 
         and 5.50% exchangeable senior debentures)

450

410

1,751

 

764

 

1,738

 

Add: Effect of dilutive series C convertible preferred stock

2,778

2,784

3,703

 

3,017

 

3,671

 

Add: Effect of dilutive series D convertible preferred stock

4,660

5,604

8,314

 

6,242

 

8,271

 

Add: Effect of dilutive 5.50% exchangeable senior debentures

6,384

6,368

6,270

 

6,328

 

6,218

 

Weighted average common stock and units outstanding -- diluted

123,875

120,235

115,618

 

119,404

 

109,159

 
         
         

Digital Realty Trust, Inc. and Subsidiaries

 

Reconciliation of Funds From Operations (FFO) to Core Funds From Operations (CFFO)

 

(in thousands, except per share and unit data)

 

(unaudited)

 
         
 

Three Months Ended

 

Year Ended

 
 

December 31, 2011

September 30, 2011

December 31, 2010

 

December 31, 2011

 

December 31, 2010

 
         

FFO available to common stockholders and unitholders -- diluted

$                  126,441

$                   121,283

$                  113,611

 

$                  484,959

 

$                  370,291

 
         

Termination fees and other non-core revenues (3)

(111)

(2,542)

(842)

 

(2,953)

 

(4,446)

 

Significant transaction expenses

601

3,632

-

 

5,654

 

6,381

 

Loss from early extinguishment of debt

104

6

905

 

1,088

 

3,529

 

Costs on redemption of preferred stock                                    

-

-

2,748

 

-

 

6,951

 

Significant property tax adjustments, net (4)

-

-

(5,015)

 

-

 

(1,835)

 

Other non-core expense adjustments (5)

-

-

(900)

 

174

 

(48)

 
         

CFFO available to common stockholders and unitholders -- diluted

$                  127,035

$                   122,379

$                  110,507

 

$                  488,922

 

$                  380,823

 
         

Diluted CFFO per share and unit

$                        1.03

$                         1.02

$                        0.96

 

$                        4.09

 

$                        3.49

 
         

(3) Includes one-time fees, proceeds and certain other adjustments that are not core to our business.

 

(4) Includes reassessments, appeals or supplemental taxes.

 

(5) Includes reversal of accruals and certain other adjustments that are not core to our business.

 
        



 

Note Regarding Funds From Operations

Digital Realty calculates Funds from Operations, or FFO, in accordance with the standards established by the National Association of Real Estate Investment Trusts, or NAREIT.  FFO represents net income (loss) available to common stockholders and unitholders (computed in accordance with U.S. GAAP), excluding gains (or losses) from sales of property, impairment charges, real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after adjustments for unconsolidated partnerships and joint ventures.  Management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs.  Digital Realty also believes that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare our operating performance with that of other REITs.  However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our financial condition and results from operations, the utility of FFO as a measure of our performance is limited.  Other REITs may not calculate FFO in accordance with the NAREIT definition and, accordingly, our FFO may not be comparable to such other REITs' FFO.  Accordingly, FFO should be considered only as a supplement to net income as a measure of our performance.

Core Funds from Operations

We present core funds from operations, or CFFO, as a supplemental operating measure because, in excluding certain items that do not reflect ongoing 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 CFFO by adding to or subtracting from FFO (i) termination fees and other non-core revenues, (ii) significant transaction expenses, (iii) loss from early extinguishment of debt, (iv) costs on redemption of preferred stock, (v) significant property tax adjustments, net and (vi) 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 CFFO as a measure of our performance is limited.  Other equity REITs may not calculate CFFO in a consistent manner. Accordingly, our CFFO may not be comparable to other REITs' CFFO. CFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

SOURCE Digital Realty Trust, Inc.