Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Digital Realty Reports First Quarter 2020 Results


      News provided by

      Digital Realty

      May 07, 2020, 16:05 ET

      Share this article

      Share this article


      SAN FRANCISCO, May 7, 2020 /PRNewswire/ -- Digital Realty (NYSE: DLR), a leading global provider of data center, colocation and interconnection solutions, announced today financial results for the first 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 $0.90 per share in 1Q20, compared to $0.46 in 1Q19
      • Reported FFO per share of $0.91 in 1Q20, compared to $1.92 in 1Q19
      • Reported core FFO per share of $1.53 in 1Q20, compared to $1.73 in 1Q19
      • Signed total bookings during 1Q20 expected to generate $75 million of annualized GAAP rental revenue, including a $9 million contribution from interconnection (not including an additional $10 million signed by Interxion)
      • Issued $652 million of equity under the company's ATM program, including approximately $615 million subsequent to quarter-end
      • Introduced 2020 core FFO per share outlook of $5.90-$6.10

      Financial Results

      Digital Realty reported revenues for the first quarter of 2020 of $823 million, a 5% increase from the previous quarter and a 1% increase from the same quarter last year. 

      The company delivered first quarter of 2020 net income of $229 million, and net income available to common stockholders of $203 million, or $0.90 per diluted share, compared to $1.50 per diluted share in the previous quarter and $0.46 per diluted share in the same quarter last year. 

      Digital Realty generated first quarter of 2020 adjusted EBITDA of $482 million, a 1% increase from the previous quarter and a 1% decrease over the same quarter last year. 

      The company reported first quarter of 2020 funds from operations of $212 million, or $0.91 per share, compared to $1.62 per share in the previous quarter and $1.92 per share in the same quarter last year. 

      Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered first quarter of 2020 core FFO per share of $1.53, a 6% decrease from $1.62 per share in the previous quarter, and a 12% decrease from $1.73 per share in the same quarter last year. 

      Leasing Activity

      In the first quarter, Digital Realty signed total bookings expected to generate $75 million of annualized GAAP rental revenue, including a $9 million contribution from interconnection.  These figures do not include any contribution from the combination with Interxion, which was completed on March 12, 2020.  Interxion signed total bookings in the first quarter expected to generate an additional $10 million of annualized GAAP rental revenue. 

      "Our hearts go out to all those impacted by the COVID-19 global pandemic, and our top priority is the health and safety of our employees, customers and partners," said Digital Realty Chief Executive Officer A. William Stein.  "Despite the challenging environment, we continued to execute on our strategic plan, closing our highly strategic combination with Interxion as well as the acquisition of the Westin Building in Seattle while delivering another quarter of solid bookings.  Our business is highly resilient, and we remain confident that our global platform will continue to deliver sustainable growth for all stakeholders." 

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

      In addition to new leases signed, Digital Realty also signed renewal leases representing $92 million of annualized GAAP rental revenue during the quarter.  Rental rates on renewal leases signed during the first quarter of 2020 rolled down 1.5% on a cash basis and up 0.7% on a GAAP basis. 

      New leases signed during the first quarter of 2020 are summarized by region and product type as follows:

















      Annualized GAAP













      Base Rent




      GAAP Base Rent




      GAAP Base Rent

       The Americas


      (in thousands)


      Square Feet


      per Square Foot


      Megawatts


      per Kilowatt

       Turn-Key Flex



      $36,750


      365,219



      $101


      34.1



      $90

       Powered Base Building



      301


      9,600



      31


      —



      —

       Colocation



      6,146


      22,661



      271


      1.8



      286

       Non-Technical



      204


      7,271



      28


      —



      —

      Total



      $43,401


      404,751



      $107


      35.9



      $100















       Europe (1)














       Turn-Key Flex



      $5,045


      36,703



      $137


      2.7



      $154

       Colocation



      1,334


      4,706



      283


      0.4



      305

       Non-Technical



      13


      129



      103


      —



      —

      Total



      $6,393


      41,538



      $154


      3.1



      $172















       Asia Pacific (1)














       Turn-Key Flex



      $16,028


      93,520



      $171


      10.6



      $126

       Powered Base Building



      212


      2,000



      106


      —



      —

       Colocation



      40


      158



      251


      —



      367

       Non-Technical



      131


      2,218



      59


      —



      —

      Total



      $16,411


      97,896



      $168


      10.6



      $126















      Interconnection



      $8,638


      N/A



      N/A


      N/A



      N/A















      Grand Total



      $74,842


      544,185



      $122


      49.6



      $110


      Note:  Totals may not foot due to rounding differences. 

      (1)

      Based on quarterly average exchange rates during the three months ended March 31, 2020. 

      Investment Activity

      Digital Realty completed the previously announced combination with Interxion promptly following expiration of the related exchange offer on March 12, 2020, in which 70,862,736 shares of InterXion, representing approximately 92.3% of total shares outstanding, were tendered.  Under the terms of the agreement announced in October 2019, Interxion shareholders received a fixed exchange ratio of 0.7067 Digital Realty shares per Interxion share, valuing Interxion at approximately $8.4 billion of total enterprise value, including assumed net debt.  This powerful combination builds upon Digital Realty's established foundation of serving market demand for colocation, scale and hyper-scale requirements in the Americas, EMEA and Asia Pacific and leverages InterXion's European colocation and interconnection expertise, enhancing the combined company's capabilities to enable customers to solve for the full spectrum of data center requirements across a global platform.  The combination of the two organizations establishes a global platform expected to significantly enhance the ability to create long-term value for the customers, stockholders and employees of both companies. 

      On February 25, 2020, Digital Realty closed on the previously announced acquisition of a 49% interest in the Westin Building Exchange in Seattle, WA for approximately $368 million, including the assumption of existing debt.  The Westin Building is expected to generate 2020 cash net operating income of approximately $43 million, including management fee synergies, representing a 5.8% cap rate.  The Westin Building Exchange serves as the primary interconnection hub for the Pacific Northwest, linking Canada, Alaska and Asia along the Pacific Rim.  The building is the sixth most densely interconnected facility in North America, and is home to leading global cloud, content and interconnection providers, housing over 150 carriers and more than 10,000 cross-connects. 

      Balance Sheet

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

      • In mid-January, Digital Realty closed an offering of €1.7 billion of Euro-denominated notes with a weighted-average maturity of approximately seven years and a weighted-average coupon of approximately 1.0%.
      • In mid-March, Digital Realty completed its combination with Interxion and exchanged approximately 54 million shares of DLR common stock for all of the outstanding common shares of Interxion, representing total consideration of approximately $7 billion.
      • Likewise in mid-March, a portion of the net proceeds from the January Euro bond offering was used to redeem all €1.2 billion of Interxion's outstanding senior notes.
      • During the first quarter of 2020, Digital Realty issued 264,765 shares of common stock under the company's at-the-market equity offering program at a weighted average price of $139.49 per share, generating gross proceeds of approximately $37 million.
      • Subsequent to quarter-end, Digital Realty issued an additional 4.3 million shares of common stock under the company's at-the-market equity offering program at a weighted average price of $142.56 per share, generating gross proceeds of approximately $615 million.

      Digital Realty had approximately $12.3 billion of total debt outstanding as of March 31, 2020, comprised of $12.1 billion of unsecured debt and approximately $0.2 billion of secured debt.  At the end of the first quarter of 2020, net debt-to-adjusted EBITDA was 6.6x, debt plus-preferred-to-total enterprise value was 26.6% and fixed charge coverage was 3.8x.  Pro forma for settlement of the $1.1 billion forward equity offering and the $615 million of equity issued under the ATM subsequent to quarter-end as well a full-quarter contribution from Interxion and the acquisition of a 49% interest in the Westin Building, net debt-to-adjusted EBITDA was 5.1x and fixed charge coverage was 4.8x. 

      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 are impacting 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 $246 million of cash on the balance sheet as of March 31, 2020; the $615 million of equity issued under the company's at-the-market equity offering program subsequent to quarter-end; $1.1 billion available upon physical settlement of the forward equity offering; and $2.0 billion of availability under our global revolving credit facilities.  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 introduced its 2020 core FFO per share outlook of $5.90-$6.10.  The assumptions underlying this guidance are summarized in the following table. 






      As of

       Top-Line and Cost Structure


      May 7, 2020

      Total revenue


      $3.725 - $3.825 billion

      Net non-cash rent adjustments (1)


      ($20 - $30 million)

      Adjusted EBITDA


      $2.075 - $2.125 billion

      G&A


      $320 - $330 million




       Internal Growth



      Rental rates on renewal leases



      Cash basis


      Down low single-digits

      GAAP basis


      Unchanged

      Year-end portfolio occupancy (2)


      85.0% - 86.0%

      "Same-capital" cash NOI growth (3)


      (2.5%) - (3.5%)




      Foreign Exchange Rates



      U.S. Dollar / Pound Sterling


      $1.20 - $1.25

      U.S. Dollar / Euro


      $1.05 - $1.10




       External Growth



      Dispositions



      Dollar volume


      $0.6 - $1.0 billion

      Cap rate


      0.0% - 12.0%

      Development



      CapEx (4)


      $1.9 - $2.2 billion

      Average stabilized yields


      9.0% - 15.0%

      Enhancements and other non-recurring CapEx (5)


      $5 - $10 million

      Recurring CapEx + capitalized leasing costs (6)


      $220 - $230 million




       Balance Sheet



      Long-term debt issuance



      Dollar amount


      $1.9 billion

      Pricing


      1.00%

      Timing


      Early 2020




       Net income per diluted share


      $1.60 - $1.75

      Real estate depreciation and (gain) / loss on sale


      $3.50 - $3.50

       Funds From Operations / share (NAREIT-Defined)


      $5.10 - $5.25

      Non-core expenses and revenue streams


      $0.80 - $0.85

       Core Funds From Operations / share


      $5.90 - $6.10

      Foreign currency translation adjustments


      $0.05 - $0.15

       Constant-Currency Core FFO / share


      $5.95 - $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 March 31, 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 May 7, 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 first 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# 6715656 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 June 8, 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# 10142172.  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
      Investor Relations
      Digital Realty
      (415) 738‑6500

      Consolidated Quarterly Statements of Operations


      Financial Supplement

      Unaudited and in Thousands, Except Per Share Data


      First Quarter 2020



















      Three Months Ended



      31-Mar-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

       Rental revenues



      $579,774



      $549,733



      $564,975



      $565,925



      $585,425

       Tenant reimbursements - Utilities



      113,520



      107,518



      114,719



      106,409



      102,569

       Tenant reimbursements - Other



      56,943



      59,641



      57,466



      62,820



      55,868

       Interconnection & other



      69,835



      65,576



      65,312



      64,232



      68,168

       Fee income



      2,452



      4,814



      3,994



      925



      1,921

       Other



      813



      181



      —



      486



      564

      Total Operating Revenues



      $823,337



      $787,463



      $806,466



      $800,797



      $814,515

















       Utilities



      $129,526



      $125,127



      $132,565



      $123,398



      $124,334

       Rental property operating



      136,182



      129,034



      126,866



      128,634



      130,620

       Property taxes



      42,123



      42,541



      38,255



      41,482



      37,315

       Insurance



      3,547



      3,055



      3,103



      3,441



      2,991

       Depreciation & amortization



      291,457



      275,008



      286,718



      290,562



      311,486

       General & administration



      62,266



      53,540



      49,862



      52,318



      51,976

       Severance, equity acceleration, and legal expenses



      1,272



      1,130



      123



      665



      1,483

       Transaction and integration expenses



      56,801



      17,106



      4,115



      4,210



      2,494

       Impairment of investments in real estate



      —



      —



      —



      —



      5,351

       Other expenses



      114



      1,989



      92



      7,115



      4,922

      Total Operating Expenses



      $723,288



      $648,530



      $641,699



      $651,825



      $672,972

















      Operating Income



      $100,049



      $138,933



      $164,767



      $148,972



      $141,543

















       Equity in (loss) earnings of unconsolidated joint ventures



      ($78,996)



      $11,157



      ($19,269)



      $6,962



      $9,217

       Gain on sale / deconsolidation



      304,801



      267,651



      —



      —



      67,497

       Interest and other income (expense), net



      (3,542)



      10,734



      16,842



      16,980



      21,444

       Interest (expense)



      (85,800)



      (80,880)



      (84,574)



      (86,051)



      (101,552)

       Income tax benefit (expense)



      (7,182)



      1,731



      (4,826)



      (4,634)



      (4,266)

       Loss from early extinguishment of debt



      (632)



      —



      (5,366)



      (20,905)



      (12,886)

      Net Income



      $228,698



      $349,326



      $67,574



      $61,324



      $120,997

















       Net (income) attributable to noncontrolling interests



      (4,684)



      (13,042)



      (1,077)



      (1,156)



      (4,185)

      Net Income Attributable to Digital Realty Trust, Inc.



      $224,014



      $336,284



      $66,497



      $60,168



      $116,812

















       Preferred stock dividends, including undeclared dividends



      (21,155)



      (20,707)



      (16,670)



      (16,670)



      (20,943)

       Issuance costs associated with redeemed preferred stock



      —



      —



      —



      (11,760)



      —

















      Net Income Available to Common Stockholders



      $202,859



      $315,577



      $49,827



      $31,738



      $95,869

















       Weighted-average shares outstanding - basic



      222,163,324



      208,776,355



      208,421,470



      208,284,407



      207,809,383

       Weighted-average shares outstanding - diluted



      224,474,295



      210,286,278



      209,801,771



      209,435,572



      208,526,249

       Weighted-average fully diluted shares and units



      232,753,630



      218,901,078



      218,755,597



      218,497,318



      217,756,161

















       Net income per share - basic



      $0.91



      $1.51



      $0.24



      $0.15



      $0.46

       Net income per share - diluted



      $0.90



      $1.50



      $0.24



      $0.15



      $0.46

      Funds From Operations and Core Funds From Operations


      Financial Supplement

      Unaudited and in Thousands, Except Per Share Data


      First Quarter 2020



















      Three Months Ended

       Reconciliation of Net Income to Funds From Operations (FFO)


      31-Mar-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

















       Net Income Available to Common Stockholders



      $202,859



      $315,577



      $49,827



      $31,738



      $95,869

       Adjustments:
















       Non-controlling interests in operating partnership



      7,800



      13,100



      2,300



      1,400



      4,300

       Real estate related depreciation & amortization (1)



      286,517



      271,371



      283,090



      286,915



      307,864

       Unconsolidated JV real estate related depreciation & amortization



      19,923



      21,631



      13,612



      13,623



      3,851

       (Gain) on real estate transactions



      (304,801)



      (267,651)



      —



      —



      —

       Impairment of investments in real estate



      —



      —



      —



      —



      5,351

      Funds From Operations



      $212,298



      $354,028



      $348,829



      $333,676



      $417,235

















      Funds From Operations - diluted



      $212,298



      $354,028



      $348,829



      $333,676



      $417,235

















       Weighted-average shares and units outstanding - basic



      230,443



      217,391



      217,375



      217,346



      217,039

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



      232,754



      218,901



      218,756



      218,497



      217,756

















      Funds From Operations per share - basic



      $0.92



      $1.63



      $1.60



      $1.54



      $1.92

















      Funds From Operations per share - diluted (2)



      $0.91



      $1.62



      $1.59



      $1.53



      $1.92



































      Three Months Ended

       Reconciliation of FFO to Core FFO


      31-Mar-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

















       Funds From Operations - diluted



      $212,298



      $354,028



      $348,829



      $333,676



      $417,235

       Adjustments:
















       Termination fees and other non-core revenues (3)



      (2,425)



      (5,634)



      (16,792)



      (16,826)



      (14,445)

       Transaction and integration expenses



      56,801



      17,106



      4,115



      4,210



      2,494

       Loss from early extinguishment of debt



      632



      —



      5,366



      20,905



      12,886

       Issuance costs associated with redeemed preferred stock



      —



      —



      —



      11,760



      —

       Severance, equity acceleration, and legal expenses (4)



      1,272



      1,130



      123



      665



      1,483

       (Gain) / Loss on FX revaluation



      81,288



      (10,422)



      23,136



      (4,251)



      9,604

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



      —



      —



      —



      —



      (58,497)

       Other non-core expense adjustments



      5,509



      (1,511)



      92



      7,115



      4,922

      Core Funds From Operations - diluted



      $355,375



      $354,697



      $364,869



      $357,254



      $375,682

















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



      232,754



      218,901



      218,756



      218,497



      217,756

















      Core Funds From Operations per share - diluted (2)



      $1.53



      $1.62



      $1.67



      $1.64



      $1.73

































       (1)   Real Estate Related Depreciation & Amortization:


      Three Months Ended



      31-Mar-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

















       Depreciation & amortization per income statement



      $291,457



      $275,008



      $286,718



      $290,562



      $311,486

       Non-real estate depreciation



      (4,940)



      (3,637)



      (3,628)



      (3,647)



      (3,622)

















      Real Estate Related Depreciation & Amortization



      $286,517



      $271,371



      $283,090



      $286,915



      $307,864



      (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 of 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

      First Quarter 2020



















      Three Months Ended

       Reconciliation of Core FFO to AFFO


      31-Mar-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

















       Core FFO available to common stockholders and unitholders



      $355,375



      $354,697



      $364,869



      $357,254



      $375,682

       Adjustments:
















       Non-real estate depreciation



      4,940



      3,637



      3,628



      3,647



      3,622

       Amortization of deferred financing costs



      4,260



      3,064



      2,900



      2,905



      4,493

       Amortization of debt discount/premium



      943



      612



      466



      515



      760

       Non-cash stock-based compensation expense



      12,153



      8,937



      8,906



      9,468



      7,592

       Straight-line rental revenue



      (15,404)



      (13,994)



      (12,764)



      (13,033)



      (15,979)

       Straight-line rental expense



      1,460



      (342)



      (209)



      318



      1,235

       Above- and below-market rent amortization



      3,294



      4,109



      2,824



      3,954



      6,210

       Deferred tax expense



      (792)



      (998)



      (1,418)



      (979)



      (15,397)

       Leasing compensation & internal lease commissions (1)



      2,793



      3,646



      3,254



      4,025



      3,581

       Recurring capital expenditures (2)



      (34,677)



      (54,731)



      (48,408)



      (39,515)



      (38,059)

















      AFFO available to common stockholders and unitholders (3)



      $334,345



      $308,637



      $324,048



      $328,559



      $333,740

















       Weighted-average shares and units outstanding - basic



      230,443



      217,391



      217,375



      217,346



      217,039

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



      232,754



      218,901



      218,756



      218,497



      217,756

















      AFFO per share - diluted (4)



      $1.44



      $1.41



      $1.48



      $1.50



      $1.53

















       Dividends per share and common unit



      $1.12



      $1.08



      $1.08



      $1.08



      $1.08

















      Diluted AFFO Payout Ratio



      78.0%



      76.6%



      72.9%



      71.8%



      70.5%



































      Three Months Ended

       Share Count Detail


      31-Mar-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

















       Weighted Average Common Stock and Units Outstanding



      230,443



      217,391



      217,375



      217,346



      217,039

       Add: Effect of dilutive securities



      2,311



      1,510



      1,381



      1,151



      717

















      Weighted Avg. Common Stock and Units Outstanding - diluted



      232,754



      218,901



      218,756



      218,497



      217,756



      (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






      First Quarter 2020



















      31-March-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

















       Assets
















       Investments in real estate:
















       Real estate



      $20,477,290



      $16,886,592



      $16,407,080



      $17,324,416



      $16,988,322

       Construction in progress



      2,204,869



      1,732,555



      1,647,130



      1,685,056



      1,584,327

       Land held for future development



      137,447



      147,597



      150,265



      152,368



      163,081

      Investments in real estate



      $22,819,606



      $18,766,744



      $18,204,475



      $19,161,840



      $18,735,730

       Accumulated depreciation and amortization



      (4,694,713)



      (4,536,169)



      (4,298,629)



      (4,312,357)



      (4,124,002)

      Net Investments in Properties



      $18,124,893



      $14,230,575



      $13,905,846



      $14,849,483



      $14,611,728

       Investment in unconsolidated joint ventures



      1,064,009



      1,287,109



      1,035,861



      979,350



      930,326

      Net Investments in Real Estate



      $19,188,902



      $15,517,684



      $14,941,707



      $15,828,833



      $15,542,054

















       Cash and cash equivalents



      $246,480



      $89,817



      $7,190



      $33,536



      $123,879

       Accounts and other receivables (1)



      527,699



      305,501



      304,712



      320,938



      328,009

       Deferred rent



      484,179



      478,744



      471,516



      491,486



      479,640

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



      3,500,588



      2,195,324



      2,245,017



      2,499,564



      2,580,624

       Acquired above-market leases, net



      66,033



      74,815



      84,315



      94,474



      106,044

       Goodwill



      7,466,046



      3,363,070



      3,338,168



      3,353,538



      3,358,463

       Assets associated with real estate held for sale



      —



      229,934



      967,527



      —



      —

       Operating lease right-of-use assets (2)



      1,364,621



      628,681



      634,085



      648,952



      660,586

       Other assets



      268,752



      184,561



      178,528



      158,770



      162,768

      Total Assets



      $33,113,300



      $23,068,131



      $23,172,765



      $23,430,091



      $23,342,067

















       Liabilities and Equity
















       Global unsecured revolving credit facilities



      $603,101



      $234,105



      $1,833,512



      $1,417,675



      $842,975

       Unsecured term loans



      771,425



      810,219



      796,232



      807,922



      807,726

       Unsecured senior notes, net of discount



      10,637,006



      8,973,190



      8,189,138



      8,511,656



      8,523,462

       Secured debt, net of premiums



      239,800



      104,934



      105,153



      105,325



      105,493

       Operating lease liabilities (2)



      1,431,292



      693,539



      699,381



      714,256



      725,470

       Accounts payable and other accrued liabilities



      1,732,318



      1,007,761



      938,740



      984,812



      922,571

       Accrued dividends and distributions



      —



      234,620



      —



      —



      —

       Acquired below-market leases



      145,208



      148,774



      153,422



      183,832



      192,667

       Security deposits and prepaid rent



      336,583



      208,724



      203,708



      213,549



      221,526

       Liabilities associated with assets held for sale



      —



      2,700



      23,534



      —



      —

      Total Liabilities



      $15,896,733



      $12,418,566



      $12,942,820



      $12,939,027



      $12,341,890

















       Redeemable non-controlling interests - operating partnership



      40,027



      41,465



      19,090



      17,344



      17,678

















       Equity
















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
















       Series C Cumulative Redeemable Perpetual Preferred Stock (3)



      $219,250



      $219,250



      $219,250



      $219,250



      $219,250

       Series G Cumulative Redeemable Preferred Stock (4)



      241,468



      241,468



      241,468



      241,468



      241,468

       Series H Cumulative Redeemable Preferred Stock (5)



      —



      —



      —



      —



      353,290

       Series I Cumulative Redeemable Preferred Stock (6)



      242,012



      242,012



      242,012



      242,012



      242,012

       Series J Cumulative Redeemable Preferred Stock (7)



      193,540



      193,540



      193,540



      193,540



      193,540

       Series K Cumulative Redeemable Preferred Stock (8)



      203,264



      203,264



      203,264



      203,264



      203,423

       Series L Cumulative Redeemable Preferred Stock (9)



      334,886



      334,886



      —



      —



      —

       Common Stock: $0.01 par value per share, 392,000,000 shares authorized (10)



      2,622



      2,073



      2,069



      2,067



      2,066

       Additional paid-in capital



      18,606,766



      11,577,320



      11,540,980



      11,511,519



      11,492,766

       Dividends in excess of earnings



      (3,139,350)



      (3,046,579)



      (3,136,668)



      (2,961,307)



      (2,767,708)

       Accumulated other comprehensive (loss), net



      (444,222)



      (87,922)



      (68,625)



      (89,588)



      (91,699)

      Total Stockholders' Equity



      $16,460,236



      $9,879,312



      $9,437,290



      $9,562,225



      $10,088,408

















       Noncontrolling Interests
















       Noncontrolling interest in operating partnership



      $656,266



      $708,163



      $732,314



      $756,050



      $772,931

       Noncontrolling interest in consolidated joint ventures



      60,038



      20,625



      41,251



      155,445



      121,160

















      Total Noncontrolling Interests



      $716,304



      $728,788



      $773,565



      $911,495



      $894,091

















      Total Equity



      $17,176,540



      $10,608,100



      $10,210,855



      $10,473,720



      $10,982,499

















      Total Liabilities and Equity



      $33,113,300



      $23,068,131



      $23,172,765



      $23,430,091



      $23,342,067



      (1)

      Net of allowance for doubtful accounts of $16,301 and $13,753 as of March 31, 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 March 31, 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 March 31, 2020 and December 31, 2019, respectively.

      (5)

      Series H Cumulative Redeemable Preferred Stock, 7.375%, $0 and $0 liquidation preference, respectively ($25.00 per share), 0 and 0 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively. Redeemed on April 1, 2019.

      (6)

      Series I Cumulative Redeemable Preferred Stock, 6.350%, $250,000 and $250,000 liquidation preference, respectively ($25.00 per share), 10,000,000 and 10,000,000 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively.

      (7)

      Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 and $200,000 liquidation preference, respectively ($25.00 per share), 8,000,000 and 8,000,000 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively.

      (8)

      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 March 31, 2020 and December 31, 2019, respectively.

      (9)

      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 March 31, 2020 and December 31, 2019, respectively.

      (10)

      Common Stock: 263,595,562 and 208,900,758 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively.

      Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization


      Financial Supplement

      Unaudited and in Thousands






      First Quarter 2020



















      Three Months Ended

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


      31-Mar-20


      31-Dec-19


      30-Sep-19


      30-Jun-19


      31-Mar-19

















      Net Income Available to Common Stockholders



      $202,859



      $315,577



      $49,827



      $31,738



      $95,869

       Interest



      85,800



      80,880



      84,574



      86,051



      101,552

       Loss from early extinguishment of debt



      632



      —



      5,366



      20,905



      12,886

       Income tax (benefit) expense



      7,182



      (1,731)



      4,826



      4,634



      4,266

       Depreciation & amortization



      291,457



      275,008



      286,718



      290,562



      311,486

      EBITDA



      $587,930



      $669,734



      $431,311



      $433,890



      $526,059

       Unconsolidated JV real estate related depreciation & amortization



      19,923



      21,631



      13,612



      13,623



      3,851

       Unconsolidated JV interest expense and tax expense



      9,944



      13,553



      10,816



      10,277



      2,191

       Severance, equity acceleration, and legal expenses



      1,272



      1,130



      123



      665



      1,483

       Transaction and integration expenses



      56,801



      17,106



      4,115



      4,210



      2,494

       (Gain) on sale / deconsolidation



      (304,801)



      (267,651)



      —



      —



      (67,497)

       Impairment of investments in real estate



      —



      —



      —



      —



      5,351

       Other non-core adjustments, net



      85,185



      (13,886)



      6,436



      (13,476)



      (13,806)

       Non-controlling interests



      4,684



      13,042



      1,077



      1,156



      4,185

       Preferred stock dividends, including undeclared dividends



      21,155



      20,707



      16,670



      16,670



      20,943

       Issuance costs associated with redeemed preferred stock



      —



      —



      —



      11,760



      —

      Adjusted EBITDA



      $482,093



      $475,366



      $484,160



      $478,775



      $485,254



      (1)

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

      Management Statements on Non-GAAP Measures


      Financial Supplement

      Unaudited


      First 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, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. 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, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited. Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and, accordingly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs' EBITDA and Adjusted EBITDA. Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.

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

      Additional Definitions

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

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

      Fixed charge coverage ratio is Adjusted EBITDA divided by the sum of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends. For the quarter ended March 31, 2020, GAAP interest expense was $86 million, capitalized interest was $10 million and scheduled debt principal payments and preferred dividends was $21 million.













      Three Months Ended

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


      31-Mar-20


      31-Dec-19


      31-Mar-19











      Operating income



      $100,049



      $138,933



      $141,543











       Fee income



      (2,452)



      (4,814)



      (1,921)

       Other income



      (813)



      (181)



      (564)

       Depreciation and amortization



      291,457



      275,008



      311,486

       General and administrative



      62,266



      53,540



      51,976

       Severance, equity acceleration, and legal expenses



      1,272



      1,130



      1,483

       Transaction expenses



      56,801



      17,106



      2,494

       Impairment in investments in real estate



      —



      —



      5,351

       Other expenses



      114



      1,989



      4,922











      Net Operating Income



      $508,694



      $482,711



      $516,770





















       Cash Net Operating Income (Cash NOI)




















      Net Operating Income



      $508,694



      $482,711



      $516,770











       Straight-line rental revenue



      (13,392)



      (6,385)



      (14,557)

       Straight-line rental expense



      1,496



      (307)



      1,177

       Above- and below-market rent amortization



      3,294



      4,109



      6,210











      Cash Net Operating Income



      $500,092



      $480,128



      $509,600

      Forward-Looking Statements


      Financial Supplement


      First 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 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. 

      SOURCE Digital Realty

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.