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 2024 Results

      Digital Realty (PRNewsfoto/Digital Realty)

      News provided by

      Digital Realty

      May 02, 2024, 16:05 ET

      Share this article

      Share this article


      AUSTIN, Texas, May 2, 2024 /PRNewswire/ --

      Digital Realty (NYSE: DLR), the largest global provider of cloud- and carrier-neutral data center, colocation, and interconnection solutions, announced today financial results for the first quarter of 2024. All per share results are presented on a fully diluted basis.

      Highlights

      • Reported net income available to common stockholders of $0.82 per share in 1Q24, compared to $0.20 in 1Q23
      • Reported FFO per share of $1.41 in 1Q24, compared to $1.60 in 1Q23
      • Reported Core FFO per share of $1.67 in 1Q24, compared to $1.66 in 1Q23
      • Reported "Same-Capital" cash NOI growth of 4.7% in 1Q24
      • Reported rental rate increases on renewal leases of 11.8% on a cash basis in 1Q24
      • Signed total bookings during 1Q24 that are expected to generate $252 million of annualized GAAP rental revenue, including a $40 million contribution from the 0–1 megawatt category and $13 million contribution from interconnection
      • Maintained 2024 Core FFO per share outlook of $6.60 - $6.75

      Financial Results

      Digital Realty reported revenues of $1.3 billion in the first quarter of 2024, a 3% decrease from the previous quarter and an 1% decrease from the same quarter last year. 

      The company delivered net income of $288 million in the first quarter of 2024, and net income available to common stockholders of $271 million, or $0.82 per diluted share, compared to $0.08 per diluted share in the previous quarter and $0.20 per diluted share in the same quarter last year. 

      Digital Realty generated Adjusted EBITDA of $711 million in the first quarter of 2024, a 2% increase from the previous quarter and 6% increase over the same quarter last year. 

      The company reported Funds From Operations (FFO) of $451 million in the first quarter of 2024, or $1.41 per share, compared to $1.53 per share in the previous quarter and $1.60 per share in the same quarter last year. 

      Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered Core FFO per share of $1.67 in the first quarter of 2024, compared to $1.63 per share in the previous quarter and $1.66 per share in the same quarter last year. Digital Realty delivered Constant-Currency Core FFO per share of $1.67 for the first quarter of 2024.

      "Digital Realty saw accelerating demand in the first quarter, executing on a number of multifaceted AI-oriented opportunities, while continuing to support hybrid multi-cloud requirements. Strong demand supported a new leasing record, driven by large footprint deals," said Digital Realty President & Chief Executive Officer Andy Power. "In support of this demand, we sourced over $1 billion of fresh capital through asset sales and joint ventures, further reducing our reported leverage while positioning the company to meet our customers' growing needs."

      Leasing Activity

      In the first quarter, Digital Realty signed total bookings that are expected to generate $252 million of annualized GAAP rental revenue, including a $40 million contribution from the 0–1 megawatt category and a $13 million contribution from interconnection.

      The weighted-average lag between new leases signed during the first quarter of 2024 and the contractual commencement date was 7 months.

      In addition to new leases signed, Digital Realty also signed renewal leases representing $248 million of annualized cash rental revenue during the quarter. Rental rates on renewal leases signed during the first quarter of 2024 increased 11.8% on a cash basis and 13.0% on a GAAP basis. 

      New leases signed during the first quarter of 2024 are summarized by region and product as follows: 



      Annualized GAAP













      Base Rent


      Square Feet


      GAAP Base Rent




      GAAP Base Rent

       Americas


      (in thousands)


      (in thousands)


      per Square Foot


      Megawatts


      per Kilowatt

       0-1 MW



      $19,050


      67



      $283


      6.5



      $243

       > 1 MW



      175,200


      636



      275


      84.0



      174

       Other (1)



      495


      10



      51


      —



      —

      Total



      $194,746


      713



      $273


      90.5



      $179















       EMEA (2)














       0-1 MW



      $14,754


      60



      $246


      5.5



      $224

       > 1 MW



      23,020


      112



      206


      13.7



      140

       Other (1)



      72


      1



      117


      —



      —

      Total



      $37,846


      173



      $219


      19.2



      $164















       Asia Pacific (2)














       0-1 MW



      $6,192


      18



      $343


      1.5



      $333

       > 1 MW



      —


      —



      —


      —



      —

       Other (1)



      159


      3



      56


      —



      —

      Total



      $6,351


      21



      $304


      1.5



      $333















       All Regions (2)














       0-1 MW



      $39,996


      145



      $275


      13.6



      $246

       > 1 MW



      198,220


      748



      265


      97.7



      169

       Other (1)



      726


      13



      55


      —



      —

      Total



      $238,942


      907



      $264


      111.2



      $178















      Interconnection



      $13,240


      N/A



      N/A


      N/A



      N/A















      Grand Total



      $252,182


      907



      $264


      111.2



      $178



      Note:  Totals may not foot due to rounding differences.

      (1)

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

      (2)

      Based on quarterly average exchange rates during the three months ended March 31, 2024.

      Investment Activity

      As previously disclosed, in the first quarter, Digital Realty successfully resolved its relationship with Cyxtera, with the closing of a series of transactions with Brookfield Infrastructure Partners L.P., Cyxtera Technologies and Digital Core REIT. Digital Realty received $277 million for its interest in four data centers and redeployed $55 million to buy out Cyxtera's leases in Digital Realty's Frankfurt and Singapore data centers. Digital Realty also exercised its option to purchase a data center outside of London, UK, which is expected to close in the second quarter.

      Also previously disclosed, in January, Digital Realty and Blackstone Inc. established the first phase of their $7 billion hyperscale data center development joint venture, which includes campuses in Paris and Northern Virginia. The second phase is scheduled to close later this year, upon obtaining the required approvals.

      As announced in early March, Digital Realty and Mitsubishi Corporation established a joint venture to support the development of two build-to-suit data centers in the Dallas metro area. The two data centers commenced construction in the fourth quarter of 2022 and can deliver up to 48 megawatts of IT load. Mitsubishi initially invested approximately $200 million to acquire a 65% equity interest in the venture, while Digital Realty maintains a 35% interest. Each partner will fund its pro rata share of the remaining development costs for the two facilities, which are slated for initial completion and commencement in late 2024.

      Additionally, as previously disclosed, during the quarter, Digital Realty closed on the purchase of approximately 19 acres of land in Paris, France for approximately €70 million or $76 million. The parcel of land, which was previously leased to Digital Realty, is currently under development to support up to 77 megawatts of IT load.

      During the quarter, Digital Realty closed on the sale of 19 acres of vacant land in Sydney, Australia for approximately AU$96 million or $63 million.

      Digital Realty also received approximately $92 million of proceeds during the first quarter, pursuant to an agreement to grant land easements for the use of substations on its Digital Dulles campus.

      During the first quarter, MC Digital Realty closed on the acquisition of five acres of land in Osaka, Japan which could support the development of up to 18 megawatts of IT load, for approximately JPY1 billion or $7 million.

      Subsequent to quarter end, Digital Realty and GI Partners expanded their existing joint venture in Chicago, with the sale to GI Partners of a 75% interest in a stabilized hyperscale data center that is situated on the same campus as two stabilized hyperscale data centers that were previously contributed to a joint venture with GI Partners in July 2023. Digital Realty received approximately $388 million of gross proceeds and will maintain a 25% interest in the joint venture. Based on annualized in‐place cash NOI as of March 31, 2024, adjusted for a customary vacancy allowance, the transaction values the facility at a 6.5% cap rate. As previously disclosed, in January, GI Partners executed its option to increase its stake from 65% to 80% in the two original stabilized hyperscale data centers within the Chicago joint venture.

      Subsequent to quarter end, Digital Realty closed on the sale to Digital Core REIT (SGX: DCRU) of an additional 24.9% interest in a data center facility located in Frankfurt, Germany for €117 million, or approximately $129 million.  The transaction valued the Frankfurt facility at €470 million, or approximately $517 million (at 100% share). Digital Core REIT has an option to acquire up to an 89.9% total ownership interest in the facility.

      Balance Sheet

      Digital Realty had approximately $17.0 billion of total debt outstanding as of March 31, 2024, comprised of $16.4 billion of unsecured debt and approximately $0.6 billion of secured debt and other. At the end of the first quarter of 2024, net debt-to-Adjusted EBITDA was 6.1x, debt-plus-preferred-to-total enterprise value was 27.9% and fixed charge coverage was 4.0x. Pro forma for the completion of the second phase of the Blackstone development joint ventures announced in December 2023, as well as the expansion of the joint venture with GI Partners and the sale of an interest in an asset to Digital Core REIT subsequent to quarter end, net debt-to-Adjusted EBITDA was 5.8x.

      As previously disclosed, in January, Digital Realty sold 0.6 million shares of its common stock at a weighted average price of $133.43 per share for net proceeds of approximately $84 million.

      Subsequent to quarter end, the company repaid €600 million ($647 million) aggregate principal amount of its 2.625% notes.

      2024 Outlook

      Digital Realty maintained its 2024 Core FFO per share and Constant-Currency Core FFO per share outlook of $6.60 - $6.75. The assumptions underlying the outlook are summarized in the following table. 



      As of


      As of


       Top-Line and Cost Structure


      February 15, 2024


      May 2, 2024


       Total revenue


      $5.550 - $5.650 billion


      $5.550 - $5.650 billion


       Net non-cash rent adjustments (1)


      ($35 - $40 million)


      ($35 - $40 million)


       Adjusted EBITDA


      $2.800 - $2.900 billion


      $2.800 - $2.900 billion


       G&A


      $450 - $460 million


      $450 - $460 million








       Internal Growth






       Rental rates on renewal leases






       Cash basis


      4.0% - 6.0%


      5.0% - 7.0%


       GAAP basis


      6.0% - 8.0%


      7.0% - 9.0%


       Year-end portfolio occupancy


      +100 - 200 bps


      +100 - 200 bps


       "Same-Capital" cash NOI growth (2)


      2.0% - 3.0%


      2.5% - 3.5%








       Foreign Exchange Rates






       U.S. Dollar / Pound Sterling


      $1.25 - $1.30


      $1.25 - $1.30


       U.S. Dollar / Euro


      $1.05 - $1.10


      $1.05 - $1.10








       External Growth






       Dispositions / Joint Venture Capital






       Dollar volume


      $1,000 - $1,500 million


      $1,000 - $1,500 million


       Cap rate


      6.0% - 8.0%


      6.0% - 8.0%


       Development






       CapEx (Net of Partner Contributions) (3)


      $2,000 - $2,500 million


      $2,000 - $2,500 million


       Average stabilized yields


      10.0%+


      10.0%+


       Enhancements and other non-recurring CapEx (4)


      $15 - $20 million


      $15 - $20 million


       Recurring CapEx + capitalized leasing costs (5)


      $260 - $275 million


      $260 - $275 million








       Balance Sheet






       Long-term debt issuance






       Dollar amount


      $0 - $1,000 million


      $0 - $1,000 million


       Pricing


      5.0% - 5.5%


      5.0% - 5.5%


       Timing


      Mid-Year


      Mid-Year








       Net income per diluted share


      $1.80 - $1.95


      $1.80 - $1.95


       Real estate depreciation and (gain) / loss on sale


      $4.40 - $4.40


      $4.40 - $4.40


       Funds From Operations / share (NAREIT-Defined)


      $6.20 - $6.35


      $6.20 - $6.35


       Non-core expenses and revenue streams


      $0.40 - $0.40


      $0.40 - $0.40


       Core Funds From Operations / share


      $6.60 - $6.75


      $6.60 - $6.75


       Foreign currency translation adjustments


      $0.00 - $0.00


      $0.00 - $0.00


       Constant-Currency Core Funds From Operations / share


      $6.60 - $6.75


      $6.60 - $6.75




      (1)

      Net non-cash rent adjustments represent the sum of straight-line rental revenue and straight-line rental expense, as well as the amortization of above- and below-market leases (i.e., ASC 805 adjustments). 

      (2)

      The "Same-Capital" pool includes properties owned as of December 31, 2022 with less than 5% of total rentable square feet under development.  It excludes properties that were undergoing, or were expected to undergo, development activities in 2023-2024, properties classified as held for sale, and properties sold or contributed to joint ventures for all periods presented.

      (3)

      Excludes land acquisitions and includes Digital Realty's share of JV contributions. Figure is net of JV partner contributions.

      (4)

      Other non-recurring CapEx represents costs incurred to enhance the capacity or marketability of operating properties, such as network fiber initiatives and software development costs.

      (5)

      Recurring CapEx represents non-incremental improvements required to maintain current revenues, including second-generation tenant improvements and leasing commissions.


      Note: The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. Please see Non-GAAP Financial Measures in this document for further discussion.

      Non-GAAP Financial Measures

      This document contains non-GAAP financial measures, including FFO, Core FFO, Adjusted FFO, Net Operating Income (NOI), "Same-Capital" Cash NOI and Adjusted EBITDA. A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a reconciliation from FFO to Core FFO, a reconciliation from Core FFO to Adjusted FFO, reconciliation from NOI to Cash NOI, and definitions of FFO, Core FFO, Adjusted FFO, NOI and "Same-Capital" Cash NOI 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.

      The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amount of various items that would impact net income attributable to common stockholders per diluted share, which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, external growth factors, such as dispositions, and balance sheet items such as debt issuances, that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

      Investor Conference Call

      Prior to Digital Realty's investor conference call at 5:00 p.m. ET / 4:00 p.m. CT on May 2, 2024, 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 2024 financial results and operating performance. The conference call will feature President & Chief Executive Officer Andy Power and Chief Financial Officer Matt Mercier.

      To participate in the live call, investors are invited to dial +1 (888) 317-6003 (for domestic callers) or +1 (412) 317-6061 (for international callers) and reference the conference ID# 1322262 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 2, 2024. The telephone replay can be accessed by dialing +1 (877) 344-7529 (for domestic callers) or +1 (412) 317-0088 (for international callers) and providing the conference ID# 7673278. The webcast replay can be accessed on Digital Realty's website.

      About Digital Realty

      Digital Realty brings companies and data together by delivering the full spectrum of data center, colocation, and interconnection solutions. PlatformDIGITAL®, the company's global data center platform, provides customers with a secure data meeting place and a proven Pervasive Datacenter Architecture (PDx®) solution methodology for powering innovation and efficiently managing Data Gravity challenges. Digital Realty gives its customers access to the connected data communities that matter to them with a global data center footprint of 300+ facilities in 50+ metros across 25+ countries on six continents. To learn more about Digital Realty, please visit digitalrealty.com or follow us on LinkedIn and X.

      Contact Information

      Matt Mercier
      Chief Financial Officer
      Digital Realty
      (737) 281-0101

      Jordan Sadler / Jim Huseby
      Investor Relations
      Digital Realty
      (737) 281-0101

      Consolidated Quarterly Statements of Operations












      First Quarter 2024

      Unaudited and in Thousands, Except Per Share Data
































      Three Months Ended




      31-Mar-24



      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23

      Rental revenues



      $894,409



      $885,694



      $886,960



      $869,298



      $870,975

      Tenant reimbursements - Utilities



      276,357



      316,634



      335,477



      330,416



      317,148

      Tenant reimbursements - Other



      38,434



      46,418



      64,876



      46,192



      40,150

      Interconnection & other



      108,071



      106,413



      107,305



      104,521



      101,695

      Fee income



      13,010



      14,330



      7,819



      14,908



      7,868

      Other



      862



      144



      —



      932



      887

      Total Operating Revenues



      $1,331,143



      $1,369,633



      $1,402,437



      $1,366,267



      $1,338,724

















      Utilities



      $324,571



      $366,083



      $384,455



      $374,934



      $346,364

      Rental property operating



      224,369



      237,118



      223,089



      224,762



      224,861

      Property taxes



      41,156



      40,161



      72,279



      46,718



      40,424

      Insurance



      2,694



      3,794



      4,289



      4,385



      4,355

      Depreciation & amortization



      431,102



      420,475



      420,613



      432,573



      421,198

      General & administration



      114,419



      109,235



      108,039



      105,964



      107,766

      Severance, equity acceleration and legal expenses



      791



      7,565



      2,682



      3,652



      4,155

      Transaction and integration expenses



      31,839



      40,226



      14,465



      17,764



      12,267

      Provision for impairment



      —



      5,363



      113,000



      —



      —

      Other expenses



      10,836



      5,580



      1,295



      655



      —

      Total Operating Expenses



      $1,181,776



      $1,235,598



      $1,344,206



      $1,211,407



      $1,161,388

















      Operating Income



      $149,367



      $134,035



      $58,231



      $154,860



      $177,335

















      Equity in earnings / (loss) of unconsolidated joint ventures



      (16,008)



      (29,955)



      (19,793)



      5,059



      14,897

      Gain / (loss) on sale of investments



      277,787



      (103)



      810,688



      89,946



      —

      Interest and other income / (expense), net



      9,709



      50,269



      24,812



      (6,930)



      280

      Interest (expense)



      (109,535)



      (113,638)



      (110,767)



      (111,116)



      (102,220)

      Income tax benefit / (expense)



      (22,413)



      (20,724)



      (17,228)



      (16,173)



      (21,454)

      Loss from early extinguishment of debt



      (1,070)



      —



      —



      —



      —

      Net Income



      $287,837



      $19,884



      $745,941



      $115,647



      $68,839

















      Net income / (loss) attributable to noncontrolling interests



      (6,329)



      8,419



      (12,320)



      2,538



      (111)

      Net Income Attributable to Digital Realty Trust, Inc.



      $281,508



      $28,304



      $733,621



      $118,185



      $68,728

















      Preferred stock dividends



      (10,181)



      (10,181)



      (10,181)



      (10,181)



      (10,181)

      Net Income / (Loss) Available to Common Stockholders



      $271,327



      $18,122



      $723,440



      $108,003



      $58,547

















      Weighted-average shares outstanding - basic



      312,292



      305,781



      301,827



      295,390



      291,219

      Weighted-average shares outstanding - diluted



      320,798



      314,995



      311,341



      306,819



      303,065

      Weighted-average fully diluted shares and units



      326,975



      321,173



      317,539



      313,021



      309,026

















      Net income / (loss) per share - basic



      $0.87



      $0.06



      $2.40



      $0.37



      $0.20

      Net income / (loss) per share - diluted



      $0.82



      $0.08



      $2.34



      $0.35



      $0.20



















      Funds From Operations and Core Funds From Operations












      First Quarter 2024

      Unaudited and in Thousands, Except Per Share Data


































      Three Months Ended

      Reconciliation of Net Income to Funds From Operations (FFO)



      31-Mar-24



      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23

















      Net Income / (Loss)  Available to Common Stockholders



      $271,327



      $18,122



      $723,440



      $108,003



      $58,547

      Adjustments:
















      Non-controlling interest in operating partnership



      6,200



      410



      16,300



      2,500



      1,500

      Real estate related depreciation & amortization (1)



      420,591



      410,167



      410,836



      424,044



      412,192

      Reconciling items related to non-controlling interests



      (8,017)



      (15,377)



      (14,569)



      (14,144)



      (13,388)

      Unconsolidated JV real estate related depreciation & amortization



      47,877



      64,833



      43,215



      35,386



      33,719

      (Gain) / loss on real estate transactions



      (286,704)



      103



      (810,688)



      (89,946)



      (7,825)

      Provision for impairment



      —



      5,363



      113,000



      —



      —

      Funds From Operations



      $451,273



      $483,621



      $481,535



      $465,844



      $484,745

















      Weighted-average shares and units outstanding - basic



      318,469



      311,960



      308,024



      301,593



      297,180

      Weighted-average shares and units outstanding - diluted (2) (3)



      326,975



      321,173



      317,539



      313,021



      309,026

















      Funds From Operations per share - basic



      $1.42



      $1.55



      $1.56



      $1.54



      $1.63

















      Funds From Operations per share - diluted (2) (3)



      $1.41



      $1.53



      $1.55



      $1.52



      $1.60



















      Three Months Ended

      Reconciliation of FFO to Core FFO



      31-Mar-24



      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23

















      Funds From Operations



      $451,273



      $483,621



      $481,535



      $465,844



      $484,745

      Other non-core revenue adjustments



      3,525



      (146)



      (27)



      27,454



      (887)

      Transaction and integration expenses



      31,839



      40,226



      14,465



      17,764



      12,267

      Loss from early extinguishment of debt



      1,070



      —



      —



      —



      —

      Severance, equity acceleration and legal expenses (4)



      791



      7,565



      2,682



      3,652



      4,155

      (Gain) / Loss on FX revaluation



      33,602



      (24,804)



      451



      (7,868)



      (6,778)

      Other non-core expense adjustments



      10,052



      1,956



      1,295



      655



      —

      Core Funds From Operations



      $532,153



      $508,417



      $500,402



      $507,501



      $493,500

















      Weighted-average shares and units outstanding - diluted (2) (3)



      319,138



      312,356



      308,539



      301,806



      297,382

















      Core Funds From Operations per share - diluted (2)



      $1.67



      $1.63



      $1.62



      $1.68



      $1.66





































      (1)   Real Estate Related Depreciation & Amortization



      Three Months Ended





      31-Mar-24



      31-Dec-23




      30-Sep-23



      30-Jun-23



      31-Mar-23



















      Depreciation & amortization per income statement




      $431,102



      $420,475




      $420,613



      $432,573



      $421,198

      Non-real estate depreciation




      (10,511)



      (10,308)




      (9,777)



      (8,529)



      (9,006)

      Real Estate Related Depreciation & Amortization




      $420,591



      $410,167




      $410,836



      $424,044



      $412,192



      (2)

      Certain of Teraco's minority indirect shareholders have the right to put their shares in an upstream parent company of Teraco to Digital Realty in exchange for cash or the equivalent value of shares of Digital Realty common stock, or a combination thereof. US GAAP requires Digital Realty to assume the put right is settled in shares for purposes of calculating diluted EPS. This same approach was utilized to calculate FFO/share. The potential future dilutive impact associated with this put right will be excluded from Core FFO and AFFO until settlement occurs – causing diluted share count to be higher for FFO than for Core FFO and AFFO. When calculating diluted FFO, Teraco related minority interest is added back to the FFO numerator as the denominator assumes all shares have been put back to Digital Realty.



















      Three Months Ended




      31-Mar-24



      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23

      Teraco noncontrolling share of FFO



      $9,768



      $7,135



      $11,537



      $9,645



      $11,069

      Teraco related minority interest



      $9,768



      $7,135



      $11,537



      $9,645



      $11,069



      (3)

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

      (4)

      Relates to severance and other charges related to the departure of company executives and integration-related severance.

      Adjusted Funds From Operations (AFFO)












      First Quarter 2024

      Unaudited and in Thousands, Except Per Share Data































      Three Months Ended

       Reconciliation of Core FFO to AFFO



      31-Mar-24



      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23

















       Core FFO available to common stockholders and unitholders



      $532,153



      $508,417



      $500,402



      $507,501



      $493,500

      Adjustments:
















      Non-real estate depreciation



      10,511



      10,308



      9,777



      8,529



      9,006

      Amortization of deferred financing costs



      5,576



      5,744



      5,776



      5,984



      4,072

      Amortization of debt discount/premium



      1,832



      973



      1,360



      1,339



      1,301

      Non-cash stock-based compensation expense



      12,592



      9,226



      14,062



      13,893



      13,056

      Straight-line rental revenue



      9,976



      (21,992)



      (14,080)



      (16,151)



      (16,194)

      Straight-line rental expense



      1,111



      (4,999)



      1,427



      520



      (515)

      Above- and below-market rent amortization



      (854)



      (856)



      (1,127)



      (1,195)



      (1,226)

      Deferred tax (benefit) / expense



      (3,437)



      33,448



      (8,539)



      1,339



      (9,795)

      Leasing compensation & internal lease commissions



      13,291



      9,848



      12,515



      11,611



      11,067

      Recurring capital expenditures (1)



      (47,676)



      (142,808)



      (90,251)



      (53,498)



      (40,465)

















      AFFO available to common stockholders and unitholders (2)



      $535,073



      $407,306



      $431,322



      $479,873



      $463,807

















      Weighted-average shares and units outstanding - basic



      318,469



      311,960



      308,024



      301,593



      297,180

      Weighted-average shares and units outstanding - diluted (3)



      319,138



      312,356



      308,539



      301,806



      297,382

















      AFFO per share - diluted (3)



      $1.68



      $1.30



      $1.40



      $1.59



      $1.56

















       Dividends per share and common unit



      $1.22



      $1.22



      $1.22



      $1.22



      $1.22

















      Diluted AFFO Payout Ratio



      72.8 %



      93.6 %



      87.3 %



      76.7 %



      78.2 %



















      Three Months Ended

      Share Count Detail



      31-Mar-24



      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23

















      Weighted Average Common Stock and Units Outstanding



      318,469



      311,960



      308,024



      301,593



      297,180

      Add: Effect of dilutive securities



      669



      396



      515



      213



      202

      Weighted Avg. Common Stock and Units Outstanding - diluted



      319,138



      312,356



      308,539



      301,806



      297,382



      (1)

      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.

      (2)

      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.

      (3)

      For all periods presented, we have excluded the effect of dilutive 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 J, series K and series L preferred stock, as applicable, which we consider highly improbable. See above for calculations of FFO and for calculations of weighted average common stock and units outstanding.

      Consolidated Balance Sheets












      First Quarter 2024

      Unaudited and in Thousands, Except Per Share Data


































      31-Mar-24


      31-Dec-23


      30-Sep-23


      30-Jun-23


      31-Mar-23

      Assets
















      Investments in real estate:















      Real estate


      $27,122,796



      $27,306,369



      $25,887,031



      $27,087,769



      $27,052,022

      Construction in progress


      4,496,840



      4,635,215



      5,020,464



      4,635,939



      4,563,578

      Land held for future development


      114,240



      118,190



      179,959



      193,936



      194,564

      Investments in Real Estate


      $31,733,877



      $32,059,773



      $31,087,453



      $31,917,644



      $31,810,164

      Accumulated depreciation and amortization


      (7,976,093)



      (7,823,685)



      (7,489,193)



      (7,739,462)



      (7,600,559)

      Net Investments in Properties


      $23,757,784



      $24,236,089



      $23,598,260



      $24,178,182



      $24,209,605

      Investment in unconsolidated joint ventures


      2,365,821



      2,295,889



      2,180,313



      2,040,452



      1,995,576

      Net Investments in Real Estate


      $26,123,605



      $26,531,977



      $25,778,573



      $26,218,634



      $26,205,180

















      Operating lease right-of-use assets, net


      $1,233,410



      $1,414,256



      $1,274,410



      $1,291,233



      $1,317,293

      Cash and cash equivalents


      1,193,784



      1,625,495



      1,062,050



      124,519



      131,406

      Accounts and other receivables, net (1)


      1,217,276



      1,278,110



      1,325,725



      1,158,383



      1,070,066

      Deferred rent, net


      611,670



      624,427



      586,418



      613,796



      627,700

      Goodwill


      9,105,026



      9,239,871



      8,998,074



      9,148,603



      9,199,636

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


      2,359,380



      2,500,237



      2,506,198



      2,825,596



      3,015,291

      Assets held for sale



      287,064



      478,503



      —



      593,892



      —

      Other assets


      501,875



      420,382



      401,068



      414,078



      386,495

      Total Assets


      $42,633,089



      $44,113,257



      $41,932,515



      $42,388,735



      $41,953,068
















      Liabilities and Equity















      Global unsecured revolving credit facilities, net


      $1,901,126



      $1,812,287



      $1,698,780



      $2,242,258



      $2,514,202

      Unsecured term loans, net


      1,303,263



      1,560,305



      1,524,663



      1,548,780



      1,542,275

      Unsecured senior notes, net of discount


      13,190,202



      13,422,342



      13,072,102



      13,383,819



      13,258,079

      Secured and other debt, net of discount


      625,750



      630,973



      574,231



      554,594



      560,955

      Operating lease liabilities


      1,357,751



      1,542,094



      1,404,510



      1,420,239



      1,443,994

      Accounts payable and other accrued liabilities


      1,870,344



      2,168,983



      2,147,103



      2,214,820



      1,923,819

      Deferred tax liabilities, net


      1,121,224



      1,151,096



      1,088,724



      1,128,961



      1,164,276

      Accrued dividends and distributions


      —



      387,988



      —



      —



      —

      Security deposits and prepaid rents


      413,225



      401,867



      385,521



      417,693



      392,021

      Obligations associated with assets held for sale



      9,981



      39,001



      —



      4,990



      —

      Total Liabilities


      $21,792,866



      $23,116,936



      $21,895,634



      $22,916,155



      $22,799,620
















      Redeemable non-controlling interests


      1,350,736



      1,394,814



      1,360,308



      1,367,422



      1,448,772
















      Equity















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















      Series J Cumulative Redeemable Preferred Stock (2)


      $193,540



      $193,540



      $193,540



      $193,540



      $193,540

      Series K Cumulative Redeemable Preferred Stock (3)


      203,264



      203,264



      203,264



      203,264



      203,264

      Series L Cumulative Redeemable Preferred Stock (4)


      334,886



      334,886



      334,886



      334,886



      334,886

      Common Stock: $0.01 par value per share, 392,000 shares authorized (5)


      3,097



      3,088



      3,002



      2,967



      2,888

      Additional paid-in capital


      24,508,683



      24,396,797



      23,239,088



      22,882,200



      22,126,379

      Dividends in excess of earnings


      (5,373,529)



      (5,262,648)



      (4,900,757)



      (5,253,915)



      (4,995,982)

      Accumulated other comprehensive (loss), net


      (850,091)



      (751,393)



      (882,996)



      (741,484)



      (652,486)

      Total Stockholders' Equity


      $19,019,850



      $19,117,535



      $18,190,026



      $17,621,456



      $17,212,490
















      Noncontrolling Interests















      Noncontrolling interest in operating partnership


      $438,422



      $438,081



      $441,366



      $436,099



      $444,843

      Noncontrolling interest in consolidated joint ventures


      31,215



      45,892



      45,182



      47,603



      47,342
















      Total Noncontrolling Interests


      $469,637



      $483,972



      $486,547



      $483,702



      $492,185
















      Total Equity


      $19,489,487



      $19,601,507



      $18,676,573



      $18,105,158



      $17,704,675
















      Total Liabilities and Equity


      $42,633,089



      $44,113,257



      $41,932,515



      $42,388,735



      $41,953,068



      (1)

      Net of allowance for doubtful accounts of $43,873 and $36,240 as of March 31, 2024 and March 31, 2023, respectively.

      (2)

      Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 liquidation preference ($25.00 per share), 8,000 shares issued and outstanding as of March 31, 2024 and March 31, 2023.

      (3)

      Series K Cumulative Redeemable Preferred Stock, 5.850%, $210,000 liquidation preference ($25.00 per share), 8,400 shares issued and outstanding as of March 31, 2024 and March 31, 2023.

      (4)

      Series L Cumulative Redeemable Preferred Stock, 5.200%, $345,000 liquidation preference ($25.00 per share), 13,800 shares issued and outstanding as of March 31, 2024 and March 31, 2023.

      (5)

      Common Stock: 312,421 and 291,299 shares issued and outstanding as of March 31, 2024 and March 31, 2023, respectively.

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












      First Quarter 2024

      Unaudited and Dollars in Thousands


































      Three Months Ended

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



      31-Mar-24



      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23

















      Net Income / (Loss) Available to Common Stockholders



      $271,327



      $18,122



      $723,440



      $108,003



      $58,547

      Interest



      109,535



      113,638



      110,767



      111,116



      102,220

      Loss from early extinguishment of debt



      1,070



      —



      —



      —



      —

      Income tax expense (benefit)



      22,413



      20,724



      17,228



      16,173



      21,454

      Depreciation & amortization



      431,102



      420,475



      420,613



      432,573



      421,198

      EBITDA



      $835,446



      $572,958



      $1,272,048



      $667,866



      $603,420

      Unconsolidated JV real estate related depreciation & amortization



      47,877



      64,833



      43,214



      35,386



      33,719

      Unconsolidated JV interest expense and tax expense



      34,271



      42,140



      27,000



      32,105



      18,556

      Severance, equity acceleration and legal expenses



      791



      7,565



      2,682



      3,652



      4,155

      Transaction and integration expenses



      31,839



      40,226



      14,465



      17,764



      12,267

      (Gain) / loss on sale of investments



      (277,787)



      103



      (810,688)



      (89,946)



      —

      Provision for impairment



      —



      5,363



      113,000



      —



      —

      Other non-core adjustments, net



      21,608



      (35,439)



      1,719



      22,132



      (14,604)

      Non-controlling interests



      6,329



      (8,419)



      12,320



      (2,538)



      111

      Preferred stock dividends



      10,181



      10,181



      10,181



      10,181



      10,181

      Adjusted EBITDA



      $710,556



      $699,509



      $685,943



      $696,604



      $667,804


















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







































      Three Months Ended


      Financial Ratios




      31-Mar-24




      31-Dec-23



      30-Sep-23



      30-Jun-23



      31-Mar-23





















      Total GAAP interest expense




      $109,535




      $113,638



      $110,767



      $111,116



      $102,220


      Capitalized interest




      28,522




      33,032



      29,130



      27,883



      26,771


      Change in accrued interest and other non-cash amounts




      55,421




      (66,013)



      44,183



      (60,612)



      38,137


      Cash Interest Expense (2)




      $193,479




      $80,657



      $184,081



      $78,387



      $167,128





















      Preferred stock dividends




      10,181




      10,181



      10,181



      10,181



      10,181


      Total Fixed Charges (3)




      $148,239




      $156,851



      $150,079



      $149,181



      $139,172








































      Coverage



















      Interest coverage ratio (4)




       4.3x




       4.0x



       4.3x



       4.5x



       4.7x


      Cash interest coverage ratio (5)




       3.2x




       6.4x



       3.4x



       7.4x



       3.7x


      Fixed charge coverage ratio (6)




       4.0x




       3.8x



       4.1x



       4.2x



       4.4x


      Cash fixed charge coverage ratio (7)




       3.1x




       5.8x



       3.2x



       6.6x



       3.5x





















      Leverage



















      Debt to total enterprise value (8)(9)




      26.7 %




      28.6 %



      30.6 %



      33.3 %



      37.3 %


      Debt-plus-preferred-stock-to-total-enterprise-value (9)(10)




      27.9 %




      29.8 %



      32.0 %



      34.7 %



      38.9 %


      Pre-tax income to interest expense (11)




       3.6x




       1.2x



       7.7x



       2.0x



       1.7x


      Net Debt-to-Adjusted EBITDA (12)




       6.1x




       6.2x



       6.3x



       6.8x



       7.1x




      (2)

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

      (3)

      Fixed charges consist of GAAP interest expense, capitalized interest, and preferred stock dividends.

      (4)

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

      (5)

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

      (6)

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

      (7)

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

      (8)

      Total debt divided by market value of common equity plus debt plus preferred stock.

      (9)

      Total enterprise value defined as market value of common equity plus debt plus preferred stock.

      (10)

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

      (11)

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

      (12)

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

      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 (Nareit) in the Nareit Funds From Operations White Paper - 2018 Restatement. FFO is a non-GAAP financial measure and represents net income (loss) (computed in accordance with GAAP), excluding gain (loss) from the disposition of real estate assets, provision for impairment, real estate related depreciation and amortization (excluding amortization of deferred financing costs), our share of unconsolidated JV real estate related depreciation & amortization, net income attributable to non-controlling interests in operating partnership and, depreciation related to non-controlling interests. 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) other non-core revenue adjustments, (ii) transaction and integration expenses, (iii) loss from early extinguishment of debt, (iv) gain on / issuance costs associated with redeemed preferred stock, (v) severance, equity acceleration and legal expenses, (vi) gain/loss on FX revaluation, and (vii) 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 / (benefit), (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, (i) unconsolidated joint venture real estate related depreciation & amortization, (ii) unconsolidated joint venture interest expense and tax, (iii) severance, equity acceleration and legal expenses, (iv) transaction and integration expenses, (v) gain (loss) on sale / deconsolidation, (vi) provision for impairment, (vii) other non-core adjustments, net, (viii) non-controlling interests, (ix) preferred stock dividends, and (x) issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding (i) unconsolidated joint venture real estate related depreciation & amortization, (ii) unconsolidated joint venture interest expense and tax, (iii) severance, equity acceleration and legal expenses, (iv) transaction and integration expenses, (v) gain (loss) on sale / deconsolidation, (vi) provision for impairment, (vii) other non-core adjustments, net, (vii) non-controlling interests, (ix) preferred stock dividends, and (x) gain on / 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. Same-Capital Cash NOI represents buildings owned as of December 31, 2022 of the prior year with less than 5% of total rentable square feet under development and excludes buildings that were undergoing, or were expected to undergo, development activities in 2023-2024, buildings classified as held for sale, and buildings sold or contributed to joint ventures for all periods presented (prior period numbers adjusted to reflect current same-capital pool). 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 as total debt at balance sheet carrying value, plus capital lease obligations, plus Digital Realty's pro rata share of unconsolidated joint venture debt, less cash and cash equivalents (including Digital Realty's pro rata share of unconsolidated joint venture cash) divided by the product of Adjusted EBITDA (including Digital Realty's pro rata share of unconsolidated joint venture EBITDA), multiplied by four.

      Debt-plus-preferred-to-total enterprise value is total debt plus preferred stock divided by total debt 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 and preferred stock dividends. For the quarter ended March 31, 2024, GAAP interest expense was $110 million, capitalized interest was $29 million and preferred stock dividends was $10 million.

      Reconciliation of Net Operating Income (NOI)


      Three Months Ended

      (in thousands)


      31-Mar-24


      31-Dec-23


      31-Mar-23











      Operating income



      $149,367



      $134,035



      $177,335











       Fee income



      (13,010)



      (14,330)



      (7,868)

       Other income



      (862)



      (144)



      (887)

       Depreciation and amortization



      431,102



      420,475



      421,198

       General and administrative



      114,419



      109,235



      107,766

       Severance, equity acceleration and legal expenses



      791



      7,565



      4,155

       Transaction expenses



      31,839



      40,226



      12,267

       Provision for impairment



      —



      5,363



      —

       Other expenses



      10,836



      5,580



      —











      Net Operating Income



      $724,482



      $708,003



      $713,965





















       Cash Net Operating Income (Cash NOI)




















       Net Operating Income



      $724,482



      $708,003



      $713,965











       Straight-line rental revenue



      (2,522)



      (22,085)



      (16,327)

       Straight-line rental expense



      1,369



      (4,745)



      (510)

       Above- and below-market rent amortization



      (854)



      (856)



      (1,226)











      Cash Net Operating Income



      $722,474



      $680,317



      $695,902































      Constant Currency CFFO Reconciliation


      Three Months Ended

      (in thousands, except per share data)


      31-Mar-24




      31-Mar-23











      Core FFO (1)



      $532,153






      $493,500

       Core FFO impact of holding '23 Exchange Rates Constant (2)



      1,119






      —











      Constant Currency Core FFO



      $533,272






      $493,500

       Weighted-average shares and units outstanding - diluted



      319,138






      297,382

      Constant Currency CFFO Per Share



      $1.67






      $1.66



      1)

      As reconciled to net income above.

      2)

      Adjustment calculated by holding currency translation rates for 2024 constant with average currency translation rates that were applicable to the same periods in 2023.

      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: our economic outlook, our expected investment and expansion activity, anticipated continued demand for our products and service, our liquidity, 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, our product offerings, available inventory, 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, constant currency Core FFO, adjusted FFO, and net income, 2024 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, 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;
      • decreased rental rates, increased operating costs, or increased vacancy rates;
      • increased competition or available supply of data center space;
      • the suitability of our data centers and data center infrastructure, delays or disruptions in connectivity or availability of power, or failures or breaches of our physical and information security infrastructure or services;
      • our dependence upon significant customers, bankruptcy or insolvency of a major customer or a significant number of smaller customers, or defaults on or non-renewal of leases by customers;
      • 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;
      • global supply chain or procurement disruptions, or increased supply chain costs;
      • 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;
      • the expected operating performance of anticipated near-term acquisitions and descriptions relating to these expectations;
      • 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, 2023, and other filings with the U.S. Securities and Exchange Commission. Those risks continue to be relevant to our performance and financial condition. Moreover, we operate in a 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, Interxion, Turn-Key Flex, Powered Base Building, ServiceFabric, AnyScale Colo, Pervasive Data Center Architecture, PlatformDIGITAL, PDx, Data Gravity Index and Data Gravity Index DGx are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries. All other names, trademarks and service marks are the property of their respective owners.

      SOURCE Digital Realty

      Modal title

      Also from this source

      Digital Realty Declares Quarterly Cash Dividend for Common and Preferred Stock

      Digital Realty Declares Quarterly Cash Dividend for Common and Preferred Stock

      Digital Realty (NYSE: DLR), the largest global provider of cloud- and carrier-neutral data center, colocation and interconnection solutions,...

      More Releases From This Source

      Explore

      Computer & Electronics

      Computer & Electronics

      Cloud Computing/Internet of Things

      Cloud Computing/Internet of Things

      Banking & Financial Services

      Banking & Financial Services

      Earnings

      Earnings

      News Releases in Similar Topics

      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.