Market Overview

Digital Realty Reports Second Quarter 2018 Results

Share:

Digital Realty Reports Second Quarter 2018 Results

PR Newswire

SAN FRANCISCO, July 26, 2018 /PRNewswire/ -- Digital Realty (NYSE:DLR), a leading global provider of data center, colocation and interconnection solutions, announced today financial results for the second quarter of 2018.  All per-share results are presented on a fully-diluted share and unit basis.

Highlights

  • Reported net income available to common stockholders of $0.32 per share in 2Q18, compared to $0.36 in 2Q17
  • Reported FFO per share of $1.64 in 2Q18, compared to $1.44 in 2Q17
  • Reported core FFO per share of $1.66 in 2Q18, compared to $1.54 in 2Q17
  • Signed total bookings during 2Q18 expected to generate $94 million of annualized GAAP rental revenue, including an $8 million contribution from interconnection
  • Raised 2018 core FFO per share outlook from $6.50 - $6.60 to $6.55 - $6.65

Financial Results

Digital Realty reported revenues for the second quarter of 2018 of $755 million, a 1% increase from the previous quarter and a 33% increase from the same quarter last year.

The company delivered second quarter of 2018 net income of $88 million, and net income available to common stockholders of $65 million, or $0.32 per diluted share, compared to $0.42 per diluted share in the previous quarter and $0.36 per diluted share in the same quarter last year.

Digital Realty generated second quarter of 2018 adjusted EBITDA of $458 million, a 2% increase from the previous quarter and a 39% increase over the same quarter last year.

The company reported second quarter of 2018 funds from operations of $353 million, or $1.64 per share, compared to $1.61 per share in the previous quarter and $1.44 per share in the same quarter last year.

Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered second quarter of 2018 core FFO of $1.66 per share, a 2% increase from $1.63 per share in the previous quarter, and an 8% increase from $1.54 per share in the same quarter last year.

Leasing Activity

"In the second quarter, we signed total bookings expected to generate $94 million of annualized GAAP rental revenue, including an $8 million contribution from interconnection," said Chief Executive Officer A. William Stein.  "Data center demand has picked up appreciably in 2018, and we are particularly encouraged by the broad-based activity across regions as well as the depth of demand by customer vertical.  Our efforts to strengthen connections with our customers are bearing fruit, and we will continue to work diligently to extend our global platform and deliver sustainable growth for our customers, shareholders and employees."

The weighted-average lag between leases signed during the second quarter of 2018 and the contractual commencement date was five months.

In addition to new leases signed, Digital Realty also signed renewal leases representing $76 million of annualized GAAP rental revenue during the quarter.  Rental rates on renewal leases signed during the second quarter of 2018 rolled up 3.4% on a cash basis and up 5.8% on a GAAP basis.

New leases signed during the second quarter of 2018 by region and product type are summarized as follows:



Annualized GAAP












Base Rent




GAAP Base Rent





GAAP Base Rent

North America


(in thousands)


Square Feet


per Square Foot


Megawatts


per Kilowatt

Turn-Key Flex


$56,533



488,541



$116



45.8




$103


Powered Base Building


39



534



73







Colocation


6,369



22,631



281



1.7




305


Non-Technical


524



24,862



21







Total


$63,465



536,568



$118



47.5




$110














Europe (1)












Turn-Key Flex


$12,906



109,567



$118



9.7




$110


Colocation


1,115



1,743



640



0.2




441


Non-Technical


44



1,414



31







  Total


$14,065



112,724



$125



9.9




$118














Asia Pacific (1)












Turn-Key Flex


$8,855



49,199



$180



4.9




$150


Non-Technical


19



568



34







  Total


$8,874



49,767



$178



4.9




$150














Interconnection


$7,596



N/A



N/A



N/A




N/A














Grand Total


$94,000



699,059



$124



62.4




$115



Note: Totals may not foot due to rounding differences.

(1)

Based on quarterly average exchange rates during the three months ended June 30, 2018.

Investment Activity

During the second quarter of 2018, Digital Realty closed on the sale of a 378,000 square foot portfolio comprised of three mixed-use properties in Austin, Texas for $48 million.  The properties were expected to generate cash net operating income of approximately $3 million in 2018, representing an exit cap rate of 6.3%.  The sale generated net proceeds of $46 million, and Digital Realty recognized a gain on the sale of approximately $12 million in the second quarter of 2018.

Digital Realty also closed on the sale of 1125 Energy Park Drive, a substantially vacant, 78,100 square foot suburban office redevelopment project in St. Paul, Minnesota for $7 million.  The sale generated net proceeds of $7 million, and Digital Realty recognized a gain on the sale of approximately $3 million in the second quarter of 2018.

Likewise during the second quarter of 2018, Digital Realty closed on the sale of 2010 E. Centennial Circle, a vacant 113,400 square foot office redevelopment project in Tempe, Arizona for $6 million.  The sale generated net proceeds of $5 million, and Digital Realty recognized a loss on the sale of approximately $1 million in the second quarter of 2018.

During the second quarter of 2018, Digital Realty acquired a 13-acre site adjacent to one of its existing data centers in Santa Clara, California for a purchase price of $56 million.  The parcel contains two fully leased office buildings with less than one year of remaining lease term.  The existing structures will be razed upon expiration of the in-place leases.  The site is expected to support the development of 403,000 square feet and the build-out of approximately 48 megawatts of critical load.

Digital Realty also acquired a 62-acre land parcel in Manassas, Virginia during the second quarter for a purchase price of $17 million.  The site is expected to support the development of 1,700,000 square feet and the build-out of approximately 192 megawatts of critical power.  Commencement of development will be subject to market demand and delivery will be phased to facilitate customer expansion requirements upon completion of the company's existing campus in Ashburn, Virginia.

Balance Sheet

Digital Realty had approximately $9.1 billion of total debt outstanding as of June 30, 2018, comprised of $9.0 billion of unsecured debt and approximately $0.1 billion of secured debt.  At the end of the second quarter of 2018, net debt-to-adjusted EBITDA was 5.2x, debt-plus-preferred-to-total enterprise value was 30.2% and fixed charge coverage was 4.3x.

2018 Outlook

Digital Realty raised its 2018 core FFO per share outlook from $6.50 - $6.60 to $6.55 - $6.65.  The assumptions underlying this guidance are summarized in the following table.


As of

As of

As of

As of

Top-Line and Cost Structure

January 8, 2018

February 15, 2018

April 26, 2018

July 26, 2018

   2018 total revenue

$3.0 - $3.2 billion

$3.0 - $3.2 billion

$3.0 - $3.2 billion

$3.0 - $3.2 billion

   2018 net non-cash rent adjustments (1)

($5 - $15 million)

($5 - $15 million)

($5 - $15 million)

($5 - $15 million)

   2018 Adjusted EBITDA margin

58.0% - 60.0%

58.0% - 60.0%

58.0% - 60.0%

58.0% - 60.0%

   2018 G&A margin

5.5% - 6.5%

5.5% - 6.5%

5.5% - 6.5%

5.5% - 6.5%






Internal Growth





   Rental rates on renewal leases





      Cash basis

Slightly negative

Slightly negative

Slightly negative

Slightly negative

      GAAP basis

Up mid-single-digits

Up mid-single-digits

Up mid-single-digits

Up mid-single-digits

   Year-end portfolio occupancy

+/- 50 bps

+/- 50 bps

+/- 50 bps

+/- 50 bps

   "Same-capital" cash NOI growth (2)

0% - 3.0%

0% - 3.0%

1.0% - 3.0%

1.0% - 3.0%






   Foreign Exchange Rates





      U.S. Dollar / Pound Sterling

$1.28 - $1.32

$1.28 - $1.32

$1.35 - $1.40

$1.30 - $1.35

      U.S. Dollar / Euro

$1.10 - $1.20

$1.10 - $1.20

$1.18 - $1.22

$1.15 - $1.20






External Growth





   Dispositions





   Dollar volume

$0 - $200 million

$88 - $200 million

$187 - $300 million

$199 - $300 million

   Cap rate

0.0% - 10.0%

0.0% - 10.0%

0.0% - 10.0%

0.0% - 10.0%

   Development





   CapEx

$0.9 - $1.1 billion

$0.9 - $1.1 billion

$0.9 - $1.1 billion

$1.0 - $1.2 billion

   Average stabilized yields

10.0% - 12.0%

10.0% - 12.0%

10.0% - 12.0%

10.0% - 12.0%

   Enhancements and other non-recurring CapEx (3)

$25 - $30 million

$25 - $30 million

$25 - $30 million

$25 - $30 million

   Recurring CapEx + capitalized leasing costs (4)

$160 - $170 million

$160 - $170 million

$160 - $170 million

$160 - $170 million






Balance Sheet





    Long-term debt issuance





   Dollar amount

$0 - $500 million

$0 - $500 million

$0 - $500 million

$650 million - $1 billion

   Pricing

3.25% - 4.25%

3.25% - 4.25%

3.25% - 4.25%

3.25% - 4.50%

   Timing

Mid-to-late 2018

Mid-to-late 2018

Mid-to-late 2018

Mid-to-late 2018











Net income per diluted share

$1.50 - $1.55

$1.50 - $1.55

$1.55 - $1.55

$1.55 - $1.60

Real estate depreciation and (gain)/loss on sale

$4.90 - $4.95

$4.90 - $4.95

$4.90 - $4.95

$4.95 - $4.95

Funds From Operations / share (NAREIT-Defined)

$6.40 - $6.50

$6.40 - $6.50

$6.45 - $6.50

$6.50 - $6.55

Non-core expenses and revenue streams

$0.05 - $0.10

$0.05 - $0.10

$0.05 - $0.10

$0.05 - $0.10

Core Funds From Operations / share

$6.45 - $6.60

$6.45 - $6.60

$6.50 - $6.60

$6.55 - $6.65



(1)

Net non-cash rent adjustments represent the sum of straight-line rental revenue, straight-line rent expense as well as the amortization of above- and below-market leases (i.e., FAS 141 adjustments). 

(2)

The "same-capital" pool includes buildings owned as of December 31, 2016 with less than 5% of the total rentable square feet under development.  It also excludes buildings that were undergoing, or were expected to undergo, development activities in 2017-2018, buildings classified as held for sale, and buildings sold or contributed to joint ventures for all periods presented. 

(3)

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

(4)

Recurring CapEx represents non-incremental improvements required to maintain current revenues, including second-generation tenant improvements and leasing commissions.  Capitalized leasing costs include capitalized leasing compensation as well as capitalized internal leasing commissions. 

Non-GAAP Financial Measures

This press release contains non-GAAP financial measures, including FFO, core FFO, and Adjusted EBITDA.  A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a reconciliation from FFO to core FFO, and definitions of FFO, and core FFO are included as an attachment to this document.  A reconciliation from U.S. GAAP net income available to common stockholders to Adjusted EBITDA, a definition of Adjusted EBITDA and definitions of net debt-to-Adjusted EBITDA, debt-plus-preferred-to-total enterprise value, cash NOI, and fixed charge coverage ratio are included as an attachment to this document.

Investor Conference Call

Prior to Digital Realty's investor conference call at 5:30 p.m. EDT / 2:30 p.m. PDT on July 26, 2018, a presentation will be posted to the Investors section of the company's website at http://investor.digitalrealty.com.  The presentation is designed to accompany the discussion of the company's second quarter 2018 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# 3366836 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 http://investor.digitalrealty.com.

Telephone and webcast replays will be available after the call until August 27, 2018.  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# 10121533.  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 more than 2,300 firms across its secure, network-rich portfolio of data centers located throughout North America, Europe, Asia and Australia.  Digital Realty's clients include domestic and international companies of all sizes, ranging from cloud and information technology services, communications and social networking to financial services, manufacturing, energy, healthcare, and consumer products.

Contact Information

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

John J. Stewart / Maria S. Lukens
Investor Relations
Digital Realty
(415) 738-6500

 

Consolidated Quarterly Statements of Operations



Unaudited and in Thousands, Except Share and Per Share Data






Three Months Ended


Six Months Ended


30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17


30-Jun-18

30-Jun-17

Rental revenues

$534,556


$530,925


$517,356


$440,591


$412,576



$1,065,481


$816,702

Tenant reimbursements - Utilities

100,084


98,576


97,657


78,134


68,407



198,660


131,805

Tenant reimbursements - Other

55,639


51,503


54,324


29,479


24,935



107,142


48,825

Interconnection & other

61,770


61,373


60,275


59,851


58,301



123,143


115,526

Fee income

2,343


1,133


1,386


1,662


1,429



3,476


3,324

Other

527


858


447


208


341



1,385


376

Total Operating Revenues

$754,919


$744,368


$731,445


$609,925


$565,989



$1,499,287


$1,116,558










Utilities

$115,470


$112,230


$112,055


$95,619


$82,739



$227,700


$159,937

Rental property operating

114,852


113,410


113,445


94,442


91,977



228,262


184,118

Property taxes

27,284


35,263


36,348


32,586


28,161



62,547


55,080

Insurance

2,606


3,731


3,223


2,590


2,576



6,337


5,168

Depreciation & amortization

298,788


294,789


287,973


199,914


178,111



593,577


354,577

General & administration

44,277


36,289


44,311


41,477


37,144



80,566


70,922

Severance, equity acceleration, and legal expenses

1,822


234


1,209


2,288


365



2,056


1,234

Transaction and integration expenses

5,606


4,178


15,681


42,809


14,235



9,784


17,558

Impairment of investments in real estate




28,992





Other expenses

152


431


2


3,051


24



583


24

Total Operating Expenses

$610,857


$600,555


$614,247


$543,768


$435,332



$1,211,412


$848,618










Operating Income (Loss)

$144,062


$143,813


$117,198


$66,157


$130,657


$287,875


$267,940











Equity in earnings of unconsolidated joint venture

$7,438


$7,410


$5,924


$5,880


$8,388



$14,848


$13,712

Gain (loss) on real estate transactions

14,192


39,273


30,746


9,751


380



53,465


(142)

Interest and other income

3,398


(42)


324


2,813


367



3,356


518

Interest (expense)

(78,810)


(76,985)


(73,989)


(71,621)


(57,582)



(155,795)


(113,032)

Tax (expense)

(2,121)


(3,374)


(545)


(2,494)


(2,639)



(5,495)


(4,862)

Gain from early extinguishment of debt




1,990





Net Income (Loss)

$88,159


$110,095


$79,658


$12,476


$79,571



$198,254


$164,134










Net (income) loss attributable to noncontrolling interests

(2,696)


(3,468)


(6,023)


(40)


(920)



(6,164)


(1,945)

Net Income Attributable to Digital Realty Trust, Inc.

$85,463


$106,627


$73,635


$12,436


$78,651



$192,090


$162,189










Preferred stock dividends, including undeclared dividends

(20,329)


(20,329)


(20,329)


(16,575)


(14,505)



(40,658)


(31,898)

Issuance costs associated with redeemed preferred stock





(6,309)




(6,309)










Net Income (Loss) Available to Common Stockholders

$65,134


$86,298


$53,306


($4,139)


$57,837



$151,432


$123,982










Weighted-average shares outstanding - basic

205,956,005


205,714,173


205,448,689


170,194,254


160,832,889



205,835,757


160,069,201

Weighted-average shares outstanding - diluted

206,563,079


206,507,476


206,185,084


170,194,254


161,781,868



206,460,170


161,059,527

Weighted-average fully diluted shares and units

214,895,273


214,802,763


214,424,363


174,169,511


164,026,578



214,773,601


163,271,004










Net income (loss) per share - basic

$0.32


$0.42


$0.26


($0.02)


$0.36



$0.74


$0.77

Net income (loss) per share - diluted

$0.32


$0.42


$0.26


($0.02)


$0.36



$0.73


$0.77

 

Funds From Operations and Core Funds From Operations

Unaudited and in Thousands, Except Per Share Data





Reconciliation of Net Income to Funds From Operations (FFO)

Three Months Ended


Six Months Ended

30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17


30-Jun-18

30-Jun-17










Net Income (Loss) Available to Common Stockholders

$65,134


$86,298


$53,306


($4,139)


$57,837



$151,432


$123,982

Adjustments:









Non-controlling interests in operating partnership

2,700


3,480


2,138


(79)


807



6,180


1,711

Real estate related depreciation & amortization (1)

295,750


291,686


284,924


196,871


175,010



587,436


348,457

Unconsolidated JV real estate related depreciation & amortization

3,722


3,476


3,323


2,732


2,754



7,198


5,510

(Gain) loss on real estate transactions

(14,192)


(39,273)


(30,746)


(9,751)


(380)



(53,465)


142

Non-controlling interests share of gain on sale of property



3,900






Impairment of investments in real estate




28,992





Funds From Operations

$353,114


$345,667


$316,845


$214,626


$236,028



$698,781


$479,802










Funds From Operations - diluted

$353,114


$345,667


$316,845


$214,626


$236,028



$698,781


$479,802










Weighted-average shares and units outstanding - basic

214,288


214,009


213,688


173,461


163,078



214,149


162,281

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

214,895


214,803


214,424


174,170


164,027



214,774


163,271










Funds From Operations per share - basic

$1.65


$1.62


$1.48


$1.24


$1.45



$3.26


$2.96










Funds From Operations per share - diluted (2)

$1.64


$1.61


$1.48


$1.23


$1.44



$3.25


$2.94


























Three Months Ended


Six Months Ended

Reconciliation of FFO to Core FFO

30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17


30-Jun-18

30-Jun-17










Funds From Operations - diluted

$353,114


$345,667


$316,845


$214,626


$236,028



$698,781


$479,802

Adjustments:









Termination fees and other non-core revenues (3)

(3,663)


(858)


(447)


(208)


(341)



(4,521)


(376)

Transaction and integration expenses

5,606


4,178


15,681


42,809


14,235



9,784


17,558

Gain from early extinguishment of debt




(1,990)





Issuance costs associated with redeemed preferred stock





6,309




6,309

Equity in earnings adjustment for non-core items





(3,285)




(3,285)

Severance, equity acceleration, and legal expenses (4)

1,822


234


1,209


2,288


365



2,056


1,234

Bridge facility fees (5)




3,182





Other non-core expense adjustments

152


431


2


3,051


24



583


24

Core Funds From Operations - diluted

$357,031


$349,652


$333,290


$263,758


$253,335



$706,683


$501,266










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

214,895


214,803


214,424


174,170


164,027



214,774


163,271










Core Funds From Operations per share - diluted (2)

$1.66


$1.63


$1.55


$1.51


$1.54



$3.29


$3.07




























(1)   Real Estate Related Depreciation & Amortization:

Three Months Ended


Six Months Ended


30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17


30-Jun-18

30-Jun-17










Depreciation & amortization per income statement

$298,788


$294,789


$287,973


$199,914


$178,111



$593,577


$354,577

Non-real estate depreciation

(3,038)


(3,103)


(3,049)


(3,043)


(3,101)



(6,141)


(6,120)










Real Estate Related Depreciation & Amortization

$295,750


$291,686


$284,924


$196,871


$175,010



$587,436


$348,457





(2)

For all periods presented, we have excluded the effect of dilutive series C, series F, series G, series H, series I and series J 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 F, series G, series H, series I, and series J preferred stock, as applicable, which we consider highly improbable.  See above for calculations of diluted FFO available to common stockholders and unitholders and the share count detail section of the reconciliation of core FFO to AFFO for calculations of weighted average common stock and units outstanding.

(3)

Includes lease termination fees and certain other adjustments that are not core to our business.

(4)

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

(5)

Bridge facility fees are included in interest expense.

 

Adjusted Funds From Operations (AFFO)



Unaudited and in Thousands, Except Per Share Data






Three Months Ended


Six Months Ended

Reconciliation of Core FFO to AFFO

30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17


30-Jun-18

30-Jun-17










Core FFO available to common stockholders and unitholders

$357,031


$349,652


$333,290


$263,758


$253,335



$706,683


$501,266


Adjustments:









Non-real estate depreciation

3,038


3,103


3,049


3,043


3,101



6,141


6,121


Amortization of deferred financing costs

2,953


3,060


3,092


2,611


2,518



6,013


4,961


Amortization of debt discount/premium

882


875


858


816


713



1,757


1,410


Non-cash stock-based compensation expense

8,419


5,497


3,923


4,636


5,637



13,916


9,341


Straight-line rental revenue

(8,489)


(10,266)


(8,705)


(1,692)


(2,109)



(18,755)


(6,168)


Straight-line rental expense

2,669


2,547


(635)


4,212


4,342



5,216


8,529


Above- and below-market rent amortization

6,794


6,666


6,562


(873)


(1,946)



13,460


(3,919)


Deferred non-cash tax expense

(1,137)


(216)


(1,100)


284


(1,443)



(1,353)


(2,096)


Capitalized leasing compensation (1)

(2,825)


(2,998)


(3,567)


(2,945)


(2,740)



(5,823)


(5,374)


Recurring capital expenditures (2)

(34,447)


(27,328)


(45,298)


(34,664)


(26,740)



(61,775)


(56,328)


Capitalized internal leasing commissions (1)

(2,822)


(2,049)


(1,217)


(1,225)


(1,355)



(4,871)


(2,848)











AFFO available to common stockholders and unitholders (3)

$332,066


$328,543


$290,252


$237,961


$233,313



$660,609


$454,895











Weighted-average shares and units outstanding - basic

214,288


214,009


213,688


173,461


163,078



214,149


162,281


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

214,895


214,803


214,424


174,170


164,027



214,774


163,271











AFFO per share - diluted (4)

$1.55


$1.53


$1.35


$1.37


$1.42



$3.08


$2.79











Dividends per share and common unit

$1.01


$1.01


$0.93


$0.93


$0.93



$2.02


$1.86











Diluted AFFO Payout Ratio

65.4

%

66.0

%

68.7

%

68.1

%

65.4

%


65.7

%

66.8

%



























Three Months Ended


Six Months Ended

Share Count Detail

30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17


30-Jun-18

30-Jun-17










Weighted Average Common Stock and Units Outstanding

214,288


214,009


213,688


173,461


163,078



214,149


162,281


Add: Effect of dilutive securities (excludes 5.50% debentures)

607


794


736


709


949



625


990











Weighted Avg. Common Stock and Units Outstanding - diluted

214,895


214,803


214,424


174,170


164,027



214,774


163,271


















(1)

Includes only second-generation leasing costs.

(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 F, series G, series H, series I and series J 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 F, series G, series H, series I, and series J 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






Unaudited and in Thousands, Except Share and Per Share Data








30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17

Assets






Investments in real estate:






Real estate

$15,969,938


$15,654,932


$15,163,846


$14,693,479


$11,132,356

Construction in progress

1,323,998


1,470,065


1,399,684


1,405,740


787,315

Land held for future development

261,368


236,415


352,406


330,101


262,139

Investments in real estate

$17,555,304


$17,361,412


$16,915,936


$16,429,320


$12,181,810

Accumulated depreciation and amortization

(3,588,124)


(3,439,050)


(3,238,227)


(3,075,294)


(2,929,095)

Net Investments in Properties

$13,967,180


$13,922,362


$13,677,709


$13,354,026


$9,252,715

Investment in unconsolidated joint ventures

167,306


167,564


163,477


106,374


103,881

Net Investments in Real Estate

$14,134,486


$14,089,926


$13,841,186


$13,460,400


$9,356,596







Cash and cash equivalents

$17,589


$22,370


$51


$192,578


$22,383

Accounts and other receivables (1)

282,287


309,328


276,347


258,490


229,450

Deferred rent

445,766


442,887


430,026


420,348


423,188

Acquired in-place lease value, deferred leasing costs and other real estate intangibles, net

2,823,275


2,928,566


2,998,806


3,052,277


1,494,083

Acquired above-market leases, net

150,084


165,568


184,375


178,190


19,716

Goodwill

3,378,325


3,405,110


3,389,595


3,384,394


778,862

Restricted cash

9,443


7,330


13,130


17,753


18,931

Assets associated with real estate held for sale


41,707


139,538


132,818


87,882

Other assets

170,168


169,125


131,291


135,250


148,480







Total Assets

$21,411,423


$21,581,917


$21,404,345


$21,232,498


$12,579,571







Liabilities and Equity






Global unsecured revolving credit facility

$466,971


$952,121


$550,946


$138,477


$563,063

Unsecured term loan

1,376,784


1,428,498


1,420,333


1,432,659


1,520,482

Unsecured senior notes, net of discount

7,156,084


6,660,727


6,570,757


6,806,333


4,351,148

Mortgage loans, net of premiums

106,245


106,366


106,582


106,775


2,927

Accounts payable and other accrued liabilities

1,031,794


1,012,490


980,218


1,024,394


850,602

Accrued dividends and distributions



199,761



Acquired below-market leases

216,520


225,674


249,465


257,732


76,099

Security deposits and prepaid rent

207,292


207,859


217,898


223,536


181,007

Liabilities associated with assets held for sale


1,767


5,033


4,660


2,949

Total Liabilities

$10,561,690


$10,595,502


$10,300,993


$9,994,566


$7,548,277







Redeemable non-controlling interests - operating partnership

52,805


49,871


53,902


64,509








Equity






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






Series C Cumulative Redeemable Preferred Stock (2)

$219,250


$219,250


$219,250


$219,250


Series G Cumulative Redeemable Preferred Stock (3)

241,468


241,468


241,468


241,468


$241,468

Series H Cumulative Redeemable Preferred Stock (4)

353,290


353,290


353,290


353,290


353,290

Series I Cumulative Redeemable Preferred Stock (5)

242,012


242,012


242,012


242,012


242,012

Series J Cumulative Redeemable Preferred Stock (6)

193,540


193,540


193,540


193,667


Common Stock: $0.01 par value per share, 315,000,000 shares authorized (7)

2,047


2,045


2,044


2,043


1,611

Additional paid-in capital

11,310,132


11,285,611


11,261,462


11,250,322


5,991,753

Dividends in excess of earnings

(2,314,291)


(2,177,269)


(2,055,552)


(1,917,791)


(1,722,610)

Accumulated other comprehensive (loss) income, net

(107,070)


(106,096)


(108,432)


(116,732)


(110,709)

Total Stockholders' Equity

$10,140,378


$10,253,851


$10,349,082


$10,467,529


$4,996,815







Noncontrolling Interests






Noncontrolling interest in operating partnership

$654,261


$680,400


$698,125


$699,308


$27,909

Noncontrolling interest in consolidated joint ventures

2,289


2,293


2,243


6,586


6,570







Total Noncontrolling Interests

$656,550


$682,693


$700,368


$705,894


$34,479







Total Equity

$10,796,928


$10,936,544


$11,049,450


$11,173,423


$5,031,294







Total Liabilities and Equity

$21,411,423


$21,581,917


$21,404,345


$21,232,498


$12,579,571



(1)

Net of allowance for doubtful accounts of $8,825 and $6,737, as of June 30, 2018 and December 31, 2017, respectively.

(2)

Series C Cumulative Redeemable Perpetual Preferred Stock, 6.625%, $201,250 and $201,250 liquidation preference, respectively ($25.00 per share), 8,050,000 and 8,050,000 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively.

(3)

Series G Cumulative Redeemable Preferred Stock, 5.875%, $250,000 and $250,000 liquidation preference, respectively ($25.00 per share), 10,000,000 and 10,000,000 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively.

(4)

Series H Cumulative Redeemable Preferred Stock, 7.375%, $365,000 and $365,000 liquidation preference, respectively ($25.00 per share), 14,600,000 and 14,600,000 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively.

(5)

Series I Cumulative Redeemable Preferred Stock, 6.350%, $250,000 and $250,000 liquidation preference, respectively ($25.00 per share), 10,000,000 and 10,000,000 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively.

(6)

Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 and $200,000 liquidation preference, respectively ($25.00 per share), 8,000,000 and 8,000,000 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively.

(7)

Common Stock: 206,055,117 and 205,470,300 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively.

 

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

Unaudited and in Thousands



Reconciliation of Earnings Before Interest, Taxes,

Depreciation & Amortization (EBITDA) (1)

Three Months Ended

30-Jun-18

31-Mar-18

31-Dec-17

30-Sep-17

30-Jun-17







Net Income (Loss) Available to Common Stockholders

$65,134

$86,298


$53,306


($4,139)


$57,837

Interest

78,810


76,985


73,989


71,621


57,582

(Gain) from early extinguishment of debt




(1,990)


Tax expense

2,121


3,374


545


2,494


2,639

Depreciation & amortization

298,788


294,789


287,973


199,914


178,111

Impairment of investments in real estate




28,992


EBITDA

$444,853


$461,446


$415,813


$296,892


$296,169

Severance, equity acceleration, and legal expenses

1,822


234


1,209


2,288


365

Transaction and integration expenses

5,606


4,178


15,681


42,809


14,235

(Gain) loss on real estate transactions

(14,192)


(39,273)


(30,746)


(9,751)


(380)

Equity in earnings adjustment for non-core items





(3,285)

Other non-core adjustments, net

(2,984)


431


2


3,051


24

Non-controlling interests

2,696


3,468


6,023


40


920

Preferred stock dividends, including undeclared dividends

20,329


20,329


20,329


16,575


14,505

Issuance costs associated with redeemed preferred stock





6,309

Adjusted EBITDA

$458,130


$450,813


$428,311


$351,904


$328,862



(1)

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

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.  FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from real estate transactions, non-controlling interests share of gain on sale of property, 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) gain from early extinguishment of debt, (iv) issuance costs associated with redeemed preferred stock, (v) equity in earnings adjustment for non-core items, (vi) severance, equity acceleration, and legal expenses, (vii) bridge facility fees 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 non-cash tax expense, (ix) capitalized leasing compensation, (x) recurring capital expenditures and (xi) capitalized internal leasing commissions. 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, depreciation and amortization, and impairment of investments in real estate, or EBITDA, and Adjusted EBITDA (as defined below), are useful supplemental performance measures because they allow investors to view our performance without the impact of non-cash depreciation and amortization or the cost of debt and, with respect to Adjusted EBITDA, severance, equity acceleration, and legal expenses, transaction and integration expenses, (gain) loss on real estate transactions, equity in earnings adjustment for non-core items, other non-core adjustments, net, noncontrolling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding severance, equity acceleration, and legal expenses, transaction and integration expenses, (gain) loss on real estate transactions, equity in earnings adjustment for non-core items, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited.  Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and accordingly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs' EBITDA and Adjusted EBITDA.  Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.

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

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

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

Fixed charge coverage ratio is Adjusted EBITDA divided by the sum of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends. For the quarter ended June 30, 2018, GAAP interest expense was $79 million, capitalized interest was $8 million and scheduled debt principal payments and preferred dividends was $20 million.


Three Months Ended


Six Months Ended

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

30-Jun-18

31-Mar-18

30-Jun-17


30-Jun-18

30-Jun-17








Operating income

$144,062


$143,813


$130,657



$287,875


$267,940








Fee income

(2,343)


(1,133)


(1,429)



(3,476)


(3,324)

Other income

(527)


(858)


(341)



(1,385)


(376)

Depreciation and amortization

298,788


294,789


178,111



593,577


354,577

General and administrative

44,277


36,289


37,144



80,566


70,922

Severance, equity acceleration, and legal expenses

1,822


234


365



2,056


1,234

Transaction expenses

5,606


4,178


14,235



9,784


17,558

Other expenses

152


431


24



583


24








Net Operating Income

$491,837


$477,743


$358,766



$969,580


$708,555















Cash Net Operating Income (Cash NOI)














Net Operating Income

$491,837


$477,743


$358,766



$969,580


$708,555








Straight-line rental revenue

(8,489)


(10,266)


(2,109)



(18,755)


(6,168)

Straight-line rental expense

2,692


2,599


4,316



5,291


8,573

Above- and below-market rent amortization

6,794


6,666


(1,946)



13,460


(3,919)








Cash Net Operating Income

$492,834


$476,742


$359,027



$969,576


$707,041

Forward-Looking Statements  

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 expected investment and expansion activity, 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 2018 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, 2018 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;
  • 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;
  • difficulty acquiring or operating properties in foreign jurisdictions;
  • 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;
  • environmental liabilities and risks related to natural disasters;
  • 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; and
  • 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.

The risks included here are not exhaustive, and additional factors could adversely affect our business and financial performance.  We discussed a number of additional material risks in our annual report on Form 10-K for the year ended December 31, 2017 and other filings with the Securities and Exchange Commission.  Those risks continue to be relevant to our performance and financial condition.  Moreover, we operate in a very competitive and rapidly changing environment.  New risk factors emerge from time to time and it is not possible for management to predict all such risk factors, nor can it assess the impact of all such risk factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise.  Digital Realty, Digital Realty Trust, the Digital Realty logo, Turn-Key Flex and Powered Base Building are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries.

 

Cision View original content:http://www.prnewswire.com/news-releases/digital-realty-reports-second-quarter-2018-results-300687350.html

SOURCE Digital Realty

View Comments and Join the Discussion!