AUSTIN,
Texas, July 25, 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 second quarter
of 2024. All per share results are presented on a fully diluted
basis.
Highlights
- Reported net income available to common stockholders of
$0.20 per share in 2Q24, compared to
$0.34 in 2Q23
- Reported FFO per share of $1.57
in 2Q24, compared to $1.52 in
2Q23
- Reported Core FFO per share of $1.65 in 2Q24, compared to $1.68 in 2Q23
- Reported rental rate increases on renewal leases of 4.0% on a
cash basis in 2Q24
- Signed total bookings during 2Q24 that are expected to generate
$164 million of annualized GAAP
rental revenue, including a $40
million contribution from the 0–1 megawatt category and
$14 million contribution from
interconnection
- Maintained 2024 Core FFO per share outlook of $6.60 - $6.75
Financial Results
Digital Realty reported revenues of $1.4 billion in the second quarter of 2024, a 2%
increase from the previous quarter and a 1% decrease from the same
quarter last year.
The company delivered net income of $75 million in the second quarter of 2024, and
net income available to common stockholders of $70 million, or $0.20 per diluted share, compared to $0.82 per diluted share in the previous quarter
and $0.34 per diluted share in the
same quarter last year.
Digital Realty generated Adjusted EBITDA of $727 million in the second quarter of 2024, a 2%
increase from the previous quarter and a 4% increase over the same
quarter last year.
The company reported Funds From Operations (FFO) of
$511 million in the second quarter of
2024, or $1.57 per share, compared to
$1.41 per share in the previous
quarter and $1.52 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 $1.65 in the second quarter
of 2024, compared to $1.67 per share
in the previous quarter and $1.68 per
share in the same quarter last year. Digital Realty delivered
Constant-Currency Core FFO per share of $1.66 for the second quarter of 2024 and
$3.33 per share for the six-month
period ended June 30,
2024.
"Digital Realty's second quarter results reflect the
continued strength of demand for data center capacity, along with a
keen focus on our value proposition," said Digital Realty President
& Chief Executive Officer Andy
Power. "We have returned our balance sheet to below-target
leverage levels and broadened our capital sources to capitalize on
the global opportunity we see for data center
infrastructure."
Leasing Activity
In the second quarter, Digital Realty signed total
bookings that are expected to generate $164
million of annualized GAAP rental revenue, including a
$40 million contribution from the 0–1
megawatt category and a $14 million
contribution from interconnection.
The weighted-average lag between new leases signed during
the second quarter of 2024 and the contractual commencement date
was 20 months.
In addition to new leases signed, Digital Realty also
signed renewal leases representing $215
million of annualized cash rental revenue during the
quarter. Rental rates on renewal leases signed during the second
quarter of 2024 increased 4.0% on a cash basis and 7.5% on a GAAP
basis.
New leases signed during the second 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
|
|
|
$13,980
|
|
58
|
|
|
$239
|
|
4.4
|
|
|
$263
|
> 1
MW
|
|
|
87,212
|
|
359
|
|
|
243
|
|
49.8
|
|
|
146
|
Other
(1)
|
|
|
183
|
|
6
|
|
|
32
|
|
—
|
|
|
—
|
Total
|
|
|
$101,375
|
|
423
|
|
|
$239
|
|
54.2
|
|
|
$155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0-1 MW
|
|
|
$19,397
|
|
48
|
|
|
$406
|
|
4.9
|
|
|
$331
|
> 1
MW
|
|
|
14,309
|
|
80
|
|
|
178
|
|
7.6
|
|
|
158
|
Other
(1)
|
|
|
37
|
|
4
|
|
|
10
|
|
—
|
|
|
—
|
Total
|
|
|
$33,743
|
|
132
|
|
|
$256
|
|
12.4
|
|
|
$226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia Pacific
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0-1 MW
|
|
|
$6,264
|
|
20
|
|
|
$316
|
|
1.7
|
|
|
$304
|
> 1
MW
|
|
|
8,728
|
|
27
|
|
|
327
|
|
2.8
|
|
|
264
|
Other
(1)
|
|
|
129
|
|
1
|
|
|
118
|
|
—
|
|
|
—
|
Total
|
|
|
$15,121
|
|
48
|
|
|
$318
|
|
4.5
|
|
|
$279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Regions
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0-1 MW
|
|
|
$39,642
|
|
126
|
|
|
$315
|
|
11.0
|
|
|
$299
|
> 1
MW
|
|
|
110,249
|
|
466
|
|
|
236
|
|
60.1
|
|
|
153
|
Other
(1)
|
|
|
349
|
|
10
|
|
|
34
|
|
—
|
|
|
—
|
Total
|
|
|
$150,239
|
|
603
|
|
|
$249
|
|
71.1
|
|
|
$176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interconnection
|
|
|
$14,011
|
|
N/A
|
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
$164,250
|
|
603
|
|
|
$249
|
|
71.1
|
|
|
$176
|
|
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 June 30,
2024.
|
Investment Activity
As previously disclosed, 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 $125 million. The
transaction valued the Frankfurt
facility at €470 million, or approximately $504 million (at 100% share).
Also previously disclosed, Digital Realty expanded its
existing joint venture with GI Partners in Chicago, with the sale of a 75% interest in a
third stabilized hyperscale data center that is situated on the
same campus as two stabilized hyperscale data centers that were
contributed to the joint venture with GI Partners in July 2023. Digital Realty received approximately
$388 million of gross proceeds and
maintained a 25% interest in the joint venture.
During the quarter, Digital Realty acquired a 4.1-acre
parcel of land in Amsterdam, near
one of its existing campuses for approximately €7.4 million or
$7.9 million. The site comprises
approximately 70,000 square feet leased to local tenants and
approximately 39,000 square feet of land which will be used to
develop a new high voltage substation to drive growth at the campus
and optimize the use of a previously acquired land plot in the
vicinity.
Also during the quarter, Digital Realty liquidated its 17%
interest in Colovore, generating gross proceeds of approximately
$35 million. Digital Realty realized
a gain of approximately $27 million
on its original investments, made in 2015 and 2017.
Subsequent to quarter end, and as previously disclosed,
Digital Realty closed on its purchase option to acquire two data
centers located in the Slough Trading Estate for $200 million. The two stabilized data centers
offer a combined 15 MW of IT load, with an established community of
150+ customers, including a broad array of connectivity providers,
technology companies, and financial services firms, utilizing over
2,000 cross connects. The acquisition marked Digital Realty's entry
into the west London, UK
submarket, complementing Digital Realty's existing colocation
capabilities in the City and the Docklands.
Balance Sheet
Digital Realty had approximately $16.3 billion of total debt outstanding as of
June 30, 2024, comprised of
$15.6 billion of unsecured debt and
approximately $0.7 billion of secured
debt and other. At the end of the second quarter of 2024, net
debt-to-Adjusted EBITDA was 5.3x, debt-plus-preferred-to-total
enterprise value was 25.3% and fixed charge coverage was
4.1x.
Digital Realty completed the following financing
transactions during the second quarter:
- In April, the company repaid €600 million ($647 million) in aggregate principal amount of
its 2.625% senior notes;
- In May, Digital Realty sold 12.1 million shares of common stock
at $144.63 per share pursuant to a
follow-on equity offering, raising $1.65
billion of net proceeds; and
- The company also sold 1.2 million shares of common stock under
its At-The-Market (ATM) equity issuance program at a weighted
average price of $148.99 per share,
for net proceeds of approximately $177
million.
Subsequent to quarter end, the company sold an additional
1.4 million shares of common stock under its ATM program at a
weighted average price of $152.77 per
share, for net proceeds of approximately $219 million. In July, the company also repaid
£250 million ($316 million) in
aggregate principal amount of its 2.75% senior 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
|
|
As of
|
|
Top-Line and Cost
Structure
|
|
February 15, 2024
|
|
May 2, 2024
|
|
July 25, 2024
|
|
Total
revenue
|
|
$5.550 - $5.650
billion
|
|
$5.550 - $5.650
billion
|
|
$5.550 - $5.650
billion
|
|
Net non-cash rent
adjustments (1)
|
|
($35 - $40
million)
|
|
($35 - $40
million)
|
|
($35 - $40
million)
|
|
Adjusted
EBITDA
|
|
$2.800 - $2.900
billion
|
|
$2.800 - $2.900
billion
|
|
$2.800 - $2.900
billion
|
|
G&A
|
|
$450 - $460
million
|
|
$450 - $460
million
|
|
$450 - $460
million
|
|
|
|
|
|
|
|
|
|
Internal Growth
|
|
|
|
|
|
|
|
Rental rates on renewal
leases
|
|
|
|
|
|
|
|
Cash basis
|
|
4.0% - 6.0%
|
|
5.0% - 7.0%
|
|
5.0% - 7.0%
|
|
GAAP basis
|
|
6.0% - 8.0%
|
|
7.0% - 9.0%
|
|
7.0% - 9.0%
|
|
Year-end portfolio
occupancy
|
|
+100 - 200
bps
|
|
+100 - 200
bps
|
|
+100 - 200
bps
|
|
"Same-Capital" cash NOI
growth (2)
|
|
2.0% - 3.0%
|
|
2.5% - 3.5%
|
|
2.5% - 3.5%
|
|
|
|
|
|
|
|
|
|
Foreign Exchange
Rates
|
|
|
|
|
|
|
|
U.S. Dollar / Pound
Sterling
|
|
$1.25 -
$1.30
|
|
$1.25 -
$1.30
|
|
$1.25 -
$1.30
|
|
U.S. Dollar /
Euro
|
|
$1.05 -
$1.10
|
|
$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
|
|
$1,000 - $1,500
million
|
|
Cap rate
|
|
6.0% - 8.0%
|
|
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
|
|
$2,000 - $2,500
million
|
|
Average stabilized
yields
|
|
10.0%+
|
|
10.0%+
|
|
10.0%+
|
|
Enhancements and other
non-recurring CapEx (4)
|
|
$15 - $20
million
|
|
$15 - $20
million
|
|
$15 - $20
million
|
|
Recurring CapEx +
capitalized leasing costs (5)
|
|
$260 - $275
million
|
|
$260 - $275
million
|
|
$260 - $275
million
|
|
|
|
|
|
|
|
|
|
Balance Sheet
|
|
|
|
|
|
|
|
Long-term debt
issuance
|
|
|
|
|
|
|
|
Dollar
amount
|
|
$0 - $1,000
million
|
|
$0 - $1,000
million
|
|
$0 - $1,000
million
|
|
Pricing
|
|
5.0% - 5.5%
|
|
5.0% - 5.5%
|
|
5.0% - 5.5%
|
|
Timing
|
|
Mid-Year
|
|
Mid-Year
|
|
Mid-Year
|
|
|
|
|
|
|
|
|
|
Net income per diluted
share
|
|
$1.80 - $1.95
|
|
$1.80 - $1.95
|
|
$1.40 - $1.55
|
|
Real estate
depreciation and (gain) / loss on sale
|
|
$4.40 -
$4.40
|
|
$4.40 -
$4.40
|
|
$4.75 -
$4.75
|
|
Funds From Operations / share
(NAREIT-Defined)
|
|
$6.20 - $6.35
|
|
$6.20 - $6.35
|
|
$6.15 - $6.30
|
|
Non-core expenses and
revenue streams
|
|
$0.40 -
$0.40
|
|
$0.40 -
$0.40
|
|
$0.45 -
$0.45
|
|
Core Funds From Operations /
share
|
|
$6.60 - $6.75
|
|
$6.60 - $6.75
|
|
$6.60 - $6.75
|
|
Foreign currency
translation adjustments
|
|
$0.00 -
$0.00
|
|
$0.00 -
$0.00
|
|
$0.00 -
$0.00
|
|
Constant-Currency Core Funds From Operations /
share
|
|
$6.60 - $6.75
|
|
$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 July 25,
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 second
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#
2977783 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 August 25, 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# 2171709. 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
|
|
Second Quarter 2024
|
Unaudited and in Thousands, Except Per Share
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
30-Jun-24
|
|
|
30-Jun-23
|
Rental
revenues
|
|
|
$912,994
|
|
|
$894,409
|
|
|
$885,694
|
|
|
$886,960
|
|
|
$869,298
|
|
|
|
$1,807,402
|
|
|
$1,740,273
|
Tenant reimbursements -
Utilities
|
|
|
274,505
|
|
|
276,357
|
|
|
316,634
|
|
|
335,477
|
|
|
330,416
|
|
|
|
550,862
|
|
|
647,565
|
Tenant reimbursements -
Other
|
|
|
41,964
|
|
|
38,434
|
|
|
46,418
|
|
|
64,876
|
|
|
46,192
|
|
|
|
80,398
|
|
|
86,342
|
Interconnection &
other
|
|
|
109,505
|
|
|
108,071
|
|
|
106,413
|
|
|
107,305
|
|
|
104,521
|
|
|
|
217,576
|
|
|
206,216
|
Fee income
|
|
|
15,656
|
|
|
13,010
|
|
|
14,330
|
|
|
7,819
|
|
|
14,908
|
|
|
|
28,666
|
|
|
22,777
|
Other
|
|
|
2,125
|
|
|
862
|
|
|
144
|
|
|
—
|
|
|
932
|
|
|
|
2,987
|
|
|
1,819
|
Total Operating Revenues
|
|
|
$1,356,749
|
|
|
$1,331,143
|
|
|
$1,369,633
|
|
|
$1,402,437
|
|
|
$1,366,267
|
|
|
|
$2,687,892
|
|
|
$2,704,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utilities
|
|
|
$315,248
|
|
|
$324,571
|
|
|
$366,083
|
|
|
$384,455
|
|
|
$374,934
|
|
|
|
$639,818
|
|
|
$721,298
|
Rental property
operating
|
|
|
237,653
|
|
|
224,369
|
|
|
237,118
|
|
|
223,089
|
|
|
224,762
|
|
|
|
462,021
|
|
|
449,623
|
Property
taxes
|
|
|
49,620
|
|
|
41,156
|
|
|
40,161
|
|
|
72,279
|
|
|
46,718
|
|
|
|
90,776
|
|
|
87,141
|
Insurance
|
|
|
4,755
|
|
|
2,694
|
|
|
3,794
|
|
|
4,289
|
|
|
4,385
|
|
|
|
7,449
|
|
|
8,739
|
Depreciation &
amortization
|
|
|
425,343
|
|
|
431,102
|
|
|
420,475
|
|
|
420,613
|
|
|
432,573
|
|
|
|
856,445
|
|
|
853,771
|
General &
administration
|
|
|
119,511
|
|
|
114,419
|
|
|
109,235
|
|
|
108,039
|
|
|
105,964
|
|
|
|
233,931
|
|
|
213,730
|
Severance, equity
acceleration and legal expenses
|
|
|
884
|
|
|
791
|
|
|
7,565
|
|
|
2,682
|
|
|
3,652
|
|
|
|
1,675
|
|
|
7,807
|
Transaction and
integration expenses
|
|
|
26,072
|
|
|
31,839
|
|
|
40,226
|
|
|
14,465
|
|
|
17,764
|
|
|
|
57,911
|
|
|
30,031
|
Provision for
impairment
|
|
|
168,303
|
|
|
—
|
|
|
5,363
|
|
|
113,000
|
|
|
—
|
|
|
|
168,303
|
|
|
—
|
Other
expenses
|
|
|
(529)
|
|
|
10,836
|
|
|
5,580
|
|
|
1,295
|
|
|
655
|
|
|
|
10,306
|
|
|
655
|
Total Operating Expenses
|
|
|
$1,346,860
|
|
|
$1,181,776
|
|
|
$1,235,598
|
|
|
$1,344,206
|
|
|
$1,211,407
|
|
|
|
$2,528,636
|
|
|
$2,372,795
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
$9,889
|
|
|
$149,367
|
|
|
$134,035
|
|
|
$58,231
|
|
|
$154,860
|
|
|
|
$159,256
|
|
|
$332,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings /
(loss) of unconsolidated joint ventures
|
|
|
(41,443)
|
|
|
(16,008)
|
|
|
(29,955)
|
|
|
(19,793)
|
|
|
5,059
|
|
|
|
(57,451)
|
|
|
19,957
|
Gain / (loss) on sale
of investments
|
|
|
173,709
|
|
|
277,787
|
|
|
(103)
|
|
|
810,688
|
|
|
89,946
|
|
|
|
451,496
|
|
|
89,946
|
Interest and other
income / (expense), net
|
|
|
62,261
|
|
|
9,709
|
|
|
50,269
|
|
|
24,812
|
|
|
(6,930)
|
|
|
|
71,970
|
|
|
(6,650)
|
Interest
(expense)
|
|
|
(114,756)
|
|
|
(109,535)
|
|
|
(113,638)
|
|
|
(110,767)
|
|
|
(111,116)
|
|
|
|
(224,291)
|
|
|
(213,336)
|
Income tax benefit /
(expense)
|
|
|
(14,992)
|
|
|
(22,413)
|
|
|
(20,724)
|
|
|
(17,228)
|
|
|
(16,173)
|
|
|
|
(37,405)
|
|
|
(37,627)
|
Loss from early
extinguishment of debt
|
|
|
—
|
|
|
(1,070)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
(1,070)
|
|
|
—
|
Net Income
|
|
|
$74,668
|
|
|
$287,837
|
|
|
$19,884
|
|
|
$745,941
|
|
|
$115,647
|
|
|
|
$362,505
|
|
|
$184,486
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (income) / loss
attributable to noncontrolling interests
|
|
|
5,552
|
|
|
(6,329)
|
|
|
8,419
|
|
|
(12,320)
|
|
|
2,538
|
|
|
|
(777)
|
|
|
2,427
|
Net Income Attributable to Digital Realty Trust,
Inc.
|
|
|
$80,220
|
|
|
$281,508
|
|
|
$28,304
|
|
|
$733,621
|
|
|
$118,185
|
|
|
|
$361,728
|
|
|
$186,913
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
dividends
|
|
|
(10,181)
|
|
|
(10,181)
|
|
|
(10,181)
|
|
|
(10,181)
|
|
|
(10,181)
|
|
|
|
(20,363)
|
|
|
(20,363)
|
Net Income / (Loss) Available to Common
Stockholders
|
|
|
$70,039
|
|
|
$271,327
|
|
|
$18,122
|
|
|
$723,440
|
|
|
$108,003
|
|
|
|
$341,366
|
|
|
$166,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding - basic
|
|
|
319,537
|
|
|
312,292
|
|
|
305,781
|
|
|
301,827
|
|
|
295,390
|
|
|
|
315,915
|
|
|
293,316
|
Weighted-average shares
outstanding - diluted
|
|
|
327,946
|
|
|
320,798
|
|
|
314,995
|
|
|
311,341
|
|
|
306,819
|
|
|
|
324,451
|
|
|
304,452
|
Weighted-average fully
diluted shares and units
|
|
|
334,186
|
|
|
326,975
|
|
|
321,173
|
|
|
317,539
|
|
|
313,022
|
|
|
|
330,687
|
|
|
310,588
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income / (loss) per
share - basic
|
|
|
$0.22
|
|
|
$0.87
|
|
|
$0.06
|
|
|
$2.40
|
|
|
$0.37
|
|
|
|
$1.08
|
|
|
$0.57
|
Net income / (loss) per
share - diluted (1)
|
|
|
$0.20
|
|
|
$0.82
|
|
|
$0.03
|
|
|
$2.31
|
|
|
$0.34
|
|
|
|
$1.01
|
|
|
$0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The Company has made an
adjustment to previously reported amounts to correct an immaterial
error in the computation of fully diluted earnings per share in
each of the interim periods ended June 30, 2023, September 30,
2023, and December 31, 2023. This adjustment does not impact any of
the other diluted measures per share for FFO, Core FFO or Adjusted
FFO.
|
Funds From Operations and Core Funds From
Operations
|
|
Second Quarter 2024
|
Unaudited and in Thousands, Except Per Share
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
Reconciliation of Net Income to Funds From Operations
(FFO)
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
30-Jun-24
|
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income / (Loss) Available to Common
Stockholders
|
|
|
$70,039
|
|
|
$271,327
|
|
|
$18,122
|
|
|
$723,440
|
|
|
$108,003
|
|
|
|
$341,366
|
|
|
$166,550
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling
interest in operating partnership
|
|
|
1,500
|
|
|
6,200
|
|
|
410
|
|
|
16,300
|
|
|
2,500
|
|
|
|
7,700
|
|
|
4,000
|
Real estate related
depreciation & amortization (1)
|
|
|
414,920
|
|
|
420,591
|
|
|
410,167
|
|
|
410,836
|
|
|
424,044
|
|
|
|
835,511
|
|
|
836,236
|
Reconciling items
related to non-controlling interests
|
|
|
(17,317)
|
|
|
(8,017)
|
|
|
(15,377)
|
|
|
(14,569)
|
|
|
(14,144)
|
|
|
|
(25,335)
|
|
|
(27,532)
|
Unconsolidated JV real
estate related depreciation & amortization
|
|
|
47,117
|
|
|
47,877
|
|
|
64,833
|
|
|
43,215
|
|
|
35,386
|
|
|
|
94,993
|
|
|
69,105
|
(Gain) / loss on real
estate transactions
|
|
|
(173,709)
|
|
|
(286,704)
|
|
|
103
|
|
|
(810,688)
|
|
|
(89,946)
|
|
|
|
(460,413)
|
|
|
(97,771)
|
Provision for
impairment
|
|
|
168,303
|
|
|
—
|
|
|
5,363
|
|
|
113,000
|
|
|
—
|
|
|
|
168,303
|
|
|
—
|
Funds From Operations
|
|
|
$510,852
|
|
|
$451,273
|
|
|
$483,621
|
|
|
$481,535
|
|
|
$465,844
|
|
|
|
$962,125
|
|
|
$950,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
and units outstanding - basic
|
|
|
325,777
|
|
|
318,469
|
|
|
311,960
|
|
|
308,024
|
|
|
301,593
|
|
|
|
322,151
|
|
|
299,452
|
Weighted-average shares
and units outstanding - diluted (2) (3)
|
|
|
334,186
|
|
|
326,975
|
|
|
321,173
|
|
|
317,539
|
|
|
313,022
|
|
|
|
330,687
|
|
|
310,588
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations per share -
basic
|
|
|
$1.57
|
|
|
$1.42
|
|
|
$1.55
|
|
|
$1.56
|
|
|
$1.54
|
|
|
|
$2.99
|
|
|
$3.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations per share - diluted (2)
(3)
|
|
|
$1.57
|
|
|
$1.41
|
|
|
$1.53
|
|
|
$1.55
|
|
|
$1.52
|
|
|
|
$2.98
|
|
|
$3.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
Reconciliation of FFO to Core
FFO
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
30-Jun-24
|
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations
|
|
|
$510,852
|
|
|
$451,273
|
|
|
$483,621
|
|
|
$481,535
|
|
|
$465,844
|
|
|
|
$962,125
|
|
|
$950,589
|
Other non-core revenue
adjustments (4)
|
|
|
(33,818)
|
|
|
3,525
|
|
|
(146)
|
|
|
(27)
|
|
|
27,454
|
|
|
|
(30,293)
|
|
|
26,566
|
Transaction and
integration expenses
|
|
|
26,072
|
|
|
31,839
|
|
|
40,226
|
|
|
14,465
|
|
|
17,764
|
|
|
|
57,911
|
|
|
30,031
|
Loss from early
extinguishment of debt
|
|
|
—
|
|
|
1,070
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
1,070
|
|
|
—
|
Severance, equity
acceleration and legal expenses (5)
|
|
|
884
|
|
|
791
|
|
|
7,565
|
|
|
2,682
|
|
|
3,652
|
|
|
|
1,675
|
|
|
7,807
|
(Gain) / Loss on FX
revaluation
|
|
|
32,222
|
|
|
33,602
|
|
|
(24,804)
|
|
|
451
|
|
|
(7,868)
|
|
|
|
65,824
|
|
|
(14,647)
|
Other non-core expense
adjustments (6)
|
|
|
2,271
|
|
|
10,052
|
|
|
1,956
|
|
|
1,295
|
|
|
655
|
|
|
|
12,323
|
|
|
655
|
Core Funds From Operations
|
|
|
$538,482
|
|
|
$532,153
|
|
|
$508,417
|
|
|
$500,402
|
|
|
$507,501
|
|
|
|
$1,070,634
|
|
|
$1,001,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
and units outstanding - diluted (2) (3)
|
|
|
326,181
|
|
|
319,138
|
|
|
312,356
|
|
|
308,539
|
|
|
301,806
|
|
|
|
322,619
|
|
|
299,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Funds From Operations per share - diluted
(2)
|
|
|
$1.65
|
|
|
$1.67
|
|
|
$1.63
|
|
|
$1.62
|
|
|
$1.68
|
|
|
|
$3.32
|
|
|
$3.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
Real Estate Related Depreciation & Amortization
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
30-Jun-24
|
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation &
amortization per income statement
|
|
|
$425,343
|
|
|
$431,102
|
|
|
$420,475
|
|
|
$420,613
|
|
|
$432,573
|
|
|
|
$856,445
|
|
|
$853,771
|
Non-real estate
depreciation
|
|
|
(10,424)
|
|
|
(10,511)
|
|
|
(10,308)
|
|
|
(9,777)
|
|
|
(8,529)
|
|
|
|
(20,935)
|
|
|
(17,535)
|
Real Estate Related Depreciation &
Amortization
|
|
|
$414,920
|
|
|
$420,591
|
|
|
$410,167
|
|
|
$410,836
|
|
|
$424,044
|
|
|
|
$835,511
|
|
|
$836,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
|
Six Months Ended
|
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
30-Jun-24
|
|
|
30-Jun-23
|
Teraco noncontrolling
share of FFO
|
|
|
$12,453
|
|
|
$9,768
|
|
|
$7,135
|
|
|
$11,537
|
|
|
$9,645
|
|
|
|
$22,221
|
|
|
$20,714
|
Teraco related minority
interest
|
|
|
$12,453
|
|
|
$9,768
|
|
|
$7,135
|
|
|
$11,537
|
|
|
$9,645
|
|
|
|
$22,221
|
|
|
$20,714
|
|
|
(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)
|
Includes deferred rent
adjustments related to a customer bankruptcy, joint venture
development fees included in gains, lease termination fees and gain
on sale of equity investment included in other income.
|
(5)
|
Relates to severance
and other charges related to the departure of company executives
and integration-related severance.
|
(6)
|
Includes write-offs
associated with bankrupt or terminated customers, non-recurring
legal expenses and adjustments to reflect our proportionate share
of transaction costs associated with noncontrolling
interests.
|
Adjusted Funds From Operations
(AFFO)
|
|
Second Quarter 2024
|
Unaudited and in Thousands, Except Per Share
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
Reconciliation of Core FFO to
AFFO
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
30-Jun-24
|
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core FFO available to common stockholders and
unitholders
|
|
|
$538,482
|
|
|
$532,153
|
|
|
$508,417
|
|
|
$500,402
|
|
|
$507,501
|
|
|
|
$1,070,634
|
|
|
$1,001,001
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-real estate
depreciation
|
|
|
10,424
|
|
|
10,511
|
|
|
10,308
|
|
|
9,777
|
|
|
8,529
|
|
|
|
20,935
|
|
|
17,535
|
Amortization of
deferred financing costs
|
|
|
5,072
|
|
|
5,576
|
|
|
5,744
|
|
|
5,776
|
|
|
5,984
|
|
|
|
10,648
|
|
|
10,056
|
Amortization of debt
discount/premium
|
|
|
1,321
|
|
|
1,832
|
|
|
973
|
|
|
1,360
|
|
|
1,339
|
|
|
|
3,153
|
|
|
2,640
|
Non-cash stock-based
compensation expense
|
|
|
14,464
|
|
|
12,592
|
|
|
9,226
|
|
|
14,062
|
|
|
13,893
|
|
|
|
27,056
|
|
|
26,949
|
Straight-line rental
revenue
|
|
|
334
|
|
|
9,976
|
|
|
(21,992)
|
|
|
(14,080)
|
|
|
(16,151)
|
|
|
|
10,310
|
|
|
(32,344)
|
Straight-line rental
expense
|
|
|
782
|
|
|
1,111
|
|
|
(4,999)
|
|
|
1,427
|
|
|
520
|
|
|
|
1,893
|
|
|
5
|
Above- and below-market
rent amortization
|
|
|
(1,691)
|
|
|
(854)
|
|
|
(856)
|
|
|
(1,127)
|
|
|
(1,195)
|
|
|
|
(2,545)
|
|
|
(2,421)
|
Deferred tax (benefit)
/ expense
|
|
|
(9,982)
|
|
|
(3,437)
|
|
|
33,448
|
|
|
(8,539)
|
|
|
1,339
|
|
|
|
(13,420)
|
|
|
(8,456)
|
Leasing compensation
& internal lease commissions
|
|
|
10,519
|
|
|
13,291
|
|
|
9,848
|
|
|
12,515
|
|
|
11,611
|
|
|
|
23,809
|
|
|
22,678
|
Recurring capital
expenditures (1)
|
|
|
(60,483)
|
|
|
(47,676)
|
|
|
(142,808)
|
|
|
(90,251)
|
|
|
(53,498)
|
|
|
|
(108,159)
|
|
|
(93,963)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFFO available to common stockholders and unitholders
(2)
|
|
|
$509,241
|
|
|
$535,073
|
|
|
$407,306
|
|
|
$431,322
|
|
|
$479,873
|
|
|
|
$1,044,314
|
|
|
$943,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
and units outstanding - basic
|
|
|
325,777
|
|
|
318,469
|
|
|
311,960
|
|
|
308,024
|
|
|
301,593
|
|
|
|
322,151
|
|
|
299,452
|
Weighted-average shares
and units outstanding - diluted (3)
|
|
|
326,181
|
|
|
319,138
|
|
|
312,356
|
|
|
308,539
|
|
|
301,806
|
|
|
|
322,619
|
|
|
299,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFFO per share - diluted
(3)
|
|
|
$1.56
|
|
|
$1.68
|
|
|
$1.30
|
|
|
$1.40
|
|
|
$1.59
|
|
|
|
$3.24
|
|
|
$3.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per
share and common unit
|
|
|
$1.22
|
|
|
$1.22
|
|
|
$1.22
|
|
|
$1.22
|
|
|
$1.22
|
|
|
|
$2.44
|
|
|
$2.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted AFFO Payout Ratio
|
|
|
78.1 %
|
|
|
72.8 %
|
|
|
93.6 %
|
|
|
87.3 %
|
|
|
76.7 %
|
|
|
|
75.4 %
|
|
|
77.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
Share Count Detail
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
30-Jun-24
|
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Stock and Units
Outstanding
|
|
|
325,777
|
|
|
318,469
|
|
|
311,960
|
|
|
308,024
|
|
|
301,593
|
|
|
|
322,151
|
|
|
299,452
|
Add: Effect of dilutive
securities
|
|
|
404
|
|
|
669
|
|
|
396
|
|
|
515
|
|
|
213
|
|
|
|
467
|
|
|
278
|
Weighted Avg. Common Stock and Units Outstanding -
diluted
|
|
|
326,181
|
|
|
319,138
|
|
|
312,356
|
|
|
308,539
|
|
|
301,806
|
|
|
|
322,618
|
|
|
299,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
Second Quarter 2024
|
Unaudited and in Thousands, Except Per Share
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-Jun-24
|
|
31-Mar-24
|
|
31-Dec-23
|
|
30-Sep-23
|
|
30-Jun-23
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
$27,470,635
|
|
|
$27,122,796
|
|
|
$27,306,369
|
|
|
$25,887,031
|
|
|
$27,087,769
|
Construction in
progress
|
|
4,676,012
|
|
|
4,496,840
|
|
|
4,635,215
|
|
|
5,020,464
|
|
|
4,635,939
|
Land held for future
development
|
|
93,938
|
|
|
114,240
|
|
|
118,190
|
|
|
179,959
|
|
|
193,936
|
Investments in Real Estate
|
|
$32,240,584
|
|
|
$31,733,877
|
|
|
$32,059,773
|
|
|
$31,087,453
|
|
|
$31,917,644
|
Accumulated
depreciation and amortization
|
|
(8,303,070)
|
|
|
(7,976,093)
|
|
|
(7,823,685)
|
|
|
(7,489,193)
|
|
|
(7,739,462)
|
Net Investments in Properties
|
|
$23,937,514
|
|
|
$23,757,784
|
|
|
$24,236,089
|
|
|
$23,598,260
|
|
|
$24,178,182
|
Investment in
unconsolidated joint ventures
|
|
2,332,698
|
|
|
2,365,821
|
|
|
2,295,889
|
|
|
2,180,313
|
|
|
2,040,452
|
Net Investments in Real Estate
|
|
$26,270,212
|
|
|
$26,123,605
|
|
|
$26,531,977
|
|
|
$25,778,573
|
|
|
$26,218,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease
right-of-use assets, net
|
|
$1,211,003
|
|
|
$1,233,410
|
|
|
$1,414,256
|
|
|
$1,274,410
|
|
|
$1,291,233
|
Cash and cash
equivalents
|
|
2,282,062
|
|
|
1,193,784
|
|
|
1,625,495
|
|
|
1,062,050
|
|
|
124,519
|
Accounts and other
receivables, net (1)
|
|
1,222,403
|
|
|
1,217,276
|
|
|
1,278,110
|
|
|
1,325,725
|
|
|
1,158,383
|
Deferred rent,
net
|
|
613,749
|
|
|
611,670
|
|
|
624,427
|
|
|
586,418
|
|
|
613,796
|
Goodwill
|
|
9,128,811
|
|
|
9,105,026
|
|
|
9,239,871
|
|
|
8,998,074
|
|
|
9,148,603
|
Customer relationship
value, deferred leasing costs & other intangibles,
net
|
|
2,315,143
|
|
|
2,359,380
|
|
|
2,500,237
|
|
|
2,506,198
|
|
|
2,825,596
|
Assets held for
sale
|
|
|
—
|
|
|
287,064
|
|
|
478,503
|
|
|
—
|
|
|
593,892
|
Other assets
|
|
563,500
|
|
|
501,875
|
|
|
420,382
|
|
|
401,068
|
|
|
414,078
|
Total Assets
|
|
$43,606,883
|
|
|
$42,633,089
|
|
|
$44,113,257
|
|
|
$41,932,515
|
|
|
$42,388,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global unsecured
revolving credit facilities, net
|
|
$1,848,167
|
|
|
$1,901,126
|
|
|
$1,812,287
|
|
|
$1,698,780
|
|
|
$2,242,258
|
Unsecured term loans,
net
|
|
1,297,893
|
|
|
1,303,263
|
|
|
1,560,305
|
|
|
1,524,663
|
|
|
1,548,780
|
Unsecured senior notes,
net of discount
|
|
12,507,551
|
|
|
13,190,202
|
|
|
13,422,342
|
|
|
13,072,102
|
|
|
13,383,819
|
Secured and other debt,
net of discount
|
|
686,135
|
|
|
625,750
|
|
|
630,973
|
|
|
574,231
|
|
|
554,594
|
Operating lease
liabilities
|
|
1,336,839
|
|
|
1,357,751
|
|
|
1,542,094
|
|
|
1,404,510
|
|
|
1,420,239
|
Accounts payable and
other accrued liabilities
|
|
1,973,798
|
|
|
1,870,344
|
|
|
2,168,983
|
|
|
2,147,103
|
|
|
2,214,820
|
Deferred tax
liabilities, net
|
|
1,132,090
|
|
|
1,121,224
|
|
|
1,151,096
|
|
|
1,088,724
|
|
|
1,128,961
|
Accrued dividends and
distributions
|
|
—
|
|
|
—
|
|
|
387,988
|
|
|
—
|
|
|
—
|
Security deposits and
prepaid rents
|
|
416,705
|
|
|
413,225
|
|
|
401,867
|
|
|
385,521
|
|
|
417,693
|
Obligations associated
with assets held for sale
|
|
|
—
|
|
|
9,981
|
|
|
39,001
|
|
|
—
|
|
|
4,990
|
Total Liabilities
|
|
$21,199,178
|
|
|
$21,792,866
|
|
|
$23,116,936
|
|
|
$21,895,634
|
|
|
$22,916,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable
non-controlling interests
|
|
1,399,889
|
|
|
1,350,736
|
|
|
1,394,814
|
|
|
1,360,308
|
|
|
1,367,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
3,231
|
|
|
3,097
|
|
|
3,088
|
|
|
3,002
|
|
|
2,967
|
Additional paid-in
capital
|
|
26,388,393
|
|
|
24,508,683
|
|
|
24,396,797
|
|
|
23,239,088
|
|
|
22,882,200
|
Dividends in excess of
earnings
|
|
(5,701,096)
|
|
|
(5,373,529)
|
|
|
(5,262,648)
|
|
|
(4,900,757)
|
|
|
(5,253,915)
|
Accumulated other
comprehensive (loss), net
|
|
(884,715)
|
|
|
(850,091)
|
|
|
(751,393)
|
|
|
(882,996)
|
|
|
(741,484)
|
Total Stockholders' Equity
|
|
$20,537,503
|
|
|
$19,019,850
|
|
|
$19,117,535
|
|
|
$18,190,026
|
|
|
$17,621,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
in operating partnership
|
|
$434,253
|
|
|
$438,422
|
|
|
$438,081
|
|
|
$441,366
|
|
|
$436,099
|
Noncontrolling interest
in consolidated joint ventures
|
|
36,060
|
|
|
31,215
|
|
|
45,892
|
|
|
45,182
|
|
|
47,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Noncontrolling Interests
|
|
$470,313
|
|
|
$469,637
|
|
|
$483,972
|
|
|
$486,547
|
|
|
$483,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity
|
|
$21,007,816
|
|
|
$19,489,487
|
|
|
$19,601,507
|
|
|
$18,676,573
|
|
|
$18,105,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity
|
|
$43,606,883
|
|
|
$42,633,089
|
|
|
$44,113,257
|
|
|
$41,932,515
|
|
|
$42,388,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Net of allowance for
doubtful accounts of $50,609 and $42,624 as of June 30, 2024 and
June 30, 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 June 30, 2024 and June 30, 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 June 30, 2024 and June 30, 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 June 30, 2024 and June 30, 2023.
|
(5)
|
Common Stock: 325,885
and 299,240 shares issued and outstanding as of June 30, 2024 and
June 30, 2023, respectively.
|
Reconciliation of Earnings Before Interest, Taxes,
Depreciation & Amortization and Financial
Ratios
|
|
Second Quarter 2024
|
Unaudited and Dollars in
Thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Reconciliation of Earnings Before Interest, Taxes,
Depreciation & Amortization (EBITDA)
(1)
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income / (Loss) Available to Common
Stockholders
|
|
|
$70,039
|
|
|
$271,327
|
|
|
$18,122
|
|
|
$723,440
|
|
|
$108,003
|
Interest
|
|
|
114,756
|
|
|
109,535
|
|
|
113,638
|
|
|
110,767
|
|
|
111,116
|
Loss from early
extinguishment of debt
|
|
|
—
|
|
|
1,070
|
|
|
—
|
|
|
—
|
|
|
—
|
Income tax expense
(benefit)
|
|
|
14,992
|
|
|
22,413
|
|
|
20,724
|
|
|
17,228
|
|
|
16,173
|
Depreciation &
amortization
|
|
|
425,343
|
|
|
431,102
|
|
|
420,475
|
|
|
420,613
|
|
|
432,573
|
EBITDA
|
|
|
$625,130
|
|
|
$835,446
|
|
|
$572,958
|
|
|
$1,272,048
|
|
|
$667,866
|
Unconsolidated JV real
estate related depreciation & amortization
|
|
|
47,117
|
|
|
47,877
|
|
|
64,833
|
|
|
43,214
|
|
|
35,386
|
Unconsolidated JV
interest expense and tax expense
|
|
|
27,704
|
|
|
34,271
|
|
|
42,140
|
|
|
27,000
|
|
|
32,105
|
Severance, equity
acceleration and legal expenses
|
|
|
884
|
|
|
791
|
|
|
7,565
|
|
|
2,682
|
|
|
3,652
|
Transaction and
integration expenses
|
|
|
26,072
|
|
|
31,839
|
|
|
40,226
|
|
|
14,465
|
|
|
17,764
|
(Gain) / loss on sale
of investments
|
|
|
(173,709)
|
|
|
(277,787)
|
|
|
103
|
|
|
(810,688)
|
|
|
(89,946)
|
Provision for
impairment
|
|
|
168,303
|
|
|
—
|
|
|
5,363
|
|
|
113,000
|
|
|
—
|
Other non-core
adjustments, net (2)
|
|
|
743
|
|
|
21,608
|
|
|
(35,439)
|
|
|
1,719
|
|
|
22,132
|
Non-controlling
interests
|
|
|
(5,552)
|
|
|
6,329
|
|
|
(8,419)
|
|
|
12,320
|
|
|
(2,538)
|
Preferred stock
dividends
|
|
|
10,181
|
|
|
10,181
|
|
|
10,181
|
|
|
10,181
|
|
|
10,181
|
Adjusted EBITDA
|
|
|
$726,874
|
|
|
$710,556
|
|
|
$699,509
|
|
|
$685,943
|
|
|
$696,604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
For definitions and
discussion of EBITDA and Adjusted EBITDA, see the Definitions
section.
|
(2)
|
Includes foreign
exchange net unrealized gains/losses attributable to remeasurement,
deferred rent adjustments related to a customer bankruptcy, write
offs associated with bankrupt or terminated customers,
non-recurring legal expenses, gain on sale of land option and lease
termination fees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Financial Ratios
|
|
|
30-Jun-24
|
|
|
31-Mar-24
|
|
|
31-Dec-23
|
|
|
30-Sep-23
|
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GAAP interest
expense
|
|
|
$114,756
|
|
|
$109,535
|
|
|
$113,638
|
|
|
$110,767
|
|
|
$111,116
|
Capitalized
interest
|
|
|
27,592
|
|
|
28,522
|
|
|
33,032
|
|
|
29,130
|
|
|
27,883
|
Change in accrued
interest and other non-cash amounts
|
|
|
(55,605)
|
|
|
55,421
|
|
|
(66,013)
|
|
|
44,183
|
|
|
(60,612)
|
Cash Interest Expense
(3)
|
|
|
$86,743
|
|
|
$193,479
|
|
|
$80,657
|
|
|
$184,081
|
|
|
$78,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
dividends
|
|
|
10,181
|
|
|
10,181
|
|
|
10,181
|
|
|
10,181
|
|
|
10,181
|
Total Fixed Charges
(4)
|
|
|
$152,529
|
|
|
$148,239
|
|
|
$156,851
|
|
|
$150,079
|
|
|
$149,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coverage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest coverage ratio
(5)
|
|
|
4.3x
|
|
|
4.3x
|
|
|
4.0x
|
|
|
4.3x
|
|
|
4.5x
|
Cash interest coverage
ratio (6)
|
|
|
6.4x
|
|
|
3.2x
|
|
|
6.4x
|
|
|
3.4x
|
|
|
7.4x
|
Fixed charge coverage
ratio (7)
|
|
|
4.1x
|
|
|
4.0x
|
|
|
3.8x
|
|
|
4.1x
|
|
|
4.2x
|
Cash fixed charge
coverage ratio (8)
|
|
|
5.9x
|
|
|
3.1x
|
|
|
5.8x
|
|
|
3.2x
|
|
|
6.6x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt to total
enterprise value (9)(10)
|
|
|
24.2 %
|
|
|
26.7 %
|
|
|
28.6 %
|
|
|
30.6 %
|
|
|
33.3 %
|
Debt-plus-preferred-stock-to-total-enterprise-value
(10)(11)
|
|
|
25.3 %
|
|
|
27.9 %
|
|
|
29.8 %
|
|
|
32.0 %
|
|
|
34.7 %
|
Pre-tax income to
interest expense (12)
|
|
|
1.7x
|
|
|
3.6x
|
|
|
1.2x
|
|
|
7.7x
|
|
|
2.0x
|
Net Debt-to-Adjusted
EBITDA (13)
|
|
|
5.3x
|
|
|
6.1x
|
|
|
6.2x
|
|
|
6.3x
|
|
|
6.8x
|
|
|
(3)
|
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.
|
(4)
|
Fixed charges consist
of GAAP interest expense, capitalized interest, and preferred stock
dividends.
|
(5)
|
Adjusted EBITDA divided
by GAAP interest expense plus capitalized interest (including our
pro rata share of unconsolidated joint venture interest
expense).
|
(6)
|
Adjusted EBITDA divided
by cash interest expense (including our pro rata share of
unconsolidated joint venture interest expense).
|
(7)
|
Adjusted EBITDA divided
by fixed charges (including our pro rata share of unconsolidated
joint venture fixed charges).
|
(8)
|
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).
|
(9)
|
Total debt divided by
market value of common equity plus debt plus preferred
stock.
|
(10)
|
Total enterprise value
defined as market value of common equity plus debt plus preferred
stock.
|
(11)
|
Same as (9), except
numerator includes preferred stock.
|
(12)
|
Calculated as net
income plus interest expense divided by GAAP interest
expense.
|
(13)
|
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 June 30, 2024, GAAP interest expense
was $115 million, capitalized interest was $28 million and preferred stock dividends was
$10 million.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Operating Income
(NOI)
|
|
Three Months Ended
|
|
|
Six Months Ended
|
(in thousands)
|
|
30-Jun-24
|
|
31-Mar-24
|
|
30-Jun-23
|
|
|
30-Jun-24
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
$9,889
|
|
|
$149,367
|
|
|
$154,860
|
|
|
|
$159,256
|
|
|
$332,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee
income
|
|
|
(15,656)
|
|
|
(13,010)
|
|
|
(14,908)
|
|
|
|
(28,666)
|
|
|
(22,777)
|
Other
income
|
|
|
(2,125)
|
|
|
(862)
|
|
|
(932)
|
|
|
|
(2,987)
|
|
|
(1,819)
|
Depreciation and
amortization
|
|
|
425,343
|
|
|
431,102
|
|
|
432,573
|
|
|
|
856,445
|
|
|
853,771
|
General and
administrative
|
|
|
119,511
|
|
|
114,419
|
|
|
105,964
|
|
|
|
233,931
|
|
|
213,730
|
Severance, equity
acceleration and legal expenses
|
|
|
884
|
|
|
791
|
|
|
3,652
|
|
|
|
1,675
|
|
|
7,807
|
Transaction
expenses
|
|
|
26,072
|
|
|
31,839
|
|
|
17,764
|
|
|
|
57,911
|
|
|
30,031
|
Provision for
impairment
|
|
|
168,303
|
|
|
—
|
|
|
—
|
|
|
|
168,303
|
|
|
—
|
Other
expenses
|
|
|
(529)
|
|
|
10,836
|
|
|
655
|
|
|
|
10,306
|
|
|
655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
|
|
|
$731,692
|
|
|
$724,482
|
|
|
$699,629
|
|
|
|
$1,456,175
|
|
|
$1,413,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Net Operating Income (Cash
NOI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
|
|
|
$731,692
|
|
|
$724,482
|
|
|
$699,629
|
|
|
|
$1,456,175
|
|
|
$1,413,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Straight-line
rental revenue
|
|
|
(2,873)
|
|
|
(2,522)
|
|
|
12,116
|
|
|
|
(5,395)
|
|
|
(3,815)
|
Straight-line
rental expense
|
|
|
959
|
|
|
1,369
|
|
|
722
|
|
|
|
2,328
|
|
|
212
|
Above- and
below-market rent amortization
|
|
|
(1,691)
|
|
|
(854)
|
|
|
(1,195)
|
|
|
|
(2,545)
|
|
|
(2,421)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Net Operating Income
|
|
|
$728,088
|
|
|
$722,474
|
|
|
$711,272
|
|
|
|
$1,450,563
|
|
|
$1,407,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant Currency CFFO
Reconciliation
|
|
Three Months Ended
|
|
|
Six Months Ended
|
(in thousands, except per share
data)
|
|
30-Jun-24
|
|
|
|
30-Jun-23
|
|
|
30-Jun-24
|
|
30-Jun-23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core FFO (1)
|
|
|
$538,482
|
|
|
|
|
|
$507,501
|
|
|
|
$1,070,634
|
|
|
$1,001,001
|
Core FFO impact
of holding '23 Exchange Rates Constant (2)
|
|
|
3,841
|
|
|
|
|
|
—
|
|
|
|
5,180
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant Currency Core FFO
|
|
|
$542,323
|
|
|
|
|
|
$507,501
|
|
|
|
$1,075,814
|
|
|
$1,001,001
|
Weighted-average
shares and units outstanding - diluted
|
|
|
326,181
|
|
|
|
|
|
301,806
|
|
|
|
322,619
|
|
|
299,730
|
Constant Currency CFFO Per
Share
|
|
|
$1.66
|
|
|
|
|
|
$1.68
|
|
|
|
$3.33
|
|
|
$3.34
|
|
|
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.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/digital-realty-reports-second-quarter-2024-results-302206994.html
SOURCE Digital Realty