|
|
|
|
x
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
¨
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
|
Maryland (Digital Realty Trust, Inc.)
Maryland (Digital Realty Trust, L.P.)
|
|
26-0081711
20-2402955
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS employer
identification number)
|
|
|
|
Four Embarcadero Center, Suite 3200
San Francisco, CA
|
|
94111
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
Digital Realty Trust, Inc.
|
|
Yes
x
No
¨
|
Digital Realty Trust, L.P.
|
|
Yes
x
No
¨
|
Digital Realty Trust, Inc.
|
|
Yes
x
No
¨
|
Digital Realty Trust, L.P.
|
|
Yes
x
No
¨
|
Large accelerated filer
|
x
|
|
Accelerated filer
|
¨
|
|
|
|
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
¨
|
|
|
|
|
|
Non-accelerated filer
|
x
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
Digital Realty Trust, Inc.
|
|
Yes
¨
No
x
|
Digital Realty Trust, L.P.
|
|
Yes
¨
No
x
|
Class
|
|
Outstanding at May 5, 2017
|
Common Stock, $.01 par value per share
|
|
159,774,915
|
•
|
enhancing investors’ understanding of our company and our operating partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
•
|
eliminating duplicative disclosure and providing a more streamlined and readable presentation since a substantial portion of the disclosure applies to both our company and our operating partnership; and
|
•
|
creating time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
•
|
Condensed consolidated financial statements;
|
•
|
the following notes to the condensed consolidated financial statements:
|
•
|
"Debt of the Company" and "Debt of the Operating Partnership";
|
•
|
"Income per Share" and "Income per Unit"; and
|
•
|
"Equity and Accumulated Other Comprehensive Loss, Net" and "Capital and Accumulated Other Comprehensive Loss";
|
•
|
Part I, Item 2. "Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources of the Parent Company" and "—Liquidity and Capital Resources of the Operating Partnership"; and
|
•
|
Part II, Item 2. "Unregistered Sales of Equity Securities and Use of Proceeds".
|
|
|
Page
Number
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
|
|
ITEM 1.
|
Condensed Consolidated Financial Statements of Digital Realty Trust, Inc.:
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
Condensed Consolidated Financial Statements of Digital Realty Trust, L.P.:
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
ITEM 2.
|
||
|
|
|
ITEM 3.
|
||
|
|
|
ITEM 4.
|
||
|
|
|
|
||
|
|
|
PART II.
|
||
|
|
|
ITEM 1.
|
||
|
|
|
ITEM 1A.
|
||
|
|
|
ITEM 2.
|
||
|
|
|
ITEM 3.
|
||
|
|
|
ITEM 4.
|
||
|
|
|
ITEM 5.
|
||
|
|
|
ITEM 6.
|
||
|
|
|
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
|
(unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Investments in real estate:
|
|
|
|
||||
Properties:
|
|
|
|
||||
Land
|
$
|
767,148
|
|
|
$
|
746,822
|
|
Acquired ground leases
|
11,489
|
|
|
11,335
|
|
||
Buildings and improvements
|
10,558,200
|
|
|
10,267,525
|
|
||
Tenant improvements
|
532,168
|
|
|
532,787
|
|
||
Total investments in properties
|
11,869,005
|
|
|
11,558,469
|
|
||
Accumulated depreciation and amortization
|
(2,792,910
|
)
|
|
(2,668,509
|
)
|
||
Net investments in properties
|
9,076,095
|
|
|
8,889,960
|
|
||
Investment in unconsolidated joint ventures
|
112,856
|
|
|
106,402
|
|
||
Net investments in real estate
|
9,188,951
|
|
|
8,996,362
|
|
||
Cash and cash equivalents
|
14,950
|
|
|
10,528
|
|
||
Accounts and other receivables, net of allowance for doubtful accounts of $6,147 and $7,446
as of March 31, 2017 and December 31, 2016, respectively |
195,406
|
|
|
203,938
|
|
||
Deferred rent
|
418,858
|
|
|
412,269
|
|
||
Acquired above-market leases, net
|
20,826
|
|
|
22,181
|
|
||
Goodwill
|
757,444
|
|
|
752,970
|
|
||
Acquired in-place lease value, deferred leasing costs and intangibles, net
|
1,501,843
|
|
|
1,522,378
|
|
||
Restricted cash
|
10,447
|
|
|
11,508
|
|
||
Assets held for sale
|
56,154
|
|
|
56,097
|
|
||
Other assets
|
164,669
|
|
|
204,354
|
|
||
Total assets
|
$
|
12,329,548
|
|
|
$
|
12,192,585
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Global revolving credit facility, net
|
$
|
564,467
|
|
|
$
|
199,209
|
|
Unsecured term loan, net
|
1,505,667
|
|
|
1,482,361
|
|
||
Unsecured senior notes, net
|
4,128,110
|
|
|
4,153,797
|
|
||
Mortgage loans, including premiums, net
|
3,085
|
|
|
3,240
|
|
||
Accounts payable and other accrued liabilities
|
804,371
|
|
|
824,878
|
|
||
Accrued dividends and distributions
|
—
|
|
|
144,194
|
|
||
Acquired below-market leases, net
|
78,641
|
|
|
81,899
|
|
||
Security deposits and prepaid rents
|
171,692
|
|
|
168,111
|
|
||
Obligations associated with assets held for sale
|
3,070
|
|
|
2,599
|
|
||
Total liabilities
|
7,259,103
|
|
|
7,060,288
|
|
||
Commitments and contingencies
|
|
|
|
||||
Equity:
|
|
|
|
||||
Stockholders’ Equity:
|
|
|
|
||||
Preferred Stock: $0.01 par value per share, 110,000,000 shares authorized; 41,900,000 and 41,900,000 shares issued and outstanding as of March 31, 2017 and December 31, 2016, respectively
|
1,012,961
|
|
|
1,012,961
|
|
||
Common Stock: $0.01 par value per share, 265,000,000 shares authorized; 159,539,892 and 159,019,118 shares issued and outstanding as of March 31, 2017 and December 31, 2016, respectively
|
1,584
|
|
|
1,582
|
|
||
Additional paid-in capital
|
5,769,091
|
|
|
5,764,497
|
|
||
Accumulated dividends in excess of earnings
|
(1,629,633
|
)
|
|
(1,547,420
|
)
|
||
Accumulated other comprehensive loss, net
|
(122,540
|
)
|
|
(135,605
|
)
|
||
Total stockholders’ equity
|
5,031,463
|
|
|
5,096,015
|
|
||
Noncontrolling Interests:
|
|
|
|
||||
Noncontrolling interests in operating partnership
|
32,409
|
|
|
29,684
|
|
||
Noncontrolling interests in consolidated joint ventures
|
6,573
|
|
|
6,598
|
|
||
Total noncontrolling interests
|
38,982
|
|
|
36,282
|
|
||
Total equity
|
5,070,445
|
|
|
5,132,297
|
|
||
Total liabilities and equity
|
$
|
12,329,548
|
|
|
$
|
12,192,585
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Operating Revenues:
|
|
|
|
||||
Rental
|
$
|
404,126
|
|
|
$
|
371,128
|
|
Tenant reimbursements
|
87,288
|
|
|
84,218
|
|
||
Interconnection and other
|
57,225
|
|
|
46,963
|
|
||
Fee income
|
1,895
|
|
|
1,799
|
|
||
Other
|
35
|
|
|
91
|
|
||
Total operating revenues
|
550,569
|
|
|
504,199
|
|
||
Operating Expenses:
|
|
|
|
||||
Rental property operating and maintenance
|
169,339
|
|
|
154,168
|
|
||
Property taxes
|
26,919
|
|
|
27,331
|
|
||
Insurance
|
2,592
|
|
|
2,412
|
|
||
Depreciation and amortization
|
176,466
|
|
|
169,016
|
|
||
General and administrative
|
34,647
|
|
|
31,256
|
|
||
Transactions
|
3,323
|
|
|
1,900
|
|
||
Total operating expenses
|
413,286
|
|
|
386,083
|
|
||
Operating income
|
137,283
|
|
|
118,116
|
|
||
Other Income (Expenses):
|
|
|
|
||||
Equity in earnings of unconsolidated joint ventures
|
5,324
|
|
|
4,078
|
|
||
Gain (loss) on sale of properties
|
(522
|
)
|
|
1,097
|
|
||
Interest and other (expense) income
|
151
|
|
|
(624
|
)
|
||
Interest expense
|
(55,450
|
)
|
|
(57,261
|
)
|
||
Tax expense
|
(2,223
|
)
|
|
(2,109
|
)
|
||
Loss from early extinguishment of debt
|
—
|
|
|
(964
|
)
|
||
Net income
|
84,563
|
|
|
62,333
|
|
||
Net income attributable to noncontrolling interests
|
(1,025
|
)
|
|
(784
|
)
|
||
Net income attributable to Digital Realty Trust, Inc.
|
83,538
|
|
|
61,549
|
|
||
Preferred stock dividends
|
(17,393
|
)
|
|
(22,424
|
)
|
||
Net income available to common stockholders
|
$
|
66,145
|
|
|
$
|
39,125
|
|
Net income per share available to common stockholders:
|
|
|
|
||||
Basic
|
$
|
0.42
|
|
|
$
|
0.27
|
|
Diluted
|
$
|
0.41
|
|
|
$
|
0.27
|
|
Weighted average common shares outstanding:
|
|
|
|
||||
Basic
|
159,297,027
|
|
|
146,565,564
|
|
||
Diluted
|
160,421,655
|
|
|
147,433,194
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Net income
|
$
|
84,563
|
|
|
$
|
62,333
|
|
Other comprehensive income:
|
|
|
|
||||
Foreign currency translation adjustments
|
16,578
|
|
|
(1,441
|
)
|
||
Decrease in fair value of interest rate swaps and foreign currency hedges
|
(4,364
|
)
|
|
(7,409
|
)
|
||
Reclassification to interest expense from interest rate swaps
|
1,030
|
|
|
1,058
|
|
||
Comprehensive income
|
97,807
|
|
|
54,541
|
|
||
Comprehensive income attributable to noncontrolling interests
|
(1,204
|
)
|
|
(654
|
)
|
||
Comprehensive income attributable to Digital Realty Trust, Inc.
|
$
|
96,603
|
|
|
$
|
53,887
|
|
|
Preferred
Stock
|
|
Number of
Common
Shares
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Dividends in
Excess of
Earnings
|
|
Accumulated
Other
Comprehensive
Loss, Net
|
|
Total
Stockholders’
Equity
|
|
Noncontrolling
Interests in
Operating
Partnership
|
|
Noncontrolling
Interests in
Consolidated
Joint Ventures
|
|
Total
Noncontrolling
Interests
|
|
Total Equity
|
|||||||||||||||||||||
Balance as of December 31, 2016
|
$
|
1,012,961
|
|
|
159,019,118
|
|
|
$
|
1,582
|
|
|
$
|
5,764,497
|
|
|
$
|
(1,547,420
|
)
|
|
$
|
(135,605
|
)
|
|
$
|
5,096,015
|
|
|
$
|
29,684
|
|
|
$
|
6,598
|
|
|
$
|
36,282
|
|
|
$
|
5,132,297
|
|
Conversion of units to common stock
|
—
|
|
|
216,964
|
|
|
2
|
|
|
2,742
|
|
|
—
|
|
|
—
|
|
|
2,744
|
|
|
(2,744
|
)
|
|
—
|
|
|
(2,744
|
)
|
|
—
|
|
||||||||||
Issuance of unvested restricted stock
|
—
|
|
|
258,835
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Issuance of common stock, net of offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
118
|
|
||||||||||
Exercise of stock options
|
—
|
|
|
17,668
|
|
|
—
|
|
|
687
|
|
|
—
|
|
|
—
|
|
|
687
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
687
|
|
||||||||||
Shares issued under employee stock purchase plan
|
—
|
|
|
27,307
|
|
|
—
|
|
|
1,919
|
|
|
—
|
|
|
—
|
|
|
1,919
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,919
|
|
||||||||||
Amortization of share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
6,067
|
|
|
—
|
|
|
—
|
|
|
6,067
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,067
|
|
||||||||||
Reclassification of vested share-based awards
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,939
|
)
|
|
—
|
|
|
—
|
|
|
(6,939
|
)
|
|
6,939
|
|
|
—
|
|
|
6,939
|
|
|
—
|
|
||||||||||
Dividends declared on preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,393
|
)
|
|
—
|
|
|
(17,393
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,393
|
)
|
||||||||||
Dividends and distributions on common stock and common and incentive units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(148,358
|
)
|
|
—
|
|
|
(148,358
|
)
|
|
(2,553
|
)
|
|
—
|
|
|
(2,553
|
)
|
|
(150,911
|
)
|
||||||||||
Distributions to noncontrolling interests in consolidated joint ventures, net of contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(146
|
)
|
|
(146
|
)
|
|
(146
|
)
|
||||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,538
|
|
|
—
|
|
|
83,538
|
|
|
904
|
|
|
121
|
|
|
1,025
|
|
|
84,563
|
|
||||||||||
Other comprehensive income—foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,354
|
|
|
16,354
|
|
|
224
|
|
|
—
|
|
|
224
|
|
|
16,578
|
|
||||||||||
Other comprehensive loss—fair value of interest rate swaps and foreign currency hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,305
|
)
|
|
(4,305
|
)
|
|
(59
|
)
|
|
—
|
|
|
(59
|
)
|
|
(4,364
|
)
|
||||||||||
Other comprehensive income—reclassification of accumulated other comprehensive loss to interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,016
|
|
|
1,016
|
|
|
14
|
|
|
—
|
|
|
14
|
|
|
1,030
|
|
||||||||||
Balance as of March 31, 2017
|
$
|
1,012,961
|
|
|
159,539,892
|
|
|
$
|
1,584
|
|
|
$
|
5,769,091
|
|
|
$
|
(1,629,633
|
)
|
|
$
|
(122,540
|
)
|
|
$
|
5,031,463
|
|
|
$
|
32,409
|
|
|
$
|
6,573
|
|
|
$
|
38,982
|
|
|
$
|
5,070,445
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
84,563
|
|
|
$
|
62,333
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Loss (gain) on sale of properties
|
522
|
|
|
(1,097
|
)
|
||
Equity in earnings of unconsolidated joint ventures
|
(5,324
|
)
|
|
(4,078
|
)
|
||
Distributions from unconsolidated joint ventures
|
4,448
|
|
|
4,115
|
|
||
Write-off of net assets due to early lease terminations
|
—
|
|
|
(1
|
)
|
||
Depreciation and amortization of buildings and improvements, tenant improvements
and acquired ground leases |
131,807
|
|
|
127,175
|
|
||
Amortization of share-based compensation
|
4,064
|
|
|
4,304
|
|
||
Non-cash amortization of terminated swaps
|
301
|
|
|
—
|
|
||
Allowance for (recovery of) doubtful accounts
|
(1,310
|
)
|
|
(1,931
|
)
|
||
Amortization of deferred financing costs
|
2,443
|
|
|
2,260
|
|
||
Loss on early extinguishment of debt
|
—
|
|
|
964
|
|
||
Amortization of debt discount/premium
|
674
|
|
|
611
|
|
||
Amortization of acquired in-place lease value and deferred leasing costs
|
44,659
|
|
|
41,841
|
|
||
Amortization of acquired above-market leases and acquired below-market leases, net
|
(2,026
|
)
|
|
(2,266
|
)
|
||
Changes in assets and liabilities:
|
|
|
|
||||
Accounts and other receivables
|
9,455
|
|
|
3,221
|
|
||
Deferred rent
|
(4,033
|
)
|
|
(7,456
|
)
|
||
Deferred leasing costs
|
(1,898
|
)
|
|
(4,147
|
)
|
||
Other assets
|
(13,040
|
)
|
|
(15,424
|
)
|
||
Accounts payable and other accrued liabilities
|
(38,421
|
)
|
|
(39,317
|
)
|
||
Security deposits and prepaid rents
|
2,182
|
|
|
9,507
|
|
||
Net cash provided by operating activities
|
219,066
|
|
|
180,614
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Acquisitions of real estate
|
(13,585
|
)
|
|
(1,329
|
)
|
||
Proceeds from sale of properties, net
|
—
|
|
|
35,769
|
|
||
Excess proceeds from forward contracts
|
51,308
|
|
|
—
|
|
||
Investment in unconsolidated joint ventures
|
(5,749
|
)
|
|
(11
|
)
|
||
Receipt of value added tax refund
|
—
|
|
|
951
|
|
||
Refundable value added tax paid
|
—
|
|
|
(4,319
|
)
|
||
Improvements to investments in real estate
|
(254,359
|
)
|
|
(183,890
|
)
|
||
Improvement advances to tenants
|
(5,073
|
)
|
|
(9,617
|
)
|
||
Collection of advances from tenants for improvements
|
11,890
|
|
|
8,318
|
|
||
Net cash used in investing activities
|
(215,568
|
)
|
|
(154,128
|
)
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings on global revolving credit facility
|
$
|
715,524
|
|
|
$
|
692,593
|
|
Repayments on global revolving credit facility
|
(358,219
|
)
|
|
(975,287
|
)
|
||
Borrowings on unsecured term loan
|
—
|
|
|
766,201
|
|
||
Repayments on unsecured term loan
|
—
|
|
|
(150,873
|
)
|
||
Repayments on unsecured notes
|
(50,000
|
)
|
|
(25,000
|
)
|
||
Principal payments on mortgage loans
|
(132
|
)
|
|
(53,041
|
)
|
||
Earnout payments related to acquisition
|
—
|
|
|
(12,129
|
)
|
||
Payment of loan fees and costs
|
(144
|
)
|
|
(14,207
|
)
|
||
Capital distributions paid to noncontrolling interests in consolidated joint ventures, net
|
(146
|
)
|
|
(115
|
)
|
||
Common and preferred stock offering costs paid, net
|
118
|
|
|
137
|
|
||
Proceeds from equity plans
|
2,606
|
|
|
1,805
|
|
||
Payment of dividends to preferred stockholders
|
(17,393
|
)
|
|
(22,424
|
)
|
||
Payment of dividends to common stockholders and distributions to
noncontrolling interests in operating partnership |
(295,105
|
)
|
|
(258,475
|
)
|
||
Net cash used in financing activities
|
(2,891
|
)
|
|
(50,815
|
)
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
607
|
|
|
(24,329
|
)
|
||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
2,754
|
|
|
—
|
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
22,036
|
|
|
75,062
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
25,397
|
|
|
$
|
50,733
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Supplemental disclosure of cash flow information:
|
|
|
|
||||
Cash paid for interest
|
$
|
53,819
|
|
|
$
|
61,678
|
|
Cash paid for income taxes
|
3,569
|
|
|
1,541
|
|
||
Supplementary disclosure of noncash investing and financing activities:
|
|
|
|
||||
Change in net assets related to foreign currency translation adjustments
|
$
|
16,578
|
|
|
$
|
(1,441
|
)
|
Decrease in accounts payable and other accrued liabilities related to change in
fair value of interest rate swaps and foreign currency hedges |
(4,364
|
)
|
|
(7,409
|
)
|
||
Acquisition measurement period adjustment to goodwill and accounts payable and
other accrued liabilities |
2,162
|
|
|
—
|
|
||
Noncontrolling interests in operating partnership redeemed for or converted to
shares of common stock |
(2,744
|
)
|
|
2,930
|
|
||
Accrual for additions to investments in real estate and tenant improvement advances
included in accounts payable and accrued expenses |
138,162
|
|
|
108,251
|
|
||
Allocation of purchase price of real estate/investment in partnership to:
|
|
|
|
||||
Investments in real estate
|
$
|
13,585
|
|
|
$
|
1,329
|
|
Cash paid for acquisition of real estate
|
$
|
13,585
|
|
|
$
|
1,329
|
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
|
(unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Investments in real estate:
|
|
|
|
||||
Properties:
|
|
|
|
||||
Land
|
$
|
767,148
|
|
|
$
|
746,822
|
|
Acquired ground leases
|
11,489
|
|
|
11,335
|
|
||
Buildings and improvements
|
10,558,200
|
|
|
10,267,525
|
|
||
Tenant improvements
|
532,168
|
|
|
532,787
|
|
||
Total investments in properties
|
11,869,005
|
|
|
11,558,469
|
|
||
Accumulated depreciation and amortization
|
(2,792,910
|
)
|
|
(2,668,509
|
)
|
||
Net investments in properties
|
9,076,095
|
|
|
8,889,960
|
|
||
Investment in unconsolidated joint ventures
|
112,856
|
|
|
106,402
|
|
||
Net investments in real estate
|
9,188,951
|
|
|
8,996,362
|
|
||
Cash and cash equivalents
|
14,950
|
|
|
10,528
|
|
||
Accounts and other receivables, net of allowance for doubtful accounts of $6,147 and $7,446
as of March 31, 2017 and December 31, 2016, respectively |
195,406
|
|
|
203,938
|
|
||
Deferred rent
|
418,858
|
|
|
412,269
|
|
||
Acquired above-market leases, net
|
20,826
|
|
|
22,181
|
|
||
Goodwill
|
757,444
|
|
|
752,970
|
|
||
Acquired in-place lease value, deferred leasing costs and intangibles, net
|
1,501,843
|
|
|
1,522,378
|
|
||
Restricted cash
|
10,447
|
|
|
11,508
|
|
||
Assets held for sale
|
56,154
|
|
|
56,097
|
|
||
Other assets
|
164,669
|
|
|
204,354
|
|
||
Total assets
|
$
|
12,329,548
|
|
|
$
|
12,192,585
|
|
LIABILITIES AND CAPITAL
|
|
|
|
||||
Global revolving credit facility, net
|
$
|
564,467
|
|
|
$
|
199,209
|
|
Unsecured term loan, net
|
1,505,667
|
|
|
1,482,361
|
|
||
Unsecured senior notes, net
|
4,128,110
|
|
|
4,153,797
|
|
||
Mortgage loans, including premiums, net
|
3,085
|
|
|
3,240
|
|
||
Accounts payable and other accrued liabilities
|
804,371
|
|
|
824,878
|
|
||
Accrued dividends and distributions
|
—
|
|
|
144,194
|
|
||
Acquired below-market leases, net
|
78,641
|
|
|
81,899
|
|
||
Security deposits and prepaid rents
|
171,692
|
|
|
168,111
|
|
||
Obligations associated with assets held for sale
|
3,070
|
|
|
2,599
|
|
||
Total liabilities
|
7,259,103
|
|
|
7,060,288
|
|
||
Commitments and contingencies
|
|
|
|
||||
Capital:
|
|
|
|
||||
Partners’ capital:
|
|
|
|
||||
General Partner
|
6,783,636
|
|
|
6,779,040
|
|
||
Limited Partners
|
37,244
|
|
|
34,698
|
|
||
Accumulated distributions in excess of earnings
|
(1,629,633
|
)
|
|
(1,547,420
|
)
|
||
Accumulated other comprehensive loss
|
(127,375
|
)
|
|
(140,619
|
)
|
||
Total partners’ capital
|
5,063,872
|
|
|
5,125,699
|
|
||
Noncontrolling interests in consolidated joint ventures
|
6,573
|
|
|
6,598
|
|
||
Total capital
|
5,070,445
|
|
|
5,132,297
|
|
||
Total liabilities and capital
|
$
|
12,329,548
|
|
|
$
|
12,192,585
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Operating Revenues:
|
|
|
|
||||
Rental
|
$
|
404,126
|
|
|
$
|
371,128
|
|
Tenant reimbursements
|
87,288
|
|
|
84,218
|
|
||
Interconnection and other
|
57,225
|
|
|
46,963
|
|
||
Fee income
|
1,895
|
|
|
1,799
|
|
||
Other
|
35
|
|
|
91
|
|
||
Total operating revenues
|
550,569
|
|
|
504,199
|
|
||
Operating Expenses:
|
|
|
|
||||
Rental property operating and maintenance
|
169,339
|
|
|
154,168
|
|
||
Property taxes
|
26,919
|
|
|
27,331
|
|
||
Insurance
|
2,592
|
|
|
2,412
|
|
||
Depreciation and amortization
|
176,466
|
|
|
169,016
|
|
||
General and administrative
|
34,647
|
|
|
31,256
|
|
||
Transactions
|
3,323
|
|
|
1,900
|
|
||
Total operating expenses
|
413,286
|
|
|
386,083
|
|
||
Operating income
|
137,283
|
|
|
118,116
|
|
||
Other Income (Expenses):
|
|
|
|
||||
Equity in earnings of unconsolidated joint ventures
|
5,324
|
|
|
4,078
|
|
||
Gain (loss) on sale of properties
|
(522
|
)
|
|
1,097
|
|
||
Interest and other (expense) income
|
151
|
|
|
(624
|
)
|
||
Interest expense
|
(55,450
|
)
|
|
(57,261
|
)
|
||
Tax expense
|
(2,223
|
)
|
|
(2,109
|
)
|
||
Loss from early extinguishment of debt
|
—
|
|
|
(964
|
)
|
||
Net income
|
84,563
|
|
|
62,333
|
|
||
Net income attributable to noncontrolling interests in consolidated joint ventures
|
(121
|
)
|
|
(121
|
)
|
||
Net income attributable to Digital Realty Trust, L.P.
|
84,442
|
|
|
62,212
|
|
||
Preferred units distributions
|
(17,393
|
)
|
|
(22,424
|
)
|
||
Net income available to common unitholders
|
$
|
67,049
|
|
|
$
|
39,788
|
|
Net income per unit available to common unitholders:
|
|
|
|
||||
Basic
|
$
|
0.42
|
|
|
$
|
0.27
|
|
Diluted
|
$
|
0.41
|
|
|
$
|
0.27
|
|
Weighted average common units outstanding:
|
|
|
|
||||
Basic
|
161,474,901
|
|
|
149,047,798
|
|
||
Diluted
|
162,599,529
|
|
|
149,915,428
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Net income
|
$
|
84,563
|
|
|
$
|
62,333
|
|
Other comprehensive income:
|
|
|
|
||||
Foreign currency translation adjustments
|
16,578
|
|
|
(1,441
|
)
|
||
Decrease in fair value of interest rate swaps and foreign currency hedges
|
(4,364
|
)
|
|
(7,409
|
)
|
||
Reclassification to interest expense from interest rate swaps
|
1,030
|
|
|
1,058
|
|
||
Comprehensive income
|
$
|
97,807
|
|
|
$
|
54,541
|
|
Comprehensive income attributable to noncontrolling interests in consolidated joint ventures
|
(121
|
)
|
|
(121
|
)
|
||
Comprehensive income attributable to Digital Realty Trust, L.P.
|
$
|
97,686
|
|
|
$
|
54,420
|
|
|
General Partner
|
|
Limited Partners
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Noncontrolling
Interests in
Consolidated Joint
Ventures
|
|
Total Capital
|
|||||||||||||||||||||||
|
Preferred Units
|
|
Common Units
|
|
Common Units
|
|
|
|
||||||||||||||||||||||||
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
|
|
||||||||||||||||||
Balance as of December 31, 2016
|
41,900,000
|
|
|
$
|
1,012,961
|
|
|
159,019,118
|
|
|
$
|
4,218,659
|
|
|
2,475,663
|
|
|
$
|
34,698
|
|
|
$
|
(140,619
|
)
|
|
$
|
6,598
|
|
|
$
|
5,132,297
|
|
Conversion of limited partner common units to general partner common units
|
—
|
|
|
—
|
|
|
216,964
|
|
|
2,744
|
|
|
(216,964
|
)
|
|
(2,744
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Issuance of unvested restricted common units
|
—
|
|
|
—
|
|
|
258,835
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Common unit offering costs, net
|
—
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
118
|
|
||||||
Issuance of common units in connection with the exercise of stock options
|
—
|
|
|
—
|
|
|
17,668
|
|
|
687
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
687
|
|
||||||
Issuance of common units, net of forfeitures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
287,472
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Units issued in connection with employee stock purchase plan
|
—
|
|
|
—
|
|
|
27,307
|
|
|
1,919
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,919
|
|
||||||
Amortization of share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
6,067
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,067
|
|
||||||
Reclassification of vested share-based awards
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,939
|
)
|
|
—
|
|
|
6,939
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Distributions
|
—
|
|
|
(17,393
|
)
|
|
—
|
|
|
(148,358
|
)
|
|
—
|
|
|
(2,553
|
)
|
|
—
|
|
|
—
|
|
|
(168,304
|
)
|
||||||
Distributions to noncontrolling interests in consolidated joint ventures, net of contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(146
|
)
|
|
(146
|
)
|
||||||
Net income
|
—
|
|
|
17,393
|
|
|
—
|
|
|
66,145
|
|
|
—
|
|
|
904
|
|
|
—
|
|
|
121
|
|
|
84,563
|
|
||||||
Other comprehensive income—foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,578
|
|
|
—
|
|
|
16,578
|
|
||||||
Other comprehensive loss—fair value of interest rate swaps and foreign currency hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,364
|
)
|
|
—
|
|
|
(4,364
|
)
|
||||||
Other comprehensive income—reclassification of accumulated other comprehensive loss to interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,030
|
|
|
—
|
|
|
1,030
|
|
||||||
Balance as of March 31, 2017
|
41,900,000
|
|
|
$
|
1,012,961
|
|
|
159,539,892
|
|
|
$
|
4,141,042
|
|
|
2,546,171
|
|
|
$
|
37,244
|
|
|
$
|
(127,375
|
)
|
|
$
|
6,573
|
|
|
$
|
5,070,445
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
84,563
|
|
|
$
|
62,333
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Loss (gain) on sale of properties
|
522
|
|
|
(1,097
|
)
|
||
Equity in earnings of unconsolidated joint ventures
|
(5,324
|
)
|
|
(4,078
|
)
|
||
Distributions from unconsolidated joint ventures
|
4,448
|
|
|
4,115
|
|
||
Write-off of net assets due to early lease terminations
|
—
|
|
|
(1
|
)
|
||
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases
|
131,807
|
|
|
127,175
|
|
||
Amortization of share-based compensation
|
4,064
|
|
|
4,304
|
|
||
Non-cash amortization of terminated swaps
|
301
|
|
|
—
|
|
||
Allowance for doubtful accounts
|
(1,310
|
)
|
|
(1,931
|
)
|
||
Amortization of deferred financing costs
|
2,443
|
|
|
2,260
|
|
||
Loss on early extinguishment of debt
|
—
|
|
|
964
|
|
||
Amortization of debt discount/premium
|
674
|
|
|
611
|
|
||
Amortization of acquired in-place lease value and deferred leasing costs
|
44,659
|
|
|
41,841
|
|
||
Amortization of acquired above-market leases and acquired below-market leases, net
|
(2,026
|
)
|
|
(2,266
|
)
|
||
Changes in assets and liabilities:
|
|
|
|
||||
Accounts and other receivables
|
9,455
|
|
|
3,221
|
|
||
Deferred rent
|
(4,033
|
)
|
|
(7,456
|
)
|
||
Deferred leasing costs
|
(1,898
|
)
|
|
(4,147
|
)
|
||
Other assets
|
(13,040
|
)
|
|
(15,424
|
)
|
||
Accounts payable and other accrued liabilities
|
(38,421
|
)
|
|
(39,317
|
)
|
||
Security deposits and prepaid rents
|
2,182
|
|
|
9,507
|
|
||
Net cash provided by operating activities
|
219,066
|
|
|
180,614
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Acquisitions of real estate
|
(13,585
|
)
|
|
(1,329
|
)
|
||
Proceeds from sale of properties, net
|
—
|
|
|
35,769
|
|
||
Excess proceeds from forward contracts
|
51,308
|
|
|
—
|
|
||
Investment in unconsolidated joint ventures
|
(5,749
|
)
|
|
(11
|
)
|
||
Receipt of value added tax refund
|
—
|
|
|
951
|
|
||
Refundable value added tax paid
|
—
|
|
|
(4,319
|
)
|
||
Improvements to investments in real estate
|
(254,359
|
)
|
|
(183,890
|
)
|
||
Improvement advances to tenants
|
(5,073
|
)
|
|
(9,617
|
)
|
||
Collection of advances from tenants for improvements
|
11,890
|
|
|
8,318
|
|
||
Net cash used in investing activities
|
(215,568
|
)
|
|
(154,128
|
)
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings on global revolving credit facility
|
$
|
715,524
|
|
|
$
|
692,593
|
|
Repayments on global revolving credit facility
|
(358,219
|
)
|
|
(975,287
|
)
|
||
Borrowings on unsecured term loan
|
—
|
|
|
766,201
|
|
||
Repayments on unsecured term loan
|
—
|
|
|
(150,873
|
)
|
||
Repayments on unsecured notes
|
(50,000
|
)
|
|
(25,000
|
)
|
||
Principal payments on mortgage loans
|
(132
|
)
|
|
(53,041
|
)
|
||
Earnout payments related to acquisition
|
—
|
|
|
(12,129
|
)
|
||
Payment of loan fees and costs
|
(144
|
)
|
|
(14,207
|
)
|
||
Capital distributions paid to noncontrolling interests in consolidated joint ventures, net
|
(146
|
)
|
|
(115
|
)
|
||
General partner contributions, net
|
2,724
|
|
|
1,942
|
|
||
Payment of distributions to preferred unitholders
|
(17,393
|
)
|
|
(22,424
|
)
|
||
Payment of distributions to common unitholders
|
(295,105
|
)
|
|
(258,475
|
)
|
||
Net cash used in financing activities
|
(2,891
|
)
|
|
(50,815
|
)
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
607
|
|
|
(24,329
|
)
|
||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
2,754
|
|
|
—
|
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
22,036
|
|
|
75,062
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
25,397
|
|
|
$
|
50,733
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Supplemental disclosure of cash flow information:
|
|
|
|
||||
Cash paid for interest
|
$
|
53,819
|
|
|
$
|
61,678
|
|
Cash paid for income taxes
|
3,569
|
|
|
1,541
|
|
||
Supplementary disclosure of noncash investing and financing activities:
|
|
|
|
||||
Change in net assets related to foreign currency translation adjustments
|
$
|
16,578
|
|
|
$
|
(1,441
|
)
|
Decrease in accounts payable and other accrued liabilities related to change in
fair value of interest rate swaps and foreign currency hedges |
(4,364
|
)
|
|
(7,409
|
)
|
||
Acquisition measurement period adjustment to goodwill and accounts payable and
other accrued liabilities |
2,162
|
|
|
—
|
|
||
Accrual for additions to investments in real estate and tenant improvement advances
included in accounts payable and accrued expenses |
138,162
|
|
|
108,251
|
|
||
Allocation of purchase price of real estate/investment in partnership to:
|
|
|
|
||||
Investments in real estate
|
$
|
13,585
|
|
|
$
|
1,329
|
|
Cash paid for acquisition of real estate
|
$
|
13,585
|
|
|
$
|
1,329
|
|
•
|
enhancing investors’ understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
•
|
eliminating duplicative disclosure and providing a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
|
•
|
creating time and cost efficiencies through the preparation of one set of notes instead of two separate sets of notes.
|
•
|
condensed consolidated face financial statements; and
|
•
|
the following notes to the condensed consolidated financial statements:
|
•
|
"Debt of the Company" and "Debt of the Operating Partnership";
|
•
|
"Income per Share" and "Income per Unit"; and
|
•
|
"Equity and Accumulated Other Comprehensive Loss, Net" and "Capital and Accumulated Other Comprehensive Loss".
|
Location
|
|
Market
|
|
Date Acquired
|
|
Amount
(in millions) |
||
Osaka Phase II
(1)
|
|
Osaka, Japan
|
|
March 15, 2017
|
|
$
|
13.6
|
|
(1)
|
Represents currently vacant land which is not included in our operating property count. Purchase price in U.S. dollars and excludes capitalized closing costs.
|
Investments in real estate
|
$
|
270,195
|
|
Goodwill
|
442,975
|
|
|
Intangibles:
|
|
||
Tenant relationship value
|
249,070
|
|
|
Acquired in-place lease value
|
18,807
|
|
|
Above/below-market lease value, net
|
4,817
|
|
|
Capital lease and other long-term obligations
|
(118,923
|
)
|
|
Deferred taxes and other
|
(48,037
|
)
|
|
Total purchase price
|
$
|
818,904
|
|
|
As of March 31, 2017
|
|
Three Months Ended March 31, 2017
|
||||||||||||||||||||||||||||||||
2017
|
Net Investment
in Properties
|
|
Total Assets
|
|
Debt
|
|
Total
Liabilities
|
|
Equity
|
|
Revenues
|
|
Property
Operating
Expense
|
|
Net
Operating
Income
|
|
Net Income
|
||||||||||||||||||
Total Unconsolidated Joint Ventures
|
$
|
736,735
|
|
|
$
|
925,439
|
|
|
$
|
456,870
|
|
|
$
|
546,389
|
|
|
$
|
379,050
|
|
|
$
|
35,062
|
|
|
$
|
(10,391
|
)
|
|
$
|
24,671
|
|
|
$
|
11,286
|
|
Our investment in and share of equity in earnings of unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
$
|
112,856
|
|
|
|
|
|
|
|
|
$
|
5,324
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
As of December 31, 2016
|
|
Three Months Ended March 31, 2016
|
||||||||||||||||||||||||||||||||
2016
|
Net Investment
in Properties
|
|
Total Assets
|
|
Debt
|
|
Total
Liabilities
|
|
Equity
|
|
Revenues
|
|
Property
Operating
Expense
|
|
Net
Operating
Income
|
|
Net Income
|
||||||||||||||||||
Total Unconsolidated Joint Ventures
|
$
|
741,228
|
|
|
$
|
922,694
|
|
|
$
|
457,141
|
|
|
$
|
549,997
|
|
|
$
|
372,697
|
|
|
$
|
33,608
|
|
|
$
|
(10,583
|
)
|
|
$
|
23,025
|
|
|
$
|
9,000
|
|
Our investment in and share of equity in earnings of unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
$
|
106,402
|
|
|
|
|
|
|
|
|
$
|
4,078
|
|
|
Balance as of
|
||||||
(Amounts in thousands)
|
March 31, 2017
|
|
December 31, 2016
|
||||
Real Estate Intangibles:
|
|
|
|
||||
Acquired in-place lease value:
|
|
|
|
||||
Gross amount
|
$
|
898,904
|
|
|
$
|
896,693
|
|
Accumulated amortization
|
(532,545
|
)
|
|
(517,443
|
)
|
||
Net
|
$
|
366,359
|
|
|
$
|
379,250
|
|
Tenant relationship value:
|
|
|
|
||||
Gross amount
|
$
|
975,188
|
|
|
$
|
971,519
|
|
Accumulated amortization
|
(99,926
|
)
|
|
(82,069
|
)
|
||
Net
|
$
|
875,262
|
|
|
$
|
889,450
|
|
Acquired above-market leases:
|
|
|
|
||||
Gross amount
|
$
|
110,748
|
|
|
$
|
110,142
|
|
Accumulated amortization
|
(89,922
|
)
|
|
(87,961
|
)
|
||
Net
|
$
|
20,826
|
|
|
$
|
22,181
|
|
Acquired below-market leases:
|
|
|
|
||||
Gross amount
|
$
|
284,695
|
|
|
$
|
283,899
|
|
Accumulated amortization
|
(206,054
|
)
|
|
(202,000
|
)
|
||
Net
|
$
|
78,641
|
|
|
$
|
81,899
|
|
(Amounts in thousands)
|
|
||
Remainder of 2017
|
$
|
40,295
|
|
2018
|
47,854
|
|
|
2019
|
40,648
|
|
|
2020
|
36,692
|
|
|
2021
|
34,077
|
|
|
Thereafter
|
166,793
|
|
|
Total
|
$
|
366,359
|
|
(Amounts in thousands)
|
|
||
Remainder of 2017
|
$
|
52,687
|
|
2018
|
70,249
|
|
|
2019
|
70,249
|
|
|
2020
|
70,249
|
|
|
2021
|
70,249
|
|
|
Thereafter
|
541,579
|
|
|
Total
|
$
|
875,262
|
|
Indebtedness
|
Interest Rate at March 31, 2017
|
|
Maturity Date
|
|
Principal Outstanding March 31, 2017
|
|
Principal Outstanding December 31, 2016
|
|
||||
Global revolving credit facility
|
Various
|
(1)
|
Jan 15, 2020
|
|
$
|
574,379
|
|
(2)
|
$
|
210,077
|
|
(2)
|
Deferred financing costs, net
|
|
|
|
|
(9,912
|
)
|
|
(10,868
|
)
|
|
||
Global revolving credit facility, net
|
|
|
|
|
564,467
|
|
|
199,209
|
|
|
||
Unsecured Term Loans
|
|
|
|
|
|
|
|
|
||||
Unsecured term loan — 5-year
|
Various
|
(3)(4)
|
Jan 15, 2021
|
|
1,211,515
|
|
(5)
|
1,188,498
|
|
(5)
|
||
Unsecured term loan — 7-year
|
Various
|
(3)(4)
|
Jan 15, 2023
|
|
300,000
|
|
(5)
|
300,000
|
|
(5)
|
||
Deferred financing costs, net
|
|
|
|
|
(5,848
|
)
|
|
(6,137
|
)
|
|
||
Unsecured term loan, net
|
|
|
|
|
1,505,667
|
|
|
1,482,361
|
|
|
||
Unsecured senior notes:
|
|
|
|
|
|
|
|
|
||||
Prudential Shelf Facility:
|
|
|
|
|
|
|
|
|
||||
Series E
|
5.730%
|
|
Jan 20, 2017
|
|
—
|
|
(6)
|
50,000
|
|
|
||
Total Prudential Shelf Facility
|
|
|
|
|
—
|
|
|
50,000
|
|
|
||
Senior Notes:
|
|
|
|
|
|
|
|
|
||||
5.875% notes due 2020
|
5.875%
|
|
Feb 1, 2020
|
|
500,000
|
|
|
500,000
|
|
|
||
3.400% notes due 2020
|
3.400%
|
|
Oct 1, 2020
|
|
500,000
|
|
|
500,000
|
|
|
||
5.250% notes due 2021
|
5.250%
|
|
Mar 15, 2021
|
|
400,000
|
|
|
400,000
|
|
|
||
3.950% notes due 2022
|
3.950%
|
|
Jul 1, 2022
|
|
500,000
|
|
|
500,000
|
|
|
||
3.625% notes due 2022
|
3.625%
|
|
Oct 1, 2022
|
|
300,000
|
|
|
300,000
|
|
|
||
4.750% notes due 2023
|
4.750%
|
|
Oct 13, 2023
|
|
376,500
|
|
(7)
|
370,200
|
|
(7)
|
||
2.625% notes due 2024
|
2.625%
|
|
Apr 15, 2024
|
|
639,120
|
|
(8)
|
631,020
|
|
(8)
|
||
4.250% notes due 2025
|
4.250%
|
|
Jan 17, 2025
|
|
502,000
|
|
(7)
|
493,600
|
|
(7)
|
||
4.750% notes due 2025
|
4.750%
|
|
Oct 1, 2025
|
|
450,000
|
|
|
450,000
|
|
|
||
Unamortized discounts
|
|
|
|
|
(15,040
|
)
|
|
(15,649
|
)
|
|
||
Total senior notes, net of discount
|
|
|
|
|
4,152,580
|
|
|
4,129,171
|
|
|
||
Deferred financing costs, net
|
|
|
|
|
(24,470
|
)
|
|
(25,374
|
)
|
|
||
Total unsecured senior notes, net of discount and deferred financing costs
|
|
|
|
|
4,128,110
|
|
|
4,153,797
|
|
|
Indebtedness
|
Interest Rate at March 31, 2017
|
|
Maturity Date
|
|
Principal Outstanding March 31, 2017
|
|
Principal Outstanding December 31, 2016
|
|
||||
Mortgage loans:
|
|
|
|
|
|
|
|
|
||||
731 East Trade Street
|
8.22%
|
|
Jul 1, 2020
|
|
$
|
2,784
|
|
|
$
|
2,916
|
|
|
Unamortized net premiums
|
|
|
|
|
311
|
|
|
334
|
|
|
||
Total mortgage loans, including premiums
|
|
|
|
|
3,095
|
|
|
3,250
|
|
|
||
Deferred financing costs, net
|
|
|
|
|
(10
|
)
|
|
(10
|
)
|
|
||
Total mortgage loans, including premiums and net of deferred financing costs
|
|
|
|
|
3,085
|
|
|
3,240
|
|
|
||
Total indebtedness
|
|
|
|
|
$
|
6,241,569
|
|
|
$
|
5,838,607
|
|
|
(1)
|
The interest rate for borrowings under the global revolving credit facility equals the applicable index plus a margin of
100
basis points, which is based on the current credit ratings of our long-term debt. An annual facility fee of
20
basis points, which is based on the credit ratings of our long-term debt, is due and payable quarterly on the total commitment amount of the facility.
Two
six
-month extensions are available, which we may exercise if certain conditions are met.
|
(2)
|
Balances as of
March 31, 2017
and
December 31, 2016
are as follows (balances, in thousands):
|
Denomination of Draw
|
Balance as of March 31, 2017
|
|
Weighted-average
interest rate
|
|
Balance as of December 31, 2016
|
|
Weighted-average
interest rate
|
||||||
Floating Rate Borrowing (a)
|
|
|
|
|
|
|
|
||||||
U.S. dollar ($)
|
$
|
80,000
|
|
|
1.91
|
%
|
|
$
|
105,000
|
|
|
1.67
|
%
|
British pound sterling (£)
|
328,183
|
|
(b)
|
1.27
|
%
|
|
11,106
|
|
(c)
|
1.25
|
%
|
||
Euro (€)
|
43,141
|
|
(b)
|
0.63
|
%
|
|
15,250
|
|
(c)
|
0.63
|
%
|
||
Hong Kong dollar (HKD)
|
2,432
|
|
(b)
|
1.45
|
%
|
|
1,728
|
|
(c)
|
1.66
|
%
|
||
Japanese yen (JPY)
|
96,530
|
|
(b)
|
0.96
|
%
|
|
54,273
|
|
(c)
|
0.92
|
%
|
||
Singapore dollar (SGD)
|
2,004
|
|
(b)
|
1.66
|
%
|
|
11,186
|
|
(c)
|
1.52
|
%
|
||
Canadian dollar (CAD)
|
12,089
|
|
(b)
|
1.94
|
%
|
|
11,534
|
|
(c)
|
1.92
|
%
|
||
Total
|
$
|
564,379
|
|
|
1.27
|
%
|
|
$
|
210,077
|
|
|
1.39
|
%
|
Base Rate Borrowing (d)
|
|
|
|
|
|
|
|
||||||
U.S. dollar ($)
|
$
|
10,000
|
|
|
4.00
|
%
|
|
$
|
—
|
|
|
—
|
%
|
Total borrowings
|
$
|
574,379
|
|
|
1.32
|
%
|
|
$
|
210,077
|
|
|
1.39
|
%
|
(a)
|
The interest rates for floating rate borrowings under the global revolving credit facility equal the applicable index plus a margin of
100
basis points, which is based on the credit ratings of our long-term debt.
|
(b)
|
Based on exchange rates of
$1.26
to £1.00,
$1.07
to €1.00,
$0.13
to 1.00 HKD,
$0.01
to 1.00 JPY,
$0.72
to 1.00 SGD and
$0.75
to 1.00 CAD, respectively, as of
March 31, 2017
.
|
(c)
|
Based on exchange rates of
$1.23
to £1.00,
$1.05
to €1.00,
$0.13
to 1.00 HKD,
$0.01
to 1.00 JPY,
$0.69
to 1.00 SGD and
$0.74
to 1.00 CAD, respectively, as of
December 31, 2016
.
|
(d)
|
The interest rates for base rate borrowings under the global revolving credit facility equal the U.S. Prime Rate plus the applicable margin, currently
zero
basis points, which is based on the credit rating of our long-term debt.
|
(3)
|
Interest rates are based on our current senior unsecured debt ratings and are
110
basis points and
155
basis points over the applicable index for floating rate advances for the
5
-Year Term Loan and the
7
-Year Term Loan, respectively.
|
(4)
|
We have entered into interest rate swap agreements as a cash flow hedge for interest generated by the U.S. dollar, Singapore dollar, British pound sterling and Canadian dollar tranches of the unsecured term loan. See Note 14 "Derivative Instruments" for further information.
|
(5)
|
Balances as of
March 31, 2017
and
December 31, 2016
are as follows (balances, in thousands):
|
Denomination of Draw
|
Balance as of March 31, 2017
|
|
Weighted-average
interest rate
|
|
Balance as of December 31, 2016
|
|
Weighted-average
interest rate
|
|
||||||
U.S. dollar ($)
|
$
|
710,911
|
|
|
2.20
|
%
|
(b)
|
$
|
710,911
|
|
|
1.99
|
%
|
(d)
|
British pound sterling (£)
|
212,691
|
|
(a)
|
1.36
|
%
|
(b)
|
209,132
|
|
(c)
|
1.36
|
%
|
(d)
|
||
Singapore dollar (SGD)
|
231,021
|
|
(a)
|
1.86
|
%
|
(b)
|
222,824
|
|
(c)
|
1.76
|
%
|
(d)
|
||
Australian dollar (AUD)
|
180,273
|
|
(a)
|
2.73
|
%
|
|
170,325
|
|
(c)
|
2.72
|
%
|
|
||
Hong Kong dollar (HKD)
|
85,868
|
|
(a)
|
1.54
|
%
|
|
86,029
|
|
(c)
|
1.77
|
%
|
|
||
Canadian dollar (CAD)
|
73,964
|
|
(a)
|
1.99
|
%
|
(b)
|
73,294
|
|
(c)
|
2.00
|
%
|
(d)
|
||
Japanese yen (JPY)
|
16,787
|
|
(a)
|
1.05
|
%
|
|
15,983
|
|
(c)
|
0.98
|
%
|
|
||
Total
|
$
|
1,511,515
|
|
|
2.03
|
%
|
(b)
|
$
|
1,488,498
|
|
|
1.93
|
%
|
(d)
|
(a)
|
Based on exchange rates of
$1.26
to £1.00,
$0.72
to 1.00 SGD,
$0.76
to 1.00 AUD,
$0.13
to 1.00 HKD,
$0.75
to 1.00 CAD and
$0.01
to 1.00 JPY, respectively, as of
March 31, 2017
.
|
(b)
|
As of
March 31, 2017
, the weighted-average interest rate reflecting interest rate swaps was
2.43%
(U.S. dollar),
1.89%
(British pound sterling),
1.91%
(Singapore dollar),
1.88%
(Canadian dollar) and
2.22%
(Total). See Note 14 "Derivative Instruments" for further discussion on interest rate swaps.
|
(c)
|
Based on exchange rates of
$1.23
to £1.00,
$0.69
to 1.00 SGD,
$0.72
to 1.00 AUD,
$0.13
to 1.00 HKD,
$0.74
to 1.00 CAD and
$0.01
to 1.00 JPY, respectively, as of
December 31, 2016
.
|
(d)
|
As of
December 31, 2016
, the weighted-average interest rate reflecting interest rate swaps was
2.45%
(U.S. dollar),
1.89%
(British pound sterling),
1.90%
(Singapore dollar),
1.88%
(Canadian dollar) and
2.23%
(Total).
|
(6)
|
Unsecured note paid in full at maturity.
|
(7)
|
Based on exchange rate of
$1.26
to £1.00 as of
March 31, 2017
and
$1.23
to £1.00 as of
December 31, 2016
.
|
(8)
|
Based on exchange rate of
$1.07
to €1.00 as of
March 31, 2017
and
$1.05
to €1.00 as of
December 31, 2016
.
|
|
Global Revolving
Credit Facility
(1)
|
|
Unsecured
Term Loan |
|
Senior Notes
|
|
Mortgage
Loans
|
|
Total
Debt
|
||||||||||
Remainder of 2017
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
414
|
|
|
$
|
414
|
|
2018
|
—
|
|
|
—
|
|
|
—
|
|
|
593
|
|
|
593
|
|
|||||
2019
|
—
|
|
|
—
|
|
|
—
|
|
|
644
|
|
|
644
|
|
|||||
2020
|
574,379
|
|
|
—
|
|
|
1,000,000
|
|
|
1,133
|
|
|
1,575,512
|
|
|||||
2021
|
—
|
|
|
1,211,515
|
|
|
400,000
|
|
|
—
|
|
|
1,611,515
|
|
|||||
Thereafter
|
—
|
|
|
300,000
|
|
|
2,767,620
|
|
|
—
|
|
|
3,067,620
|
|
|||||
Subtotal
|
$
|
574,379
|
|
|
$
|
1,511,515
|
|
|
$
|
4,167,620
|
|
|
$
|
2,784
|
|
|
$
|
6,256,298
|
|
Unamortized discount
|
—
|
|
|
—
|
|
|
(15,040
|
)
|
|
—
|
|
|
(15,040
|
)
|
|||||
Unamortized premium
|
—
|
|
|
—
|
|
|
—
|
|
|
311
|
|
|
311
|
|
|||||
Total
|
$
|
574,379
|
|
|
$
|
1,511,515
|
|
|
$
|
4,152,580
|
|
|
$
|
3,095
|
|
|
$
|
6,241,569
|
|
(1)
|
Subject to
two
six
-month extension options exercisable by us. The bank group is obligated to grant the extension options provided we give proper notice, we make certain representations and warranties and no default exists under the global revolving credit facility.
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Net income available to common stockholders
|
$
|
66,145
|
|
|
$
|
39,125
|
|
Weighted average shares outstanding—basic
|
159,297,027
|
|
|
146,565,564
|
|
||
Potentially dilutive common shares:
|
|
|
|
||||
Stock options
|
4
|
|
|
11,286
|
|
||
Unvested incentive units
|
237,336
|
|
|
122,601
|
|
||
Forward equity offering
|
283,388
|
|
|
—
|
|
||
Market performance-based awards
|
603,900
|
|
|
733,743
|
|
||
Weighted average shares outstanding—diluted
|
160,421,655
|
|
|
147,433,194
|
|
||
Income per share:
|
|
|
|
||||
Basic
|
$
|
0.42
|
|
|
$
|
0.27
|
|
Diluted
|
$
|
0.41
|
|
|
$
|
0.27
|
|
|
Three Months Ended March 31,
|
||||
|
2017
|
|
2016
|
||
Weighted average of Operating Partnership common units not owned by Digital Realty Trust, Inc.
|
2,177,874
|
|
|
2,482,234
|
|
Potentially dilutive Series E Cumulative Redeemable Preferred Stock
|
—
|
|
|
3,345,087
|
|
Potentially dilutive Series F Cumulative Redeemable Preferred Stock
|
1,783,083
|
|
|
2,121,447
|
|
Potentially dilutive Series G Cumulative Redeemable Preferred Stock
|
2,438,074
|
|
|
2,900,732
|
|
Potentially dilutive Series H Cumulative Redeemable Preferred Stock
|
3,572,744
|
|
|
4,250,720
|
|
Potentially dilutive Series I Cumulative Redeemable Preferred Stock
|
2,440,928
|
|
|
2,904,126
|
|
Total
|
12,412,703
|
|
|
18,004,346
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Net income available to common unitholders
|
$
|
67,049
|
|
|
$
|
39,788
|
|
Weighted average units outstanding—basic
|
161,474,901
|
|
|
149,047,798
|
|
||
Potentially dilutive common units:
|
|
|
|
||||
Stock options
|
4
|
|
|
11,286
|
|
||
Unvested incentive units
|
237,336
|
|
|
122,601
|
|
||
Forward equity offering
|
283,388
|
|
|
—
|
|
||
Market performance-based awards
|
603,900
|
|
|
733,743
|
|
||
Weighted average units outstanding—diluted
|
162,599,529
|
|
|
149,915,428
|
|
||
Income per unit:
|
|
|
|
||||
Basic
|
$
|
0.42
|
|
|
$
|
0.27
|
|
Diluted
|
$
|
0.41
|
|
|
$
|
0.27
|
|
|
Three Months Ended March 31,
|
||||
|
2017
|
|
2016
|
||
Potentially dilutive Series E Cumulative Redeemable Preferred Units
|
—
|
|
|
3,345,087
|
|
Potentially dilutive Series F Cumulative Redeemable Preferred Units
|
1,783,083
|
|
|
2,121,447
|
|
Potentially dilutive Series G Cumulative Redeemable Preferred Units
|
2,438,074
|
|
|
2,900,732
|
|
Potentially dilutive Series H Cumulative Redeemable Preferred Units
|
3,572,744
|
|
|
4,250,720
|
|
Potentially dilutive Series I Cumulative Redeemable Preferred Units
|
2,440,928
|
|
|
2,904,126
|
|
Total
|
10,234,829
|
|
|
15,522,112
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||||
|
Number of units
|
|
Percentage of total
|
|
Number of units
|
|
Percentage of total
|
||||
Digital Realty Trust, Inc.
|
159,539,892
|
|
|
98.4
|
%
|
|
159,019,118
|
|
|
98.5
|
%
|
Noncontrolling interests consist of:
|
|
|
|
|
|
|
|
||||
Common units held by third parties
|
1,011,814
|
|
|
0.6
|
%
|
|
1,141,814
|
|
|
0.7
|
%
|
Incentive units held by employees and directors (see Note 13)
|
1,534,357
|
|
|
1.0
|
%
|
|
1,333,849
|
|
|
0.8
|
%
|
|
162,086,063
|
|
|
100.0
|
%
|
|
161,494,781
|
|
|
100.0
|
%
|
|
Common Units
|
|
Incentive Units
|
|
Total
|
|||
As of December 31, 2016
|
1,141,814
|
|
|
1,333,849
|
|
|
2,475,663
|
|
Redemption of common units for shares of Digital Realty Trust, Inc. common stock
(1)
|
(130,000
|
)
|
|
—
|
|
|
(130,000
|
)
|
Conversion of incentive units held by employees and directors for shares of Digital Realty Trust, Inc. common stock
(1)
|
—
|
|
|
(86,964
|
)
|
|
(86,964
|
)
|
Incentive units issued upon achievement of market performance condition
|
—
|
|
|
232,148
|
|
|
232,148
|
|
Grant of incentive units to employees and directors
|
—
|
|
|
55,324
|
|
|
55,324
|
|
As of March 31, 2017
|
1,011,814
|
|
|
1,534,357
|
|
|
2,546,171
|
|
(1)
|
Redemption of common units and conversion of incentive units were recorded as a reduction to noncontrolling interests in the Operating Partnership and an increase to common stock and additional paid in capital based on the book value per unit in the accompanying condensed consolidated balance sheet of Digital Realty Trust, Inc.
|
Date dividend declared
|
Dividend
payment date |
|
Series F
Preferred Stock (1) |
|
Series G
Preferred Stock |
|
Series H
Preferred Stock |
|
Series I Preferred Stock
|
|
Common
Stock |
||||||||||
March 1, 2017
|
March 31, 2017
|
|
$
|
3,023
|
|
|
$
|
3,672
|
|
|
$
|
6,730
|
|
|
$
|
3,969
|
|
|
$
|
148,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annual rate of dividend per share
|
|
|
$
|
1.656
|
|
|
$
|
1.469
|
|
|
$
|
1.844
|
|
|
$
|
1.588
|
|
|
$
|
3.720
|
|
(1)
|
Redeemed on April 5, 2017 for
$25.01840
per share, or a redemption price of
$25.00
per share, plus accrued and unpaid dividends up to but not including the redemption date of approximately
$0.1 million
in the aggregate. In connection with the redemption, the previously incurred offering costs of approximately
$6.3 million
will be deducted in the computation of net income available to common stockholders.
|
|
Foreign currency
translation adjustments |
|
Cash flow hedge
adjustments |
|
Accumulated other
comprehensive income (loss), net |
||||||
Balance as of December 31, 2016
|
$
|
(175,642
|
)
|
|
$
|
40,037
|
|
|
$
|
(135,605
|
)
|
Net current period change
|
16,354
|
|
|
(4,305
|
)
|
|
12,049
|
|
|||
Reclassification to interest expense from interest rate swaps
|
—
|
|
|
1,016
|
|
|
1,016
|
|
|||
Balance as of March 31, 2017
|
$
|
(159,288
|
)
|
|
$
|
36,748
|
|
|
$
|
(122,540
|
)
|
Date distribution declared
|
Distribution
payment date |
|
Series F
Preferred Units (1) |
|
Series G
Preferred Units |
|
Series H
Preferred Units |
|
Series I
Preferred Units |
|
Common
Units |
||||||||||
March 1, 2017
|
March 31, 2017
|
|
$
|
3,023
|
|
|
$
|
3,672
|
|
|
$
|
6,730
|
|
|
$
|
3,969
|
|
|
$
|
150,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annual rate of distribution per unit
|
|
|
$
|
1.656
|
|
|
$
|
1.469
|
|
|
$
|
1.844
|
|
|
$
|
1.588
|
|
|
$
|
3.720
|
|
(1)
|
Redeemed on April 5, 2017 for
$25.01840
per unit, or a redemption price of
$25.00
per unit, plus accrued and unpaid distributions up to but not including the redemption date of approximately
$0.1 million
in the aggregate. In connection with the redemption, the previously incurred offering costs of approximately
$6.3 million
will be deducted in the computation of net income available to common unitholders.
|
|
Foreign currency
translation adjustments |
|
Cash flow hedge
adjustments |
|
Accumulated other
comprehensive loss |
||||||
Balance as of December 31, 2016
|
$
|
(180,504
|
)
|
|
$
|
39,885
|
|
|
$
|
(140,619
|
)
|
Net current period change
|
16,578
|
|
|
(4,364
|
)
|
|
12,214
|
|
|||
Reclassification to interest expense from interest rate swaps
|
—
|
|
|
1,030
|
|
|
1,030
|
|
|||
Balance as of March 31, 2017
|
$
|
(163,926
|
)
|
|
$
|
36,551
|
|
|
$
|
(127,375
|
)
|
Unvested Long-term Incentive Units
|
Units
|
|
Weighted-Average
Grant Date Fair
Value
|
|||
Unvested, beginning of period
|
128,822
|
|
|
$
|
66.58
|
|
Granted
|
55,324
|
|
|
107.98
|
|
|
Vested
|
(41,558
|
)
|
|
60.83
|
|
|
Unvested, end of period
|
142,588
|
|
|
$
|
84.32
|
|
Level
|
RMS Relative
Market Performance |
Market
Performance
Vesting
Percentage
|
Below Threshold Level
|
≤ -300 basis points
|
0%
|
Threshold Level
|
-300 basis points
|
25%
|
Target Level
|
100 basis points
|
50%
|
High Level
|
>
500 basis points
|
100%
|
|
Period Ended March 31, 2017
|
|||||
|
Shares
|
|
Weighted
average exercise
price
|
|||
Options outstanding, beginning of period
|
17,674
|
|
|
$
|
41.73
|
|
Exercised
|
(17,668
|
)
|
|
41.73
|
|
|
Options outstanding, end of period
|
6
|
|
|
$
|
41.73
|
|
Exercisable, end of period
|
6
|
|
|
$
|
41.73
|
|
Unvested Restricted Stock
|
Shares
|
|
Weighted-Average
Grant Date Fair
Value
|
|||
Unvested, beginning of period
|
274,642
|
|
|
$
|
73.81
|
|
Granted
|
107,411
|
|
|
108.00
|
|
|
Vested
|
(86,209
|
)
|
|
67.27
|
|
|
Cancelled or expired
|
(4,366
|
)
|
|
79.75
|
|
|
Unvested, end of period
|
291,478
|
|
|
$
|
88.25
|
|
Notional Amount
|
|
|
|
|
|
|
|
|
|
Fair Value at Significant Other
Observable Inputs (Level 2) |
|
|||||||||||||
As of
March 31, 2017 |
|
As of
December 31, 2016 |
|
Type of
Derivative |
|
Strike
Rate |
|
Effective Date
|
|
Expiration Date
|
|
As of
March 31, 2017 |
|
As of
December 31, 2016 |
|
|||||||||
Currently-paying contracts
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$
|
206,000
|
|
(1)
|
$
|
206,000
|
|
(1)
|
Swap
|
|
0.932
|
|
|
Jun 18, 2012
|
|
Apr 18, 2017
|
|
$
|
1
|
|
(6)
|
$
|
(90
|
)
|
(6)
|
54,905
|
|
(1)
|
54,905
|
|
(1)
|
Swap
|
|
0.670
|
|
|
Aug 6, 2012
|
|
Apr 6, 2017
|
|
1
|
|
(6)
|
16
|
|
(6)
|
||||
75,000
|
|
(1)
|
75,000
|
|
(1)
|
Swap
|
|
1.016
|
|
|
Apr 6, 2016
|
|
Jan 6, 2021
|
|
2,086
|
|
(6)
|
1,911
|
|
(6)
|
||||
75,000
|
|
(1)
|
75,000
|
|
(1)
|
Swap
|
|
1.164
|
|
|
Jan 15, 2016
|
|
Jan 15, 2021
|
|
1,688
|
|
(6)
|
1,487
|
|
(6)
|
||||
300,000
|
|
(2)
|
300,000
|
|
(2)
|
Swap
|
|
1.435
|
|
|
Jan 15, 2016
|
|
Jan 15, 2023
|
|
9,173
|
|
(6)
|
8,128
|
|
(6)
|
||||
135,663
|
|
(3)
|
130,850
|
|
(3)
|
Swap
|
|
0.925
|
|
|
Jul 17, 2012
|
|
Apr 18, 2017
|
|
(5
|
)
|
(6)
|
18
|
|
(6)
|
||||
212,691
|
|
(4)
|
209,132
|
|
(4)
|
Swap
|
|
0.792
|
|
|
Jan 15, 2016
|
|
Jan 15, 2019
|
|
(1,550
|
)
|
(6)
|
(1,818
|
)
|
(6)
|
||||
73,964
|
|
(5)
|
73,294
|
|
(5)
|
Swap
|
|
0.779
|
|
|
Jan 15, 2016
|
|
Jan 15, 2021
|
|
1,414
|
|
(6)
|
1,556
|
|
(6)
|
||||
$
|
1,133,223
|
|
|
$
|
1,124,181
|
|
|
|
|
|
|
|
|
|
|
$
|
12,808
|
|
|
$
|
11,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Forward-starting contracts
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$
|
206,000
|
|
|
$
|
—
|
|
|
Forward-starting Swap
|
|
1.611
|
|
|
Jun 15, 2017
|
|
Jan 15, 2020
|
|
$
|
318
|
|
|
$
|
—
|
|
|
54,905
|
|
|
—
|
|
|
Forward-starting Swap
|
|
1.605
|
|
|
Jun 6, 2017
|
|
Jan 6, 2020
|
|
77
|
|
|
—
|
|
|
||||
$
|
260,905
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
$
|
395
|
|
|
$
|
—
|
|
|
(1)
|
Represents portions of the U.S. dollar tranche of the
5
-Year Term Loan.
|
(2)
|
Represents the U.S. dollar tranche of the
7
-Year Term Loan.
|
(3)
|
Represents a portion of the Singapore dollar tranche of the
5
-Year Term Loan. Translation to U.S. dollars is based on exchange rate of
$0.72
to
1.00
SGD as of
March 31, 2017
and
$0.69
to
1.00
SGD as of
December 31, 2016
.
|
(4)
|
Represents the British pound sterling tranche of the
5
-Year Term Loan. Translation to U.S. dollars is based on exchange rate of
$1.26
to £1.00 as of
March 31, 2017
and
$1.23
to £1.00 as of
December 31, 2016
.
|
(5)
|
Represents the Canadian dollar tranche of the
5
-Year Term Loan. Translation to U.S. dollars is based on exchange rate of
$0.75
to 1.00 CAD as of
March 31, 2017
and
$0.74
to 1.00 CAD as of
December 31, 2016
.
|
(6)
|
Balance recorded in other assets in the consolidated balance sheets if positive and recorded in accounts payable and other accrued liabilities in the consolidated balance sheets if negative.
|
Foreign Currency Derivative
|
Number of Instruments
|
Notional Amount Sold
|
Notional Amount Purchased
|
Maturity Date
|
Fair Value
|
||
Currency forward contracts
|
1
|
GBP 87,299
|
USD 126,961
|
12/15/2017
|
$
|
16,560
|
|
|
Categorization
under the fair value
hierarchy
|
|
As of March 31, 2017
|
|
As of December 31, 2016
|
||||||||||||
|
Estimated Fair Value
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Carrying Value
|
||||||||||
Global revolving credit facility
(1)(5)
|
Level 2
|
|
$
|
574,379
|
|
|
$
|
574,379
|
|
|
$
|
210,077
|
|
|
$
|
210,077
|
|
Unsecured term loans
(2)(6)
|
Level 2
|
|
1,511,515
|
|
|
1,511,515
|
|
|
1,488,498
|
|
|
1,488,498
|
|
||||
Unsecured senior notes
(3)(4)(7)
|
Level 2
|
|
4,433,626
|
|
|
4,152,580
|
|
|
4,428,074
|
|
|
4,179,171
|
|
||||
Mortgage loans
(3)(8)
|
Level 2
|
|
3,050
|
|
|
3,095
|
|
|
3,217
|
|
|
3,250
|
|
||||
|
|
|
$
|
6,522,570
|
|
|
$
|
6,241,569
|
|
|
$
|
6,129,866
|
|
|
$
|
5,880,996
|
|
(1)
|
The carrying value of our global revolving credit facility approximates estimated fair value, due to the variability of interest rates and the stability of our credit ratings.
|
(2)
|
The carrying value of our unsecured term loans approximates estimated fair value, due to the variability of interest rates and the stability of our credit ratings.
|
(3)
|
Valuations for our unsecured senior notes and mortgage loans are determined based on the expected future payments discounted at risk-adjusted rates. The
5.875%
2020 Notes,
3.400%
2020 Notes, 2021 Notes,
3.950%
2022 Notes,
3.625%
2022 Notes, 2023 Notes, 2024 Notes,
4.750%
2025 Notes and
4.250%
2025 Notes are valued based on quoted market prices.
|
(4)
|
The carrying value of the
5.875%
2020 Notes,
3.400%
2020 Notes, 2021 Notes,
3.625%
2022 Notes,
3.950%
2022 Notes, 2023 Notes, 2024 Notes and
4.250%
2025 Notes are net of discount of
$15,040
and
$15,649
in the aggregate as of
March 31, 2017
and
December 31, 2016
, respectively.
|
(5)
|
The estimated fair value and carrying value are exclusive of deferred financing costs of
$9.9 million
and
$10.9 million
as of
March 31, 2017
and
December 31, 2016
, respectively.
|
(6)
|
The estimated fair value and carrying value are exclusive of deferred financing costs of
$5.8 million
and
$6.1 million
as of
March 31, 2017
and
December 31, 2016
, respectively.
|
(7)
|
The estimated fair value and carrying value are exclusive of deferred financing costs of
$24.5 million
and
$25.4 million
as of
March 31, 2017
and
December 31, 2016
, respectively.
|
(8)
|
The estimated fair value and carrying value are exclusive of deferred financing costs of
$0.0 million
and
$0.0 million
as of
March 31, 2017
and
December 31, 2016
, respectively.
|
Year Ended December 31:
|
Operating Properties
Acquired (1) |
|
Net Rentable
Square Feet(2) |
|
Square Feet of Space Under Active Development as of March 31, 2017 (3)
|
|
Square Feet of Space Held for Future Development as of March 31, 2017 (4)
|
||||
2002
|
4
|
|
|
1,065,389
|
|
|
22,535
|
|
|
51,867
|
|
2003
|
4
|
|
|
821,603
|
|
|
—
|
|
|
—
|
|
2004
|
10
|
|
(5)
|
2,393,931
|
|
|
—
|
|
|
89,923
|
|
2005
|
18
|
|
(5)
|
2,777,191
|
|
|
—
|
|
|
119,779
|
|
2006
|
16
|
|
|
2,195,744
|
|
|
—
|
|
|
340,203
|
|
2007
|
11
|
|
(6)
|
1,378,590
|
|
|
—
|
|
|
—
|
|
2008
|
4
|
|
|
481,575
|
|
|
—
|
|
|
41,539
|
|
2009
|
8
|
|
(7)(9)(10)
|
1,965,314
|
|
|
56,126
|
|
|
223,531
|
|
2010
|
15
|
|
|
2,562,718
|
|
|
65,680
|
|
|
68,247
|
|
2011
|
11
|
|
(8)
|
1,936,619
|
|
|
232,045
|
|
|
85,590
|
|
2012
|
15
|
|
|
2,870,257
|
|
|
38,561
|
|
|
257,460
|
|
2013
|
10
|
|
|
1,154,436
|
|
|
315,922
|
|
|
108,926
|
|
2014
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
2015
|
10
|
|
(11)
|
929,100
|
|
|
225,599
|
|
|
276,164
|
|
2016
|
9
|
|
(12)
|
373,064
|
|
|
514,348
|
|
|
68,670
|
|
2017
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Operating properties owned as of March 31, 2017
|
145
|
|
|
22,905,531
|
|
|
1,470,816
|
|
|
1,731,899
|
|
(1)
|
Excludes properties sold: 114 Rue Ambroise Croizat (August 2016), 210 N. Tucker Boulevard (July 2016), 900 Walnut Street (July 2016), 251 Exchange Place (July 2016), 1807 Michael Faraday Court (July 2016), 47700 Kato Road and 1055 Page Avenue (January 2016), 650 Randolph Road (December 2015), 833 Chestnut Street (April 2015), 3300 East Birch Street (March 2015), 100 Quannapowitt (February 2015), 6 Braham Street (April 2014), 100 Technology Center Drive (March 2007), 4055 Valley View Lane (March 2007) and 7979 East Tufts Avenue (July 2006). In addition, also excludes 701 & 717 Leonard Street, a parking garage located adjacent to our internet gateway data center located at 2323 Bryan Street and not considered a separate property. Also excludes a leasehold interest acquired in March 2007 related to an acquisition made in 2006. Excludes 13 developable land parcels. Includes 12 properties held in our managed portfolio of unconsolidated joint ventures consisting of 4650 Old Ironsides Drive (Silicon Valley), 2950 Zanker Road (Silicon Valley), 4700 Old Ironsides Drive (Silicon Valley), 444 Toyama Drive (Silicon Valley), 43790 Devin Shafron Drive (Northern Virginia), 21551 Beaumeade Circle (Northern Virginia), 7505 Mason King Court (Northern Virginia), 14901 FAA Boulevard (Dallas), 900 Dorothy Drive (Dallas), 636 Pierce Street (New York), 43915 Devin Shafron Drive (Northern Virginia) and 33 Chun Choi Street (Hong Kong); and two properties held in our non-managed unconsolidated joint ventures consisting of 2001 Sixth Avenue (Seattle) and 2020 Fifth Avenue (Seattle).
|
(2)
|
Current net rentable square feet as of
March 31, 2017
, which represents the current square feet under lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on engineering drawings. Includes customers’ proportional share of common areas but excludes space held for development.
|
(3)
|
Space under active development includes current base building and data center projects in progress.
|
(4)
|
Space held for future development includes space held for future data center development, and excludes space under active development.
|
(5)
|
As of
March 31, 2017
, there were three properties held for sale; two were acquired in 2004 and one in 2005.
|
(6)
|
Includes three developed buildings (43915 Devin Shafron Drive, 43830 Devin Shafron Drive and 43790 Devin Shafron Drive) placed into service in 2010 and 2011 that are being included with a property (Devin Shafron buildings) that was acquired in 2007.
|
(7)
|
Includes a developed building (21551 Beaumeade Circle) placed into service in 2011 that is being included with a property (Beaumeade Circle Portfolio) that was acquired in 2009.
|
(8)
|
Includes four developed buildings (43940 Digital Loudoun Plaza in Northern Virginia, 3825 NW Aloclek Place in Portland, Oregon, 98 Radnor Drive in Melbourne, Australia and 1-23 Templar Road in Sydney, Australia) placed into service in 2012 and 2013, for which the land parcels were acquired in 2011.
|
(9)
|
43790 Devin Shafron Drive and 21551 Beaumeade Circle, which were previously included as part of the Devin Shafron buildings and Beaumeade Circle Portfolio, respectively, are now each separately included in the property count because they were separately contributed to an unconsolidated joint venture in September 2013.
|
(10)
|
43915 Devin Shafron Drive, which was previously included as part of the Devin Shafron buildings, is now separately included in the property count because it was separately contributed to an unconsolidated joint venture in September 2014.
|
(11)
|
Includes eight properties that were added as part of the Telx Acquisition, two of which are owned: 56 Marietta Street (Atlanta) and 100 Delawanna Avenue (New York); and six that are leased from third parties: 60 Hudson Street (New York), 32 Avenue of the Americas (New York), 2 Peekay Drive (New York), 2820 Northwestern Parkway (Silicon Valley), 8425 N. Stemmons Freeway (Dallas) and 3433 S. 120th Place (Seattle). Telx also leases space at 111 8th Avenue (New York), which is partially subleased by Telx from our company and partially subleased from third parties.
|
(12)
|
Includes eight properties that were added as part of the European Portfolio Acquisition, one of which is owned, with the remaining seven being leased from third parties.
|
|
|
Rentable Square Feet
(1)
|
|
Expiring
Rates (2) |
|
New
Rates (2) |
|
Rental Rate
Changes
|
|
TI’s/Lease
Commissions
Per Square
Foot
|
|
Weighted
Average Lease
Terms
(years)
|
|||||||||
Leasing Activity
(3)(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Renewals Signed
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Turn-Key Flex
®
|
|
100,874
|
|
|
$
|
140.34
|
|
|
$
|
148.53
|
|
|
5.8
|
%
|
|
$
|
4.17
|
|
|
3.5
|
|
Powered Base Building
®
|
|
81,745
|
|
|
$
|
22.39
|
|
|
$
|
28.21
|
|
|
26.0
|
%
|
|
$
|
3.22
|
|
|
10.3
|
|
Colocation
|
|
96,350
|
|
|
$
|
292.88
|
|
|
$
|
299.98
|
|
|
2.4
|
%
|
|
$
|
—
|
|
|
1.7
|
|
Non-technical
|
|
3,290
|
|
|
$
|
37.22
|
|
|
$
|
39.06
|
|
|
4.9
|
%
|
|
$
|
0.64
|
|
|
6.4
|
|
New Leases Signed
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Turn-Key Flex
®
|
|
185,062
|
|
|
—
|
|
|
$
|
164.66
|
|
|
—
|
|
|
$
|
48.61
|
|
|
6.1
|
|
|
Colocation
|
|
38,557
|
|
|
—
|
|
|
$
|
281.33
|
|
|
—
|
|
|
$
|
28.08
|
|
|
2.6
|
|
|
Non-technical
|
|
9,461
|
|
|
—
|
|
|
$
|
45.36
|
|
|
—
|
|
|
$
|
7.90
|
|
|
6.4
|
|
|
Leasing Activity Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Turn-Key Flex
®
|
|
285,936
|
|
|
—
|
|
|
$
|
158.97
|
|
|
—
|
|
|
—
|
|
|
|
|||
Powered Base Building
®
|
|
81,745
|
|
|
—
|
|
|
$
|
28.21
|
|
|
—
|
|
|
—
|
|
|
|
|||
Colocation
|
|
134,907
|
|
|
—
|
|
|
$
|
294.65
|
|
|
—
|
|
|
—
|
|
|
|
|||
Non-technical
|
|
12,751
|
|
|
—
|
|
|
$
|
43.73
|
|
|
—
|
|
|
—
|
|
|
|
(1)
|
For some of our properties, we calculate square footage based on factors in addition to contractually leased square feet, including power, required support space and common area.
|
(2)
|
Rental rates represent annual estimated cash rent per rentable square foot adjusted for straight-line rents in accordance with GAAP. GAAP rental rates are inclusive of tenant concessions, if any.
|
(3)
|
Excludes short-term leases.
|
(4)
|
Commencement dates for the leases signed range from 2017 to 2019.
|
(5)
|
Includes leases signed for new and re-leased space.
|
Metropolitan Area
|
Percentage of
March 31, 2017 total annualized rent (1) |
|
Northern Virginia
|
11.8
|
%
|
New York
|
11.8
|
%
|
London, United Kingdom
|
11.2
|
%
|
Dallas
|
10.5
|
%
|
Chicago
|
8.5
|
%
|
Silicon Valley
|
8.5
|
%
|
Phoenix
|
5.8
|
%
|
San Francisco
|
4.5
|
%
|
Singapore
|
3.8
|
%
|
Atlanta
|
3.1
|
%
|
Seattle
|
3.0
|
%
|
Boston
|
2.8
|
%
|
Los Angeles
|
2.4
|
%
|
Other
|
12.3
|
%
|
Total
|
100.0
|
%
|
(1)
|
Annualized rent is monthly contractual rent (defined as cash base rent before abatements) under existing leases as of
March 31, 2017
multiplied by 12. The aggregate amount of abatements for the
three
months ended
March 31, 2017
was approximately
$4.3 million
.
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Income Statement Data:
|
|
|
|
||||
Total operating revenues
|
$
|
550,569
|
|
|
$
|
504,199
|
|
Total operating expenses
|
(413,286
|
)
|
|
(386,083
|
)
|
||
Operating income
|
137,283
|
|
|
118,116
|
|
||
Other expenses, net
|
(52,720
|
)
|
|
(55,783
|
)
|
||
Net income
|
$
|
84,563
|
|
|
$
|
62,333
|
|
Location
|
|
Market
|
|
Date Acquired
|
|
Amount
(in millions) |
||
Osaka Phase II
(1)
|
|
Osaka, Japan
|
|
March 15, 2017
|
|
$
|
13.6
|
|
(1)
|
Represents currently vacant land which is not included in our operating property count. Purchase price in U.S. dollars and excludes capitalized closing costs.
|
|
Three Months Ended March 31,
|
||||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Rental
|
$
|
404,126
|
|
|
$
|
371,128
|
|
|
$
|
32,998
|
|
Tenant reimbursements
|
87,288
|
|
|
84,218
|
|
|
3,070
|
|
|||
Interconnection and other
|
57,225
|
|
|
46,963
|
|
|
10,262
|
|
|||
Fee income
|
1,895
|
|
|
1,799
|
|
|
96
|
|
|||
Other
|
35
|
|
|
91
|
|
|
(56
|
)
|
|||
Total operating revenues
|
$
|
550,569
|
|
|
$
|
504,199
|
|
|
$
|
46,370
|
|
|
Stabilized
|
|
Pre-Stabilized and Other
|
||||||||||||||||||||
|
Three Months Ended March 31,
|
|
Three Months Ended March 31,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental
|
$
|
250,064
|
|
|
$
|
250,215
|
|
|
$
|
(151
|
)
|
|
$
|
154,062
|
|
|
$
|
120,913
|
|
|
$
|
33,149
|
|
Tenant reimbursements
|
53,120
|
|
|
52,735
|
|
|
385
|
|
|
34,168
|
|
|
31,483
|
|
|
2,685
|
|
||||||
Interconnection and other
|
49,150
|
|
|
43,012
|
|
|
6,138
|
|
|
8,075
|
|
|
3,951
|
|
|
4,124
|
|
||||||
Operating revenues
|
$
|
352,334
|
|
|
$
|
345,962
|
|
|
$
|
6,372
|
|
|
$
|
196,305
|
|
|
$
|
156,347
|
|
|
$
|
39,958
|
|
|
Three Months Ended March 31,
|
||||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Rental property operating and maintenance
|
$
|
169,339
|
|
|
$
|
154,168
|
|
|
$
|
15,171
|
|
Property taxes
|
26,919
|
|
|
27,331
|
|
|
(412
|
)
|
|||
Insurance
|
2,592
|
|
|
2,412
|
|
|
180
|
|
|||
Depreciation and amortization
|
176,466
|
|
|
169,016
|
|
|
7,450
|
|
|||
General and administrative
|
34,647
|
|
|
31,256
|
|
|
3,391
|
|
|||
Transactions
|
3,323
|
|
|
1,900
|
|
|
1,423
|
|
|||
Total operating expenses
|
$
|
413,286
|
|
|
$
|
386,083
|
|
|
$
|
27,203
|
|
Interest expense
|
$
|
55,450
|
|
|
$
|
57,261
|
|
|
$
|
(1,811
|
)
|
|
Stabilized
|
|
Pre-Stabilized and Other
|
||||||||||||||||||||
|
Three Months Ended March 31,
|
|
Three Months Ended March 31,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental property operating and maintenance
|
$
|
100,879
|
|
|
$
|
99,874
|
|
|
$
|
1,005
|
|
|
$
|
68,460
|
|
|
$
|
54,294
|
|
|
$
|
14,166
|
|
Property taxes
|
16,055
|
|
|
17,451
|
|
|
(1,396
|
)
|
|
10,864
|
|
|
9,880
|
|
|
984
|
|
||||||
Insurance
|
1,991
|
|
|
1,883
|
|
|
108
|
|
|
601
|
|
|
529
|
|
|
72
|
|
||||||
Operating expenses
|
$
|
118,925
|
|
|
$
|
119,208
|
|
|
$
|
(283
|
)
|
|
$
|
79,925
|
|
|
$
|
64,703
|
|
|
$
|
15,222
|
|
Date dividend declared
|
Dividend
payment date |
|
Series F
Preferred Stock (1) |
|
Series G
Preferred Stock |
|
Series H
Preferred Stock |
|
Series I Preferred Stock
|
|
Common
Stock |
||||||||||
March 1, 2017
|
March 31, 2017
|
|
$
|
3,023
|
|
|
$
|
3,672
|
|
|
$
|
6,730
|
|
|
$
|
3,969
|
|
|
$
|
148,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annual rate of dividend per share
|
|
|
$
|
1.656
|
|
|
$
|
1.469
|
|
|
$
|
1.844
|
|
|
$
|
1.588
|
|
|
$
|
3.720
|
|
(1)
|
Redeemed on April 5, 2017 for
$25.01840
per share, or a redemption price of
$25.00
per share, plus accrued and unpaid dividends up to but not including the redemption date of approximately
$0.1 million
in the aggregate. In connection with the redemption, the previously incurred offering costs of approximately
$6.3 million
will be deducted in the computation of net income available to common stockholders.
|
Development Lifecycle
|
As of March 31, 2017
|
|
As of December 31, 2016
|
||||||||||||||||||||||||||
(dollars in thousands)
|
Net
Rentable Square Feet |
|
Current
Investment (2) |
|
Future
Investment (3) |
|
Total Cost
|
|
Net
Rentable Square Feet |
|
Current
Investment (4) |
|
Future
Investment (3) |
|
Total Cost
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Development Construction in Progress
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Space Held for Development
(5)
|
1,570,802
|
|
|
$
|
374,992
|
|
|
$
|
—
|
|
|
$
|
374,992
|
|
|
920,232
|
|
|
$
|
284,234
|
|
|
$
|
—
|
|
|
$
|
284,234
|
|
Base Building Construction
|
749,375
|
|
|
74,828
|
|
|
66,671
|
|
|
141,499
|
|
|
1,189,110
|
|
|
116,925
|
|
|
154,248
|
|
|
271,173
|
|
||||||
Datacenter Construction
|
721,441
|
|
|
315,308
|
|
|
366,824
|
|
|
682,132
|
|
|
831,706
|
|
|
309,065
|
|
|
447,324
|
|
|
756,389
|
|
||||||
Equipment Pool & Other Inventory
|
|
|
7,816
|
|
|
—
|
|
|
7,816
|
|
|
|
|
9,642
|
|
|
—
|
|
|
9,642
|
|
||||||||
Campus, Tenant Improvements & Other
|
|
|
8,022
|
|
|
11,442
|
|
|
19,464
|
|
|
|
|
12,564
|
|
|
22,115
|
|
|
34,679
|
|
||||||||
Total Development Construction in Progress
|
3,041,618
|
|
|
780,966
|
|
|
444,937
|
|
|
1,225,903
|
|
|
2,941,048
|
|
|
732,430
|
|
|
623,687
|
|
|
1,356,117
|
|
||||||
Land Inventory
|
(1)
|
|
229,411
|
|
|
—
|
|
|
229,411
|
|
|
(1)
|
|
195,525
|
|
|
—
|
|
|
195,525
|
|
||||||||
Enhancement & Other
|
|
|
8,341
|
|
|
11,453
|
|
|
19,794
|
|
|
|
|
8,623
|
|
|
8,060
|
|
|
16,683
|
|
||||||||
Recurring
|
|
|
21,079
|
|
|
34,339
|
|
|
55,418
|
|
|
|
|
13,983
|
|
|
25,506
|
|
|
39,489
|
|
||||||||
Total Construction in Progress
|
|
|
$
|
1,039,797
|
|
|
$
|
490,729
|
|
|
$
|
1,530,526
|
|
|
|
|
$
|
950,561
|
|
|
$
|
657,253
|
|
|
$
|
1,607,814
|
|
(1)
|
Represents approximately
421
acres as of
March 31, 2017
and approximately
286
acres as of December 31,
2016
.
|
(2)
|
Represents balances incurred through
March 31, 2017
and included in land and building and improvements in the condensed consolidated balance sheets.
|
(3)
|
Represents estimated cost to complete specific scope of work pursuant to contract, budget or approved capital plan.
|
(4)
|
Represents balances incurred through December 31,
2016
and included in land and building and improvements in the condensed consolidated balance sheets.
|
(5)
|
Excludes space held for development related to unconsolidated joint ventures and properties held for sale.
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Development projects
|
$
|
199,742
|
|
|
$
|
131,476
|
|
Enhancement and improvements
|
2,816
|
|
|
441
|
|
||
Recurring capital expenditures
|
29,588
|
|
|
21,064
|
|
||
Total capital expenditures (excluding indirect costs)
|
$
|
232,146
|
|
|
$
|
152,981
|
|
Date distribution declared
|
Distribution
payment date |
|
Series F
Preferred Units (1) |
|
Series G
Preferred Units |
|
Series H
Preferred Units |
|
Series I
Preferred Units |
|
Common
Units |
||||||||||
March 1, 2017
|
March 31, 2017
|
|
$
|
3,023
|
|
|
$
|
3,672
|
|
|
$
|
6,730
|
|
|
$
|
3,969
|
|
|
$
|
150,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annual rate of distribution per unit
|
|
|
$
|
1.656
|
|
|
$
|
1.469
|
|
|
$
|
1.844
|
|
|
$
|
1.588
|
|
|
$
|
3.720
|
|
(1)
|
Redeemed on April 5, 2017 for
$25.01840
per unit, or a redemption price of
$25.00
per unit, plus accrued and unpaid distributions up to but not including the redemption date of approximately
$0.1 million
in the aggregate. In connection with the redemption, the previously incurred offering costs of approximately
$6.3 million
were deducted in the computation of net income available to common unitholders.
|
(1)
|
Excludes impact of deferred financing cost amortization.
|
|
Three Months Ended March 31,
|
||||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Net cash provided by operating activities
|
$
|
219,066
|
|
|
$
|
180,614
|
|
|
$
|
38,452
|
|
Net cash used in investing activities
|
(215,568
|
)
|
|
(154,128
|
)
|
|
(61,440
|
)
|
|||
Net cash used in financing activities
|
(2,891
|
)
|
|
(50,815
|
)
|
|
47,924
|
|
|||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
$
|
607
|
|
|
$
|
(24,329
|
)
|
|
$
|
24,936
|
|
|
Three Months Ended March 31,
|
||||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Proceeds from borrowings, net of repayments
|
$
|
307,029
|
|
|
$
|
240,386
|
|
|
$
|
66,643
|
|
Net proceeds from issuance of common and preferred stock,
including equity plans |
2,724
|
|
|
1,942
|
|
|
782
|
|
|||
Dividend and distribution payments
|
(312,498
|
)
|
|
(280,899
|
)
|
|
(31,599
|
)
|
|||
Other
|
(146
|
)
|
|
(12,244
|
)
|
|
12,098
|
|
|||
Net cash used in financing activities
|
$
|
(2,891
|
)
|
|
$
|
(50,815
|
)
|
|
$
|
47,924
|
|
|
Three Months Ended March 31,
|
||||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Proceeds from borrowings, net of repayments
|
$
|
307,029
|
|
|
$
|
240,386
|
|
|
$
|
66,643
|
|
General partner contributions, net
|
2,724
|
|
|
1,942
|
|
|
782
|
|
|||
Distribution payments
|
(312,498
|
)
|
|
(280,899
|
)
|
|
(31,599
|
)
|
|||
Other
|
(146
|
)
|
|
(12,244
|
)
|
|
12,098
|
|
|||
Net cash used in financing activities
|
$
|
(2,891
|
)
|
|
$
|
(50,815
|
)
|
|
$
|
47,924
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Net income available to common stockholders
|
$
|
66,145
|
|
|
$
|
39,125
|
|
Adjustments:
|
|
|
|
||||
Noncontrolling interests in operating partnership
|
904
|
|
|
663
|
|
||
Real estate related depreciation and amortization (1)
|
173,447
|
|
|
166,912
|
|
||
Real estate related depreciation and amortization related to investment in unconsolidated joint ventures
|
2,757
|
|
|
2,803
|
|
||
(Gain) loss on sale of properties
|
522
|
|
|
(1,097
|
)
|
||
FFO available to common stockholders and unitholders (2)
|
$
|
243,775
|
|
|
$
|
208,406
|
|
Basic FFO per share and unit
|
$
|
1.51
|
|
|
$
|
1.40
|
|
Diluted FFO per share and unit (2)
|
$
|
1.50
|
|
|
$
|
1.39
|
|
Weighted average common stock and units outstanding
|
|
|
|
||||
Basic
|
161,475
|
|
|
149,048
|
|
||
Diluted (2)
|
162,600
|
|
|
149,915
|
|
||
(1) Real estate related depreciation and amortization was computed as follows: |
|||||||
Depreciation and amortization per income statement
|
$
|
176,466
|
|
|
$
|
169,016
|
|
Non-real estate depreciation
|
(3,019
|
)
|
|
(2,104
|
)
|
||
|
$
|
173,447
|
|
|
$
|
166,912
|
|
(2)
|
For all periods presented, we have excluded the effect of dilutive series E, series F, series G, series H and series I preferred stock, as applicable, that may be converted upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series E, series F, series G, series H and series I preferred stock, as applicable, which we consider highly improbable.
|
|
Three Months Ended March 31,
|
||||
|
2017
|
|
2016
|
||
Weighted average common stock and units outstanding
|
161,475
|
|
|
149,048
|
|
Add: Effect of dilutive securities
|
1,125
|
|
|
867
|
|
Weighted average common stock and units outstanding—diluted
|
162,600
|
|
|
149,915
|
|
|
Carrying Value
|
|
Estimated Fair
Value |
||||
Fixed rate debt
|
$
|
4,170.4
|
|
|
$
|
4,451.3
|
|
Variable rate debt subject to interest rate swaps
|
1,133.2
|
|
|
1,133.2
|
|
||
Total fixed rate debt (including interest rate swaps)
|
5,303.6
|
|
|
5,584.5
|
|
||
Variable rate debt
|
952.7
|
|
|
952.7
|
|
||
Total outstanding debt
|
$
|
6,256.3
|
|
|
$
|
6,537.2
|
|
Notional Amount
|
|
|
|
|
|
|
|
|
|
Fair Value at Significant Other
Observable Inputs (Level 2) |
|||||||||||||
As of
March 31, 2017 |
|
As of
December 31, 2016 |
|
Type of
Derivative |
|
Strike
Rate |
|
Effective Date
|
|
Expiration Date
|
|
As of
March 31, 2017 |
|
As of
December 31, 2016 |
|||||||||
Currently-paying contracts
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$
|
206,000
|
|
(1)
|
$
|
206,000
|
|
(1)
|
Swap
|
|
0.932
|
|
|
Jun 18, 2012
|
|
Apr 18, 2017
|
|
$
|
1
|
|
|
$
|
(90
|
)
|
54,905
|
|
(1)
|
54,905
|
|
(1)
|
Swap
|
|
0.670
|
|
|
Aug 6, 2012
|
|
Apr 6, 2017
|
|
1
|
|
|
16
|
|
||||
75,000
|
|
(1)
|
75,000
|
|
(1)
|
Swap
|
|
1.016
|
|
|
Apr 6, 2016
|
|
Jan 6, 2021
|
|
2,086
|
|
|
1,911
|
|
||||
75,000
|
|
(1)
|
75,000
|
|
(1)
|
Swap
|
|
1.164
|
|
|
Jan 15, 2016
|
|
Jan 15, 2021
|
|
1,688
|
|
|
1,487
|
|
||||
300,000
|
|
(2)
|
300,000
|
|
(2)
|
Swap
|
|
1.435
|
|
|
Jan 15, 2016
|
|
Jan 15, 2023
|
|
9,173
|
|
|
8,128
|
|
||||
135,663
|
|
(3)
|
130,850
|
|
(3)
|
Swap
|
|
0.925
|
|
|
Jul 17, 2012
|
|
Apr 18, 2017
|
|
(5
|
)
|
|
18
|
|
||||
212,691
|
|
(4)
|
209,132
|
|
(4)
|
Swap
|
|
0.792
|
|
|
Jan 15, 2016
|
|
Jan 15, 2019
|
|
(1,550
|
)
|
|
(1,818
|
)
|
||||
73,964
|
|
(5)
|
73,294
|
|
(5)
|
Swap
|
|
0.779
|
|
|
Jan 15, 2016
|
|
Jan 15, 2021
|
|
1,414
|
|
|
1,556
|
|
||||
$
|
1,133,223
|
|
|
$
|
1,124,181
|
|
|
|
|
|
|
|
|
|
|
$
|
12,808
|
|
|
$
|
11,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Forward-starting contracts
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$
|
206,000
|
|
|
$
|
—
|
|
|
Forward-starting Swap
|
|
1.611
|
|
|
Jun 15, 2017
|
|
Jan 15, 2020
|
|
$
|
318
|
|
|
$
|
—
|
|
54,905
|
|
|
—
|
|
|
Forward-starting Swap
|
|
1.605
|
|
|
Jun 6, 2017
|
|
Jan 6, 2020
|
|
77
|
|
|
—
|
|
||||
$
|
260,905
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
$
|
395
|
|
|
$
|
—
|
|
(1)
|
Represents portions of the U.S. dollar tranche of the
5
-Year Term Loan.
|
(2)
|
Represents the U.S. dollar tranche of the
7
-Year Term Loan.
|
(3)
|
Represents a portion of the Singapore dollar tranche of the
5
-Year Term Loan. Translation to U.S. dollars is based on exchange rates of
$0.72
to
1.00
SGD as of
March 31, 2017
and
$0.69
to
1.00
SGD as of
December 31, 2016
.
|
(4)
|
Represents the British pound sterling tranche of the
5
-Year Term Loan. Translation to U.S. dollars is based on exchange rates of
$1.26
to £1.00 as of
March 31, 2017
and
$1.23
to £1.00 as of
December 31, 2016
.
|
(5)
|
Represents the Canadian dollar tranche of the
5
-Year Term Loan. Translation to U.S. dollars is based on exchange rates of
$0.75
to 1.00 CAD as of
March 31, 2017
and
$0.74
to 1.00 CAD as of
December 31, 2016
.
|
Assumed event
|
|
Change ($ millions)
|
||
Increase in fair value of interest rate swaps following an assumed 10% increase in interest rates
|
|
$
|
4.4
|
|
Decrease in fair value of interest rate swaps following an assumed 10% decrease in interest rates
|
|
(4.5
|
)
|
|
Increase in annual interest expense on our debt that is variable rate and not subject to swapped interest following a 10% increase in interest rates
|
|
0.7
|
|
|
Decrease in annual interest expense on our debt that is variable rate and not subject to swapped interest following a 10% decrease in interest rates
|
|
(0.7
|
)
|
|
Increase in fair value of fixed rate debt following a 10% decrease in interest rates
|
|
31.1
|
|
|
Decrease in fair value of fixed rate debt following a 10% increase in interest rates
|
|
(29.1
|
)
|
Exhibit
Number
|
|
Description
|
|
|
|
2.1
|
|
Agreement and Plan of Merger by and among Telx Holdings, Inc., Digital Realty Trust, Inc., Digital Delta, Inc. and BSR LLC, dated as of July 13, 2015 (incorporated by reference to Exhibit 2.1 to the Combined Quarterly Report on Form 10-Q of Digital Realty Trust, Inc. and Digital Realty Trust, L.P. (File Nos. 001-32336 and 000-54023) filed on August 6, 2015).
|
|
|
|
3.1
|
|
Articles of Amendment and Restatement of Digital Realty Trust, Inc., as amended (incorporated by reference to Exhibit 3.1 to the Combined Quarterly Report on Form 10-Q of Digital Realty Trust, Inc. and Digital Realty Trust, L.P. (File Nos. 001-32336 and 000-54023) filed on August 9, 2016).
|
|
|
|
3.2
|
|
Sixth Amended and Restated Bylaws of Digital Realty Trust, Inc. (incorporated by reference to Exhibit 3.1 to Digital Realty Trust, Inc.’s Current Report on Form 8-K (File No. 001-32336) filed on November 15, 2016).
|
|
|
|
3.3
|
|
Certificate of Limited Partnership of Digital Realty Trust, L.P. (incorporated by reference to Exhibit 3.1 to Digital Realty Trust, L.P.’s General Form for Registration of Securities on Form 10 (File No. 000-54023) filed on June 25, 2010).
|
|
|
|
3.4
|
|
Fourteenth Amended and Restated Agreement of Limited Partnership of Digital Realty Trust, L.P., as amended (incorporated by reference to Exhibit 3.1 to the Combined Current Report on Form 8-K/A of Digital Realty Trust, Inc. and Digital Realty Trust, L.P. (File Nos. 001-32336 and 000-54023) filed on October 19, 2015).
|
|
|
|
10.1†
|
|
Employment Agreement, dated as of November 10, 2015, by and among Digital Realty Trust, Inc., DLR, LLC and Joshua A. Mills.
|
|
|
|
12.1
|
|
Statement of Computation of Ratios.
|
|
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer for Digital Realty Trust, Inc.
|
|
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer for Digital Realty Trust, Inc.
|
|
|
|
31.3
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer for Digital Realty Trust, L.P.
|
|
|
|
31.4
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer for Digital Realty Trust, L.P.
|
|
|
|
32.1
|
|
18 U.S.C. § 1350 Certification of Chief Executive Officer for Digital Realty Trust, Inc.
|
|
|
|
32.2
|
|
18 U.S.C. § 1350 Certification of Chief Financial Officer for Digital Realty Trust, Inc.
|
|
|
|
32.3
|
|
18 U.S.C. § 1350 Certification of Chief Executive Officer for Digital Realty Trust, L.P.
|
|
|
|
32.4
|
|
18 U.S.C. § 1350 Certification of Chief Financial Officer for Digital Realty Trust, L.P.
|
|
|
|
101
|
|
The following financial statements from Digital Realty Trust, Inc.’s and Digital Realty Trust, L.P.’s Form 10-Q for the quarter ended March 31, 2017, formatted in XBRL interactive data files: (i) Condensed Consolidated Balance Sheets as of March 31, 2017 and December 31, 2016; (ii) Condensed Consolidated Income Statements for the three months ended March 31, 2017 and 2016; (iii) Condensed Consolidated Statements of Comprehensive Income for the three months ended March 31, 2017 and 2016; (iv) Condensed Consolidated Statements of Equity/Capital for the three months ended March 31, 2017; (v) Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2017 and 2016; and (vi) Notes to Condensed Consolidated Financial Statements.
|
|
|
|
DIGITAL REALTY TRUST, INC.
|
|
|
|
|
May 10, 2017
|
|
|
/
S
/ A. W
ILLIAM
S
TEIN
|
|
|
|
A. William Stein
Chief Executive Officer
(principal executive officer)
|
|
|
|
|
May 10, 2017
|
|
|
/
S
/ A
NDREW
P.
P
OWER
|
|
|
|
Andrew P. Power
Chief Financial Officer
(principal financial officer)
|
|
|
|
|
May 10, 2017
|
|
|
/
S
/ E
DWARD
F. S
HAM
|
|
|
|
Edward F. Sham
Chief Accounting Officer
(principal accounting officer)
|
|
|
|
DIGITAL REALTY TRUST, L.P.
|
|
|
|
|
|
|
By: Digital Realty Trust, Inc.
Its general partner
|
|
|
|
|
|
|
|
By:
|
|
|
|
|
|
May 10, 2017
|
|
|
/
S
/ A. W
ILLIAM
S
TEIN
|
|
|
|
A. William Stein
Chief Executive Officer
(principal executive officer)
|
|
|
|
|
May 10, 2017
|
|
|
/
S
/ A
NDREW
P.
P
OWER
|
|
|
|
Andrew P. Power
Chief Financial Officer
(principal financial officer)
|
|
|
|
|
May 10, 2017
|
|
|
/s/ E
DWARD
F. S
HAM
|
|
|
|
Edward F. Sham
Chief Accounting Officer
(principal accounting officer)
|
Exhibit
Number
|
|
Description
|
|
|
|
2.1
|
|
Agreement and Plan of Merger by and among Telx Holdings, Inc., Digital Realty Trust, Inc., Digital Delta, Inc. and BSR LLC, dated as of July 13, 2015 (incorporated by reference to Exhibit 2.1 to the Combined Quarterly Report on Form 10-Q of Digital Realty Trust, Inc. and Digital Realty Trust, L.P. (File Nos. 001-32336 and 000-54023) filed on August 6, 2015).
|
|
|
|
3.1
|
|
Articles of Amendment and Restatement of Digital Realty Trust, Inc., as amended (incorporated by reference to Exhibit 3.1 to the Combined Quarterly Report on Form 10-Q of Digital Realty Trust, Inc. and Digital Realty Trust, L.P. (File Nos. 001-32336 and 000-54023) filed on August 9, 2016).
|
|
|
|
3.2
|
|
Sixth Amended and Restated Bylaws of Digital Realty Trust, Inc. (incorporated by reference to Exhibit 3.1 to Digital Realty Trust, Inc.’s Current Report on Form 8-K (File No. 001-32336) filed on November 15, 2016).
|
|
|
|
3.3
|
|
Certificate of Limited Partnership of Digital Realty Trust, L.P. (incorporated by reference to Exhibit 3.1 to Digital Realty Trust, L.P.’s General Form for Registration of Securities on Form 10 (File No. 000-54023) filed on June 25, 2010).
|
|
|
|
3.4
|
|
Fourteenth Amended and Restated Agreement of Limited Partnership of Digital Realty Trust, L.P., as amended (incorporated by reference to Exhibit 3.1 to the Combined Current Report on Form 8-K/A of Digital Realty Trust, Inc. and Digital Realty Trust, L.P. (File Nos. 001-32336 and 000-54023) filed on October 19, 2015).
|
|
|
|
10.1†
|
|
Employment Agreement, dated as of November 10, 2015, by and among Digital Realty Trust, Inc., DLR, LLC and Joshua A. Mills.
|
|
|
|
12.1
|
|
Statement of Computation of Ratios.
|
|
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer for Digital Realty Trust, Inc.
|
|
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer for Digital Realty Trust, Inc.
|
|
|
|
31.3
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer for Digital Realty Trust, L.P.
|
|
|
|
31.4
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer for Digital Realty Trust, L.P.
|
|
|
|
32.1
|
|
18 U.S.C. § 1350 Certification of Chief Executive Officer for Digital Realty Trust, Inc.
|
|
|
|
32.2
|
|
18 U.S.C. § 1350 Certification of Chief Financial Officer for Digital Realty Trust, Inc.
|
|
|
|
32.3
|
|
18 U.S.C. § 1350 Certification of Chief Executive Officer for Digital Realty Trust, L.P.
|
|
|
|
32.4
|
|
18 U.S.C. § 1350 Certification of Chief Financial Officer for Digital Realty Trust, L.P.
|
|
|
|
101
|
|
The following financial statements from Digital Realty Trust, Inc.’s and Digital Realty Trust, L.P.’s Form 10-Q for the quarter ended March 31, 2017, formatted in XBRL interactive data files: (i) Condensed Consolidated Balance Sheets as of March 31, 2017 and December 31, 2016; (ii) Condensed Consolidated Income Statements for the three months ended March 31, 2017 and 2016; (iii) Condensed Consolidated Statements of Comprehensive Income for the three months ended March 31, 2017 and 2016; (iv) Condensed Consolidated Statements of Equity/Capital for the three months ended March 31, 2017; (v) Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2017 and 2016; and (vi) Notes to Condensed Consolidated Financial Statements.
|
Digital Realty Trust, Inc.,
a Maryland corporation
By:
/s/ A. William Stein
Name: A. William Stein
Title: Chief Executive Officer
|
DLR LLC,
a Maryland limited liability company
By: Digital Realty Trust, L.P.
Its: Managing Member
By: Digital Realty Trust, Inc.
Its: General Partner
By:
/s/ A. William Stein
Name A. William Stein
Title: Chief Executive Officer
|
Accepted and Agreed,
By:
/s/ Joshua A. Mills
Joshua A. Mills
|
|
|
|
Three Months Ended March 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||||||
Income from continuing operations before noncontrolling interests
|
|
$
|
84,563
|
|
|
$
|
62,333
|
|
|
$
|
431,852
|
|
|
$
|
301,591
|
|
|
$
|
203,415
|
|
|
$
|
320,449
|
|
|
$
|
216,047
|
|
Interest expense
|
|
55,450
|
|
|
57,261
|
|
|
236,480
|
|
|
201,435
|
|
|
191,085
|
|
|
189,399
|
|
|
157,108
|
|
|||||||
Interest within rental expense
(1)
|
|
7,215
|
|
|
6,895
|
|
|
27,879
|
|
|
8,208
|
|
|
5,393
|
|
|
7,687
|
|
|
3,410
|
|
|||||||
Noncontrolling interests in consolidated joint ventures
|
|
(121
|
)
|
|
(121
|
)
|
|
(367
|
)
|
|
(460
|
)
|
|
(465
|
)
|
|
(595
|
)
|
|
444
|
|
|||||||
Earnings available to cover fixed charges
|
|
$
|
147,107
|
|
|
$
|
126,368
|
|
|
$
|
695,844
|
|
|
$
|
510,774
|
|
|
$
|
399,428
|
|
|
$
|
516,940
|
|
|
$
|
377,009
|
|
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
|
|
$
|
55,450
|
|
|
$
|
57,261
|
|
|
$
|
236,480
|
|
|
$
|
201,435
|
|
|
$
|
191,085
|
|
|
$
|
189,399
|
|
|
$
|
157,108
|
|
Interest within rental expense
(1)
|
|
7,215
|
|
|
6,895
|
|
|
27,879
|
|
|
8,208
|
|
|
5,393
|
|
|
7,687
|
|
|
3,410
|
|
|||||||
Capitalized interest
|
|
4,614
|
|
|
3,814
|
|
|
16,324
|
|
|
12,851
|
|
|
20,373
|
|
|
26,277
|
|
|
21,456
|
|
|||||||
Total fixed charges
|
|
67,279
|
|
|
67,970
|
|
|
280,683
|
|
|
222,494
|
|
|
216,851
|
|
|
223,363
|
|
|
181,974
|
|
|||||||
Preferred stock dividends
|
|
17,393
|
|
|
22,424
|
|
|
83,771
|
|
|
79,423
|
|
|
67,465
|
|
|
42,905
|
|
|
38,672
|
|
|||||||
Fixed charges and preferred stock dividends
|
|
$
|
84,672
|
|
|
$
|
90,394
|
|
|
$
|
364,454
|
|
|
$
|
301,917
|
|
|
$
|
284,316
|
|
|
$
|
266,268
|
|
|
$
|
220,646
|
|
Ratio of earnings to fixed charges
|
|
2.19
|
|
|
1.86
|
|
|
2.48
|
|
|
2.30
|
|
|
1.84
|
|
|
2.31
|
|
|
2.07
|
|
|||||||
Ratio of earnings to fixed charges and preferred stock dividends
|
|
1.74
|
|
|
1.40
|
|
|
1.91
|
|
|
1.69
|
|
|
1.40
|
|
|
1.94
|
|
|
1.71
|
|
(1)
|
Interest within rental expense represents one-third of rental expense (the approximate portion of rental expense representing interest).
|
|
|
Three Months Ended March 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||||||
Income from continuing operations before noncontrolling interests
|
|
$
|
84,563
|
|
|
$
|
62,333
|
|
|
$
|
431,852
|
|
|
$
|
300,226
|
|
|
$
|
203,415
|
|
|
$
|
320,449
|
|
|
$
|
216,047
|
|
Interest expense
|
|
55,450
|
|
|
57,261
|
|
|
236,480
|
|
|
202,800
|
|
|
191,085
|
|
|
189,399
|
|
|
157,108
|
|
|||||||
Interest within rental expense
(1)
|
|
7,215
|
|
|
6,895
|
|
|
27,879
|
|
|
8,208
|
|
|
5,393
|
|
|
7,687
|
|
|
3,410
|
|
|||||||
Noncontrolling interests in consolidated joint ventures
|
|
(121
|
)
|
|
(121
|
)
|
|
(367
|
)
|
|
(460
|
)
|
|
(465
|
)
|
|
(595
|
)
|
|
444
|
|
|||||||
Earnings available to cover fixed charges
|
|
$
|
147,107
|
|
|
$
|
126,368
|
|
|
$
|
695,844
|
|
|
$
|
510,774
|
|
|
$
|
399,428
|
|
|
$
|
516,940
|
|
|
$
|
377,009
|
|
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
|
|
$
|
55,450
|
|
|
$
|
57,261
|
|
|
$
|
236,480
|
|
|
$
|
202,800
|
|
|
$
|
191,085
|
|
|
$
|
189,399
|
|
|
$
|
157,108
|
|
Interest within rental expense
(1)
|
|
7,215
|
|
|
6,895
|
|
|
27,879
|
|
|
8,208
|
|
|
5,393
|
|
|
7,687
|
|
|
3,410
|
|
|||||||
Capitalized interest
|
|
4,614
|
|
|
3,814
|
|
|
16,324
|
|
|
12,851
|
|
|
20,373
|
|
|
26,277
|
|
|
21,456
|
|
|||||||
Total fixed charges
|
|
67,279
|
|
|
67,970
|
|
|
280,683
|
|
|
223,859
|
|
|
216,851
|
|
|
223,363
|
|
|
181,974
|
|
|||||||
Preferred unit distributions
|
|
17,393
|
|
|
22,424
|
|
|
83,771
|
|
|
79,423
|
|
|
67,465
|
|
|
42,905
|
|
|
38,672
|
|
|||||||
Fixed charges and preferred unit distributions
|
|
$
|
84,672
|
|
|
$
|
90,394
|
|
|
$
|
364,454
|
|
|
$
|
303,282
|
|
|
$
|
284,316
|
|
|
$
|
266,268
|
|
|
$
|
220,646
|
|
Ratio of earnings to fixed charges
|
|
2.19
|
|
|
1.86
|
|
|
2.48
|
|
|
2.28
|
|
|
1.84
|
|
|
2.31
|
|
|
2.07
|
|
|||||||
Ratio of earnings to fixed charges and preferred unit distributions
|
|
1.74
|
|
|
1.40
|
|
|
1.91
|
|
|
1.68
|
|
|
1.40
|
|
|
1.94
|
|
|
1.71
|
|
(1)
|
Interest within rental expense represents one-third of rental expense (the approximate portion of rental expense representing interest).
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Digital Realty Trust, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated:
|
May 10, 2017
|
By:
|
/s/ A. WILLIAM STEIN
|
|
A. William Stein
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Digital Realty Trust, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated:
|
May 10, 2017
|
By:
|
/s/ ANDREW P. POWER
|
|
Andrew P. Power
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Digital Realty Trust, L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated:
|
May 10, 2017
|
By:
|
/s/ A. WILLIAM STEIN
|
|
A. William Stein
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
Digital Realty Trust, Inc., sole general partner of
|
|
Digital Realty Trust, L.P.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Digital Realty Trust, L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated:
|
May 10, 2017
|
By:
|
/s/ ANDREW P. POWER
|
|
Andrew P. Power
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
Digital Realty Trust, Inc., sole general partner of
|
|
Digital Realty Trust, L.P.
|
(i)
|
the accompanying Quarterly Report on Form 10-Q of the Company for the quarterly period ended
March 31, 2017
(the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(ii)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.
|
Dated:
|
May 10, 2017
|
|
/s/ A. WILLIAM STEIN
|
|
A. William Stein
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
(i)
|
the accompanying Quarterly Report on Form 10-Q of the Company for the quarterly period ended
March 31, 2017
(the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(ii)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.
|
Dated:
|
May 10, 2017
|
|
/s/ ANDREW P. POWER
|
|
Andrew P. Power
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
(i)
|
the accompanying Quarterly Report on Form 10-Q of the Operating Partnership for the quarterly period ended
March 31, 2017
(the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(ii)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Operating Partnership at the dates and for the periods indicated.
|
Dated:
|
May 10, 2017
|
|
/s/ A. WILLIAM STEIN
|
|
A. William Stein
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
Digital Realty Trust, Inc., sole general partner of
|
|
Digital Realty Trust, L.P.
|
(i)
|
the accompanying Quarterly Report on Form 10-Q of the Operating Partnership for the quarterly period ended
March 31, 2017
(the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(ii)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Operating Partnership at the dates and for the periods indicated.
|
Dated:
|
May 10, 2017
|
|
/s/ ANDREW P. POWER
|
|
Andrew P. Power
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
Digital Realty Trust, Inc., sole general partner of
|
|
Digital Realty Trust, L.P.
|