XML 25 R8.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statements Of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities:    
Net income $ 62,333 $ 122,325
Adjustments to reconcile net income to net cash provided by operating activities:    
Gain on sale of properties (1,097) (17,820)
Equity in earnings of unconsolidated joint ventures (4,078) (4,618)
Change in fair value of accrued contingent consideration 0 (43,034)
Distributions from unconsolidated joint ventures 4,115 3,436
Write-off of net assets due to early lease terminations (1) (30)
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 127,175 111,696
Amortization of share-based compensation 4,304 2,965
(Recovery of) allowance for doubtful accounts (1,931) 137
Amortization of deferred financing costs 2,260 2,216
Loss on early extinguishment of debt 964 0
Amortization of debt discount/premium 611 484
Amortization of acquired in-place lease value and deferred leasing costs 41,841 17,379
Amortization of acquired above-market leases and acquired below-market leases, net (2,266) (2,324)
Changes in assets and liabilities:    
Restricted cash (1,249) (399)
Accounts and other receivables 3,221 18,731
Deferred rent (7,456) (13,369)
Deferred leasing costs (4,147) (4,494)
Other assets (15,424) (14,849)
Accounts payable and other accrued liabilities (39,321) (42,482)
Security deposits and prepaid rents 9,507 2,972
Net cash provided by operating activities 179,361 138,922
Cash flows from investing activities:    
Acquisitions of real estate (1,329) 0
Proceeds from sale of properties, net 35,769 43,274
Investment in unconsolidated joint ventures (11) (7,547)
Receipt of value added tax refund 951 14,115
Refundable value added tax paid (4,319) (12,403)
Change in restricted cash (42) (75)
Improvements to investments in real estate (183,890) (183,817)
Improvement advances to tenants (9,617) (8,040)
Collection of advances from tenants for improvements 8,318 5,423
Net cash used in investing activities (154,170) (149,070)
Cash flows from financing activities:    
Borrowings on revolving credit facility 692,593 540,142
Repayments on revolving credit facility (975,287) (213,468)
Borrowings on unsecured term loan 766,201 0
Repayments of Unsecured Debt (150,873) 0
Principal payments on mortgage loans (53,041) (2,255)
Earnout payments related to acquisition (12,129) 0
Change in restricted cash (295) 51
Payment of loan fees and costs (14,207) (68)
Capital distributions paid to noncontrolling interests in consolidated joint ventures, net (115) (99)
Common and preferred stock offering costs paid, net 137 (148)
Proceeds from equity plans 1,805 334
Payment of dividends/distributions to preferred stockholders/unitholders (22,424) (18,455)
Payment of dividends/distributions to common unit/stockholders and distributions to noncontrolling interests in operating partnership (258,475) (232,878)
Net cash (used in) provided by financing activities (51,110) 6,156
Net decrease in cash and cash equivalents (25,919) (3,992)
Cash and cash equivalents at beginning of period 57,053 41,321
Cash and cash equivalents at end of period 31,134 37,329
Supplemental disclosure of cash flow information:    
Cash paid for interest 61,678 63,289
Cash paid for income taxes 1,541 1,185
Supplementary disclosure of noncash investing and financing activities:    
Change in net assets related to foreign currency translation adjustments (1,441) (45,843)
Decrease in accounts payable and other accrued liabilities related to change in fair value of interest rate swaps (7,409) (2,417)
Noncontrolling interests in operating partnership redeemed for or converted to shares of common stock 2,930 857
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 108,251 173,246
Allocation Of Purchase Price Of Properties To Abstract    
Investments in real estate 1,329 0
Cash paid for acquisition of real estate 1,329 0
Digital Realty Trust, L.P.    
Cash flows from operating activities:    
Net income 62,333 122,325
Adjustments to reconcile net income to net cash provided by operating activities:    
Gain on sale of properties (1,097) (17,820)
Equity in earnings of unconsolidated joint ventures (4,078) (4,618)
Change in fair value of accrued contingent consideration 0 (43,034)
Distributions from unconsolidated joint ventures 4,115 3,436
Write-off of net assets due to early lease terminations (1) (30)
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 127,175 111,696
Amortization of share-based compensation 4,304 2,965
(Recovery of) allowance for doubtful accounts (1,931) 137
Amortization of deferred financing costs 2,260 2,216
Loss on early extinguishment of debt 964 0
Amortization of debt discount/premium 611 484
Amortization of acquired in-place lease value and deferred leasing costs 41,841 17,379
Amortization of acquired above-market leases and acquired below-market leases, net (2,266) (2,324)
Changes in assets and liabilities:    
Restricted cash (1,249) (399)
Accounts and other receivables 3,221 18,731
Deferred rent (7,456) (13,369)
Deferred leasing costs (4,147) (4,494)
Other assets (15,424) (14,849)
Accounts payable and other accrued liabilities (39,321) (42,482)
Security deposits and prepaid rents 9,507 2,972
Net cash provided by operating activities 179,361 138,922
Cash flows from investing activities:    
Acquisitions of real estate (1,329) 0
Proceeds from sale of properties, net 35,769 43,274
Investment in unconsolidated joint ventures (11) (7,547)
Receipt of value added tax refund 951 14,115
Refundable value added tax paid (4,319) (12,403)
Change in restricted cash (42) (75)
Improvements to investments in real estate (183,890) (183,817)
Improvement advances to tenants (9,617) (8,040)
Collection of advances from tenants for improvements 8,318 5,423
Net cash used in investing activities (154,170) (149,070)
Cash flows from financing activities:    
Borrowings on revolving credit facility 692,593 540,142
Repayments on revolving credit facility (975,287) (213,468)
Borrowings on unsecured term loan 766,201 0
Repayments of Unsecured Debt (150,873) 0
Principal payments on mortgage loans (53,041) (2,255)
Earnout payments related to acquisition (12,129) 0
Change in restricted cash (295) 51
Payment of loan fees and costs (14,207) (68)
Capital distributions paid to noncontrolling interests in consolidated joint ventures, net (115) (99)
General partner contributions, net 1,942 186
Payment of dividends/distributions to preferred stockholders/unitholders (22,424) (18,455)
Payment of dividends/distributions to common unit/stockholders and distributions to noncontrolling interests in operating partnership (258,475) (232,878)
Net cash (used in) provided by financing activities (51,110) 6,156
Net decrease in cash and cash equivalents (25,919) (3,992)
Cash and cash equivalents at beginning of period 57,053 41,321
Cash and cash equivalents at end of period 31,134 37,329
Supplemental disclosure of cash flow information:    
Cash paid for interest 61,678 63,289
Cash paid for income taxes 1,541 1,185
Supplementary disclosure of noncash investing and financing activities:    
Change in net assets related to foreign currency translation adjustments (1,441) (45,483)
Decrease in accounts payable and other accrued liabilities related to change in fair value of interest rate swaps (7,409) (2,417)
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 108,251 173,246
Allocation Of Purchase Price Of Properties To Abstract    
Investments in real estate 1,329 0
Cash paid for acquisition of real estate 1,329 0
3.950% notes due 2022    
Cash flows from financing activities:    
Repayments of Unsecured Debt (25,000) (67,000)
3.950% notes due 2022 | Digital Realty Trust, L.P.    
Cash flows from financing activities:    
Repayments of Unsecured Debt $ (25,000) $ (67,000)