XML 30 R8.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:      
Net income (loss) $ 431,852 $ 301,591 $ 203,415
Adjustments to reconcile net income to net cash provided by operating activities:      
Gain on sale of properties (169,902) (94,604) (15,945)
Non-cash gain on lease termination (29,205) 0 0
Gain on contribution of investment properties to unconsolidated joint venture 0 0 (95,404)
Gain on sale of investment 0 0 (14,551)
Impairment of investments in real estate 0 0 126,470
Equity in earnings of unconsolidated joint ventures (17,104) (15,491) (13,289)
Change in fair value of contingent consideration 0 (44,276) (8,093)
Distributions from unconsolidated joint ventures 16,755 14,947 9,684
Write-off of net assets due to early lease terminations 213 75,263 2,692
Gain on settlement of pre-existing relationships with Telx 0 (14,355) 0
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 518,716 464,694 456,204
Amortization of share-based unearned compensation 17,433 6,360 18,019
Allowance for (recovery of) doubtful accounts 1,602 (458) 726
Amortization of deferred financing costs 9,908 8,481 8,969
Write-off of deferred financing costs, included in loss on early extinguishment of debt 1,011 148 780
Amortization of debt discount/premium 2,616 2,032 1,837
Amortization of acquired in-place lease value and deferred leasing costs 180,608 105,833 82,310
Amortization of acquired above-market leases and acquired below-market leases (8,351) (9,336) (9,983)
Changes in assets and liabilities, net of impact of Telx and European Portfolio Acquisitions      
Restricted cash 1,020 2,392 13,523
Accounts and other receivables (13,754) (10,127) (11,426)
Deferred rent (24,401) (48,404) (77,483)
Deferred leasing costs 60 (11,688) (32,068)
Other assets (69,924) (2,928) (11,675)
Accounts payable and other accrued liabilities 38,432 36,113 24,775
Security deposits and prepaid rents 24,677 33,045 (3,599)
Net cash provided by operating activities 912,262 799,232 655,888
Cash flows from investing activities:      
Telx Acquisition, net of cash acquired 0 (1,850,061) 0
Acquisitions of real estate, net of cash acquired (873,285) (99,247) (24,305)
Proceeds from sale of assets, net of sales costs 359,319 185,565 37,945
Proceeds from contribution of investment properties to unconsolidated joint venture 0 0 178,933
Proceeds from sale of investment 0 0 31,635
Investment in unconsolidated joint ventures 0 (10,797) (20,627)
Receipt of value added tax refund 11,624 17,570 18,992
Refundable value added tax paid (43,719) (30,322) (29,585)
Change in restricted cash 4,166 1,479 14,899
Improvements to and advances for investments in real estate (758,081) (737,180) (852,386)
Improvement advances to tenants (16,239) (40,553) (20,059)
Collection of advances from tenants for improvements 16,784 37,524 20,378
Net cash used in investing activities (1,299,431) (2,526,022) (644,180)
Cash flows from financing activities:      
Borrowings on revolving credit facility 2,533,507 2,436,032 1,124,608
Repayments on revolving credit facility (3,283,087) (1,958,025) (1,297,785)
Borrowings on unsecured term loan 766,201 0 0
Repayments on unsecured term loan (170,736) 0 0
Principal payments on unsecured notes 0 (374,927) 0
Borrowings on unsecured senior notes 675,591 1,445,127 495,872
Repayments on other secured loans (25,000) (67,000) 0
Principal payments on mortgage loans (299,826) (75,492) (177,882)
Earnout payments related to acquisitions (23,213) (12,985) (11,011)
Change in restricted cash 1,314 (1,502) 510
Payment of loan fees and costs (19,574) (13,488) (4,860)
Capital distributions to from noncontrolling interests in consolidated joint ventures (527) (493) (643)
Gross proceeds from the issuance of common stock 1,089,154 675,577 0
Gross proceeds from the issuance of preferred stock 0 250,000 365,000
Common and preferred stock offering costs paid, net (3,712) (6,633) (12,335)
Proceeds from exercise of stock options 4,729 896 711
Redemption of preferred stock (287,500) 0 0
Payment of distributions to preferred stockholders/unitholders (83,771) (79,423) (67,465)
Payment of distributions to common stockholders/unitholders (521,619) (468,635) (441,694)
Net cash provided by (used in) financing activities 351,931 1,749,029 (26,974)
Net (decrease) increase in cash and cash equivalents (35,238) 22,239 (15,266)
Effect of exchange rate changes on cash (11,287) 0 0
Cash and cash equivalents at beginning of period 57,053 34,814 50,080
Cash and cash equivalents at end of period 10,528 57,053 34,814
Supplemental disclosure of cash flow information:      
Cash paid for interest, net of amounts capitalized 216,713 180,141 180,456
Cash paid for income taxes 3,698 3,122 3,099
Supplementary disclosure of noncash investing and financing activities:      
Change in net assets related to foreign currency translation adjustments (86,621) (51,745) (52,373)
Accrual of dividends and distributions 144,194 126,925 115,019
Increase (decrease) in accounts payable and other accrued liabilities related to change in fair value of interest rate swaps 41,998 (3,407) (7,936)
Noncontrolling interests in operating partnership redeemed for or converted to shares of common stock (5,242) 1,843 1,655
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 128,531 109,394 153,080
Accrual for potential earnout contingency 0 19,364 12,338
Note receivable related to sale of property 0 9,000 0
Issuance of common units associated with exchange of exchangeable senior debentures 0 0 261,166
Assumption of capital lease obligations upon acquisition 118,923 63,692 0
Allocation of purchase price of real estate/investment in partnership to:      
Investments in real estate 378,431 99,247 24,305
Accounts receivable 8,537 0 0
Goodwill 448,123 0 0
Acquired below-market leases (922) 0 0
Acquired in-place lease value and deferred leasing costs 226,877 0 0
Other assets 9,011 0 0
Capital lease obligations (118,923) 0 0
Accounts payables and other accrued liabilities (69,084) 0 0
Security deposits and prepaid rents (8,765) 0 0
Cash paid for acquisition of real estate 873,285 99,247 24,305
Digital Realty Trust, L.P.      
Cash flows from operating activities:      
Net income (loss) 431,852 300,226 203,415
Adjustments to reconcile net income to net cash provided by operating activities:      
Gain on sale of properties (169,902) (94,604) (15,945)
Non-cash gain on lease termination (29,205) 0 0
Gain on contribution of investment properties to unconsolidated joint venture 0 0 (95,404)
Gain on sale of investment 0 0 (14,551)
Impairment of investments in real estate 0 0 126,470
Equity in earnings of unconsolidated joint ventures (17,104) (15,491) (13,289)
Change in fair value of contingent consideration 0 (44,276) (8,093)
Distributions from unconsolidated joint ventures 16,755 14,947 9,684
Write-off of net assets due to early lease terminations 213 75,263 2,692
Gain on settlement of pre-existing relationships with Telx 0 (14,355) 0
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 518,716 464,694 456,204
Amortization of share-based unearned compensation 17,433 6,360 18,019
Allowance for (recovery of) doubtful accounts 1,602 (458) 726
Amortization of deferred financing costs 9,908 8,481 8,969
Write-off of deferred financing costs, included in loss on early extinguishment of debt 1,011 148 780
Amortization of debt discount/premium 2,616 2,032 1,837
Amortization of acquired in-place lease value and deferred leasing costs 180,608 105,833 82,310
Amortization of acquired above-market leases and acquired below-market leases (8,351) (9,336) (9,983)
Changes in assets and liabilities, net of impact of Telx and European Portfolio Acquisitions      
Restricted cash 1,020 2,392 13,523
Accounts and other receivables (13,754) (10,127) (11,426)
Deferred rent (24,401) (48,404) (77,483)
Deferred leasing costs 60 (11,688) (32,068)
Other assets (69,924) (2,928) (11,675)
Accounts payable and other accrued liabilities 38,432 37,478 24,775
Security deposits and prepaid rents 24,677 33,045 (3,599)
Net cash provided by operating activities 912,262 799,232 655,888
Cash flows from investing activities:      
Telx Acquisition, net of cash acquired 0 (1,850,061) 0
Acquisitions of real estate, net of cash acquired (873,285) (99,247) (24,305)
Proceeds from sale of assets, net of sales costs 359,319 185,565 37,945
Proceeds from contribution of investment properties to unconsolidated joint venture 0 0 178,933
Proceeds from sale of investment 0 0 31,635
Investment in unconsolidated joint ventures 0 (10,797) (20,627)
Receipt of value added tax refund 11,624 17,570 18,992
Refundable value added tax paid (43,719) (30,322) (29,585)
Change in restricted cash 4,166 1,479 14,899
Improvements to and advances for investments in real estate (758,081) (737,180) (852,386)
Improvement advances to tenants (16,239) (40,553) (20,059)
Collection of advances from tenants for improvements 16,784 37,524 20,378
Net cash used in investing activities (1,299,431) (2,526,022) (644,180)
Cash flows from financing activities:      
Borrowings on revolving credit facility 2,533,507 2,436,032 1,124,608
Repayments on revolving credit facility (3,283,087) (1,958,025) (1,297,785)
Borrowings on unsecured term loan 766,201 0 0
Repayments on unsecured term loan (170,736) 0 0
Principal payments on unsecured notes 0 (374,927) 0
Borrowings on unsecured senior notes 675,591 1,445,127 495,872
Repayments on other secured loans (25,000) (67,000) 0
Principal payments on mortgage loans (299,826) (75,492) (177,882)
Earnout payments related to acquisitions (23,213) (12,985) (11,011)
Change in restricted cash 1,314 (1,502) 510
Payment of loan fees and costs (19,574) (13,488) (4,860)
Capital distributions to from noncontrolling interests in consolidated joint ventures (527) (493) (643)
General partner contributions 802,671 919,840 353,376
Payment of distributions to preferred stockholders/unitholders (83,771) (79,423) (67,465)
Payment of distributions to common stockholders/unitholders (521,619) (468,635) (441,694)
Net cash provided by (used in) financing activities 351,931 1,749,029 (26,974)
Net (decrease) increase in cash and cash equivalents (35,238) 22,239 (15,266)
Effect of exchange rate changes on cash (11,287) 0 0
Cash and cash equivalents at beginning of period 57,053 34,814 50,080
Cash and cash equivalents at end of period 10,528 57,053 34,814
Supplemental disclosure of cash flow information:      
Cash paid for interest, net of amounts capitalized 216,713 180,141 180,456
Cash paid for income taxes 3,698 3,122 3,099
Supplementary disclosure of noncash investing and financing activities:      
Change in net assets related to foreign currency translation adjustments (86,621) (51,745) (52,373)
Accrual of dividends and distributions 144,194 126,925 115,019
Increase (decrease) in accounts payable and other accrued liabilities related to change in fair value of interest rate swaps 41,998 (3,407) (7,936)
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 128,531 109,394 153,080
Accrual for potential earnout contingency 0 19,364 12,338
Note receivable related to sale of property 0 9,000 0
Issuance of common units associated with exchange of exchangeable senior debentures 0 261,166 0
Assumption of capital lease obligations upon acquisition 118,923 63,692 0
Allocation of purchase price of real estate/investment in partnership to:      
Investments in real estate 378,431 99,247 24,305
Accounts receivable 8,537 0 0
Goodwill 448,123 0 0
Acquired below-market leases (922) 0 0
Acquired in-place lease value and deferred leasing costs 226,877 0 0
Other assets 9,011 0 0
Capital lease obligations (118,923) 0 0
Accounts payables and other accrued liabilities (69,084) 0 0
Security deposits and prepaid rents (8,765) 0 0
Cash paid for acquisition of real estate $ 873,285 $ 99,247 $ 24,305