XML 46 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt of the Operating Partnership (Tables) - Digital Realty Trust, L.P.
3 Months Ended
Mar. 31, 2017
Debt Instrument [Line Items]  
Summary of Outstanding Indebtedness of the Operating Partnership
A summary of outstanding indebtedness of the Operating Partnership as of March 31, 2017 and December 31, 2016 is as follows (in thousands):
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.
Schedule of Debt Maturities and Principal Maturities
The table below summarizes our debt maturities and principal payments as of March 31, 2017 (in thousands): 

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.