XML 48 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt of the Operating Partnership (Tables) - Digital Realty Trust, L.P.
6 Months Ended
Jun. 30, 2018
Debt Instrument [Line Items]  
Summary of Outstanding Indebtedness of the Operating Partnership
A summary of outstanding indebtedness of the Operating Partnership as of June 30, 2018 and December 31, 2017 is as follows (in thousands):
Indebtedness
Interest Rate at June 30, 2018

Maturity Date

Principal Outstanding at June 30, 2018
 
Principal Outstanding at December 31, 2017
 
Global revolving credit facility
Various
(1)
Jan 15, 2020

$
472,438

(2)
$
558,191

(2)
Deferred financing costs, net
 
 
 
 
(5,467
)
 
(7,245
)
 
Global revolving credit facility, net
 
 
 
 
466,971

 
550,946

 
Unsecured Term Loans
 
 
 
 
 
 
 
 
Unsecured term loan — 5-year
Various
(3)(4)
Jan 15, 2021
 
1,080,867

(5)
1,125,117

(5)
Unsecured term loan — 7-year
Various
(3)(4)
Jan 15, 2023
 
300,000

(5)
300,000

(5)
Deferred financing costs, net
 
 
 
 
(4,083
)
 
(4,784
)
 
Unsecured term loan, net
 
 
 
 
1,376,784

 
1,420,333

 
Floating rate notes due 2019
EURIBOR + 0.500%
 
May 22, 2019
 
146,050

(6)
150,063

(6)
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

  
2.750% notes due 2023
2.750%
 
Feb 1, 2023
 
350,000

 
350,000

 
4.750% notes due 2023
4.750%

Oct 13, 2023

396,210

(7)
405,390

(7)
2.625% notes due 2024
2.625%
 
Apr 15, 2024
 
701,040

(6)
720,300

(6)
2.750% notes due 2024
2.750%
 
Jul 19, 2024
 
330,175

(7)
337,825

(7)
4.250% notes due 2025
4.250%
 
Jan 17, 2025
 
528,280

(7)
540,520

(7)
4.750% notes due 2025
4.750%
 
Oct 1, 2025
 
450,000

 
450,000

 
3.700% notes due 2027
3.700%
 
Aug 15, 2027
 
1,000,000

 
1,000,000

 
4.450% notes due 2028
4.450%
 
Jul 15, 2028
 
650,000

 

 
3.300% notes due 2029
3.300%
 
Jul 19, 2029
 
462,245

(7)
472,955

(7)
Unamortized discounts
 



(17,509
)

(18,508
)

Total senior notes, net of discount
 



7,196,491

  
6,608,545

  
Deferred financing costs, net
 
 
 
 
(40,407
)
 
(37,788
)
 
Total unsecured senior notes, net of discount and deferred financing costs
 



7,156,084

  
6,570,757

  

 

Indebtedness
Interest Rate at June 30, 2018

Maturity Date

Principal Outstanding June 30, 2018
 
Principal Outstanding December 31, 2017
 
Mortgage loans:








731 East Trade Street
8.22%

Jul 1, 2020

$
2,080

  
$
2,370

  
Secured note due 2023
LIBOR + 1.100%
(4)
Mar 1, 2023
 
104,000

 
104,000

 
Unamortized net premiums




194

  
241

  
Total mortgage loans, including premiums




106,274

  
106,611

  
Deferred financing costs, net
 
 
 
 
(29
)
 
(29
)
 
Total mortgage loans, including premiums and net of deferred financing costs
 
 
 
 
106,245

 
106,582

 
Total indebtedness




$
9,106,084

  
$
8,648,618

  
_________________________________ 
(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 June 30, 2018 and December 31, 2017 are as follows (balances, in thousands):
Denomination of Draw
Balance as of June 30, 2018
 
Weighted-average
interest rate

Balance as of December 31, 2017
 
Weighted-average
interest rate
Floating Rate Borrowing (a)







U.S. dollar ($)
$
205,000

 
3.09
%

$
400,000

 
2.48
%
British pound sterling (£)

 
%
 
18,918

(d)
1.50
%
Euro (€)
60,757

(c)
0.63
%

31,213

(d)
0.62
%
Australian dollar (AUD)
27,917

(c)
2.94
%


 
%
Hong Kong dollar (HKD)
6,741

(c)
2.88
%

4,100

(d)
2.20
%
Japanese yen (JPY)
106,827

(c)
0.92
%

65,890

(d)
0.96
%
Singapore dollar (SGD)
3,523

(c)
2.42
%
 

 
%
Canadian dollar (CAD)
61,673

(c)
2.64
%

23,070

(d)
2.36
%
Total
$
472,438

  
2.21
%

$
543,191

  
2.15
%
Base Rate Borrowing (b)


 



 
U.S. dollar ($)
$

  
%

$
15,000

  
4.50
%
Total borrowings
$
472,438

  
2.21
%

$
558,191

  
2.21
%

(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)
The interest rates for base rate borrowings under the global revolving credit facility equal the U.S. Prime Rate.
(c)
Based on exchange rates of $1.17 to €1.00, $0.74 to 1.00 AUD, $0.13 to 1.00 HKD, $0.01 to 1.00 JPY, $0.73 to 1.00 SGD and $0.76 to 1.00 CAD, respectively, as of June 30, 2018.
(d)
Based on exchange rates of $1.35 to £1.00, $1.20 to €1.00, $0.13 to 1.00 HKD, $0.01 to 1.00 JPY and $0.80 to 1.00 CAD, respectively, as of December 31, 2017.

(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, British pound sterling and Canadian dollar tranches of the unsecured term loans and the secured note due 2023. See Note 14 "Derivative Instruments" for further information. 
(5)
Balances as of June 30, 2018 and December 31, 2017 are as follows (balances, in thousands):
Denomination of Draw
Balance as of June 30, 2018
 
Weighted-average
interest rate
 
Balance as of December 31, 2017
 
Weighted-average
interest rate
 
U.S. dollar ($)
$
606,911

 
3.39
%
(b)
$
606,911

 
2.78
%
(d)
British pound sterling (£)
223,825

(a)
1.61
%
(b)
229,011

(c)
1.59
%
(d)
Singapore dollar (SGD)
207,914

(a)
2.49
%
 
233,788

(c)
2.17
%
 
Australian dollar (AUD)
170,537

(a)
3.02
%
 
179,841

(c)
2.79
%
 
Hong Kong dollar (HKD)
85,028

(a)
2.75
%
 
85,762

(c)
2.20
%
 
Canadian dollar (CAD)
74,998

(a)
2.74
%
(b)
78,357

(c)
2.44
%
(d)
Japanese yen (JPY)
11,654

(a)
1.02
%
 
11,447

(c)
1.05
%
 
Total
$
1,380,867

 
2.82
%
(b)
$
1,425,117

 
2.42
%
(d)

(a)
Based on exchange rates of $1.32 to £1.00, $0.73 to 1.00 SGD, $0.74 to 1.00 AUD, $0.13 to 1.00 HKD, $0.76 to 1.00 CAD and $0.01 to 1.00 JPY, respectively, as of June 30, 2018.
(b)
As of June 30, 2018, the weighted-average interest rate reflecting interest rate swaps was 2.72% (U.S. dollar), 1.89% (British pound sterling), 1.88% (Canadian dollar) and 2.53% (Total). See Note 14 "Derivative Instruments" for further discussion on interest rate swaps.
(c)
Based on exchange rates of $1.35 to £1.00, $0.75 to 1.00 SGD, $0.78 to 1.00 AUD,$0.13 to 1.00 HKD, $0.80 to 1.00 CAD and $0.01 to 1.00 JPY, respectively, as of December 31, 2017.
(d)
As of December 31, 2017, the weighted-average interest rate reflecting interest rate swaps was 2.72% (U.S. dollar), 1.89% (British pound sterling), 1.88% (Canadian dollar) and 2.41% (Total).

(6)
Based on exchange rates of $1.17 to €1.00 as of June 30, 2018 and $1.20 to €1.00 as of December 31, 2017.
(7)
Based on exchange rates of $1.32 to £1.00 as of June 30, 2018 and $1.35 to £1.00 as of December 31, 2017.
Schedule of Debt Maturities and Principal Maturities
The table below summarizes our debt maturities and principal payments as of June 30, 2018 (in thousands): 

Global Revolving
Credit Facility(1)

Unsecured
Term Loans

Unsecured Senior Notes

Mortgage
Loans

Total
Debt
Remainder of 2018
$


$


$


$
303


$
303

2019




146,050


644


146,694

2020
472,438




1,000,000


1,133


1,473,571

2021


1,080,867


400,000




1,480,867

2022




800,000




800,000

Thereafter


300,000


4,867,950


104,000


5,271,950

Subtotal
$
472,438


$
1,380,867


$
7,214,000


$
106,080


$
9,173,385

Unamortized discount




(17,509
)



(17,509
)
Unamortized premium






194


194

Total
$
472,438


$
1,380,867


$
7,196,491


$
106,274


$
9,156,070

 
(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.