XML 51 R34.htm IDEA: XBRL DOCUMENT v3.19.1
Debt of the Operating Partnership (Tables) - Digital Realty Trust, L.P.
3 Months Ended
Mar. 31, 2019
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, 2019 and December 31, 2018 is as follows (in thousands):
Indebtedness
Interest Rate at March 31, 2019

Maturity Date

Principal Outstanding at March 31, 2019
 
Principal Outstanding at December 31, 2018
 
Global revolving credit facilities
Various
(1)(4)
Jan 24, 2023
(1)
$
857,211

(2)
$
1,663,156

(2)
Deferred financing costs, net
 
 
 
 
(14,236
)
 
(15,421
)
 
Global revolving credit facilities, net
 
 
 
 
842,975

 
1,647,735

 
Unsecured Term Loans
 
 
 
 
 
 
 
 
2019 Term Loan
Base Rate + 1.000%

Jan 19, 2019
 

 
375,000


2023 Term Loan
Various
(3)(4)
Jan 15, 2023
 
300,000

(5)
300,000

(5)
2024 Term Loan
Various
(3)(4)
Jan 24, 2023
(3)
511,654

(5)
508,120

(5)
Deferred financing costs, net
 
 
 
 
(3,928
)
 
(4,216
)
 
Unsecured term loans, net
 
 
 
 
807,726

 
1,178,904

 
Floating rate notes due 2019
EURIBOR + 0.500%
 
May 22, 2019
 
140,225

(6)
143,338

(6)
5.875% notes due 2020
5.875%

Feb 1, 2020


(8)
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

391,050

(7)
382,620

(7)
2.625% notes due 2024
2.625%
 
Apr 15, 2024
 
673,080

(6)
688,020

(6)
2.750% notes due 2024
2.750%
 
Jul 19, 2024
 
325,875

(7)
318,850

(7)
4.250% notes due 2025
4.250%
 
Jan 17, 2025
 
521,400

(7)
510,160

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

 
450,000

 
2.500% notes due 2026
2.500%
 
Jan 16, 2026
 
1,205,935

(6)

 
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

 
650,000

 
3.300% notes due 2029
3.300%
 
Jul 19, 2029
 
456,225

(7)
446,390

(7)
3.750% notes due 2030
3.750%
 
Oct 17, 2030
 
$
716,925

(7)(9)
$
510,160

(7)
Unamortized discounts, net of premiums
 



(11,520
)

(19,859
)

Total senior notes, net of discount
 



8,569,195

  
7,629,679

  
Deferred financing costs, net
 
 
 
 
(45,733
)
 
(40,553
)
 
Total unsecured senior notes, net of discount and deferred financing costs
 



8,523,462

  
7,589,126

  

 

Indebtedness
Interest Rate at March 31, 2019

Maturity Date

Principal Outstanding March 31, 2019
 
Principal Outstanding December 31, 2018
 
Secured Debt:








731 East Trade Street
8.22%

Jul 1, 2020

$
1,621

  
$
1,776

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

 
104,000

 
Secured note due December 2023
Base Rate + 4.250%
 
Dec 20, 2023
 

(10)
600,000

 
Unamortized net premiums




124

  
148

  
Total mortgage loans, including premiums




105,745

  
705,924

  
Deferred financing costs, net
 
 
 
 
(252
)
 
(20,210
)
 
Total secured debt, including premiums and net of deferred financing costs
 
 
 
 
105,493

 
685,714

 
Total indebtedness




$
10,279,656

  
$
11,101,479

  
_________________________________ 
(1)
The interest rate for borrowings under the global revolving credit facility equals the applicable index plus a margin of 90 basis points, which is based on the current credit rating of our long-term debt. An annual facility fee of 20 basis points, which is based on the credit rating 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. The interest rate for borrowings under the Yen revolving credit facility equals the applicable index plus a margin of 50 basis points, which is based on the current credit rating of our long-term debt.

(2)
Balances as of March 31, 2019 and December 31, 2018 are as follows (balances, in thousands):
Denomination of Draw
Balance as of March 31, 2019
 
Weighted-average
interest rate

Balance as of December 31, 2018
 
Weighted-average
interest rate
Floating Rate Borrowing (a)(d)







U.S. dollar ($)
$
290,000

 
3.39
%

$
890,000

 
3.37
%
British pound sterling (£)

 
%
 
8,290

(c)
1.61
%
Euro (€)
203,046

(b)
0.90
%

451,800

(c)
0.90
%
Australian dollar (AUD)
31,648

(b)
2.74
%

27,632

(c)
2.82
%
Hong Kong dollar (HKD)
10,051

(b)
2.43
%

8,797

(c)
3.14
%
Japanese yen (JPY)
4,059

(b)
0.90
%

4,105

(c)
0.90
%
Singapore dollar (SGD)
77,680

(b)
2.83
%
 
77,112

(c)
2.79
%
Canadian dollar (CAD)
67,794

(b)
2.81
%

60,856

(c)
3.16
%
Total
$
684,278

  
2.47
%

$
1,528,592

  
2.57
%
 
 
 
 
 
 
 
 
Yen Revolving Credit Facility
$
172,933

(b)
0.50
%
 
$
134,564

(c)
0.50
%
 
 
 
 
 
 
 
 
Total borrowings
$
857,211

 
2.07
%
 
$
1,663,156

 
2.41
%

(a)
The interest rates for floating rate borrowings under the global revolving credit facility currently equal the applicable index plus a margin of 90 basis points, which is based on the credit rating of our long-term debt.
(b)
Based on exchange rates of $1.12 to €1.00, $0.71 to 1.00 AUD, $0.13 to 1.00 HKD, $0.01 to 1.00 JPY, $0.74 to 1.00 SGD and $0.75 to 1.00 CAD, respectively, as of March 31, 2019.
(c)
Based on exchange rates of $1.28 to £1.00, $1.15 to €1.00, $0.70 to 1.00 AUD, $0.13 to 1.00 HKD, $0.01 to 1.00 JPY, $0.73 to 1.00 SGD and $0.73 to 1.00 CAD, respectively, as of December 31, 2018.
(d)
As of March 31, 2019, approximately $45.0 million of letters of credit were issued.

(3)
Interest rates are based on our current senior unsecured debt ratings and is currently 100 basis points over the applicable index for floating rate advances for the 2023 Term Loan and the 2024 Term Loan. Two six-month extensions are available for the 2024 Term Loan, which we may exercise if certain conditions are met.
(4)
We have entered into interest rate swap agreements as a cash flow hedge for interest generated by the U.S. dollar and Canadian dollar borrowings under the global revolving credit facility, the 2023 Term Loan and 2024 Term Loan and the secured note due March 2023. See Note 15 "Derivative Instruments" for further information. 
(5)
Balances as of March 31, 2019 and December 31, 2018 are as follows (balances, in thousands):
Denomination of Draw
Balance as of March 31, 2019
 
Weighted-average
interest rate
 
Balance as of December 31, 2018
 
Weighted-average
interest rate
 
U.S. dollar ($)
$
300,000

 
3.48
%
(b)
$
300,000

 
3.46
%
(d)
Singapore dollar (SGD)
146,876

(a)
2.80
%
 
146,080

(c)
2.76
%
 
Australian dollar (AUD)
205,997

(a)
2.85
%
 
204,632

(c)
2.94
%
 
Hong Kong dollar (HKD)
84,995

(a)
2.55
%
 
85,188

(c)
3.32
%
 
Canadian dollar (CAD)
73,786

(a)
2.98
%
(b)
72,220

(c)
3.24
%
(d)
Total
$
811,654

 
3.05
%
(b)
$
808,120

 
3.17
%
(d)

(a)
Based on exchange rates of $0.74 to 1.00 SGD, $0.71 to 1.00 AUD, $0.13 to 1.00 HKD and $0.75 to 1.00 CAD, respectively, as of March 31, 2019.
(b)
As of March 31, 2019, the weighted-average interest rate reflecting interest rate swaps was 2.44% (U.S. dollar), 1.78% (Canadian dollar) and 2.56% (Total). See Note 15 "Derivative Instruments" for further discussion on interest rate swaps.
(c)
Based on exchange rates of $0.73 to 1.00 SGD, $0.70 to 1.00 AUD, $0.13 to 1.00 HKD and $0.73 to 1.00 CAD, respectively, as of December 31, 2018.
(d)
As of December 31, 2018, the weighted-average interest rate reflecting interest rate swaps was 2.44% (U.S. dollar), 1.78% (Canadian dollar) and 2.66% (Total).

(6)
Based on exchange rates of $1.12 to €1.00 as of March 31, 2019 and $1.15 to €1.00 as of December 31, 2018.
(7)
Based on exchange rates of $1.30 to £1.00 as of March 31, 2019 and $1.28 to £1.00 as of December 31, 2018.
(8)
The 5.875% 2020 Notes were paid in full in January 2019 (by tender offer) and February 2019 (by redemption of remaining balance after the tender offer). The tender offer and redemption resulted in an early extinguishment charge of approximately $12.9 million during the three months ended March 31, 2019.
(9)
On March 5, 2019, Digital Stout Holding, LLC, a wholly owned subsidiary of the Operating Partnership, issued and sold an additional £150.0 million aggregate principal amount of 2030 Notes. The terms of the 2030 Notes are governed by an indenture, dated as of October 17, 2018, among Digital Stout Holding, LLC, Digital Realty Trust, Inc., the Operating Partnership, Deutsche Trustee Company Limited, as trustee, Deutsche Bank AG, London Branch, as paying agent and a transfer agent, and Deutsche Bank Luxembourg S.A., as registrar and a transfer agent (the “GBP Notes Indenture”), pursuant to which Digital Stout Holding, LLC previously issued £400.0 million in aggregate principal amount of its 2030 Notes. The 2030 Notes will be treated as a single series with the notes previously issued under such GBP Notes Indenture.
(10)
The debt was deconsolidated as a result of the Ascenty joint venture formed with Brookfield.

Schedule of Debt Maturities and Principal Maturities
The table below summarizes our debt maturities and principal payments as of March 31, 2019 (in thousands): 

Global Revolving
Credit Facilities
(1)

Unsecured
Term Loans
(1)

Senior Notes

Secured Debt

Total
Debt
Remainder of 2019
$


$


$
140,225


$
488


$
140,713

2020




500,000


1,133


501,133

2021




400,000




400,000

2022




800,000




800,000

2023
684,278


811,654


741,050


104,000


2,340,982

Thereafter
172,933




5,999,440




6,172,373

Subtotal
$
857,211


$
811,654


$
8,580,715


$
105,621


$
10,355,201

Unamortized discount




(18,584
)



(18,584
)
Unamortized premium




7,064


124


7,188

Total
$
857,211


$
811,654


$
8,569,195


$
105,745


$
10,343,805

 
(1)
The global revolving credit facility and 2024 Term Loan are 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.