XML 25 R8.htm IDEA: XBRL DOCUMENT v3.19.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities:    
Net income $ 120,997 $ 110,095
Adjustments to reconcile net income to net cash provided by operating activities:    
Gain on deconsolidation / sale of properties, net (67,497) (39,273)
Unrealized gain on equity investment (2,405) 0
Impairment of investments in real estate 5,351 0
Equity in earnings of unconsolidated joint ventures (9,217) (7,410)
Distributions from unconsolidated joint ventures 5,667 5,270
Write-off due to early lease terminations 4,922 431
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 207,552 186,431
Amortization of acquired in-place lease value and deferred leasing costs 103,934 108,358
Amortization of share-based compensation 7,592 5,872
Non-cash amortization of terminated swaps 262 301
Allowance for (recovery of) doubtful accounts 6,093 (494)
Amortization of deferred financing costs 4,493 3,060
Loss on early extinguishment of debt 1,808 0
Amortization of debt discount/premium 737 851
Amortization of acquired above-market leases and acquired below-market leases, net 6,210 6,660
Changes in assets and liabilities:    
Accounts and other receivables (50,256) (30,250)
Deferred rent (13,426) (10,454)
Deferred leasing costs (8,032) (4,613)
Other assets (35,123) (1,750)
Accounts payable and other accrued liabilities 49,576 (83,206)
Security deposits and prepaid rents 11,462 (12,889)
Net cash provided by operating activities 350,700 236,990
Cash flows from investing activities:    
Improvements to investments in real estate (389,266) (289,840)
Acquisitions of real estate (9,083) 0
Proceeds from sale of properties, net of sales costs 0 137,175
Proceeds from the Ascenty joint venture transaction 702,439 0
Deconsolidation of Ascenty cash (97,081) 0
Contributions to unconsolidated joint ventures (25,049) (81)
Prepaid construction costs and other investments (8,040) (26,602)
Improvement advances to tenants (24,878) (11,627)
Collection of improvement advances to tenants 16,649 13,691
Net cash provided by (used in) investing activities 165,691 (177,284)
Cash flows from financing activities:    
Borrowings on global revolving credit facility 1,346,495 579,685
Repayments on global revolving credit facility (2,144,075) (183,467)
Repayments on unsecured term loans (375,000) 0
Borrowings on unsecured senior notes 1,427,159 0
Repayments on unsecured senior notes (500,000) 0
Principal payments on mortgage loans (156) (192)
Payment of loan fees and costs (7,793) (294)
Premium paid for early extinguishment of debt (11,078) 0
Capital contributions from noncontrolling interests in consolidated joint ventures, net 28,219 62
Taxes paid related to net settlement of stock-based compensation awards 0 (4,718)
Proceeds from common and preferred stock offerings, net 203,048 (12)
Proceeds from equity plans 2,259 2,509
Payment of dividends/distributions to preferred stockholders/unitholders (20,329) (20,329)
Payment of dividends/distributions to common stockholders/unitholders and distributions to noncontrolling interests in operating partnership (452,393) (416,458)
Net cash used in financing activities (503,644) (43,214)
Net increase in cash, cash equivalents and restricted cash 12,747 16,492
Effect of exchange rate changes on cash, cash equivalents and restricted cash (13,960) 27
Cash, cash equivalents and restricted cash at beginning of period 135,222 13,181
Cash, cash equivalents and restricted cash at end of period 134,009 29,700
Supplemental disclosure of cash flow information:    
Cash paid for interest, net of amounts capitalized 104,073 78,728
Cash paid for income taxes 3,253 4,272
Cash paid for amounts included in the measurement of lease liabilities:    
Operating cash flows from operating leases 27,910  
Supplementary disclosure of noncash operating activities:    
Right-of-use assets obtained in exchange for new operating lease liabilities 689,917  
Supplementary disclosure of noncash investing and financing activities:    
Change in net assets related to foreign currency translation adjustments 30,880 (3,743)
(Decrease) increase in other assets related to change in fair value of interest rate swaps (3,775) 8,616
Decrease to goodwill and deferred tax liability (classified within accounts payable and other accrued liabilities) (9,436) 0
Noncontrolling interests in operating partnership converted to shares of common stock 136,009 15,201
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 196,462 177,812
Addition to leasehold improvements pursuant to capital lease obligation 0 73,873
Deconsolidation of Ascenty:    
Investment in unconsolidated joint ventures 930,326  
Investment in real estate (15,542,054)  
Account receivables (328,009)  
Acquired in-place lease value, deferred leasing costs and intangibles (2,580,624)  
Goodwill (3,358,463)  
Other assets (162,768)  
Secured debt 105,493  
Accounts payable and other accrued liabilities 922,571  
Accumulated other comprehensive loss, net (91,699)  
Deconsolidation of Ascenty cash (97,081) 0
Digital Realty Trust, L.P.    
Cash flows from operating activities:    
Net income 120,997 110,095
Adjustments to reconcile net income to net cash provided by operating activities:    
Gain on deconsolidation / sale of properties, net (67,497) (39,273)
Unrealized gain on equity investment (2,405) 0
Impairment of investments in real estate 5,351 0
Equity in earnings of unconsolidated joint ventures (9,217) (7,410)
Distributions from unconsolidated joint ventures 5,667 5,270
Write-off due to early lease terminations 4,922 431
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 207,552 186,431
Amortization of acquired in-place lease value and deferred leasing costs 103,934 108,358
Amortization of share-based compensation 7,592 5,872
Non-cash amortization of terminated swaps 262 301
Allowance for (recovery of) doubtful accounts 6,093 (494)
Amortization of deferred financing costs 4,493 3,060
Loss on early extinguishment of debt 1,808 0
Amortization of debt discount/premium 737 851
Amortization of acquired above-market leases and acquired below-market leases, net 6,210 6,660
Changes in assets and liabilities:    
Accounts and other receivables (50,256) (30,250)
Deferred rent (13,426) (10,454)
Deferred leasing costs (8,032) (4,613)
Other assets (35,123) (1,750)
Accounts payable and other accrued liabilities 49,576 (83,206)
Security deposits and prepaid rents 11,462 (12,889)
Net cash provided by operating activities 350,700 236,990
Cash flows from investing activities:    
Improvements to investments in real estate (389,266) (289,840)
Acquisitions of real estate (9,083) 0
Proceeds from sale of properties, net of sales costs 0 137,175
Proceeds from the Ascenty joint venture transaction 702,439 0
Deconsolidation of Ascenty cash (97,081) 0
Contributions to unconsolidated joint ventures (25,049) (81)
Prepaid construction costs and other investments (8,040) (26,602)
Improvement advances to tenants (24,878) (11,627)
Collection of improvement advances to tenants 16,649 13,691
Net cash provided by (used in) investing activities 165,691 (177,284)
Cash flows from financing activities:    
Borrowings on global revolving credit facility 1,346,495 579,685
Repayments on global revolving credit facility (2,144,075) (183,467)
Repayments on unsecured term loans (375,000) 0
Borrowings on unsecured senior notes 1,427,159 0
Repayments on unsecured senior notes (500,000) 0
Principal payments on mortgage loans (156) (192)
Payment of loan fees and costs (7,793) (294)
Premium paid for early extinguishment of debt (11,078) 0
Capital contributions from noncontrolling interests in consolidated joint ventures, net 28,219 62
Taxes paid related to net settlement of stock-based compensation awards 0 (4,718)
General partner contributions, net 205,307 2,497
Payment of dividends/distributions to preferred stockholders/unitholders (20,329) (20,329)
Payment of dividends/distributions to common stockholders/unitholders and distributions to noncontrolling interests in operating partnership (452,393) (416,458)
Net cash used in financing activities (503,644) (43,214)
Net increase in cash, cash equivalents and restricted cash 12,747 16,492
Effect of exchange rate changes on cash, cash equivalents and restricted cash (13,960) 27
Cash, cash equivalents and restricted cash at beginning of period 135,222 13,181
Cash, cash equivalents and restricted cash at end of period 134,009 29,700
Supplemental disclosure of cash flow information:    
Cash paid for interest, net of amounts capitalized 104,073 78,728
Cash paid for income taxes 3,253 4,272
Cash paid for amounts included in the measurement of lease liabilities:    
Operating cash flows from operating leases 27,910 0
Supplementary disclosure of noncash operating activities:    
Right-of-use assets obtained in exchange for new operating lease liabilities 689,917 0
Supplementary disclosure of noncash investing and financing activities:    
Change in net assets related to foreign currency translation adjustments 30,880 (3,743)
(Decrease) increase in other assets related to change in fair value of interest rate swaps (3,775) 8,616
Decrease to goodwill and deferred tax liability (classified within accounts payable and other accrued liabilities) (9,436) 0
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 196,462 177,812
Addition to leasehold improvements pursuant to capital lease obligation 0 73,873
Deconsolidation of Ascenty:    
Investment in unconsolidated joint ventures 930,326  
Investment in real estate (15,542,054)  
Account receivables (328,009)  
Acquired in-place lease value, deferred leasing costs and intangibles (2,580,624)  
Goodwill (3,358,463)  
Other assets (162,768)  
Secured debt 105,493  
Accounts payable and other accrued liabilities 922,571  
Accumulated other comprehensive loss, net (95,382)  
Deconsolidation of Ascenty cash (97,081) $ 0
Ascenty Acquisition    
Cash flows from investing activities:    
Deconsolidation of Ascenty cash (97,081)  
Deconsolidation of Ascenty:    
Investment in real estate (362,951)  
Account receivables (24,977)  
Acquired in-place lease value, deferred leasing costs and intangibles (480,128)  
Goodwill (967,189)  
Other assets (31,099)  
Secured debt 571,873  
Accounts payable and other accrued liabilities 72,449  
Accumulated other comprehensive loss, net (21,687)  
Deconsolidation of Ascenty cash (97,081)  
Net carrying value of Ascenty assets and liabilities deconsolidated (1,340,790)  
Ascenty Acquisition | Digital Realty Trust, L.P.    
Cash flows from investing activities:    
Deconsolidation of Ascenty cash (97,081)  
Deconsolidation of Ascenty:    
Investment in unconsolidated joint ventures 0  
Investment in real estate (362,951)  
Account receivables (24,977)  
Acquired in-place lease value, deferred leasing costs and intangibles (480,128)  
Goodwill (967,189)  
Other assets (31,099)  
Secured debt 571,873  
Accounts payable and other accrued liabilities 72,449  
Accumulated other comprehensive loss, net (21,687)  
Deconsolidation of Ascenty cash (97,081)  
Net carrying value of Ascenty assets and liabilities deconsolidated $ (1,340,790)