UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction | (Commission | (IRS Employer |
(Address of principal executive offices) | (Zip Code) |
(
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading | Name of each exchange on |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻
Item 2.02 Results of Operations and Financial Condition.
The information in this Item 2.02 of this Current Report on Form 8-K is also being furnished under Item 7.01 “Regulation FD Disclosure” of Form 8-K. Such information, including the exhibits attached hereto, is furnished pursuant to Item 2.02 and shall not be deemed “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (Exchange Act), or otherwise subject to the liabilities of that Section. The information in this Current Report on Form 8-K shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended (Securities Act), or the Exchange Act regardless of any general incorporation language in such filing.
On February 17, 2022, we issued a press release announcing our financial results for the quarter ended December 31, 2021. The press release referred to certain supplemental information that is available on the Company’s website at www.digitalrealty.com. A copy of the press release and supplemental information is attached hereto as Exhibit 99.1 and incorporated by reference herein.
On February 17, 2022, we also posted presentation materials to our website at www.digitalrealty.com. The presentation materials are attached hereto as Exhibit 99.2 and incorporated by reference herein.
Item 7.01 Regulation FD Disclosure.
The information in this Item 7.01 of this Current Report on Form 8-K is also being furnished under Item 2.02 “Results of Operations and Financial Condition” of Form 8-K. Such information, including the exhibits attached hereto, is furnished pursuant to Item 7.01 and shall not be deemed “filed” for any purpose, including for the purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that Section. The information in this Current Report on Form 8-K shall not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act regardless of any general incorporation language in such filing.
On February 17, 2022, we issued a press release announcing our financial results for the quarter ended December 31, 2021. The press release referred to certain supplemental information that is available on the Company’s website at www.digitalrealty.com. A copy of the press release and supplemental information is attached hereto as Exhibit 99.1 and incorporated by reference herein.
On February 17, 2022, we also posted presentation materials to our website at www.digitalrealty.com. The presentation materials are attached hereto as Exhibit 99.2 and incorporated by reference herein.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. |
| Description |
99.1 | Earnings Press Release and Supplemental Information for the Quarter Ended December 31, 2021. | |
99.2 | ||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Digital Realty Trust, Inc. | ||
By: | /s/ JEANNIE LEE | |
Jeannie Lee | ||
Executive Vice President, General Counsel |
Date: February 17, 2022
Overview | PAGE |
| |
3 | |
| |
5 | |
| |
6 | |
| |
Consolidated Statements of Operations | |
| |
8 | |
| |
11 | |
| |
13 | |
| |
14 | |
| |
15 | |
| |
Balance Sheet Information | |
| |
16 | |
| |
17 | |
| |
18 | |
| |
19 | |
| |
Internal Growth | |
| |
20 | |
| |
21 | |
| |
22 | |
| |
23 | |
| |
24 | |
| |
25 | |
| |
External Growth | |
| |
26 | |
| |
27 | |
| |
Historical Capital Expenditures and Investments in Real Estate | 28 |
| |
29 | |
| |
30 | |
| |
31 | |
| |
Additional Information | |
| |
Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization and Financial Ratios | 32 |
| |
33 | |
| |
35 |
Corporate Profile
Digital Realty owns, acquires, develops and operates data centers. The company is focused on providing data center, colocation and interconnection solutions for domestic and international customers across a variety of industry verticals ranging from cloud and information technology services, communications and social networking to financial services, manufacturing, energy, healthcare, and consumer products. As of December 31, 2021, the company’s 287 data centers, including 50 data centers held as investments in unconsolidated joint ventures, contain applications and operations critical to the day-to-day operations of technology industry and corporate enterprise data center customers. Digital Realty’s portfolio is comprised of approximately 35.6 million square feet, excluding approximately 7.2 million square feet of space under active development and 2.7 million square feet of space held for future development, located throughout North America, Europe, South America, Asia, Australia and Africa. For additional information, please visit the company’s website at https://www.digitalrealty.com/.
Corporate Headquarters
5707 Southwest Parkway, Building 1, Suite 275
Austin, TX 78735
Telephone: (737) 281-0101
Website: https://www.digitalrealty.com/
Senior Management
Chief Executive Officer: A. William Stein
President & Chief Financial Officer: Andrew P. Power
Chief Investment Officer: Gregory S. Wright
Chief Technology Officer: Christopher L. Sharp
Chief Revenue Officer: Corey J. Dyer
Chief Operating Officer: Erich J. Sanchack
Investor Relations
To request more information or to be added to our e-mail distribution list, please visit the Investor Relations section of our website at https://investor.digitalrealty.com/
| Bank of America | | BMO Capital | | Cowen & | |||||||
Argus Research | | Merrill Lynch | | Barclays | | Berenberg | | Markets | | Citigroup | | Company |
Marie Ferguson | | David Barden | | Brendan Lynch | | Nate Crossett | | Ari Klein | | Michael Rollins | | Colby Synesael |
(212) 425-7500 | | (646) 855-1320 | | (212) 526-9428 | | (646) 949-9030 | | (212) 885-4103 | | (212) 816-1116 | | (646) 562-1355 |
| | | | | | | | | | | | |
Credit Suisse | | Deutsche Bank | | Edward Jones | | Evercore ISI | | Green Street Advisors | | J.P. Morgan | | Jefferies |
Sami Badri | | Matthew Niknam | | Kyle Sanders | | Irvin Liu | | David Guarino | | Richard Choe | | Jonathan Petersen |
(212) 538-1727 | | (212) 250-4711 | | (314) 515-0198 | | (415) 800-0183 | | (949) 640-8780 | | (212) 662-6708 | | (212) 284-1705 |
| | | | | | | | | | | | |
KeyBanc Capital Markets | | MoffettNathanson | | Morgan Stanley | | Morningstar | | New Street Research | | Raymond James | | RBC Capital Markets |
Jordan Sadler | | Nick Del Deo | | Simon Flannery | | Matthew Dolgin | | Jonathan Chaplin | | Frank Louthan | | Jonathan Atkin |
(917) 368-2280 | | (212) 519-0025 | | (212) 761-6432 | | (312) 696-6783 | | (212) 921-9876 | | (404) 442-5867 | | (415) 633-8589 |
| | | | | | | | | | | | |
Stifel | | TD Securities | | Truist Securities | | UBS | | Wells Fargo | | William Blair | | Wolfe Research |
Erik Rasmussen | | Jonathan Kelcher | | Gregory Miller | | John Hodulik | | Eric Luebchow | | James Breen | | Andrew Rosivach |
(212) 271-3461 | | (416) 307-9931 | | (212) 303-4169 | | (212) 713-4226 | | (312) 630-2386 | | (617) 235-7513 | | (646) 582-9250 |
This Earnings Press Release and Supplemental Information package supplements the information provided in our quarterly and annual reports filed with the U.S. Securities and Exchange Commission. Additional information about Digital Realty and our business is also available on our website at https://www.digitalrealty.com/.
3
Stock Listing Information
The stock of Digital Realty Trust, Inc. is traded primarily on the New York Stock Exchange under the following symbols:
Common Stock: | | DLR |
Series J Preferred Stock: | | DLRPRJ |
Series K Preferred Stock: | | DLRPRK |
Series L Preferred Stock: | | DLRPRL |
Symbols may vary by stock quote provider.
Credit Ratings
Standard & Poor’s | | | |
Corporate Credit Rating: | | BBB | (Stable Outlook) |
Preferred Stock: | | BB+ | |
| | | |
Moody’s | | | |
Issuer Rating: | | Baa2 | (Stable Outlook) |
Preferred Stock: | | Baa3 | |
| | | |
Fitch | | | |
Issuer Default Rating: | | BBB | (Stable Outlook) |
Preferred Stock: | | BB+ | |
These credit ratings may not reflect the potential impact of risks relating to the structure or trading of the company’s securities and are provided solely for informational purposes. Credit ratings are not recommendations to buy, hold or sell any security, and may be revised or withdrawn at any time by the issuing rating agency at its sole discretion. The company does not undertake any obligation to maintain the ratings or to advise of any change in ratings. Each agency’s rating should be evaluated independently of any other agency’s rating. An explanation of the significance of the ratings may be obtained from each of the rating agencies.
Common Stock Price Performance
The following summarizes recent activity of Digital Realty’s common stock (DLR):
| | Three Months Ended |
| |||||||||||||
| | 31-Dec-21 | | 30-Sep-21 | | 30-Jun-21 | | 31-Mar-21 | | 31-Dec-20 | | |||||
High price | |
| $178.22 | |
| $168.30 | |
| $164.04 | |
| $150.43 | |
| $159.58 |
|
Low price |
| | $139.31 |
| | $143.01 |
| | $140.29 |
| | $124.65 |
| | $126.79 | |
Closing price, end of quarter | | | $176.87 | | | $144.45 | | | $150.46 | | | $140.84 | | | $139.51 | |
Average daily trading volume | | | 1,242,203 | | | 1,239,685 | | | 1,293,054 | | | 1,809,056 | | | 1,666,992 | |
Indicated dividend per common share (1) | | | $4.64 | | | $4.64 | | | $4.64 | | | $4.64 | | | $4.48 | |
Closing annual dividend yield, end of quarter | | | 2.6% | | | 3.2% | | | 3.1% | | | 3.3% | | | 3.2% | |
Shares and units outstanding, end of quarter (2) | | | 290,346,784 | | | 290,340,867 | | | 289,658,561 | | | 289,113,581 | | | 288,335,993 | |
Closing market value of shares and units outstanding (3) | | | $51,353,636 | | | $41,939,738 | | | $43,582,029 | | | $40,718,757 | | | $40,225,753 | |
(1) | On an annualized basis. |
(2) | As of December 31, 2021, the total number of shares and units includes 284,415,013 shares of common stock, 4,389,384 common units held by third parties and 1,542,387 common units and vested and unvested long-term incentive units held by directors, officers and others and excludes all shares of common stock potentially issuable upon conversion of our series J, series K and series L cumulative redeemable preferred stock upon certain change of control transactions and upon physical settlement of our September 2021 forward sale agreements. |
(3) | Dollars in thousands as of the end of the quarter. |
This Earnings Press Release and Supplemental Information package supplements the information provided in our quarterly and annual reports filed with the U.S. Securities and Exchange Commission. Additional information about us and our data centers is also available on our website at www.digitalrealty.com.
4
Partner |
| # of Units (2) |
| % Ownership |
Digital Realty Trust, Inc. |
| 284,415,013 |
| 98.0% |
Third-Party Unitholders |
| 4,389,384 |
| 1.5% |
Directors, Officers and Others (3) |
| 1,542,387 |
| 0.5% |
Total |
| 290,346,784 |
| 100.0% |
(1) | Includes properties owned by joint ventures. |
(2) | The total number of units includes 284,415,013 general partnership common units, 4,389,384 common units held by third parties and 1,542,387 common units and vested and unvested long-term incentive units held by directors, officers and others, and excludes all common units potentially issuable upon conversion of our series J, series K and series L cumulative redeemable preferred units upon certain change of control transactions and upon physical settlement of our September 2021 forward sale agreements. |
(3) | Reflects limited partnership interests held by our directors, officers and others in the form of common units, and vested and unvested long-term incentive units. |
5
Key Quarterly Financial Data | Financial Supplement | |
---|---|---|
Unaudited and Dollars in Thousands, Except Per Share Data | Fourth Quarter 2021 |
Shares and Units at End of Quarter |
| 31-Dec-21 |
| 30-Sep-21 |
| 30-Jun-21 |
| 31-Mar-21 |
| 31-Dec-20 | |||||
Common shares outstanding |
| | 284,415,013 |
| | 283,846,802 |
| | 282,603,152 |
| | 281,372,310 |
| | 280,289,726 |
Common units outstanding |
| | 5,931,771 |
| | 6,494,065 |
| | 7,055,409 |
| | 7,741,271 |
| | 8,046,267 |
Total Shares and Partnership Units |
| | 290,346,784 |
| | 290,340,867 |
| | 289,658,561 |
| | 289,113,581 |
| | 288,335,993 |
| | | | | | | | | | | | | | | |
Enterprise Value |
| |
|
| |
|
| |
|
| |
|
| |
|
Market value of common equity (1) | | | $51,353,636 | | | $41,939,738 | | | $43,582,029 | | | $40,718,757 | | | $40,225,753 |
Liquidation value of preferred equity | |
| 755,000 | |
| 755,000 | |
| 755,000 | |
| 956,250 | |
| 956,250 |
Total debt at balance sheet carrying value | |
| 13,448,210 | |
| 14,087,539 | |
| 13,927,821 | |
| 13,256,839 | |
| 13,304,717 |
Total Enterprise Value | | | $65,556,846 | | | $56,782,277 | | | $58,264,850 | | | $54,931,846 | | | $54,486,720 |
Total debt / total enterprise value | |
| 20.5% | |
| 24.8% | |
| 23.9% | |
| 24.1% | |
| 24.4% |
Debt-plus-preferred-to-total-enterprise-value | | | 21.7% | | | 26.1% | | | 25.2% | | | 25.9% | | | 26.2% |
| | | | | | | | | | | | | | | |
Selected Balance Sheet Data | |
|
| |
|
| |
|
| |
|
| |
|
|
Investments in real estate (before depreciation) | | | $28,780,211 | | | $28,033,614 | | | $27,821,024 | | | $26,830,520 | | | $27,286,333 |
Total Assets | |
| 36,369,560 | |
| 35,847,648 | |
| 36,151,220 | |
| 35,542,491 | |
| 36,076,291 |
Total Liabilities | |
| 17,845,778 | |
| 18,040,369 | |
| 17,945,483 | |
| 17,157,070 | |
| 17,587,944 |
| | | | | | | | | | | | | | | |
Selected Operating Data | |
|
| |
|
| |
|
| |
|
| |
|
|
Total operating revenues | | | $1,111,168 | | | $1,133,136 | | | $1,093,188 | | | $1,090,391 | | | $1,062,609 |
Total operating expenses | |
| 979,671 | |
| 948,769 | |
| 907,561 | |
| 897,873 | |
| 902,345 |
Interest expense | |
| 71,762 | |
| 71,417 | |
| 75,014 | |
| 75,653 | |
| 77,848 |
Net income / (loss) | |
| 1,090,397 | |
| 136,543 | |
| 125,797 | |
| 394,675 | |
| 59,510 |
Net income / (loss) available to common stockholders | |
| 1,057,629 | |
| 124,096 | |
| 127,368 | |
| 372,405 | |
| 44,178 |
| | | | | | | | | | | | | | | |
Financial Ratios | |
|
| |
|
| |
|
| |
|
| |
|
|
EBITDA (2) | | | $1,512,560 | | | $578,257 | | | $618,945 | | | $843,685 | | | $534,839 |
Adjusted EBITDA (3) | |
| 583,712 | |
| 610,076 | |
| 602,684 | |
| 615,319 | |
| 578,156 |
Net Debt to Adjusted EBITDA (4) | |
| 6.1x | |
| 6.0x | |
| 6.0x | |
| 5.6x | |
| 6.0x |
Interest expense | |
| 71,762 | |
| 71,417 | |
| 75,014 | |
| 75,653 | |
| 77,848 |
Fixed charges (5) | |
| 97,271 | |
| 96,740 | |
| 98,457 | |
| 100,601 | |
| 103,198 |
Interest coverage ratio (6) | |
| 6.0x | |
| 6.5x | |
| 6.1x | |
| 6.6x | |
| 5.8x |
Fixed charge coverage ratio (7) | |
| 5.4x | |
| 5.8x | |
| 5.4x | |
| 5.8x | |
| 5.1x |
| | | | | | | | | | | | | | | |
Profitability Measures | |
|
| |
|
| |
|
| |
|
| |
|
|
Net income / (loss) per common share - basic | | | $3.73 | | | $0.44 | | | $0.45 | | | $1.32 | | | $0.16 |
Net income / (loss) per common share - diluted | | | $3.71 | | | $0.44 | | | $0.45 | | | $1.32 | | | $0.16 |
Funds from operations (FFO) / diluted share and unit (8) | | | $1.54 | | | $1.54 | | | $1.78 | | | $1.49 | | | $1.45 |
Core funds from operations (Core FFO) / diluted share and unit (8) | | | $1.67 | | | $1.65 | | | $1.54 | | | $1.67 | | | $1.61 |
Adjusted funds from operations (AFFO) / diluted share and unit (9) | | | $1.41 | | | $1.60 | | | $1.63 | | | $1.61 | | | $1.41 |
Dividends per share and common unit | | | $1.16 | | | $1.16 | | | $1.16 | | | $1.16 | | | $1.12 |
Diluted FFO payout ratio (8) (10) | |
| 75.3% | |
| 75.3% | |
| 65.2% | |
| 77.9% | |
| 77.1% |
Diluted Core FFO payout ratio (8) (11) | |
| 69.4% | |
| 70.3% | |
| 75.3% | |
| 69.6% | |
| 69.5% |
Diluted AFFO payout ratio (9) (12) | |
| 82.1% | |
| 72.4% | |
| 71.2% | |
| 72.1% | |
| 79.5% |
| | | | | | | | | | | | | | | |
Portfolio Statistics | |
|
| |
|
| |
|
| |
|
| |
|
|
Buildings (13) | | | 300 | | | 295 | | | 305 | | | 306 | | | 307 |
Data Centers (13) | |
| 287 | |
| 282 | |
| 291 | |
| 290 | |
| 291 |
Cross-connects (13)(14) | |
| 178,000 | |
| 174,000 | |
| 170,000 | |
| 167,000 | |
| 164,000 |
Net rentable square feet, excluding development space (13) | |
| 35,630,828 | |
| 34,988,250 | |
| 35,837,908 | |
| 35,404,425 | |
| 35,876,316 |
Occupancy at end of quarter (15) | |
| 83.6% | |
| 84.2% | |
| 84.7% | |
| 85.3% | |
| 86.3% |
Occupied square footage (13) | |
| 29,774,698 | |
| 29,471,445 | |
| 30,352,404 | |
| 30,215,898 | |
| 30,955,049 |
Space under active development (16) | |
| 7,230,460 | |
| 7,464,633 | |
| 7,617,837 | |
| 7,650,175 | |
| 5,391,969 |
Space held for development (17) | |
| 2,682,456 | |
| 2,088,701 | |
| 1,958,306 | |
| 2,217,118 | |
| 2,290,810 |
Weighted average remaining lease term (years) (18) | |
| 4.7 | |
| 4.8 | |
| 4.7 | |
| 4.8 | |
| 4.7 |
Same-capital occupancy at end of quarter (15) (19) | |
| 83.6% | |
| 83.7% | |
| 84.2% | |
| 85.1% | |
| 86.0% |
6
Key Quarterly Financial Data | Financial Supplement | |
---|---|---|
Unaudited and Dollars in Thousands, Except Per Share Data | Fourth Quarter 2021 |
(2) | EBITDA is calculated as earnings before interest expense, loss from early extinguishment of debt, tax expense, and depreciation and amortization. For a discussion of EBITDA, see page 33. For a reconciliation of net income available to common stockholders to EBITDA, see page 32. |
(3) | Adjusted EBITDA is EBITDA excluding unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest and tax expense, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. For a discussion of Adjusted EBITDA, see page 33. For a reconciliation of net income available to common stockholders to Adjusted EBITDA, see page 32. |
(4) | Net Debt to Adjusted EBITDA is calculated as total debt at balance sheet carrying value (see page 6), plus capital lease obligations, plus our share of joint venture debt at carrying value, less cash and cash equivalents (including JV share of cash), divided by the product of Adjusted EBITDA (including our share of joint venture EBITDA), multiplied by four. |
(5) | Fixed charges consist of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends. |
(6) | Interest coverage ratio is Adjusted EBITDA divided by GAAP interest expense plus capitalized interest (including our pro rata share of unconsolidated joint venture interest expense). |
(7) | Fixed charge coverage ratio is Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint venture fixed charges). |
(8) | For definitions and discussion of FFO and core FFO, see page 33. For reconciliations of net income available to common stockholders to FFO and core FFO, see page 14. |
(9) | For a definition and discussion of AFFO, see page 33. For a reconciliation of core FFO to AFFO, see page 15. |
(10) | Diluted FFO payout ratio is dividends declared per common share and unit divided by diluted FFO per share and unit. |
(11) | Diluted core FFO payout ratio is dividends declared per common share and unit divided by diluted core FFO per share and unit. |
(12) | Diluted AFFO payout ratio is dividends declared per common share and unit divided by diluted AFFO per share and unit. |
(13) | Includes buildings held as investments in unconsolidated entities. Excludes buildings held-for-sale. |
(14) | Represents approximate amounts. |
(15) | Occupancy and same-capital occupancy exclude space under active development and space held for development. Occupancy represents our consolidated portfolio in addition to our managed portfolio of unconsolidated joint ventures and non-managed unconsolidated joint ventures. For some of our buildings, we calculate occupancy based on factors in addition to contractually leased square feet, including available power, required support space and common area. Excludes buildings held-for-sale. |
(16) | Space under active development includes current Base Building and Data Centers projects in progress (see page 26). Excludes buildings held-for-sale. |
(17) | Space held for development includes space held for future Data Center development, and excludes space under active development (see page 29). Excludes buildings held-for-sale. |
(18) | Weighted average remaining lease term excludes renewal options and is weighted by net rentable square feet. |
(19) | Represents buildings owned as of December 31, 2019 with less than 5% of total rentable square feet under development. Excludes buildings that were undergoing, or were expected to undergo, development activities in 2020-2021, buildings classified as held-for-sale, and buildings sold or contributed to joint ventures for all periods presented. Prior period results have been adjusted to reflect current same-capital pool. |
Explanatory Note: Certain portfolio information regarding Medallion is excluded from the portfolio statistics included in this Earnings Press Release and Supplemental Information package, as indicated in the footnotes, where applicable. Specifically, we have excluded the following related to Medallion: two new metropolitan areas, 2 data centers, square footage, occupancy percentage and lease terms. Medallion’s financial results are included in our condensed consolidated financial information.
7
DIGITAL REALTY REPORTS FOURTH QUARTER 2021 RESULTS
Austin, TX — February 17, 2022 — Digital Realty (NYSE: DLR), the largest global provider of cloud- and carrier-neutral data center, colocation and interconnection solutions, announced today financial results for the fourth quarter of 2021. All per-share results are presented on a fully-diluted share and unit basis.
Highlights
◾ | Reported net income available to common stockholders of $3.71 per share in 4Q21, compared to $0.16 in 4Q20 |
◾ | Reported FFO per share of $1.54 in 4Q21, compared to $1.45 in 4Q20 |
◾ | Reported core FFO per share of $1.67 in 4Q21, compared to $1.61 in 4Q20 |
◾ | Signed total bookings during 4Q21 expected to generate $156 million of annualized GAAP rental revenue, including an $11 million contribution from interconnection |
◾ | Introduced 2022 core FFO per share outlook of $6.80-$6.90 |
Financial Results
Digital Realty reported revenues for the fourth quarter of 2021 of $1.1 billion, a 2% decrease from the previous quarter and a 5% increase from the same quarter last year.
The company delivered fourth quarter of 2021 net income of $1.1 billion, and net income available to common stockholders of $1.1 billion, or $3.71 per diluted share, compared to $0.44 per diluted share in the previous quarter and $0.16 per diluted share in the same quarter last year.
Digital Realty generated fourth quarter of 2021 Adjusted EBITDA of $584 million, a 4% decrease from the previous quarter and a 1% increase over the same quarter last year.
The company reported fourth quarter of 2021 funds from operations of $449 million, or $1.54 per share, compared to $1.54 per share in the previous quarter and $1.45 per share in the same quarter last year.
Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered fourth quarter of 2021 core FFO per share of $1.67, a 1% increase from $1.65 per share in the previous quarter, and a 4% increase from $1.61 per share in the same quarter last year.
Leasing Activity
In the fourth quarter, Digital Realty signed total bookings expected to generate $156 million of annualized GAAP rental revenue, including an $11 million contribution from interconnection.
“Digital Realty delivered record bookings in the fourth quarter and for the full year, with over $500 million of new business globally in 2021, demonstrating the strength of our global value proposition,” said Digital Realty Chief Executive Officer A. William Stein. “Demand for data center solutions remains robust, and we are investing organically as well as strategically to expand our global platform to provide customers the capacity and communities they require to execute their digital transformation strategies around the world.”
The weighted-average lag between new leases signed during the fourth quarter of 2021 and the contractual commencement date was fourteen months.
In addition to new leases signed, Digital Realty also signed renewal leases representing $151 million of annualized GAAP rental revenue during the quarter. Rental rates on renewal leases signed during the fourth quarter of 2021 rolled down 3.9% on a cash basis and down 2.6% on a GAAP basis.
8
New leases signed during the fourth quarter of 2021 are summarized by region as follows:
|
| Annualized GAAP |
| |
| | |
|
|
| | | |
| | Base Rent | | | | GAAP Base Rent | | | | GAAP Base Rent | |||
The Americas | | (in thousands) | | Square Feet | | per Square Foot | | Megawatts | | per Kilowatt | |||
0-1 MW | | | $16,113 |
| 69,789 | | | $231 |
| 5.9 | | | $228 |
> 1 MW | | | 23,326 |
| 202,251 | | | 115 |
| 25.2 | | | 77 |
Other (1) | | | 7,001 |
| 273,896 | | | 26 |
| — | | | — |
Total | | | $46,441 |
| 545,936 | | | $85 |
| 31.1 | | | $106 |
| | | | | | | | | | | | | |
EMEA (2) | | |
|
|
| | |
|
|
| | |
|
0-1 MW | | | $18,471 |
| 77,302 | | | $239 |
| 7.0 | | | $221 |
> 1 MW | | | 73,350 |
| 512,010 | | | 143 |
| 54.6 | | | 112 |
Other (1) | | | 266 |
| — | | | — |
| — | | | — |
Total | | | $92,087 |
| 589,312 | | | $156 |
| 61.5 | | | $124 |
| | | | | | | | | | | | | |
Asia Pacific (2) | | |
|
|
| | |
|
|
| | |
|
0-1 MW | | | $7,183 |
| 15,923 | | | $451 |
| 1.5 | | | $411 |
> 1 MW | | | — | | — | | | — | | — | | | — |
Other (1) | | | 182 |
| 3,195 | | | 57 |
| — | | | — |
Total | | | $7,366 |
| 19,118 | | | $385 |
| 1.5 | | | $411 |
| | | | | | | | | | | | | |
All Regions (2) | | |
|
|
| | |
|
|
| | |
|
0-1 MW | | | $41,767 |
| 163,014 | | | $256 |
| 14.3 | | | $243 |
> 1 MW | | | 96,676 | | 714,261 | | | 135 | | 79.8 | | | 101 |
Other (1) | | | 7,449 |
| 277,091 | | | 27 |
| — | | | — |
Total | | | $145,893 |
| 1,154,366 | | | $126 |
| 94.1 | | | $123 |
| | | | | | | | | | | | | |
Interconnection | | | $10,566 |
| N/A | | | N/A |
| N/A | | | N/A |
| | | | | | | | | | | | | |
Grand Total | | | $156,459 |
| 1,154,366 | | | $126 |
| 94.1 | | | $123 |
Note: Totals may not foot due to rounding differences.
(1) | Other includes Powered Base Building® shell capacity as well as storage and office space within fully improved data center facilities. |
(2) | Based on quarterly average exchange rates during the three months ended December 31, 2021. |
Investment Activity
During the fourth quarter, Digital Realty announced the successful listing of Digital Core REIT as a standalone publicly traded vehicle listed on the Singapore Stock Exchange. Digital Realty contributed a 90% interest in a fully-leased portfolio of 10 assets in the U.S. and Canada that was valued at $1.4 billion at a 4.25% cap rate. The transaction generated net proceeds of approximately $960 million, and Digital Realty recognized a gain of approximately $1 billion in the fourth quarter of 2021. Digital Realty will provide operational support for Digital Core REIT and will earn fees for asset and property management as well as acquisitions, dispositions, and development. Following exercise of the overallotment option, Digital Realty owns approximately a 35% equity interest in Digital Core REIT.
During the fourth quarter, Digital Realty made a strategic investment in AtlasEdge Data Centres, a European edge data center provider; acquired 16 acres of land in Northern Virginia for approximately $23 million; and sold a mixed-use retail and data center property in San Jose, California for approximately $60 million.
During the fourth quarter, Medallion, a leading Nigerian colocation and interconnection provider jointly owned by Digital Realty and Pembani Remgro, acquired two land parcels in Lagos, Nigeria. Digital Realty’s share of the total consideration was approximately $22 million.
Subsequent to quarter-end, Digital Realty announced it has entered into a definitive agreement to acquire roughly a 55% stake in Teraco, Africa’s leading carrier-neutral colocation provider, from a consortium of investors including Berkshire Partners and Permira, in a transaction valuing Teraco at approximately $3.5 billion and representing a cap rate of approximately 3.5% on projected 2022 cash net operating income of approximately $121 million. The transaction is expected to close in the first half of 2022 and is subject to customary closing conditions.
9
Balance Sheet
Digital Realty had approximately $13.4 billion of total debt outstanding as of December 31, 2021, comprised of $13.3 billion of unsecured debt and approximately $0.1 billion of secured debt. At the end of the fourth quarter of 2021, net debt-to-Adjusted EBITDA was 6.1x, debt-plus-preferred-to-total enterprise value was 21.7% and fixed charge coverage was 5.4x. Pro forma for settlement of the $1 billion forward equity offering, net debt-to-adjusted EBITDA was 5.7x and fixed charge coverage was also 5.7x.
Digital Realty completed the following financing transactions during the fourth quarter.
● | In mid-November, Digital Realty amended, extended, and upsized its existing global revolving credit facility from $2.35 billion to $3.0 billion. Digital Realty also amended and extended its existing ¥33.3 billion (approximately $290 million) Japanese yen-denominated revolving credit facility. Both facilities mature in January 2027, assuming the exercise of two six-month extension options. The revolving credit facilities now feature a sustainability-linked pricing component, with pricing subject to adjustment based on annual performance targets, further demonstrating Digital Realty’s continued leadership and commitment to sustainable business practices. |
● | Subsequent to quarter-end, Digital Realty closed an offering of €750 million, or approximately $850 million, of 1.375% Euro bonds due 2032. |
● | Likewise subsequent to quarter-end, Digital Realty redeemed all $450 million of its outstanding 4.75% notes due 2025. |
10
Digital Realty introduced its 2022 core FFO per share outlook of $6.80-$6.90. The assumptions underlying the outlook are summarized in the following table.
|
| As of |
Top-Line and Cost Structure | | February 17, 2022 |
Total revenue | | $4.700 - $4.800 billion |
Net non-cash rent adjustments (1) | | ($35) - ($40) million |
Adjusted EBITDA | | $2.475 - $2.525 billion |
G&A | | $410 - $420 million |
| | |
Internal Growth | | |
Rental rates on renewal leases | | |
Cash basis | | Flat |
GAAP basis | | Slightly positive |
Year-end portfolio occupancy | | 83.0% - 84.0% |
"Same-capital" cash NOI growth (2) | | (2.5%) - (3.5%) |
| | |
Foreign Exchange Rates | | |
U.S. Dollar / Pound Sterling | | $1.30 - $1.38 |
U.S. Dollar / Euro | | $1.10 - $1.15 |
| | |
External Growth | | |
Dispositions | | |
Dollar volume | | $0.5 - $1.0 billion |
Cap rate | | 0.0% - 10.0% |
Development | | |
CapEx (3) | | $2.3 - $2.5 billion |
Average stabilized yields | | 9.0% - 15.0% |
Enhancements and other non-recurring CapEx (4) | | $5 - $10 million |
Recurring CapEx + capitalized leasing costs (5) | | $210 - $220 million |
| | |
Balance Sheet | | |
Long-term debt issuance | | |
Dollar amount | | $1.8 - $2.0 billion |
Pricing | | 1.5% - 2.0% |
Timing | | Early & Late 2022 |
| | |
Net income per diluted share | | $1.05 - $1.10 |
Real estate depreciation and (gain) / loss on sale | | $5.35 - $5.35 |
Funds From Operations / share (NAREIT-Defined) | | $6.40 - $6.45 |
Non-core expenses and revenue streams | | $0.40 - $0.45 |
Core Funds From Operations / share | | $6.80 - $6.90 |
Foreign currency translation adjustments | | $0.10 - $0.10 |
Constant-Currency Core Funds From Operations / share | | $6.90 - $7.00 |
(1) | Net non-cash rent adjustments represent the sum of straight-line rental revenue and straight-line rent expense, as well as the amortization of above- and below-market leases (i.e., ASC 805 adjustments). |
(2) | The “same-capital” pool includes properties owned as of December 31, 2020 with less than 5% of total rentable square feet under development. It also excludes properties that were undergoing, or were expected to undergo, development activities in 2021-2022, properties classified as held for sale, and properties sold or contributed to joint ventures for all periods presented. |
(3) | Includes land acquisitions. |
(4) | Other non-recurring CapEx represents costs incurred to enhance the capacity or marketability of operating properties, such as network fiber initiatives and software development costs. |
(5) | Recurring CapEx represents non-incremental improvements required to maintain current revenues, including second-generation tenant improvements and leasing commissions. |
11
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures, including FFO, core FFO and Adjusted EBITDA. A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a reconciliation from FFO to core FFO, and definitions of FFO and core FFO are included as an attachment to this document. A reconciliation from U.S. GAAP net income available to common stockholders to Adjusted EBITDA, a definition of Adjusted EBITDA and definitions of net debt-to-Adjusted EBITDA, debt-plus-preferred-to-total enterprise value, cash NOI, and fixed charge coverage ratio are included as an attachment to this document.
Investor Conference Call
Prior to Digital Realty’s investor conference call at 5:30 p.m. EST / 2:30 p.m. PST on February 17, 2022, a presentation will be posted to the Investors section of the company’s website at https://investor.digitalrealty.com/. The presentation is designed to accompany the discussion of the company’s fourth quarter 2021 financial results and operating performance. The conference call will feature Chief Executive Officer A. William Stein and President & Chief Financial Officer Andrew P. Power.
To participate in the live call, investors are invited to dial (888) 317-6003 (for domestic callers) or (412) 317-6061 (for international callers) and reference the conference ID# 6195647 at least five minutes prior to start time. A live webcast of the call will be available via the Investors section of Digital Realty’s website at https://investor.digitalrealty.com/.
Telephone and webcast replays will be available after the call until March 17, 2022. The telephone replay can be accessed by dialing (877) 344-7529 (for domestic callers) or (412) 317-0088 (for international callers) and providing the conference ID# 3330128. The webcast replay can be accessed on Digital Realty’s website.
About Digital Realty
Digital Realty supports the world’s leading enterprises and service providers by delivering the full spectrum of data center, colocation and interconnection solutions. PlatformDIGITAL®, the company’s global data center platform, provides customers a trusted foundation and proven Pervasive Datacenter Architecture (PDx™) solution methodology for scaling digital business and efficiently managing data gravity challenges. Digital Realty’s global data center footprint gives customers access to the connected communities that matter to them with over 280 facilities in nearly 50 metros across 25 countries on six continents. To learn more about Digital Realty, please visit digitalrealty.com or follow us on LinkedIn and Twitter.
Contact Information
Andrew P. Power
President & Chief Financial Officer
Digital Realty
(415) 738-6500
Jim Huseby
Investor Relations
Digital Realty
(415) 738-6500
12
Consolidated Quarterly Statements of Operations | Financial Supplement | |
---|---|---|
Unaudited and Dollars in Thousands, Except Per Share Data | Fourth Quarter 2021 |
| | | Three Months Ended | | | Twelve Months Ended | ||||||||||||||||
| | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 | | | | 31-Dec-21 | | | 31-Dec-20 |
Rental revenues | | | $763,117 | | | $773,195 | | | $768,826 | | | $754,544 | | | $754,422 | | | | $3,059,682 | | | $2,758,678 |
Tenant reimbursements - Utilities | | | 195,340 | | | 189,060 | | | 169,743 | | | 184,973 | | | 154,937 | | | | 739,116 | | | 565,144 |
Tenant reimbursements - Other | | | 58,528 | | | 57,666 | | | 60,261 | | | 59,328 | | | 62,084 | | | | 235,783 | | | 235,311 |
Interconnection & other | | | 89,850 | | | 90,983 | | | 90,565 | | | 89,061 | | | 86,424 | | | | 360,459 | | | 327,412 |
Fee income | | | 4,133 | | | 3,255 | | | 3,628 | | | 2,426 | | | 4,722 | | | | 13,442 | | | 15,214 |
Other | | | 200 | | | 18,977 | | | 165 | | | 59 | | | 20 | | | | 19,401 | | | 1,850 |
Total Operating Revenues | | | $1,111,168 | | | $1,133,136 | | | $1,093,188 | | | $1,090,391 | | | $1,062,609 | | | | $4,427,883 | | | $3,903,609 |
| | | | | | | | | | | | | | | | | | | | | | |
Utilities | | | $213,933 | | | $209,585 | | | $185,010 | | | $176,046 | | | $169,282 | | | | $784,574 | | | $636,905 |
Rental property operating | | | 205,250 | | | 196,743 | | | 198,207 | | | 185,733 | | | 205,177 | | | | 785,933 | | | 694,588 |
Property taxes | | | 42,673 | | | 55,915 | | | 42,795 | | | 49,005 | | | 42,442 | | | | 190,388 | | | 169,368 |
Insurance | | | 3,507 | | | 4,718 | | | 5,703 | | | 3,498 | | | 3,410 | | | | 17,426 | | | 13,253 |
Depreciation & amortization | | | 378,883 | | | 369,035 | | | 368,981 | | | 369,733 | | | 359,915 | | | | 1,486,632 | | | 1,366,379 |
General & administration | | | 103,705 | | | 97,082 | | | 94,956 | | | 97,568 | | | 101,582 | | | | 393,311 | | | 344,928 |
Severance, equity acceleration, and legal expenses | | | 1,003 | | | 1,377 | | | 2,536 | | | 2,427 | | | 606 | | | | 7,343 | | | 6,440 |
Transaction and integration expenses | | | 12,427 | | | 13,804 | | | 7,075 | | | 14,120 | | | 19,290 | | | | 47,426 | | | 106,662 |
Impairment of investments in real estate | | | 18,291 | | | — | | | — | | | — | | | — | | | | 18,291 | | | 6,482 |
Other expenses | | | (1) | | | 510 | | | 2,298 | | | (257) | | | 641 | | | | 2,550 | | | 1,074 |
Total Operating Expenses | | | $979,671 | | | $948,769 | | | $907,561 | | | $897,873 | | | $902,345 | | | | $3,733,874 | | | $3,346,079 |
| | | | | | | | | | | | | | | | | | | | | | |
Operating Income | | | $131,497 | | | $184,367 | | | $185,627 | | | $192,518 | | | $160,264 | | | | $694,009 | | | $557,530 |
| | | | | | | | | | | | | | | | | | | | | | |
Equity in (loss) earnings of unconsolidated joint ventures | | | (7,714) | | | 40,884 | | | 52,143 | | | (23,031) | | | 31,055 | | | | 62,282 | | | (57,629) |
Gain / (loss) on sale of investments | | | 1,047,011 | | | (635) | | | 499 | | | 333,921 | | | 1,684 | | | | 1,380,796 | | | 316,895 |
Interest and other (expense) income, net | | | (4,349) | | | (2,947) | | | 10,124 | | | (7,186) | | | (2,747) | | | | (4,358) | | | 20,222 |
Interest (expense) | | | (71,762) | | | (71,417) | | | (75,014) | | | (75,653) | | | (77,848) | | | | (293,846) | | | (333,021) |
Income tax (expense) | | | (3,961) | | | (13,709) | | | (47,582) | | | (7,547) | | | (3,322) | | | | (72,799) | | | (38,047) |
Loss from early extinguishment of debt | | | (325) | | | — | | | — | | | (18,347) | | | (49,576) | | | | (18,672) | | | (103,215) |
Net Income / (Loss) | | | $1,090,397 | | | $136,543 | | | $125,797 | | | $394,675 | | | $59,510 | | | | $1,747,412 | | | $362,735 |
| | | | | | | | | | | | | | | | | | | | | | |
Net (income) loss attributable to noncontrolling interests | | | (22,587) | | | (2,266) | | | (4,544) | | | (8,756) | | | (1,818) | | | | (38,153) | | | (6,333) |
Net Income / (Loss) Attributable to Digital Realty Trust, Inc. | | | $1,067,810 | | | $134,277 | | | $121,253 | | | $385,919 | | | $57,692 | | | | $1,709,259 | | | $356,402 |
| | | | | | | | | | | | | | | | | | | | | | |
Preferred stock dividends, including undeclared dividends | | | (10,181) | | | (10,181) | | | (11,885) | | | (13,514) | | | (13,514) | | | | (45,761) | | | (76,536) |
Gain on / (Issuance costs associated with) redeemed preferred stock | | | — | | | — | | | 18,000 | | | — | | | — | | | | 18,000 | | | (16,520) |
Net Income / (Loss) Available to Common Stockholders | | | $1,057,629 | | | $124,096 | | | $127,368 | | | $372,405 | | | $44,178 | | | | $1,681,498 | | | $263,346 |
| | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares outstanding - basic | | | 283,869,662 | | | 283,105,966 | | | 281,791,855 | | | 281,094,798 | | | 280,117,213 | | | | 282,474,927 | | | 260,098,978 |
Weighted-average shares outstanding - diluted | | | 284,868,184 | | | 283,817,950 | | | 282,433,857 | | | 281,928,182 | | | 281,122,368 | | | | 283,221,968 | | | 262,522,508 |
Weighted-average fully diluted shares and units | | | 290,893,110 | | | 290,228,785 | | | 289,484,805 | | | 289,210,666 | | | 288,903,143 | | | | 289,912,489 | | | 270,496,513 |
| | | | | | | | | | | | | | | | | | | | | | |
Net income / (loss) per share - basic | | | $3.73 | | | $0.44 | | | $0.45 | | | $1.32 | | | $0.16 | | | | $5.95 | | | $1.01 |
Net income / (loss) per share - diluted | | | $3.71 | | | $0.44 | | | $0.45 | | | $1.32 | | | $0.16 | | | | $5.94 | | | $1.00 |
13
Funds From Operations and Core Funds From Operations | Financial Supplement | |
---|---|---|
Unaudited and in Thousands, Except Per Share Data | Fourth Quarter 2021 |
| | Three Months Ended | | | Twelve Months Ended | |||||||||||||||||
Reconciliation of Net Income to Funds From Operations (FFO) | | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 | | | | 31-Dec-21 | | | 31-Dec-20 |
| | | | | | | | | | | | | | | | | | | | | | |
Net Income / (Loss) Available to Common Stockholders | | | $1,057,629 | | | $124,096 | | | $127,368 | | | $372,405 | | | $44,178 | | | | $1,681,498 | | | $263,346 |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | |
Non-controlling interest in operating partnership | | | 23,100 | | | 3,000 | | | 3,200 | | | 9,800 | | | 1,300 | | | | 39,100 | | | 9,500 |
Real estate related depreciation & amortization (1) | | | 372,447 | | | 362,728 | | | 363,640 | | | 364,697 | | | 354,366 | | | | 1,463,512 | | | 1,341,836 |
Unconsolidated JV real estate related depreciation & amortization | | | 24,146 | | | 21,293 | | | 20,983 | | | 19,378 | | | 21,471 | | | | 85,800 | | | 77,730 |
(Gain) on real estate transactions (2) | | | (1,047,011) | | | (63,799) | | | (499) | | | (333,921) | | | (1,684) | | | | (1,445,230) | | | (316,895) |
Impairment of investments in real estate | | | 18,291 | | | - | | | - | | | - | | | - | | | | 18,291 | | | 6,482 |
Funds From Operations - diluted | | | $448,602 | | | $447,318 | | | $514,692 | | | $432,359 | | | $419,631 | | | | $1,842,971 | | | $1,381,998 |
| | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares and units outstanding - basic | | | 289,895 | | | 289,542 | | | 288,843 | | | 288,377 | | | 287,898 | | | | 289,165 | | | 268,073 |
Weighted-average shares and units outstanding - diluted (3) | | | 290,893 | | | 290,228 | | | 289,485 | | | 289,211 | | | 288,903 | | | | 289,912 | | | 270,497 |
| | | | | | | | | | | | | | | | | | | | | | |
Funds From Operations per share - basic | | | $1.55 | | | $1.54 | | | $1.78 | | | $1.50 | | | $1.46 | | | | $6.37 | | | $5.16 |
| | | | | | | | | | | | | | | | | | | | | | |
Funds From Operations per share - diluted (3) | | | $1.54 | | | $1.54 | | | $1.78 | | | $1.50 | | | $1.45 | | | | $6.36 | | | $5.11 |
| | Three Months Ended | | | Twelve Months Ended | |||||||||||||||||
Reconciliation of FFO to Core FFO | | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 | | | | 31-Dec-21 | | | 31-Dec-20 |
| | | | | | | | | | | | | | | | | | | | | | |
Funds From Operations - diluted | | | $448,602 | | | $447,318 | | | $514,692 | | | $432,359 | | | $419,631 | | | | $1,842,971 | | | $1,381,998 |
Other non-core revenue adjustments (4) | | | 9,859 | | | (18,066) | | | (11,122) | | | (59) | | | (25) | | | | (19,388) | | | (30,071) |
Transaction and integration expenses | | | 12,427 | | | 13,804 | | | 7,075 | | | 14,120 | | | 19,290 | | | | 47,426 | | | 106,662 |
Loss from early extinguishment of debt | | | 325 | | | - | | | - | | | 18,347 | | | 49,576 | | | | 18,672 | | | 103,215 |
(Gain on) / Issuance costs associated with redeemed preferred stock | | | - | | | - | | | (18,000) | | | - | | | - | | | | (18,000) | | | 16,520 |
Severance, equity acceleration, and legal expenses (5) | | | 1,003 | | | 1,377 | | | 2,536 | | | 2,427 | | | 606 | | | | 7,343 | | | 6,440 |
(Gain) / Loss on FX revaluation | | | 14,308 | | | 33,774 | | | (51,649) | | | 34,072 | | | (27,190) | | | | 30,505 | | | 81,936 |
Other non-core expense adjustments | | | (1) | | | 1,004 | | | 2,298 | | | (19,240) | | | 3,353 | | | | (15,939) | | | 15,581 |
Core Funds From Operations - diluted | | | $486,523 | | | $479,211 | | | $445,830 | | | $482,026 | | | $465,241 | | | | $1,893,590 | | | $1,682,281 |
| | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares and units outstanding - diluted (3) | | | 290,893 | | | 290,228 | | | 289,485 | | | 289,211 | | | 288,903 | | | | 289,912 | | | 270,497 |
| | | | | | | | | | | | | | | | | | | | | | |
Core Funds From Operations per share - diluted (3) | | | $1.67 | | | $1.65 | | | $1.54 | | | $1.67 | | | $1.61 | | | | $6.53 | | | $6.22 |
(1) Real Estate Related Depreciation & Amortization | | Three Months Ended | | | Twelve Months Ended | |||||||||||||||||
| | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 | | | | 31-Dec-21 | | | 31-Dec-20 |
| | | | | | | | | | | | | | | | | | | | | | |
Depreciation & amortization per income statement | | | $378,883 | | | $369,035 | | | $368,981 | | | $369,733 | | | $359,915 | | | | 1,486,632 | | | 1,366,379 |
Non-real estate depreciation | | | (6,436) | | | (6,307) | | | (5,341) | | | (5,036) | | | (5,549) | | | | (23,120) | | | (24,543) |
Real Estate Related Depreciation & Amortization | | | $372,447 | | | $362,728 | | | $363,640 | | | $364,697 | | | $354,366 | | | | $1,463,512 | | | $1,341,836 |
(3) | For all periods presented, we have excluded the effect of dilutive series C, series J, series K and series L preferred stock, as applicable, that may be converted into common stock upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series C, series J, series K and series L preferred stock, as applicable, which we consider highly improbable, and upon physical settlement of our September 2021 forward sales agreements. See above for calculations of diluted FFO and the share count detail section that follows the reconciliation of core FFO to AFFO for calculations of weighted average common stock and units outstanding. For definitions and discussion of FFO and core FFO, see the definitions section. |
(4) | Includes lease termination fees and certain other adjustments that are not core to our business. For the third quarter 2021, includes a $19 million promote received related to a sale of portfolio of assets within an unconsolidated joint venture. The promote is included in Other revenue in our consolidated income statement. |
(5) | Relates to severance and other charges related to the departure of company executives and integration-related severance. |
14
Adjusted Funds From Operations (AFFO) | Financial Supplement | |
---|---|---|
Unaudited and in Thousands, Except Per Share Data | Fourth Quarter 2021 |
| | Three Months Ended | | | Twelve Months Ended | |||||||||||||||||
Reconciliation of Core FFO to AFFO | | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 | | | | 31-Dec-21 | | | 31-Dec-20 |
| | | | | | | | | | | | | | | | | | | | | | |
Core FFO available to common stockholders and unitholders | | | $486,523 | | | $479,211 | | | $445,830 | | | $482,026 | | | $465,241 | | | | $1,893,590 | | | $1,682,281 |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | |
Non-real estate depreciation | | | 6,436 | | | 6,307 | | | 5,341 | | | 5,036 | | | 5,549 | | | | 23,120 | | | 24,543 |
Amortization of deferred financing costs | | | 3,515 | | | 3,625 | | | 3,718 | | | 3,538 | | | 3,709 | | | | 14,396 | | | 15,285 |
Amortization of debt discount/premium | | | 1,107 | | | 1,138 | | | 1,166 | | | 1,134 | | | 1,033 | | | | 4,545 | | | 3,974 |
Non-cash stock-based compensation expense | | | 15,097 | | | 15,082 | | | 15,579 | | | 16,097 | | | 16,315 | | | | 61,855 | | | 59,497 |
Straight-line rental revenue | | | (16,497) | | | (11,969) | | | (16,139) | | | (18,492) | | | (14,402) | | | | (63,097) | | | (50,751) |
Straight-line rental expense | | | 5,754 | | | 7,862 | | | 7,175 | | | 6,709 | | | 3,629 | | | | 27,500 | | | 16,396 |
Above- and below-market rent amortization | | | 910 | | | 1,165 | | | 1,858 | | | 2,137 | | | 3,239 | | | | 6,070 | | | 12,687 |
Deferred tax (expense) benefit | | | (13,731) | | | 2,112 | | | 35,522 | | | (4,509) | | | (4,226) | | | | 19,394 | | | 1,253 |
Leasing compensation & internal lease commissions | | | 9,564 | | | 11,142 | | | 11,078 | | | 11,042 | | | 10,506 | | | | 42,826 | | | 21,090 |
Recurring capital expenditures (1) | | | (87,550) | | | (50,800) | | | (39,231) | | | (39,522) | | | (83,571) | | | | (217,103) | | | (210,727) |
| | | | | | | | | | | | | | | | | | | | | | |
AFFO available to common stockholders and unitholders (2) | | | $411,128 | | | $464,875 | | | $471,897 | | | $465,196 | | | $407,022 | | | | $1,813,096 | | | $1,575,528 |
| | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares and units outstanding - basic | | | 289,895 | | | 289,542 | | | 288,843 | | | 288,377 | | | 287,898 | | | | 289,165 | | | 268,073 |
Weighted-average shares and units outstanding - diluted (3) | | | 290,893 | | | 290,228 | | | 289,485 | | | 289,211 | | | 288,903 | | | | 289,912 | | | 270,497 |
| | | | | | | | | | | | | | | | | | | | | | |
AFFO per share - diluted (3) | | | $1.41 | | | $1.60 | | | $1.63 | | | $1.61 | | | $1.41 | | | | $6.25 | | | $5.82 |
| | | | | | | | | | | | | | | | | | | | | | |
Dividends per share and common unit | | | $1.16 | | | $1.16 | | | $1.16 | | | $1.16 | | | $1.12 | | | | $4.64 | | | $4.48 |
| | | | | | | | | | | | | | | | | | | | | | |
Diluted AFFO Payout Ratio | | | 82.1% | | | 72.4% | | | 71.2% | | | 72.1% | | | 79.5% | | | | 74.2% | | | 76.9% |
| | Three Months Ended | | | Twelve Months Ended | |||||||||||||||||
Share Count Detail | | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 | | | | 31-Dec-21 | | | 31-Dec-20 |
| | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Common Stock and Units Outstanding | | | 289,895 | | | 289,542 | | | 288,843 | | | 288,377 | | | 287,898 | | | | 289,165 | | | 268,073 |
Add: Effect of dilutive securities | | | 948 | | | 686 | | | 642 | | | 834 | | | 1,005 | | | | 703 | | | 2,424 |
Weighted Avg. Common Stock and Units Outstanding - diluted | | | 290,843 | | | 290,228 | | | 289,485 | | | 289,211 | | | 288,903 | | | | 289,868 | | | 270,497 |
(1) | Recurring capital expenditures represent non-incremental building improvements required to maintain current revenues, including second-generation tenant improvements and external leasing commissions. Recurring capital expenditures do not include acquisition costs contemplated when underwriting the purchase of a building, costs which are incurred to bring a building up to Digital Realty’s operating standards, or internal leasing commissions. |
(2) | For a definition and discussion of AFFO, see the definitions section. For a reconciliation of net income available to common stockholders to FFO and core FFO, see above. |
(3) | For all periods presented, we have excluded the effect of dilutive series C, series J, series K and series L preferred stock, as applicable, that may be converted into common stock upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series C, series J, series K and series L preferred stock, as applicable, which we consider highly improbable, and upon physical settlement of our September 2021 forward sales agreements. See above for calculations of diluted FFO available to common stockholders and unitholders and for calculations of weighted average common stock and units outstanding. |
15
Consolidated Balance Sheets | Financial Supplement | |
---|---|---|
Unaudited and in Thousands, Except Share and Per Share Data | Fourth Quarter 2021 |
| | | | | | | 31-Dec-21 | | 30-Sep-21 | | 30-Jun-21 | | 31-Mar-21 | | 31-Dec-20 | |||||
Assets | | | | | | | | | | | | | | | | | | | | |
Investments in real estate: | | | | | | | | | | | | | | | | |||||
Real estate | | | $23,625,451 | | | $23,384,809 | | | $23,287,853 | | | $22,762,279 | | | $23,142,988 | |||||
Construction in progress | | | 3,213,387 | | | 3,238,388 | | | 3,270,570 | | | 2,904,642 | | | 2,768,326 | |||||
Land held for future development | | | 133,683 | | | 118,091 | | | 143,575 | | | 192,896 | | | 226,862 | |||||
Investments in real estate | | | $26,972,522 | | | $26,741,289 | | | $26,701,998 | | | $25,859,817 | | | $26,138,175 | |||||
Accumulated depreciation and amortization | | | (6,210,281) | | | (6,159,294) | | | (5,919,650) | | | (5,649,019) | | | (5,555,221) | |||||
Net Investments in Properties | | | $20,762,241 | | | $20,581,995 | | | $20,782,348 | | | $20,210,798 | | | $20,582,954 | |||||
Investment in unconsolidated joint ventures | | | 1,807,689 | | | 1,292,325 | | | 1,119,026 | | | 970,703 | | | 1,148,158 | |||||
Net Investments in Real Estate | | | $22,569,930 | | | $21,874,320 | | | $21,901,374 | | | $21,181,501 | | | $21,731,112 | |||||
| | | | | | | | | | | | | | | | |||||
Cash and cash equivalents | | | $142,698 | | | $116,002 | | | $120,482 | | | $221,140 | | | $108,501 | |||||
Accounts and other receivables (1) | | | 671,721 | | | 610,416 | | | 630,086 | | | 657,096 | | | 603,111 | |||||
Deferred rent | | | 547,385 | | | 552,850 | | | 539,379 | | | 524,200 | | | 528,180 | |||||
Customer relationship value, deferred leasing costs & other intangibles, net | | | 2,735,486 | | | 2,871,622 | | | 2,956,027 | | | 3,057,245 | | | 3,122,904 | |||||
Goodwill | | | 7,937,440 | | | 8,062,914 | | | 8,185,931 | | | 8,125,706 | | | 8,330,996 | |||||
Operating lease right-of-use assets (2) | | | 1,405,441 | | | 1,442,661 | | | 1,452,633 | | | 1,495,869 | | | 1,386,959 | |||||
Other assets | | | 359,459 | | | 316,863 | | | 365,308 | | | 279,734 | | | 264,528 | |||||
Total Assets | | | $36,369,560 | | | $35,847,648 | | | $36,151,220 | | | $35,542,491 | | | $36,076,291 | |||||
| | | | | | | | | | | | | | | | |||||
Liabilities and Equity | | | | | | | | | | | | | | | | |||||
Global unsecured revolving credit facilities | | | $398,172 | | | $832,322 | | | $1,026,368 | | | $451,007 | | | $531,905 | |||||
Unsecured term loans | | | — | | | — | | | — | | | — | | | 536,580 | |||||
Unsecured senior notes, net of discount | | | 12,903,370 | | | 13,012,790 | | | 12,659,043 | | | 12,566,198 | | | 11,997,010 | |||||
Secured debt and other, net of premiums | | | 146,668 | | | 242,427 | | | 242,410 | | | 239,634 | | | 239,222 | |||||
Operating lease liabilities (2) | | | 1,512,187 | | | 1,543,231 | | | 1,545,689 | | | 1,581,759 | | | 1,468,712 | |||||
Accounts payable and other accrued liabilities | | | 1,543,623 | | | 1,341,866 | | | 1,367,240 | | | 1,305,921 | | | 1,420,162 | |||||
Deferred tax liabilities, net | | | 666,451 | | | 725,955 | | | 742,127 | | | 650,543 | | | 698,308 | |||||
Accrued dividends and distributions | | | 338,729 | | | — | | | — | | | — | | | 324,386 | |||||
Security deposits and prepaid rent | | | 336,578 | | | 341,778 | | | 362,606 | | | 362,008 | | | 371,659 | |||||
Total Liabilities | | | $17,845,778 | | | $18,040,369 | | | $17,945,483 | | | $17,157,070 | | | $17,587,944 | |||||
| | | | | | | | | | | | | | | | |||||
Redeemable non-controlling interests - operating partnership | | | 46,995 | | | 40,920 | | | 41,490 | | | 40,097 | | | 42,011 | |||||
| | | | | | | | | | | | | | | | |||||
Equity | | | | | | | | | | | | | | | | |||||
Preferred Stock: $0.01 par value per share, 110,000,000 shares authorized: | | | | | | | | | | | | | | | | |||||
Series C Cumulative Redeemable Perpetual Preferred Stock (3) | | | — | | | — | | | — | | | $219,250 | | | $219,250 | |||||
Series J Cumulative Redeemable Preferred Stock (4) | | | $193,540 | | | $193,540 | | | $193,540 | | | 193,540 | | | 193,540 | |||||
Series K Cumulative Redeemable Preferred Stock (5) | | | 203,264 | | | 203,264 | | | 203,264 | | | 203,264 | | | 203,264 | |||||
Series L Cumulative Redeemable Preferred Stock (6) | | | 334,886 | | | 334,886 | | | 334,886 | | | 334,886 | | | 334,886 | |||||
Common Stock: $0.01 par value per share, 392,000,000 shares authorized (7) | | | 2,824 | | | 2,818 | | | 2,806 | | | 2,795 | | | 2,788 | |||||
Additional paid-in capital | | | 21,075,863 | | | 21,010,202 | | | 20,844,834 | | | 20,700,282 | | | 20,626,897 | |||||
Dividends in excess of earnings | | | (3,631,929) | | | (4,359,033) | | | (4,153,407) | | | (3,952,497) | | | (3,997,938) | |||||
Accumulated other comprehensive income (loss), net | | | (173,880) | | | (111,560) | | | 31,733 | | | (77,783) | | | 135,010 | |||||
Total Stockholders' Equity | | | $18,004,568 | | | $17,274,117 | | | $17,457,656 | | | $17,623,737 | | | $17,717,697 | |||||
| | | | | | | | | | | | | | | | |||||
Noncontrolling Interests | | | | | | | | | | | | | | | | |||||
Noncontrolling interest in operating partnership | | | $425,337 | | | $459,918 | | | $513,897 | | | $571,292 | | | $608,980 | |||||
Noncontrolling interest in consolidated joint ventures | | | 46,882 | | | 32,324 | | | 192,694 | | | 150,295 | | | 119,659 | |||||
| | | | | | | | | | | | | | | | |||||
Total Noncontrolling Interests | | | $472,219 | | | $492,242 | | | $706,591 | | | $721,587 | | | $728,639 | |||||
| | | | | | | | | | | | | | | | |||||
Total Equity | | | $18,476,787 | | | $17,766,359 | | | $18,164,247 | | | $18,345,324 | | | $18,446,336 | |||||
| | | | | | | | | | | | | | | | |||||
Total Liabilities and Equity | | | $36,369,560 | | | $35,847,648 | | | $36,151,220 | | | $35,542,491 | | | $36,076,291 |
(1) | Net of allowance for doubtful accounts of $28,574 and $18,825 as of December 31, 2021 and December 31, 2020, respectively. |
(2) | Adoption of the new lease accounting standard required that we adjust the consolidated balance sheet to include the recognition of additional right-of-use assets and lease liabilities for operating leases. See our quarterly report on Form 10-Q filed on May 10, 2019 for additional information. |
(3) | Series C Cumulative Redeemable Perpetual Preferred Stock, 6.625%, $0 and $201,250 liquidation preference, respectively ($25.00 per share), 0 and 8,050,000 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively. |
(4) | Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 and $200,000 liquidation preference, respectively ($25.00 per share), 8,000,000 and 8,000,000 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively. |
(5) | Series K Cumulative Redeemable Preferred Stock, 5.850%, $210,000 and $210,000 liquidation preference, respectively ($25.00 per share), 8,400,000 and 8,400,000 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively. |
(6) | Series L Cumulative Redeemable Preferred Stock, 5.200%, $345,000 and $345,000 liquidation preference, respectively ($25.00 per share), 13,800,000 and 13,800,000 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively. |
(7) | Common Stock: 284,415,013 and 208,900,758 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively. |
16
Components of Net Asset Value (NAV) (1) | Financial Supplement | |
---|---|---|
Unaudited and in Thousands | Fourth Quarter 2021 |
Consolidated Properties Cash Net Operating Income (NOI)(2), Annualized (3) | | | |
Network-Dense | | | $884,172 |
Campus | | | 1,484,318 |
Other (4) | | | 157,470 |
Total Cash NOI, Annualized | | | $2,525,960 |
less: Partners' share of consolidated JVs | | | (849) |
Acquisitions / dispositions / expirations | | | (109,757) |
FY 2022 backlog cash NOI and 4Q21 carry-over (stabilized) (5) | | | 198,599 |
Total Consolidated Cash NOI, Annualized | | | $2,613,953 |
| | | |
Digital Realty's Pro Rata Share of Unconsolidated Joint Venture Cash NOI (3)(6) | | | $143,140 |
| | | |
Other Income | | | |
Development and Management Fees (net), Annualized | | | $16,532 |
| | | |
Other Assets | | | |
Pre-stabilized inventory, at cost (7) | | | $321,149 |
Land held for development | | | 133,683 |
Development CIP (8) | | | 3,213,387 |
less: Investment associated with FY21 Backlog NOI | | | (694,899) |
Cash and cash equivalents | | | 142,698 |
Accounts and other receivables, net | | | 671,721 |
Other assets | | | 359,459 |
less: Partners' share of consolidated JV assets | | | 913 |
Total Other Assets | | | $4,148,112 |
| | | |
Liabilities | | | |
Global unsecured revolving credit facilities | | | $415,116 |
Unsecured senior notes | | | 13,000,042 |
Secured debt, excluding premiums | | | 147,081 |
Accounts payable and other accrued liabilities | | | 1,543,623 |
Deferred tax liabilities, net | | | 666,451 |
Accrued dividends and distributions | | | 338,729 |
Security deposits and prepaid rents | | | 336,578 |
Backlog NOI cost to complete (9) | | | 361,629 |
Preferred stock | | | 755,000 |
Digital Realty's share of unconsolidated JV debt | | | 826,799 |
Total Liabilities | | | $18,391,048 |
| | | |
Diluted Shares and Units Outstanding | | | 291,295 |
(1) | Includes Digital Realty’s share of backlog leasing at unconsolidated joint venture buildings. Excludes Mitsubishi Corporation Digital Realty (MCDR) and Ascenty joint venture. |
(2) | For definitions and discussion of NOI and cash NOI and a reconciliation of operating income to NOI and cash NOI, see page 34. |
(3) | Annualized cash NOI is calculated by multiplying results for the most recent quarter by four. Annualized results may not be indicative of any four-quarter period and do not take into account scheduled lease expirations, among other things. Annualized data is presented for illustrative purposes only. Reflects annualized 4Q21 Cash NOI of $2.5 billion. NOI is allocated based on management’s best estimates derived using contractual ABR and stabilized margins. |
(4) | Other includes Powered Base Building shell capacity as well as storage and office space within fully improved data center facilities. |
(5) | Estimated cash NOI related to signed leasing expected to commence through December 31, 2022. Includes Digital Realty’s share of signed leases at unconsolidated joint venture buildings. Excludes MCDR and Ascenty joint venture. |
(6) | For a reconciliation of Digital Realty’s pro rata share of unconsolidated joint venture operating income to cash NOI, see page 31. |
(7) | Includes Digital Realty’s share of cost at unconsolidated joint venture buildings. Excludes MCDR and Ascenty joint venture. |
(8) | See page 27 for further details on the breakdown of the construction in progress balance. |
(9) | Includes Digital Realty’s share of expected cost to complete at unconsolidated joint venture buildings. Excludes MCDR and Ascenty joint venture. |
17
Debt Maturities | | Financial Supplement |
---|---|---|
Unaudited and Dollars in Thousands | Fourth Quarter 2021 |
| | As of December 31, 2021 | |||||||||||||||||||||||
| | | | Interest Rate | | | | | | | | | | | | | | | | | | | | | |
| | Interest | | Including | | | | | | | | | | | | | | | | | | | | | |
| | Rate | | Swaps | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | 2026 | | | Thereafter | | | Total |
Global Unsecured Revolving Credit Facilities (1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Global unsecured revolving credit facility - Unhedged | | 0.865% | | 0.865% | | | — | | | — | | | — | | | — | | | — | | | $415,116 | | | $415,116 |
Deferred financing costs, net | | — | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (16,944) |
Total Global Unsecured Revolving Credit Facilities | | 0.865% | | 0.865% | | | — | | | — | | | — | | | — | | | — | | | $415,116 | | | $398,172 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Senior Notes | | | | | | | | | | | | | | | | | | | | | | | | | |
€300 million Floating Rate Notes due 2022 | | — | | — | | | $341,100 | | | — | | | — | | | — | | | — | | | — | | | $341,100 |
€300 million 0.125% Notes due 2022 | | 0.125% | | 0.125% | | | 341,100 | | | — | | | — | | | — | | | — | | | — | | | 341,100 |
€600 million 2.625% Notes due 2024 | | 2.625% | | 2.625% | | | — | | | — | | | $682,200 | | | — | | | — | | | — | | | 682,200 |
£250 million 2.750% Notes due 2024 | | 2.750% | | 2.750% | | | — | | | — | | | 338,300 | | | — | | | — | | | — | | | 338,300 |
£400 million 4.250% Notes due 2025 | | 4.250% | | 4.250% | | | — | | | — | | | — | | | $541,280 | | | — | | | — | | | 541,280 |
€650 million 0.625% Notes due 2025 | | 0.625% | | 0.625% | | | — | | | — | | | — | | | 739,050 | | | — | | | — | | | 739,050 |
$450 million 4.750% Notes due 2025 (2) | | 4.750% | | 4.750% | | | — | | | — | | | — | | | 450,000 | | | — | | | — | | | 450,000 |
€1.08 billion 2.500% Notes due 2026 | | 2.500% | | 2.500% | | | — | | | — | | | — | | | — | | | $1,222,275 | | | — | | | 1,222,275 |
₣275 million 0.200% Notes due 2026 | | 0.200% | | 0.200% | | | — | | | — | | | — | | | — | | | 301,419 | | | — | | | 301,419 |
$1.00 billion 3.700% notes due 2027 | | 3.700% | | 3.700% | | | — | | | — | | | — | | | — | | | — | | | $1,000,000 | | | 1,000,000 |
€500 million 1.125% Notes due 2028 | | 1.125% | | 1.125% | | | — | | | — | | | — | | | — | | | — | | | 568,500 | | | 568,500 |
$650 million 4.450% Notes due 2028 | | 4.450% | | 4.450% | | | — | | | — | | | — | | | — | | | — | | | 650,000 | | | 650,000 |
₣270 million 0.550% Notes due 2029 | | 0.550% | | 0.550% | | | — | | | — | | | — | | | — | | | — | | | 295,938 | | | 295,938 |
$900 million 3.600% Notes due 2029 | | 3.600% | | 3.600% | | | — | | | — | | | — | | | — | | | — | | | 900,000 | | | 900,000 |
£350 million 3.300% Notes due 2029 | | 3.300% | | 3.300% | | | — | | | — | | | — | | | — | | | — | | | 473,620 | | | 473,620 |
€750 million 1.500% Notes due 2030 | | 1.500% | | 1.500% | | | — | | | — | | | — | | | — | | | — | | | 852,750 | | | 852,750 |
£550 million 3.750% Notes due 2030 | | 3.750% | | 3.750% | | | — | | | — | | | — | | | — | | | — | | | 744,260 | | | 744,260 |
€500 million 1.250% Notes due 2031 | | 1.250% | | 1.250% | | | — | | | — | | | — | | | — | | | — | | | 568,500 | | | 568,500 |
€1.00 billion 0.625% Notes due 2031 | | 0.625% | | 0.625% | | | — | | | — | | | — | | | — | | | — | | | 1,137,000 | | | 1,137,000 |
€750 million 1.000% Notes due 2032 | | 1.000% | | 1.000% | | | — | | | — | | | — | | | — | | | — | | | 852,750 | | | 852,750 |
Unamortized discounts | | — | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (33,609) |
Deferred financing costs | | — | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (63,063) |
Total Senior Notes (3) | | 2.255% | | 2.255% | | | $682,200 | | | — | | | $1,020,500 | | | $1,730,330 | | | $1,523,694 | | | $8,043,318 | | | $12,903,370 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Secured Debt | | | | | | | | | | | | | | | | | | | | | | | | | |
ICN10 Facility B | | 2.780% | | 2.780% | | | $336 | | | — | | | — | | | — | | | — | | | — | | | $336 |
Westin | | 3.290% | | 3.290% | | | — | | | — | | | — | | | — | | | — | | | $135,000 | | | 135,000 |
ICN10 Facility A | | 3.580% | | 3.580% | | | — | | | — | | | — | | | — | | | — | | | 4,794 | | | 4,794 |
Deferred financing costs | | — | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (413) |
Total Secured Debt | | 3.299% | | 3.299% | | | $336 | | | — | | | — | | | — | | | — | | | $139,794 | | | $139,717 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Other Debt | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital Jubilee | | 1.113% | | 1.113% | | | — | | | $3,081 | | | — | | | — | | | — | | | — | | | $3,081 |
Icolo loan | | 11.650% | | 11.650% | | | — | | | — | | | — | | | — | | | — | | | $3,870 | | | 3,870 |
Total Other Debt | | 6.980% | | 6.980% | | | — | | | $3,081 | | | — | | | — | | | — | | | $3,870 | | | $6,951 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total unhedged variable rate debt | | — | | — | | | $341,436 | | | $3,081 | | | — | | | — | | | — | | | $419,910 | | | $764,427 |
Total fixed rate / hedged variable rate debt | | — | | — | | | 341,100 | | | — | | | $1,020,500 | | | $1,730,330 | | | $1,523,694 | | | 8,182,188 | | | 12,797,812 |
Total Debt | | 2.226% | | 2.226% | | | $682,536 | | | $3,081 | | | $1,020,500 | | | $1,730,330 | | | $1,523,694 | | | $8,602,098 | | | $13,562,239 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Interest Rate | | | | | | | 0.064% | | | 1.113% | | | 2.666% | | | 2.832% | | | 2.045% | | | 2.256% | | | 2.226% |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Summary | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Term to Initial Maturity | | | | | | | | | | | | | | | | | | | | | | | | | 6.0 Years |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Maturity (assuming exercise of extension options) | | | | | | | | | | | | | | | | | | | | | | | | | 6.1 Years |
Global Unsecured Revolving Credit Facility Detail As of December 31, 2021 | | | | | | | | | | | | |
| | |
|
|
|
|
|
|
|
|
|
|
| | | Maximum Available | | Existing Capacity (4) | | Currently Drawn | |||||
| | | | | | | | | | | | |
Global Unsecured Revolving Credit Facility | $3,283,258 | | $2,781,632 | | $415,116 |
(1) | Assumes all extensions will be exercised. |
(2) | Redeemed in February 2022. |
(3) | Excludes €750 million 1.375% Notes due 2032 that were issued in January 2022. |
(4) | Net of letters of credit issued of $86.5 million. |
18
Debt Analysis and Covenant Compliance | | Financial Supplement |
---|---|---|
Unaudited | Fourth Quarter 2021 |
| | As of December 31, 2021 | ||||||||
| | | | | | | | | | |
|
| |
| |
| |
| Global Unsecured | ||
| | Unsecured Senior Notes | | Credit Facilities | ||||||
Debt Covenant Ratios (1) |
| Required | | Actual (2) | | Actual (3) | | Required | | Actual |
Total outstanding debt / total assets (4) |
| Less than 60% | | 42% | | 38% | | Less than 60% (5) |
| 36% |
Secured debt / total assets (6) |
| Less than 40% | | < 1% | | < 1% | | Less than 40% | | 2% |
Total unencumbered assets / unsecured debt |
| Greater than 150% | | 205% | | 220% | | N/A |
| N/A |
Consolidated EBITDA / interest expense (7) |
| Greater than 1.5x |
| 6.0x |
| 6.0x |
| N/A |
| N/A |
Fixed charge coverage |
| |
| N/A |
| N/A |
| Greater than 1.5x |
| 9.1x |
Unsecured debt / total unencumbered asset value (8) |
| |
| N/A | | N/A | | Less than 60% | | 37% |
Unencumbered assets debt service coverage ratio |
| |
| N/A |
| N/A |
| Greater than 1.5x |
| 7.7x |
(1) | For definitions of the terms used in the table above and related footnotes, please refer to the indentures which govern the notes, the Second Amended and Restated Global Senior Credit Agreement dated as of November 18, 2021 and the Amended and Restated Yen facility Credit Agreement dated as of November 18, 2021, each as amended and which are, or will be, filed as exhibits to our reports filed with the U.S. Securities and Exchange Commission. |
(2) | Ratios for the Unsecured Senior Notes listed on page 18 except for the floating rate notes due 2022, 0.20% notes due 2026, 0.55% notes due 2029, 1.250% notes due 2031, 0.625% notes due 2031 and 1.00% notes due 2032. |
(3) | Ratios for the floating rate notes due 2022, 0.20% notes due 2026, 0.55% notes due 2029,1.250% notes due 2031, 0.625% notes due 2031 and 1.00% notes due 2032. |
(4) | This ratio is referred to as the Leverage Ratio, defined as Consolidated Debt / Total Asset Value, under the global unsecured revolving credit facility and the Yen facility. For the calculation of Total Assets, please refer to the indentures which govern the notes, the Second Amended and Restated Global Senior Credit Agreement dated as of November 18, 2021 and the Amended and Restated Yen facility Credit Agreement dated as of November 18, 2021, each as amended and which are, or will be, filed as exhibits to our reports filed with the U.S. Securities and Exchange Commission. |
(5) | The company has the right to maintain a Leverage Ratio of greater than 60.0% but less than or equal to 65.0% for up to four consecutive fiscal quarters during the term of the facility following an acquisition of one or more Assets. |
(6) | This ratio is referred to as the Secured Debt Leverage Ratio, defined as Secured Debt / Total Asset Value, under the global unsecured revolving credit facility and the Yen facility. |
(7) | Calculated as current quarter annualized consolidated EBITDA to current quarter annualized Interest Expense (including capitalized interest and debt discounts). |
(8) | Assets must satisfy certain conditions to qualify for inclusion as an Unencumbered Asset under the global unsecured revolving credit facility and the Yen facility. |
19
Financial Supplement | ||
---|---|---|
Unaudited and in Thousands | Fourth Quarter 2021 |
Stabilized (“Same-Capital”) Portfolio (1)
| | Three Months Ended | | | Twelve Months Ended | | ||||||||||||||||||||
| | 31-Dec-21 | | 31-Dec-20 | | % Change | | 30-Sep-21 | | % Change | | | 31-Dec-21 | | 31-Dec-20 | | % Change | | ||||||||
Rental revenues | | | $386,745 | | | $404,052 | | | (4.3%) | | | $394,001 | | | (1.8%) | | | | $1,573,284 | | | $1,596,246 | | | (1.4%) | |
Tenant reimbursements - Utilities | | | 84,573 | | | 77,375 | | | 9.3% | | | 84,819 | | | (0.3%) | | | | 344,747 | | | 316,902 | | | 8.8% | |
Tenant reimbursements - Other | | | 38,615 | | | 41,420 | | | (6.8%) | | | 40,329 | | | (4.3%) | | | | 161,487 | | | 162,082 | | | (0.4%) | |
Interconnection & other | | | 56,076 | | | 56,197 | | | (0.2%) | | | 57,310 | | | (2.2%) | | | | 228,150 | | | 223,465 | | | 2.1% | |
Total Revenue | | | $566,009 | | | $579,044 | | | (2.3%) | | | $576,459 | | | (1.8%) | | | | $2,307,668 | | | $2,298,695 | | | 0.4% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Utilities | | | $101,494 | | | $91,727 | | | 10.6% | | | $103,937 | | | (2.4%) | | | | $411,871 | | | $372,666 | | | 10.5% | |
Rental property operating | | | 106,984 | | | 103,224 | | | 3.6% | | | 98,718 | | | 8.4% | | | | 400,081 | | | 375,207 | | | 6.6% | |
Property taxes | | | 25,432 | | | 29,174 | | | (12.8%) | | | 37,514 | | | (32.2%) | | | | 120,885 | | | 113,217 | | | 6.8% | |
Insurance | | | 2,375 | | | 2,292 | | | 3.6% | | | 2,274 | | | 4.4% | | | | 9,138 | | | 9,073 | | | 0.7% | |
Total Expenses | | | $236,285 | | | $226,417 | | | 4.4% | | | $242,443 | | | (2.5%) | | | | $941,975 | | | $870,163 | | | 8.3% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Operating Income (2) | | | $329,724 | | | $352,627 | | | (6.5%) | | | $334,016 | | | (1.3%) | | | | $1,365,693 | | | $1,428,532 | | | (4.4%) | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stabilized straight-line rent | | | ($2,999) | | | ($1,814) | | | 65.3% | | | ($3,930) | | | (23.7%) | | | | ($14,293) | | | ($7,453) | | | 91.8% | |
Above- and below-market rent | | | 283 | | | (1,571) | | | (118.0%) | | | (228) | | | (224.1%) | | | | (1,829) | | | (9,727) | | | (81.2%) | |
Cash Net Operating Income (3) | | | $332,440 | | | $356,012 | | | (6.6%) | | | $338,174 | | | (1.7%) | | | | $1,381,815 | | | $1,445,712 | | | (4.4%) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Stabilized Portfolio occupancy at period end (4) | | | 83.6% | | | 86.0% | | | (2.4%) | | | 83.7% | | | (0.1%) | | | | 83.6% | | | 86.0% | | | (2.4%) | |
(1) | Represents buildings owned as of December 31, 2019 with less than 5% of total rentable square feet under development. Excludes buildings that were undergoing, or were expected to undergo, development activities in 2020-2021, buildings classified as held for sale, and buildings sold or contributed to joint ventures for all periods presented. Prior period numbers adjusted to reflect current same-capital pool. |
(2) | For a definition and discussion of net operating income and a reconciliation of operating income to NOI, see page 34. |
(3) | For a definition and discussion of cash net operating income and a reconciliation of operating income to cash NOI, see page 34. |
(4) | Occupancy excludes space under active development and space held for development. For some of our buildings, we calculate occupancy based on factors in addition to contractually leased square feet, including available power, required support space and common areas. |
20
Summary of Leasing Activity | Financial Supplement | |
---|---|---|
Leases Signed in the Quarter Ended December 31, 2021 | Fourth Quarter 2021 |
| | 0-1 MW | | > 1 MW | | Other (3) | | Total | ||||||||||||||||
Leasing Activity - New (1) (2) |
| 4Q21 |
| LTM |
| 4Q21 |
| LTM |
| 4Q21 |
| LTM |
| 4Q21 |
| LTM | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Annualized GAAP Rent |
| | $41,767 |
| | $148,303 |
| | $96,676 |
| | $293,885 |
| | $7,449 |
| | $10,087 |
| | $145,893 |
| | $452,276 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Kilowatt leased | | | 14,308 | | | 49,468 | | | 79,750 | | | 234,038 | | | — | | | — | | | 94,058 | | | 283,507 |
NRSF | | | 163,014 | | | 549,391 | | | 714,261 | | | 2,180,268 | | | 277,091 | | | 351,853 | | | 1,154,366 | | | 3,081,512 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Lease Term (years) | | | 3.6 | | | 3.6 | |
| 9.1 | | | 8.1 | | | 14.5 | | | 13.0 | | | 9.7 | | | 7.9 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Initial stabilized cash rent per Kilowatt | | | $241 | | | $248 | | | $96 | | | $100 | | | — | | | — | | | $124 | | | $135 |
GAAP rent per Kilowatt | | | $243 | | | $250 | | | $101 | | | $105 | | | — | | | — | | | $123 | | | $130 |
Leasing cost per Kilowatt | | | $31 | | | $33 | | | $5 | | | $9 | | | — | | | — | | | $9 | | | $13 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Effective Economics by Kilowatt (4) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Base rent by Kilowatt | | | $244 | | | $252 | |
| $100 | | | $108 | | | — | | | — | | | $124 | | | $135 |
Rental concessions by Kilowatt | | | $2 | | | $4 | |
| $3 | | | $5 | | | — | | | — | | | $2 | | | $4 |
Estimated operating expense by Kilowatt | | | $100 | | | $96 | |
| $30 | | | $29 | | | — | | | — | | | $41 | | | $41 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net rent per Kilowatt | | | $143 | | | $152 | | | $67 | | | $73 | | | — | | | — | | | $82 | | | $90 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Tenant improvements by Kilowatt | | | $0 | | | $0 | | | $0 | | | $1 | | | — | | | — | | | $0 | | | $1 |
Leasing commissions by Kilowatt | | | $14 | | | $14 | | | $1 | | | $1 | | | — | | | — | | | $3 | | | $3 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net effective rent per Kilowatt | | | $129 | | | $138 | | | $66 | | | $72 | | | — | | | — | | | $79 | | | $87 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Initial stabilized cash rent per NRSF | | | $254 | | | $268 | | | $129 | | | $129 | | | $24 | | | $25 | | | $127 | | | $152 |
GAAP rent per NRSF | | | $256 | | | $270 | | | $135 | | | $135 | | | $26 | | | $27 | | | $126 | | | $147 |
Leasing cost per NRSF | | | $32 | | | $36 | | | $6 | | | $12 | | | $0 | | | $2 | | | $9 | | | $15 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Effective Economics by NRSF (4) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Base rent by NRSF | | | $257 | | | $273 | |
| $134 | | | $139 | | | $27 | | | $29 | | | $131 | | | $135 |
Rental concessions by NRSF | | | $1 | | | $3 | | | $2 | | | $5 | | | $0 | | | $0 | | | $2 | | | $4 |
Estimated operating expense by NRSF | | | $101 | | | $98 | | | $26 | | | $22 | | | $15 | | | $13 | | | $34 | | | $34 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net rent per NRSF | | | $156 | | | $172 | | | $106 | | | $112 | | | $12 | | | $16 | | | $96 | | | $96 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Tenant improvements by NRSF | | | $0 | | | $0 | | | $0 | | | $1 | | | $0 | | | $0 | | | $0 | | | $1 |
Leasing commissions by NRSF | | | $14 | | | $15 | | | $1 | | | $1 | | | $0 | | | $0 | | | $3 | | | $4 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net effective rent per NRSF | | | $141 | | | $157 | | | $105 | | | $110 | | | $12 | | | $16 | | | $93 | | | $92 |
(1) | Excludes short-term, roof, storage and garage leases. |
(2) | Includes leases for new and re-leased space. |
(3) | Other includes Powered Base Building shell capacity as well as storage and office space within fully improved data center facilities. |
(4) | All dollar amounts are per square foot averaged over lease term. Per Kilowatt metrics are presented in monthly values. Per NRSF are presented in yearly values. |
Note: LTM is last twelve months, including current quarter. Weighted average remaining lease term excludes renewal options and is weighted by net rentable square feet.
21
Summary of Leasing Activity | Financial Supplement | |
---|---|---|
Leases Renewed in the Quarter Ended December 31, 2021 | Fourth Quarter 2021 |
| | 0-1 MW | | > 1 MW | | Other (4) | | Total | ||||||||||||||||
Leasing Activity - Renewals (1) (2) (3) |
| 4Q21 |
| LTM |
| 4Q21 |
| LTM |
| 4Q21 |
| LTM |
| 4Q21 |
| LTM | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Leases renewed (Kilowatt) | | | 24,788 | | | 125,933 | | | 26,710 | | | 133,682 | | | — | | | — | | | 51,498 | | | 259,614 |
Leases renewed (NRSF) | | | 351,650 | | | 1,776,184 | |
| 257,538 | | | 1,509,389 | | | 75,934 | | | 1,536,720 | | | 685,121 | | | 4,822,293 |
Leasing cost per Kilowatt | | | $1 | | | $1 | |
| $4 | |
| $1 | | | — | | | — | | | $3 | | | $2 |
Leasing cost per NRSF | | | $1 | | | $1 | |
| $5 | |
| $1 | | | $0 | | | $1 | | | $2 | | | $1 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Term (years) | | | 1.5 | | | 1.7 | | | 7.5 | | | 4.3 | | | 3.1 | | | 3.9 | | | 3.9 | | | 3.2 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash Rent | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expiring cash rent per Kilowatt |
| | $354 | | | $317 | |
| $154 | |
| $154 | | | — | | | — | | | $250 | | | $233 |
Renewed cash rent per Kilowatt |
| | $357 | | | $320 | |
| $133 | |
| $136 | | | — | | | — | | | $241 | | | $225 |
| | | | | | | | | | | | | | | | | | | | | | | | |
% Change Cash Rent Per Kilowatt |
| | 0.7% | | | 1.0% | |
| (14.0%) | |
| (11.9%) | | | — | | | — | | | (4.0%) | | | (3.4%) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expiring cash rent per NRSF | | | $299 | | | $269 | |
| $192 | |
| $164 | | | $29 | | | $22 | | | $229 | | | $158 |
Renewed cash rent per NRSF | | | $302 | | | $272 | |
| $165 | |
| $144 | | | $30 | | | $23 | | | $220 | | | $153 |
| | | | | | | | | | | | | | | | | | | | | | | | |
% Change Cash Rent Per NRSF | | | 0.7% | | | 1.0% | |
| (14.0%) | |
| (11.9%) | |
| 4.1% | |
| 3.6% | |
| (3.9%) | |
| (3.1%) |
| | | | | | | | | | | | | | | | | | | | | | | | |
GAAP Rent | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expiring GAAP rent per Kilowatt |
| | $351 |
| | $315 | |
| $150 | |
| $147 | |
| — | |
| — | |
| $247 | | | $229 |
Renewed GAAP rent per Kilowatt |
| | $356 |
| | $320 | |
| $132 | |
| $138 | |
| — | |
| — | |
| $240 | | | $226 |
| | | | | | | | | | | | | | | | | | | | | | | | |
% Change GAAP Rent Per Kilowatt |
| | 1.3% |
| | 1.8% | |
| (11.8%) | | | (6.6%) | | | — | | | — | | | (2.8%) | | | (1.1)% |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expiring GAAP rent per NRSF | | | $297 | | | $268 | |
| $186 | | | $157 | | | $28 | | | $21 | | | $226 | | | $154 |
Renewed GAAP rent per NRSF | | | $301 | | | $272 | |
| $164 | | | $146 | | | $31 | | | $24 | | | $220 | | | $154 |
| | | | | | | | | | | | | | | | | | | | | | | | |
% Change GAAP Rent Per NRSF | | | 1.3% |
| | 1.8% | |
| (11.8%) | | | (6.6%) | | | 10.2% | | | 12.3% | | | (2.6%) | | | (0.4)% |
| | | | | | | | | | | | | | | | | | | | | | | | |
Retention ratio (5) | | | 78.4% | | | 84.4% | | | 65.8% | | | 71.4% | | | 58.7% | | | 76.2% | | | 70.7% | | | 77.3% |
| | | | | | | | | | | | | | | | | | | | | | | | |
Churn (6) | | | 2.1% | | | 9.2% | | | 1.3% | | | 5.9% | | | 0.6% | | | 5.1% | | | 1.6% | | | 7.2% |
(1) | Excludes short-term, roof, storage and garage leases. |
(2) | Rental rates represent annual estimated cash rent per kilowatt, adjusted for straight-line rents in accordance with GAAP. |
(3) | Per Kilowatt metrics are presented in monthly values. Per NRSF metrics are presented in yearly values. |
(4) | Other includes Powered Base Building shell capacity as well as storage and office space within fully improved data center facilities. |
(5) | Based on square feet. |
(6) | Churn is defined as recurring revenue lost during the period due to leases terminated or not renewed during the period, divided by recurring revenue at the beginning of the period. |
Note: LTM is last twelve months, including current quarter. Weighted average remaining lease term excludes renewal options and is weighted by net rentable square feet.
22
Lease Expirations - By Size | Financial Supplement | |
---|---|---|
Dollars in Thousands, Except Per Square Foot | Fourth Quarter 2021 |
|
| |
| | |
| % of |
| Annualized Rent Per |
| Annualized Rent Per |
| |
| | |
| |
| Rent Per kW |
| |||||
| | Square Footage of | | Annualized | | Annualized | | Occupied | | Occupied Square | | Annualized Rent | | kW of Expiring | | Rent per kW | | Per Month at |
| |||||||
Year | | Expiring Leases (1) | | Rent (2) | | Rent | | Square Foot | | Foot at Expiration | | at Expiration | | Leases | | Per Month | | Expiration |
| |||||||
0 - 1 MW |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available |
| 1,927,200 |
| | — |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — | |
Month to Month (3) |
| 137,333 | | | $39,264 |
| 1.3% | | | $286 | | | $287 | | | $39,411 | | | 8,807 | | | $372 | | | $373 | |
2022 |
| 1,938,766 | | | 559,667 |
| 18.4% | | | 289 | | | 289 | | | 559,936 | | | 144,323 | | | 323 | | | 323 | |
2023 |
| 773,770 | | | 165,246 |
| 5.4% | | | 214 | | | 220 | | | 170,269 | | | 51,947 | | | 265 | | | 273 | |
2024 |
| 703,964 | | | 123,913 |
| 4.1% | | | 176 | | | 180 | | | 126,684 | | | 47,852 | | | 216 | | | 221 | |
2025 |
| 394,097 | | | 64,850 |
| 2.1% | | | 165 | | | 170 | | | 66,879 | | | 23,478 | | | 230 | | | 237 | |
2026 |
| 226,254 | | | 34,195 |
| 1.1% | | | 151 | | | 157 | | | 35,444 | | | 15,359 | | | 186 | | | 192 | |
2027 |
| 205,059 | | | 24,563 |
| 0.8% | | | 120 | | | 132 | | | 26,967 | | | 11,571 | | | 177 | | | 194 | |
2028 |
| 67,851 | | | 6,031 |
| 0.2% | | | 89 | | | 102 | | | 6,902 | | | 2,406 | | | 209 | | | 239 | |
2029 |
| 41,108 | | | 4,801 |
| 0.2% | | | 117 | | | 131 | | | 5,371 | | | 2,641 | | | 151 | | | 169 | |
2030 |
| 38,428 | | | 4,674 |
| 0.2% | | | 122 | | | 125 | | | 4,804 | | | 3,193 | | | 122 | | | 125 | |
2031 |
| 49,257 | | | 7,960 |
| 0.3% | | | 162 | | | 177 | | | 8,725 | | | 2,689 | | | 247 | | | 270 | |
Thereafter |
| 207,577 | | | 3,523 |
| 0.1% | | | 17 | | | 17 | | | 3,550 | | | 1,697 | | | 173 | | | 174 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total / Wtd. Avg. |
| 6,710,664 | | | $1,038,686 |
| 34.2% | | | $217 | | | $221 | | | $1,054,942 | | | 315,962 | | | $274 | | | $278 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
> 1 MW |
| Expiring Leases (1) | | Annualized |
| Annualized | Annualized Rent Per | | Annualized Rent Per | | Annualized Rent Per | | kW of Expiring | | Annualized | | Rent Per kW |
| ||||||||
Available |
| 2,035,536 |
| | — |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — | |
Month to Month (3) |
| 103,805 | | | $17,315 |
| 0.6% | | | $167 | | | $167 | | | $17,315 | | | 9,028 | | | $160 | | | $160 | |
2022 |
| 1,451,754 | | | 231,937 |
| 7.6% | | | 160 | | | 160 | | | 232,944 | | | 132,447 | | | 146 | | | 147 | |
2023 |
| 1,753,693 | | | 243,493 |
| 8.0% | | | 139 | | | 141 | | | 247,724 | | | 144,663 | | | 140 | | | 143 | |
2024 |
| 1,240,668 | | | 184,024 |
| 6.1% | | | 148 | | | 155 | | | 192,467 | | | 114,463 | | | 134 | | | 140 | |
2025 |
| 1,624,948 | | | 213,083 |
| 7.0% | | | 131 | | | 140 | | | 227,274 | | | 147,981 | | | 120 | | | 128 | |
2026 |
| 1,692,139 | | | 226,425 |
| 7.5% | | | 134 | | | 145 | | | 245,713 | | | 157,976 | | | 119 | | | 130 | |
2027 |
| 1,058,460 | | | 154,345 |
| 5.1% | | | 146 | | | 154 | | | 163,517 | | | 104,324 | | | 123 | | | 131 | |
2028 |
| 483,972 | | | 54,168 |
| 1.8% | | | 112 | | | 128 | | | 61,885 | | | 46,663 | | | 97 | | | 111 | |
2029 |
| 584,810 | | | 72,560 |
| 2.4% | | | 124 | | | 150 | | | 87,948 | | | 72,827 | | | 83 | | | 101 | |
2030 |
| 497,907 | | | 57,619 |
| 1.9% | | | 116 | | | 131 | | | 65,193 | | | 46,934 | | | 102 | | | 116 | |
2031 |
| 932,643 | | | 111,421 |
| 3.7% | | | 119 | | | 138 | | | 128,546 | | | 96,478 | | | 96 | | | 111 | |
Thereafter |
| 1,370,357 | | | 166,228 |
| 5.5% | | | 121 | | | 138 | | | 189,645 | | | 139,746 | | | 99 | | | 113 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total / Wtd. Avg. |
| 14,830,693 | | | $1,732,619 |
| 57.1% | | | $135 | | | $145 | | | $1,860,173 | | | 1,213,529 | | | $119 | | | $128 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (4) |
| Expiring Leases (1) | | Annualized |
| Annualized | Annualized Rent Per | | Annualized Rent Per | | Annualized Rent Per | | kW of Expiring | | Annualized | | Rent Per kW | | ||||||||
Available |
| 1,439,294 |
| | — |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — | |
Month to Month (3) |
| 48,770 | | | $3,061 |
| 0.1% | | | $63 | | | $63 | | | $3,064 | | | — | | | — | | | — | |
2022 |
| 439,218 | | | 15,052 |
| 0.5% | | | 34 | | | 33 | | | 14,528 | | | — | | | — | | | — | |
2023 |
| 1,118,639 | | | 27,692 |
| 0.9% | | | 25 | | | 25 | | | 28,400 | | | — | | | — | | | — | |
2024 |
| 563,605 | | | 20,285 |
| 0.7% | | | 36 | | | 37 | | | 20,997 | | | — | | | — | | | — | |
2025 |
| 949,231 | | | 42,562 |
| 1.4% | | | 45 | | | 48 | | | 45,176 | | | — | | | — | | | — | |
2026 |
| 731,286 | | | 20,282 |
| 0.7% | | | 28 | | | 32 | | | 23,711 | | | — | | | — | | | — | |
2027 |
| 355,964 | | | 13,022 |
| 0.4% | | | 37 | | | 42 | | | 15,036 | | | — | | | — | | | — | |
2028 |
| 228,535 | | | 11,487 |
| 0.4% | | | 50 | | | 59 | | | 13,475 | | | — | | | — | | | — | |
2029 |
| 787,107 | | | 27,482 |
| 0.9% | | | 35 | | | 42 | | | 32,928 | | | — | | | — | | | — | |
2030 |
| 719,172 | | | 30,411 |
| 1.0% | | | 42 | | | 53 | | | 37,775 | | | — | | | — | | | — | |
2031 |
| 60,553 | | | 1,983 |
| 0.1% | | | 33 | | | 42 | | | 2,531 | | | — | | | — | | | — | |
Thereafter |
| 2,474,934 | | | 51,127 |
| 1.7% | | | 21 | | | 27 | | | 66,589 | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total / Wtd. Avg. |
| 9,916,308 | | | $264,448 |
| 8.7% | | | $31 | | | $36 | | | $304,211 | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total |
| Expiring Leases (1) | | Annualized |
| Annualized | Annualized Rent Per | | Annualized Rent Per | | Annualized Rent Per | | kW of Expiring | | Annualized | | Rent Per kW |
| ||||||||
Available |
| 5,402,030 |
| | — |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — | |
Month to Month (3) |
| 289,908 | | | $59,640 |
| 2.0% | | | $206 | | | $206 | | | $59,790 | | | — | | | — | | | — | |
2022 |
| 3,829,739 | | | 806,656 |
| 26.6% | | | 211 | | | 211 | | | 807,409 | | | — | | | — | | | — | |
2023 |
| 3,646,102 | | | 436,432 |
| 14.4% | | | 120 | | | 122 | | | 446,393 | | | — | | | — | | | — | |
2024 |
| 2,508,237 | | | 328,223 |
| 10.8% | | | 131 | | | 136 | | | 340,148 | | | — | | | — | | | — | |
2025 |
| 2,968,276 | | | 320,496 |
| 10.6% | | | 108 | | | 114 | | | 339,329 | | | — | | | — | | | — | |
2026 |
| 2,649,679 | | | 280,903 |
| 9.3% | | | 106 | | | 115 | | | 304,869 | | | — | | | — | | | — | |
2027 |
| 1,619,483 | | | 191,929 |
| 6.3% | | | 119 | | | 127 | | | 205,520 | | | — | | | — | | | — | |
2028 |
| 780,358 | | | 71,685 |
| 2.4% | | | 92 | | | 105 | | | 82,262 | | | — | | | — | | | — | |
2029 |
| 1,413,025 | | | 104,843 |
| 3.5% | | | 74 | | | 89 | | | 126,247 | | | — | | | — | | | — | |
2030 |
| 1,255,507 | | | 92,704 |
| 3.1% | | | 74 | | | 86 | | | 107,772 | | | — | | | — | | | — | |
2031 |
| 1,042,453 | | | 121,364 |
| 4.0% | | | 116 | | | 134 | | | 139,803 | | | — | | | — | | | — | |
Thereafter |
| 4,052,868 | | | 220,878 |
| 7.3% | | | 54 | | | 64 | | | 259,784 | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total / Wtd. Avg. |
| 31,457,664 | | | $3,035,753 |
| 100.0% | | | $117 | | | $124 | | | $3,219,325 | | | — | | | — | | | — | |
(1) | For some buildings, we calculate square footage based on factors in addition to contractually leased square feet, including available power, required support space and common areas. We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common areas. |
(2) | Annualized rent represents the monthly contractual base rent (defined as cash base rent before abatements) under existing leases as of December 31, 2021, multiplied by 12. |
(3) | Includes leases, licenses and similar agreements that upon expiration have been automatically renewed on a month-to-month basis. |
(4) | Other includes unimproved building shell capacity as well as storage and office space within fully improved data center facilities. |
Note: Represents consolidated portfolio in addition to our managed portfolio of unconsolidated joint ventures based on our ownership percentage.
23
Top 20 Customers by Annualized Rent | Financial Supplement | |
---|---|---|
Dollars in Thousands | Fourth Quarter 2021 |
| | |
| |
| | |
| |
| Weighted |
| | | | | | | | | | | Average |
| | | | | | Annualized | | % of Annualized | | Remaining | |
| | | | Number of | | Recurring | | Recurring | | Lease Term in | |
| | Customer | | Locations | | Revenue (1) | | Revenue | | Years | |
1 |
| Fortune 50 Software Company |
| 56 | |
| $340,515 |
| 10.0% | | 8.9 |
2 | | IBM |
| 36 | |
| 138,065 |
| 4.1% | | 2.3 |
3 | | Oracle America, Inc. |
| 29 | |
| 114,935 |
| 3.4% | | 3.2 |
4 | | Global Cloud Provider |
| 51 | |
| 110,186 |
| 3.2% | | 3.3 |
5 | | Facebook, Inc. |
| 38 | |
| 106,583 |
| 3.1% | | 4.0 |
6 | | Fortune 25 Investment Grade-Rated Company |
| 25 | |
| 94,292 |
| 2.8% | | 4.5 |
7 | | Equinix |
| 21 | |
| 87,739 |
| 2.6% | | 8.0 |
8 | | LinkedIn Corporation |
| 8 | |
| 78,298 |
| 2.3% | | 2.9 |
9 | | Social Content Platform |
| 11 | |
| 72,253 |
| 2.1% | | 5.5 |
10 | | Fortune 500 SaaS Provider |
| 15 | |
| 66,522 |
| 2.0% | | 4.3 |
11 | | Cyxtera Technologies, Inc. |
| 15 | |
| 62,080 |
| 1.8% | | 10.2 |
12 | | Rackspace |
| 20 | |
| 61,921 |
| 1.8% | | 10.7 |
13 | | Fortune 25 Tech Company |
| 44 | |
| 59,258 |
| 1.7% | | 3.1 |
14 | | Lumen Technologies, Inc. |
| 129 | |
| 54,197 |
| 1.6% | | 4.7 |
15 | | Comcast Corporation |
| 32 | |
| 42,132 |
| 1.2% | | 4.3 |
16 | | JPMorgan Chase & Co. |
| 17 | |
| 40,898 |
| 1.2% | | 2.5 |
17 | | Verizon |
| 99 | |
| 40,582 |
| 1.2% | | 3.1 |
18 | | AT&T |
| 75 | |
| 37,000 |
| 1.1% | | 2.9 |
19 | | Social Media Platform |
| 7 | |
| 34,680 |
| 1.0% | | 8.9 |
20 | | Zayo |
| 124 | |
| 33,290 |
| 1.0% | | 2.0 |
| | Total / Weighted Average | | | | | $1,675,426 |
| 49.2% | | 6.1 |
(1) | Annualized recurring revenue represents the monthly contractual base rent (defined as cash base rent before abatements), and interconnection revenue under existing leases as of December 31, 2021, multiplied by 12. |
Note: Represents consolidated portfolio in addition to our managed portfolio of unconsolidated joint ventures based on ownership percentage. Our direct customers may be the entities named in the table above or their subsidiaries or affiliates.
24
| | Net Rentable | | Space Under Active | | Space Held for | | Annualized | | Occupancy (5) | | White Space | | Data Center | |||
Metropolitan Area |
| Square Feet (1) |
| Development (2) |
| Development (3) |
| Rent (4) |
| 31-Dec-21 |
| 30-Sep-21 |
| IT Load (6) |
| Count | |
North America |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | |
Northern Virginia |
| 5,404,662 |
| 780,016 |
| 128,694 | | | $564,992 |
| 91.1% | | 91.3% | | 462.9 | | 22 |
Chicago |
| 3,428,169 |
| — |
| 148,101 | | | 309,527 |
| 89.1% | | 87.5% | | 162.7 | | 10 |
New York |
| 2,103,114 |
| 147,753 |
| 106,407 | | | 213,337 |
| 82.4% | | 84.3% | | 53.4 | | 13 |
Dallas |
| 3,550,639 |
| 136,445 |
| 8,204 | | | 189,753 |
| 79.8% | | 80.5% | | 101.2 | | 21 |
Silicon Valley |
| 1,591,835 |
| — |
| 130,752 | | | 184,654 |
| 97.4% | | 96.1% | | 94.6 | | 15 |
Phoenix |
| 795,697 |
| — |
| — | | | 66,846 |
| 72.1% | | 71.8% | | 42.5 | | 2 |
San Francisco |
| 843,339 |
| — |
| — | | | 64,740 |
| 66.1% | | 64.1% | | 31.5 | | 4 |
Atlanta |
| 525,414 |
| 41,661 |
| 313,581 | | | 52,336 |
| 95.1% | | 94.9% | | 7.1 | | 4 |
Seattle |
| 398,735 |
| — |
| — | | | 40,593 |
| 85.3% | | 84.9% | | 19.5 | | 1 |
Los Angeles |
| 580,764 |
| 37,713 |
| — | | | 40,228 |
| 83.3% | | 80.9% | | 13.8 | | 2 |
Portland |
| 399,095 |
| 756,483 |
| — | | | 39,300 |
| 98.4% | | 97.9% | | 34.5 | | 2 |
Toronto |
| 300,307 |
| 427,050 |
| — | | | 25,727 |
| 85.6% | | 83.0% | | 27.0 | | 2 |
Boston |
| 437,119 |
| — |
| 50,649 | | | 21,430 |
| 49.9% | | 49.9% | | 19.0 | | 3 |
Houston |
| 392,816 |
| — |
| 13,969 | | | 18,315 |
| 70.4% | | 70.4% | | 13.0 | | 6 |
Miami |
| 226,314 |
| — |
| — | | | 8,498 |
| 89.9% | | 89.8% | | 1.3 | | 2 |
Minneapolis/St. Paul |
| 328,765 |
| — |
| — | | | 6,945 |
| 100.0% | | 100.0% | | — | | 1 |
Austin |
| 85,688 |
| — |
| — | | | 6,344 |
| 52.5% | | 51.2% | | 4.3 | | 1 |
Charlotte |
| 95,499 |
| — |
| — | | | 5,054 |
| 89.5% | | 89.5% | | 1.5 | | 3 |
North America Total/Weighted Average |
| 21,487,970 |
| 2,327,121 |
| 900,357 | | | $1,858,620 |
| 85.4% | | 85.2% | | 1,089.8 | | 114 |
| | | | | | | | | | | | | | | | | |
EMEA | |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | |
London |
| 1,433,240 |
| 64,274 |
| 95,832 | | | $224,532 |
| 68.0% | | 71.6% | | 103.9 | | 16 |
Frankfurt |
| 1,893,266 |
| 1,327,522 |
| — | | | 194,911 |
| 80.1% | | 86.9% | | 118.0 | | 27 |
Amsterdam | | 1,220,639 |
| 46,240 |
| 95,262 | | | 144,317 |
| 70.2% | | 70.9% | | 112.8 | | 13 |
Paris |
| 598,536 |
| 314,876 |
| — | | | 74,469 |
| 82.7% | | 84.9% | | 49.9 | | 10 |
Dublin |
| 440,917 |
| 112,135 |
| — | | | 49,256 |
| 77.3% | | 75.7% | | 29.5 | | 8 |
Marseille |
| 389,484 |
| 165,435 |
| — | | | 45,978 |
| 74.0% | | 60.7% | | 31.8 | | 4 |
Vienna |
| 351,418 |
| — |
| — | | | 44,900 |
| 79.5% | | 80.0% | | 25.6 | | 2 |
Zurich |
| 284,671 |
| 258,240 |
| — | | | 40,113 |
| 82.5% | | 81.9% | | 17.0 | | 3 |
Madrid |
| 218,282 |
| 225,140 |
| — | | | 34,461 |
| 76.1% | | 75.8% | | 11.8 | | 4 |
Brussels |
| 171,470 |
| 186,464 |
| — | | | 23,510 |
| 62.6% | | 62.0% | | 7.5 | | 4 |
Stockholm |
| 205,304 |
| 48,492 |
| — | | | 23,128 |
| 63.7% | | 61.1% | | 14.2 | | 6 |
Copenhagen |
| 162,182 |
| 163,696 |
| — | | | 17,393 |
| 78.7% | | 77.5% | | 7.1 | | 3 |
Dusseldorf |
| 105,523 |
| 107,600 |
| — | | | 15,137 |
| 59.7% | | 60.2% | | 11.0 | | 3 |
Athens |
| 55,170 |
| 92,536 |
| — | | | 6,927 |
| 74.4% | | 82.9% | | 1.7 | | 3 |
Zagreb |
| 19,105 |
| 12,801 |
| — | | | 2,486 |
| 55.3% | | 55.6% | | 0.9 | | 1 |
Nairobi |
| 15,710 |
| — |
| — | | | 1,648 |
| 61.9% | | 57.6% | | 0.5 | | 1 |
Mombasa |
| 10,115 |
| 37,025 |
| — | | | 1,100 |
| 53.2% | | 41.4% | | 0.3 | | 2 |
Maputo |
| — |
| 3,940 |
| — | | | — |
| — | | — | | 0.7 | | 1 |
EMEA Total/Weighted Average |
| 7,575,033 |
| 3,166,416 |
| 191,094 | | | $944,264 |
| 74.6% | | 76.1% | | 544.1 | | 111 |
| | | | | | | | | | | | | | | | | |
Asia Pacific |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | |
Singapore |
| 882,847 |
| — |
| — | | | $136,238 |
| 84.3% | | 91.3% | | 78.5 | | 3 |
Sydney |
| 226,697 |
| 222,838 |
| — | | | 26,815 |
| 86.4% | | 86.4% | | 14.9 | | 4 |
Melbourne |
| 146,570 |
| — |
| — | | | 15,183 |
| 62.8% | | 62.8% | | 9.6 | | 2 |
Hong Kong |
| 99,129 |
| 185,622 |
| — | | | 112 |
| — | | — | | 7.5 | | 1 |
Seoul |
| — |
| 162,260 |
| — | | | 98 |
| — | | — | | — | | 1 |
Osaka |
| — |
| 235,532 |
| — | | | — |
| — | | — | | — | | 1 |
Asia Pacific Total/Weighted Average |
| 1,355,243 |
| 806,252 |
| — | | | $178,446 |
| 76.2% | | 86.6% | | 110.5 | | 12 |
| | | | | | | | | | | | | | | | | |
Non-Data Center Properties |
| 263,668 |
| — |
| — | | | $1,269 |
| 100.0% | | 100.0% | | — | | — |
| | | | | | | | | | | | | | | | | |
Consolidated Portfolio Total/Weighted Average |
| 30,681,914 |
| 6,299,789 |
| 1,091,451 | | | $2,982,599 |
| 82.5% | | 83.2% | | 1,744.4 | | 237 |
| | | | | | | | | | | | | | | | | |
Managed Unconsolidated Joint Ventures |
|
|
|
|
|
| |
|
|
| |
| | |
| |
|
| | | | | | | | | | | | | | | | | |
Northern Virginia |
| 1,482,337 |
| — |
| — | | | $100,450 |
| 93.8% | | 93.8% | | 98.7 | | 8 |
Silicon Valley |
| 414,267 |
| — |
| — | | | 24,731 |
| 100.0% | | 100.0% | | 10.9 | | 4 |
Hong Kong |
| 186,300 |
| — |
| — | | | 20,227 |
| 87.3% | | 87.3% | | 11.0 | | 1 |
Toronto |
| 104,308 |
| — |
| — | | | 13,146 |
| 100.0% | | 100.0% | | 6.8 | | 1 |
Los Angeles |
| 196,517 |
| — |
| — | | | 5,091 |
| 100.0% | | 100.0% | | — | | 2 |
Managed Unconsolidated Portfolio Total/Weighted Average |
| 2,383,729 |
| — |
| — | | | $163,645 |
| 95.2% | | 94.7% | | 127.3 | | 16 |
| | | | | | | | | | | | | | | | | |
Managed Portfolio Total/Weighted Average |
| 33,065,643 |
| 6,299,789 |
| 1,091,451 | | | $3,146,245 |
| 83.4% | | 84.1% | | 1,871.7 | | 253 |
| | | | | | | | | | | | | | | | | |
Digital Realty Share Total/Weighted Average (7) |
| 31,457,664 |
| 6,303,891 |
| 1,094,326 | | | $3,035,753 |
| 82.8% | | 83.9% | | 1,780.9 | | |
| | | | | | | | | | | | | | | | | |
Non-Managed Unconsolidated Joint Ventures |
|
|
|
|
|
| |
|
|
| |
| |
|
|
|
|
| | | | | | | | | | | | | | | | | |
Sao Paulo |
| 1,022,251 |
| 183,498 |
| 1,033,967 | | | 138,846 |
| 96.9% | | 98.5% | | 87.4 | | 20 |
Osaka |
| 277,031 |
| 248,590 |
| — | | | 53,613 |
| 94.5% | | 94.5% | | 28.5 | | 3 |
Tokyo |
| 980,916 |
| 318,415 |
| — | | | 51,001 |
| 70.3% | | 70.3% | | 27.0 | | 3 |
Fortaleza |
| 94,205 |
| — |
| — | | | 9,258 |
| 100.0% | | 100.0% | | 6.2 | | 1 |
Rio De Janeiro |
| 72,442 |
| 26,781 |
| — | | | 7,893 |
| 100.0% | | 100.0% | | 6.0 | | 2 |
Seattle |
| 51,000 |
| — |
| — | | | 7,770 |
| 100.0% | | 100.0% | | 9.0 | | 1 |
Santiago |
| 67,340 |
| 45,209 |
| 180,835 | | | 6,459 |
| 68.7% | | 68.7% | | 6.3 | | 2 |
Queretaro |
| — |
| 108,178 |
| 376,202 | | | — |
| — | | — | | — | | 2 |
Non-Managed Portfolio Total/Weighted Average |
| 2,565,185 |
| 930,670 |
| 1,591,004 | | | $274,840 |
| 86.0% | | 86.3% | | 170.3 | | 34 |
| | | | | | | | | | | | | | | | | |
Portfolio Total/Weighted Average |
| 35,630,828 |
| 7,230,460 |
| 2,682,456 | | | $3,421,085 |
| 83.6% | | 84.2% | | 2,042.0 | | 287 |
(1) | We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common areas. |
(2) | Space under active development includes current Base Building and Data Center projects in progress (see page 26). |
(3) | Space held for development includes space held for future Data Center development, and excludes space under active development (see page 29). |
(4) | Annualized base rent represents the monthly contractual base rent (defined as cash base rent before abatements) under existing leases as of December 31, 2021, multiplied by 12. |
(5) | Occupancy excludes space under active development and space held for development. For some of our buildings, we calculate occupancy based on factors in addition to contractually leased square feet, including available power, required support space and common areas. |
(6) | White Space IT Load represents UPS-backed utility power dedicated to Digital Realty’s operated data center space. |
(7) | Represents consolidated portfolio plus our managed portfolio of unconsolidated joint ventures based on our ownership percentage. |
25
Development Lifecycle - Committed Active Development | Financial Supplement | |
---|---|---|
Dollars in Thousands | Fourth Quarter 2021 |
| | Base Building Construction | | Data Center Construction | | Total Active Development | |||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
| A |
| B |
| A + B |
|
|
|
|
|
|
| A |
| B |
| A + B |
|
|
|
|
|
|
|
|
|
|
| A |
| B |
| A + B | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Average | | Pre-tax | | | | | | | | | | | | | |
| | | | Total | | Current | | Future | | Total | | | | Total | | | | Current | | Future | | Total | | | | Expected | | Est. | | | | Total | | Current | | Future | | Total | |||||||||
| | # of | | Square | | Investment | | Funding | | Expected | | # of | | Square | | | | Investment | | Funding | | Expected | | % | | Completion | | Stabilized | | # of | | Square | | Investment | | Funding | | Expected | |||||||||
Metropolitan Area | | Locations | | Feet | | (1) | | Req. (2) | | Investment (3) | | Locations | | Feet | | kW | | (1) | | Req. (2) | | Investment (3) | | Leased | | Period | | Cash Yield (4) | | Locations | | Feet | | (1) | | Req. (2) | | Investment (3) | |||||||||
Atlanta | | — |
| — | | | — | | | — | | | — |
| 1 |
| 41,661 |
| 2,000 | | | $23,208 | | | $12,242 | | | $35,450 |
| — | | 3Q22 |
| |
| 1 |
| 41,661 | | | $23,208 | | | $12,242 | | | $35,450 |
Dallas | | — |
| — | | | — | | | — | | | — |
| 2 |
| 136,445 |
| 11,501 | | | 24,533 | | | 94,658 | | | 119,191 |
| 86.9% | | 3Q22 |
| |
| 2 |
| 136,445 | | | 24,533 | | | 94,658 | | | 119,191 |
Los Angeles | | — |
| — | | | — | | | — | | | — |
| 1 |
| 37,713 |
| 2,400 | | | 21,574 | | | 39,262 | | | 60,836 |
| — | | 4Q22 |
| |
| 1 |
| 37,713 | | | 21,574 | | | 39,262 | | | 60,836 |
New York (5) | | — |
| — | | | — | | | — | | | — |
| 1 |
| 147,753 |
| 2,400 | | | 137,107 | | | 16,517 | | | 153,624 |
| 100.0% | | 1Q22 |
| |
| 1 |
| 147,753 | | | 137,107 | | | 16,517 | | | 153,624 |
Northern Virginia (6) | | 3 |
| 458,481 | | | $44,122 | | | $69,107 | | | $113,229 |
| 2 |
| 321,536 |
| 40,000 | | | 74,527 | | | 220,008 | | | 294,535 |
| 60.0% | | 4Q22 |
| |
| 3 |
| 780,016 | | | 118,649 | | | 289,115 | | | 407,764 |
Portland | | 1 |
| 552,862 | | | 110,507 | | | 64,759 | | | 175,265 |
| 1 |
| 203,621 |
| 24,000 | | | 193,021 | | | 35,911 | | | 228,932 |
| 100.0% | | 2Q22 |
| |
| 2 |
| 756,483 | | | 303,528 | | | 100,670 | | | 404,198 |
Toronto | | 1 |
| 348,251 | | | 44,355 | | | 44,300 | | | 88,655 |
| 2 |
| 78,799 |
| 4,800 | | | 22,997 | | | 26,204 | | | 49,201 |
| — | | 2Q22 |
| |
| 2 |
| 427,050 | | | 67,351 | | | 70,504 | | | 137,855 |
North America |
| 5 |
| 1,359,593 | | | $198,983 | | | $178,166 | | | $377,149 |
| 10 |
| 967,528 |
| 87,101 | | | $496,968 | | | $444,802 | | | $941,770 |
| 69.3% | | | | 9.5% | | 12 |
| 2,327,121 | | | $695,951 | | | $622,968 | | | $1,318,919 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amsterdam |
| — |
| — | | | — | | | — | | | — |
| 1 |
| 46,240 |
| 4,000 | | | $16,841 | | | $23,567 | | | $40,408 |
| 100.0% | | 4Q22 |
| |
| 1 |
| 46,240 | | | $16,841 | | | $23,567 | | | $40,408 |
Athens |
| — |
| — | | | — | | | — | | | — |
| 1 |
| 92,536 |
| 6,800 | | | 12,290 | | | 64,454 | | | 76,744 |
| — | | 1Q23 |
| |
| 1 |
| 92,536 | | | 12,290 | | | 64,454 | | | 76,744 |
Brussels |
| 1 |
| 79,522 | | | $4,943 | | | $36,898 | | | $41,841 |
| 2 |
| 106,942 |
| 8,250 | | | 27,174 | | | 94,823 | | | 121,997 |
| — | | 4Q22 |
| |
| 2 |
| 186,464 | | | 32,117 | | | 131,721 | | | 163,838 |
Copenhagen |
| 1 |
| 100,047 | | | 33,507 | | | 15,966 | | | 49,473 |
| 2 |
| 63,649 |
| 5,950 | | | 24,758 | | | 82,943 | | | 107,701 |
| 3.4% | | 4Q22 |
| |
| 2 |
| 163,696 | | | 58,264 | | | 98,909 | | | 157,173 |
Dublin | | — |
| — | | | — | | | — | | | — |
| 2 |
| 112,135 |
| 9,840 | | | 27,600 | | | 97,515 | | | 125,115 |
| 30.5% | | 4Q22 |
| |
| 2 |
| 112,135 | | | 27,600 | | | 97,515 | | | 125,115 |
Dusseldorf |
| 1 |
| 71,737 | | | 4,003 | | | 14,407 | | | 18,410 |
| 1 |
| 35,863 |
| 3,333 | | | 18,028 | | | 42,351 | | | 60,379 |
| 21.0% | | 4Q22 |
| |
| 1 |
| 107,600 | | | 22,031 | | | 56,757 | | | 78,789 |
Frankfurt |
| 4 |
| 926,838 | | | 93,309 | | | 118,001 | | | 211,310 |
| 3 |
| 400,685 |
| 32,360 | | | 137,073 | | | 347,457 | | | 484,530 |
| 31.5% | | 1Q23 |
| |
| 7 |
| 1,327,522 | | | 230,382 | | | 465,458 | | | 695,840 |
London |
| — |
| — | | | — | | | — | | | — |
| 1 |
| 64,274 |
| 3,066 | | | 19,514 | | | 522 | | | 20,036 |
| — | | 1Q23 |
| |
| 1 |
| 64,274 | | | 19,514 | | | 522 | | | 20,036 |
Madrid | | 1 |
| 150,093 | | | 26,041 | | | 12,399 | | | 38,440 |
| 1 |
| 75,047 |
| 5,000 | | | 17,201 | | | 46,955 | | | 64,156 |
| 100.0% | | 4Q22 |
| |
| 1 |
| 225,140 | | | 43,241 | | | 59,354 | | | 102,596 |
Maputo |
| — |
| — | | | — | | | — | | | — |
| 1 |
| 3,940 |
| 370 | | | 2,460 | | | 8,144 | | | 10,604 |
| — | | 2Q22 |
| |
| 1 |
| 3,940 | | | 2,460 | | | 8,144 | | | 10,604 |
Marseille | | — |
| — | | | — | | | — | | | — |
| 1 |
| 165,435 |
| 13,600 | | | 89,506 | | | 92,049 | | | 181,556 |
| 40.4% | | 3Q22 |
| |
| 1 |
| 165,435 | | | 89,506 | | | 92,049 | | | 181,556 |
Mombasa |
| 1 |
| 18,513 | | | 1,018 | | | 708 | | | 1,726 |
| 1 |
| 18,513 |
| 855 | | | 6,703 | | | 2,694 | | | 9,397 |
| — | | 1Q22 |
| |
| 1 |
| 37,025 | | | 7,721 | | | 3,402 | | | 11,123 |
Paris | | 1 |
| 49,242 | | | 30,144 | | | 12,083 | | | 42,228 |
| 2 |
| 265,634 |
| 25,600 | | | 179,653 | | | 174,529 | | | 354,182 |
| 25.0% | | 3Q22 |
| |
| 3 |
| 314,876 | | | 209,797 | | | 186,612 | | | 396,409 |
Stockholm |
| — |
| — | | | — | | | — | | | — |
| 1 |
| 48,492 |
| 2,625 | | | 12,653 | | | 17,396 | | | 30,049 |
| — | | 2Q22 |
| |
| 1 |
| 48,492 | | | 12,653 | | | 17,396 | | | 30,049 |
Zagreb | | — |
| — | | | — | | | — | | | — |
| 1 |
| 12,801 |
| 1,800 | | | 536 | | | 19,930 | | | 20,466 |
| — | | 1Q23 |
| |
| 1 |
| 12,801 | | | 536 | | | 19,930 | | | 20,466 |
Zurich |
| 1 |
| 55,306 | | | 38,156 | | | 19,607 | | | 57,763 |
| 1 |
| 202,934 |
| 18,860 | | | 142,370 | | | 137,299 | | | 279,669 |
| 79.6% | | 4Q22 |
| |
| 1 |
| 258,240 | | | 180,526 | | | 156,906 | | | 337,432 |
EMEA |
| 11 |
| 1,451,297 | | | $231,121 | | | $230,069 | | | $461,190 |
| 22 |
| 1,715,119 |
| 142,309 | | | $734,358 | | | $1,252,629 | | | $1,986,987 |
| 35.1% | | | | 11.0% | | 27 |
| 3,166,416 | | | $965,479 | | | $1,482,698 | | | $2,448,178 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hong Kong |
| 1 |
| 185,622 | | | $23,317 | | | $1,418 | | | $24,735 |
| — |
| — |
| — | | | — | | | — | | | — |
| | | — |
| |
| 1 |
| 185,622 | | | $23,317 | | | $1,418 | | | $24,735 |
Osaka |
| 1 |
| 168,237 | | | 22,601 | | | 34,299 | | | 56,900 |
| 1 |
| 67,295 |
| 6,000 | | | $15,790 | | | $78,817 | | | $94,607 |
| — | | 2Q23 |
| |
| 1 |
| 235,532 | | | 38,391 | | | 113,116 | | | 151,507 |
Seoul | | — |
| — | | | — | | | — | | | — |
| 1 |
| 162,260 |
| 12,000 | | | 114,046 | | | 32,818 | | | 146,865 |
| — | | 1Q22 |
| |
| 1 |
| 162,260 | | | 114,046 | | | 32,818 | | | 146,865 |
Sydney (7) |
| 2 |
| 155,249 | | | 69,507 | | | 16,644 | | | 86,151 |
| 1 |
| 67,589 |
| 7,200 | | | 48,241 | | | 16,302 | | | 64,543 |
| 100.0% | | 2Q22 |
| |
| 2 |
| 222,838 | | | 117,747 | | | 32,946 | | | 150,694 |
Asia Pacific |
| 4 |
| 509,108 | | | $115,425 | | | $52,361 | | | $167,785 |
| 3 |
| 297,144 |
| 25,200 | | | $178,077 | | | $127,938 | | | $306,015 |
| 28.6% | | | | 9.9% | | 5 |
| 806,252 | | | $293,502 | | | $180,298 | | | $473,800 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total |
| 20 |
| 3,319,999 | | | $545,529 | | | $460,595 | | | $1,006,124 |
| 35 |
| 2,979,791 | | 254,610 | | | $1,409,403 | | | $1,825,369 | | | $3,234,773 |
| 46.2% | | | | 10.5% | | 44 |
| 6,299,789 | | | $1,954,932 | | | $2,285,964 | | | $4,240,896 |
(1) | Represents costs incurred through December 31, 2021. |
(2) | Represents estimated cost to complete specific scope of work pursuant to contract, budget or approved capital plan. |
(3) | For Base Building Construction, represents the pro rata share of the acquisition and infrastructure costs related to the specific Base Building project. For Data Center Construction, represents the pro rata share of the acquisition and infrastructure costs, or Base Building Construction costs, applicable to the specific Data Center project, plus the total direct investment in the specific Data Center project. |
(4) | Estimated yields are based on total expected investment amounts and anticipated net operating income from leases signed or other assumptions based on market conditions. |
(5) | Includes the first phase of a fully-leased build-to-suit. |
(6) | Northern Virginia includes 263,302 square feet of pre-leased Base Building. |
(7) | Sydney includes 135,178 square feet of pre-leased Base Building. |
Note: Square footage is based on current estimates and project plans, and may change upon completion of the project or due to remeasurement.
26
Construction Projects in Progress | Financial Supplement | |
---|---|---|
Dollars in Thousands, Except Per Square Foot | Fourth Quarter 2021 |
|
| | |
| | |
| | |
| | |
| | |
| Total Cost/ | |
| | Net Rentable | | | | | Current | | Future | | Total | | Net Rentable | |||||
Construction Projects in Progress | | Square Feet (5) | | Acreage | | Investment (6) | | Investment (7) | | Investment | | Square Foot | ||||||
Development Lifecycle |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land - Held for Development (1) |
| | N/A |
| | 166.9 | | | $133,683 | | | — |
| | $133,683 |
| |
|
Development Construction in Progress |
| |
|
| |
| | |
| | |
|
| |
|
| |
|
Land - Current Development (1) |
| | N/A |
| | 681.7 | | | $974,464 | | | — | | | $974,464 |
| |
|
Space Held for Development (1) |
| | 1,091,451 |
| | N/A | | | 210,903 | | | — | | | 210,903 | | | $172 |
Base Building Construction (2) |
| | 3,319,999 |
| | N/A | | | 545,529 | | | $460,595 | | | 1,006,124 | |
| 320 |
Data Center Construction |
| | 2,979,791 |
| | N/A | | | 1,409,403 | | | 1,825,369 | | | 3,234,773 | |
| 1,005 |
Equipment Pool & Other Inventory (3) |
| | N/A |
| | N/A | | | 7,881 | | | — | | | 7,881 | |
|
|
Campus, Tenant Improvements & Other (4) |
| | N/A |
| | N/A | | | 65,207 | | | 99,118 | | | 164,325 | |
|
|
Total Development Construction in Progress |
| | 7,391,241 |
| | 681.7 | | | $3,213,387 | | | $2,385,082 | | | $5,598,470 | |
|
|
| | | | | | | | | | | | | | | | | | |
Enhancement & Other | | | | | | | | | $4,457 | | | $23,758 | | | $28,215 | |
|
|
Recurring | | | | | | | | | 3,795 | | | 19,281 | | | 23,076 | |
|
|
Total Construction in Progress | |
| | | | 848.6 | | | $3,355,323 | | | $2,428,121 | | | $5,783,444 | |
|
|
(1) | Land and Space Held for Development reflect cumulative cost spent to date pending future development. Excludes square footage and cost incurred on unconsolidated joint ventures. |
(2) | Base Building Construction consists of ongoing improvements to building infrastructure in preparation for future data center fit-out. |
(3) | Represents long-lead time equipment and materials required for timely deployment and delivery of data center fit-out. |
(4) | Represents improvements in progress as of December 31, 2021 which benefit space recently converted to our operating portfolio and is composed primarily of shared infrastructure projects and first-generation tenant improvements. |
(5) | We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common areas. Excludes square footage of properties held in unconsolidated joint ventures. |
(6) | Represents costs incurred through December 31, 2021. Excludes costs incurred by unconsolidated joint ventures. |
(7) | Represents estimated cost to complete specific scope of work pursuant to contract, budget or approved capital plan. |
Note: We capitalize interest on active construction work. Base Building Construction, Data Center Construction, Equipment Pool, Campus Improvements, Enhancements and Recurring are considered active construction work. Square footage is based on current estimates and project plans and may change upon completion of the project or due to remeasurement.
27
Historical Capital Expenditures and Investments in Real Estate | Financial Supplement | |
---|---|---|
Dollars in Thousands | Fourth Quarter 2021 |
| | Three Months Ended | | | Year Ended | |||||||||||||||||
|
| 31-Dec-21 |
| 30-Sep-21 |
| 30-Jun-21 |
| 31-Mar-21 |
| 31-Dec-20 |
|
| 31-Dec-21 |
| 31-Dec-20 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
Non-Recurring Capital Expenditures (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | |
Development | | | $648,615 | | | $581,853 | | | $505,942 | | | $439,793 | | | $576,008 | | | | $2,176,203 | | | $1,751,502 |
| | | | | | | | | | | | | | | | | | | | | | |
Enhancements and Other Non-Recurring | | | 2,241 | | | 411 | | | 102 | | | 58 | | | 853 | | | | 2,812 | | | 1,024 |
| | | | | | | | | | | | | | | | | | | | | | |
Total Non-Recurring Capital Expenditures | | | $650,856 | | | $582,264 | | | $506,044 | | | $439,851 | | | $576,861 | | | | $2,179,015 | | | $1,752,526 |
| | | | | | | | | | | | | | | | | | | | | | |
Recurring Capital Expenditures (2) | | | $87,550 | | | $50,800 | | | $39,231 | | | $39,522 | | | $83,571 | | | | $217,103 | | | $210,727 |
| | | | | | | | | | | | | | | | | | | | | | |
Total Direct Capital Expenditures | | | $738,406 | | | $633,064 | | | $545,275 | | | $479,373 | | | $660,432 | | | | $2,396,118 | | | $1,963,253 |
| | | | | | | | | | | | | | | | | | | | | | |
Indirect Capital Expenditures | | |
| | |
| | |
| | |
| | |
| | | |
| | |
|
| | | | | | | | | | | | | | | | | | | | | | |
Capitalized Interest | | | $15,328 | | | $15,142 | | | $11,558 | | | $11,434 | | | $11,836 | | | | $53,462 | | | $47,290 |
| | | | | | | | | | | | | | | | | | | | | | |
Capitalized Overhead | | | 18,963 | | | 18,423 | | | 16,090 | | | 17,716 | | | 15,003 | | | | 71,192 | | | 53,706 |
| | | | | | | | | | | | | | | | | | | | | | |
Total Indirect Capital Expenditures | | | $34,291 | | | $33,565 | | | $27,648 | | | $29,150 | | | $26,839 | | | | $124,654 | | | $100,996 |
| | | | | | | | | | | | | | | | | | | | | | |
Total Improvements to and Advances for Investment in Real Estate | | | $772,697 | | | $666,629 | | | $572,923 | | | $508,523 | | | $687,271 | | | | $2,520,772 | | | $2,064,249 |
| | | | | | | | | | | | | | | | | | | | | | |
Consolidated Portfolio Net Rentable Square Feet (3) | |
| 31,457,664 | |
| 31,620,833 | |
| 31,753,051 | |
| 31,356,257 | |
| 31,855,032 | | |
| 31,457,664 | |
| 31,855,032 |
(1) | Non-recurring capital expenditures are primarily for development of space and land, excluding acquisition costs. |
(2) | Recurring capital expenditures represent non-incremental building improvements required to maintain current revenues, including second-generation tenant improvements and external leasing commissions. Recurring capital expenditures do not include acquisition costs contemplated when underwriting the purchase of a building, costs which are incurred to bring a building up to Digital Realty’s operating standards, or internal leasing commissions. |
(3) | For some of our buildings, we calculate square footage based on factors in addition to contractually leased square feet, including available power, required support space and common areas. |
28
Development Lifecycle – Held for Development | Financial Supplement | |
---|---|---|
Dollars in Thousands | Fourth Quarter 2021 |
| | Land Inventory (1) | | Space Held for Development | |||||||||||||
| | | | | | | | | | | | | | | | | |
|
| |
| |
| Land - |
| Land - |
| |
| Total |
| | | ||
| | # of | | | | Held for | | Current | | # of | | Square | | Current | |||
Metropolitan Area | | Locations | | Acres | | Development | | Development | | Locations | | Feet | | Investment (2) | |||
Atlanta |
| — |
| — |
|
| — |
|
| — |
| 1 |
| 313,581 | |
| $25,621 |
Boston |
| — |
| — |
| | — |
| | — |
| 1 |
| 50,649 | | | 23,623 |
Chicago |
| 1 |
| 1.4 | | | $25,571 |
| | — |
| 6 |
| 148,101 | | | 52,194 |
Dallas |
| 2 |
| 114.0 | | | 33,113 |
| | — |
| 1 |
| 8,204 | | | 3,133 |
Houston |
| — |
| — | | | — |
| | — |
| 1 |
| 13,969 | | | 2,726 |
New York |
| 1 |
| 21.5 | | | — |
| | $48,126 |
| 5 |
| 106,407 | | | 19,133 |
Northern Virginia |
| 7 |
| 617.8 | | | 30,978 |
| | 490,014 |
| 5 |
| 128,694 | | | 2,128 |
Phoenix |
| — |
| — | | | — | | | — |
| — |
| — | | | — |
Silicon Valley |
| 1 |
| 13.0 | | | — | | | 70,033 |
| 1 |
| 130,752 | | | 14,451 |
North America |
| 12 |
| 767.7 | | | $89,661 | | | $608,173 |
| 21 |
| 900,357 | | | $143,008 |
| | | | | | | | | | | | | | | | | |
Amsterdam |
| 1 |
| 4.4 | | | — | | | $26,163 |
| 2 |
| 95,262 | | | $36,076 |
Athens |
| 1 |
| 0.9 | | | — | | | 3,406 |
| — |
| — | | | — |
Dublin |
| 2 |
| 5.0 | | | 6,294 | | | — |
| — |
| — | | | — |
Frankfurt |
| 1 |
| 12.0 | | | — | | | 133,891 |
| — |
| — | | | — |
London |
| 1 |
| 6.7 | | | 17,382 | | | — |
| 3 |
| 95,832 | | | 31,819 |
Madrid |
| 1 |
| 1.8 | | | 20,346 | | | — |
| — |
| — | | | — |
Paris |
| 2 |
| 8.4 | | | — | | | 34,760 |
| — |
| — | | | — |
Vienna |
| 3 |
| 14.1 | | | — | | | 24,627 |
| — |
| — | | | — |
EMEA |
| 12 |
| 53.4 | | | $44,022 | | | $222,848 |
| 5 |
| 191,094 | | | $67,896 |
| | | | | | | | | | | | | | | | | |
Melbourne |
| 1 |
| 4.1 | | | — | | | $4,261 |
| — |
| — | | | — |
Seoul |
| 1 |
| 4.9 | | | — | | | 68,151 |
| — |
| — | | | — |
Sydney |
| 1 |
| 18.5 | | | — | | | 71,032 |
| — |
| — | | | — |
Asia Pacific |
| 3 |
| 27.5 | | | — | | | $143,443 |
| — |
| — | | | — |
| | | | | | | | | | | | | | | | | |
Consolidated Portfolio |
| 27 |
| 848.6 | | | $133,683 | | | $974,464 |
| 26 |
| 1,091,451 | | | $210,903 |
(1) | Represents locations acquired to support ground-up development. |
(2) | Represents costs incurred through December 31, 2021. Includes the cost of acquisition as well as cost of improvements since acquisition to prepare for future building construction. |
Note: Square footage is based on current estimates and project plans and may change upon completion of the project or due to remeasurement.
29
Acquisitions / Dipositions/ Joint Ventures | Financial Supplement | |
---|---|---|
Dollars in Thousands | Fourth Quarter 2021 |
|
| |
| |
| |
| |
|
|
| Net |
| |
| |
| |
| | | | | | | | | | | | Rentable | | Square Feet | | Square Feet | | % of Total Net |
| | Acquisition | | Metropolitan | | Date | | Purchase | | Cap | | Square | | Under | | Held For | | Rentable Square |
Property | | Type | | Area | | Acquired | | Price (1) | | Rate (2) | | Feet (3) | | Development | | Development | | Feet Occupied (4) |
Sterling Land Parcel | | Land | | Northern Virginia | | 12/16/2021 | | $22,900 | | — | | — | | — | | — | | — |
Plot A Ahmadu Bello Way (5) | | Land | | Lagos, Nigeria | | 11/14/2021 | | 21,800 | | — | | — | | — | | — | | — |
Lekki Land (5) | | Land | | Lagos, Nigeria | | 12/23/2021 | | 500 | | — | | — | | — | | — | | — |
Atlas Edge (6) | | Investment | | EMEA | | 11/15/2021 | | 21,950 | | — | | — | | — | | — | | — |
Total | | — | | — | | — | | $67,150 |
| — |
| — |
| — |
| — |
| — |
Closed Dispositions:
|
| |
| |
| |
| |
| |
| Net |
| |
| |
| |
| | | | | | | | | | | | Rentable | | Square Feet | | Square Feet | | % of Total Net |
| | Disposition | | Metropolitan | | Date | | Sale | | Cap | | Square | | Under | | Held For | | Rentable Square |
Property | | Type | | Area | | Disposed | | Price (1) | | Rate (2) | | Feet (3) | | Development | | Development | | Feet Occupied (4) |
150 S First St (7) | | Building | | Silicon Valley | | 12/15/2021 | | $59,600 | | 10.2% | | 179,763 | | — | | — | | 96.0% |
Total | | | | | | | | $59,600 | | 10.2% | | 179,763 | | — | | — | | 96.0% |
Closed Joint Venture Contributions:
|
| |
| |
| |
| |
| Net |
| |
| |
| |
| | | | | | | | | | Rentable | | Square Feet | | Square Feet | | % of Total Net |
| | Metropolitan | | | | Contribution | | Cap | | Square | | Under | | Held For | | Rentable Square |
Property | | Area | | Date | | Price | | Rate (2) | | Feet (3) | | Development | | Development | | Feet Occupied (4) |
Digital Core REIT (8) | | North America | | 12/6/2021 | | $1,440,500 | | 4.3% | | 1,209,063 | | — | | — | | 100.0% |
Total |
| — |
| — |
| $1,440,500 |
| 4.3% | | 1,209,063 |
| — |
| — |
| 100.0% |
(1) | Represents the purchase price or sale price, as applicable, before contractual adjustments, transaction expenses, taxes and potential currency fluctuations. |
(2) | We calculate the cash capitalization rate on acquisitions, dispositions and joint venture contributions by dividing anticipated annual net operating income by the purchase/sale/contribution price, including assumed debt and related pre-payment penalties. Net operating income represents rental revenue and tenant reimbursement revenue from in-place leases, less rental property operating and maintenance expenses, property taxes and insurance expenses, and is not a financial measure calculated in accordance with GAAP. We caution you not to place undue reliance on our cash capitalization rates because they are based solely on data made available to us in the diligence process in connection with the relevant acquisitions and are calculated on a non-GAAP basis. Our calculation of the cash capitalization rate on acquisitions may change, based on our experience operating the data centers subsequent to closing of the acquisitions. In addition, the actual cash capitalization rates may differ from our expectations based on numerous other factors, including the results of our final purchase price allocation, difficulties collecting anticipated rental revenues, customer bankruptcies, property tax reassessments and unanticipated expenses at the data centers that we cannot pass on to customers. |
(3) | We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common area. |
(4) | Occupancy excludes space under development and space held for development. |
(5) | Based on a spot rate of 0.002 NGN to USD. Purchase Price represents Digital Realty’s pro rata share of the total purchase price. |
(6) | Based on a spot rate of 1.137 EUR to USD as of December 31, 2021. |
(7) | Mixed-use retail and data center property expected to be redeveloped for residential use upon the near-term departure of the primary data center tenant. |
(8) | The $1.4 billion S-REIT transaction value reflects a 100% ownership interest. The purchase price for Digital Realty’s 90% interest was approximately $1.3 billion. |
30
Unconsolidated Joint Ventures | Financial Supplement | |
---|---|---|
Dollars in Thousands | Fourth Quarter 2021 |
Summary Balance Sheet - | | As of December 31, 2021 | ||||||||||||||||
at the JV's 100% Share | | | Ascenty | | | Mitsubishi | | | Lumen (1) | | | Mapletree | | | Other (2) | | | Total |
| | | | | | | | | | | | | | | | | | |
Undepreciated book value of operating real estate |
|
| $977,787 |
|
| 1,130,562 |
|
| 184,926 |
|
| $781,518 |
|
| $1,851,337 |
|
| $4,926,130 |
Accumulated depreciation & amortization | | | (178,891) | | | (76,350) | | | (51,538) | | | (89,580) | | | (23,735) | | | (420,093) |
Net Book Value of Operating Real Estate | | | $798,896 | | | $1,054,212 | | | 133,388.00 | | | $691,938 | | | $1,827,602 | | | $4,506,036 |
Cash | | | 120,682 | | | $159,287 | | | $5,115 | | | 30,520 | | | 19,711 | | | 335,315 |
Other assets | | | 1,159,823 | | | 163,264 | | | 10,072 | | | 202,731 | | | 43,879 | | | 1,579,769 |
Total Assets | | | $2,079,401 | | | $1,376,763 | | | $148,575 | | | $925,189 | | | $1,891,192 | | | $6,421,120 |
| | | | | | | | | | | | | | | | | | |
Debt | | | 890,428 | | | 375,278 | | | — | | | — | | | 467,436 | | | 1,733,142 |
Other liabilities | | | 155,651 | | | 162,596 | | | 10,867 | | | 24,864 | | | 80,496 | | | 434,474 |
Equity / (deficit) | | | 1,033,322 | | | 838,889 | | | 137,708 | | | 900,325 | | | 1,343,260 | | | 4,253,504 |
Total Liabilities and Equity | | | $2,079,401 | | | $1,376,763 | | | $148,575 | | | $925,189 | | | $1,891,192 | | | $6,421,120 |
| | | | | | | | | | | | | | | | | | |
Digital Realty's ownership percentage | | | 49% (3) | | | 50% | | | 50% | | | 20% | | | Various | | | |
| | | | | | | | | | | | | | | | | | |
Digital Realty's Pro Rata Share of Unconsolidated JV Debt | | | $454,118 | | | $187,639 | | | — | | | — | | | $185,042 | | | $826,799 |
Summary Statement of Operations - | | Three Months Ended December 31, 2021 | ||||||||||||||||
at the JV's 100% Share | | | Ascenty | | | Mitsubishi | | | Lumen (1) | | | Mapletree | | | Other (2) | | | Total |
| | | | | | | | | | | | | | | | | | |
Total revenues |
|
| $52,962 |
|
| $47,554 |
|
| $6,382 |
|
| $28,765 |
|
| $15,379 |
|
| $151,042 |
Operating expenses | | | (19,886) | | | (22,871) | | | (2,861) | | | (12,481) | | | (7,701) | | | (65,800) |
Net Operating Income (NOI) | | | $33,076 | | | $24,683 | | | $3,521 | | | $16,284 | | | $7,678 | | | $85,242 |
| | | | | | | | | | | | | | | | | | |
Straight-line rent | | | — | | | (2,669) | | | 75 | | | (641) | | | (105) | | | (3,340) |
Above and below market rent | | | — | | | — | | | — | | | 178 | | | — | | | 178 |
Cash Net Operating Income (NOI) | | | $33,076 | | | $22,014 | | | $3,596 | | | $15,821 | | | $7,573 | | | $82,080 |
| | | | | | | | | | | | | | | | | | |
Interest expense | | | ($17,155) | | | ($2,129) | | | $0 | | | ($2) | | | ($2,247) | | | ($21,533) |
Depreciation & amortization | | | (20,684) | | | (16,323) | | | (2,294) | | | (17,796) | | | (5,477) | | | (62,574) |
Other income / (expense) | | | 7,396 | | | (1,830) | | | (2,846) | | | (1,255) | | | (405) | | | 1,060 |
FX remeasurement on USD debt | | | (19,552) | | | — | | | — | | | — | | | — | | | (19,552) |
Total Non-Operating Expenses | | | ($49,995) | | | ($20,282) | | | ($5,140) | | | ($19,053) | | | ($8,129) | | | ($102,598) |
| | | | | | | | | | | | | | | | | | |
Net Income / (Loss) | | | ($16,919) | | | $4,401 | | | ($1,619) | | | ($2,769) | | | ($451) | | | ($17,357) |
| | | | | | | | | | | | | | | | | | |
Digital Realty's ownership percentage | | | 49% (3) | | | 50% | | | 50% | | | 20% | | | Various | | | |
| | | | | | | | | | | | | | | | | | |
Digital Realty's Pro Rata Share of Unconsolidated JV NOI | | | $16,869 | | | $12,342 | | | $1,761 | | | $3,257 | | | $2,962 | | | $37,191 |
| | | | | | | | | | | | | | | | | | |
Digital Realty's Pro Rata Share of Unconsolidated JV Cash NOI | | | $16,869 | | | $11,007 | | | $1,798 | | | $3,164 | | | $2,947 | | | $35,785 |
| | | | | | | | | | | | | | | | | | |
Digital Realty's Earnings (loss) income from unconsolidated joint ventures | | | ($8,597) | | | $2,201 | | | ($809) | | | ($554) | | | $45 | | | ($7,714) |
| | | | | | | | | | | | | | | | | | |
Digital Realty's Pro Rata Share of core FFO (4) | | | $11,885 | | | $9,011 | | | $339 | | | $3,005 | | | $2,127 | | | $26,367 |
| | | | | | | | | | | | | | | | | | |
Digital Realty's Fee Income from Joint Ventures | | | — | | | $81 | | | $160 | | | $761 | | | $691 | | | $1,693 |
(1) | Formerly known as 33 Chun Choi Street. |
(2) | Includes Medallion, Clise, Menlo, Starwood, Digital Core REIT and Walsh joint ventures. |
(3) | Equity in income pick-up comprised of 49% owned by Digital Realty and 2% owned by management, with a corresponding offset for the 2% in minority interest. |
(4) | For a definition of core FFO, see page 33. |
31
Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization and Financial Ratios | Financial Supplement | |
---|---|---|
Unaudited and Dollars in Thousands | Fourth Quarter 2021 |
| | Three Months Ended | |||||||||||||
Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) (1) | | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 |
| | | | | | | | | | | | | | | |
Net Income / (Loss) Available to Common Stockholders | | | $1,057,629 | | | $124,096 | | | $127,368 | | | $372,405 | | | $44,178 |
Interest |
|
| 71,762 |
|
| 71,417 |
|
| 75,014 |
|
| 75,653 |
|
| 77,848 |
Loss from early extinguishment of debt | | | 325 | | | — | | | — | | | 18,347 | | | 49,576 |
Income tax expense (benefit) | | | 3,961 | | | 13,709 | | | 47,582 | | | 7,547 | | | 3,322 |
Depreciation & amortization | | | 378,883 | | | 369,035 | | | 368,981 | | | 369,733 | | | 359,915 |
EBITDA | | | $1,512,560 | | | $578,257 | | | $618,945 | | | $843,685 | | | $534,839 |
Unconsolidated JV real estate related depreciation & amortization | | | 24,146 | | | 21,293 | | | 20,983 | | | 19,378 | | | 21,471 |
Unconsolidated JV interest expense and tax expense | | | 15,222 | | | 11,008 | | | 15,523 | | | 8,786 | | | 12,143 |
Severance, equity acceleration, and legal expenses | | | 1,003 | | | 1,377 | | | 2,536 | | | 2,427 | | | 606 |
Transaction and integration expenses | | | 12,427 | | | 13,804 | | | 7,075 | | | 14,120 | | | 19,290 |
(Gain) / loss on sale of investments | | | (1,047,011) | | | 635 | | | (499) | | | (333,921) | | | (1,684) |
Impairment of investments in real estate | | | 18,291 | | | — | | | — | | | — | | | — |
Other non-core adjustments, net | | | 14,307 | | | (28,745) | | | (60,308) | | | 38,574 | | | (23,842) |
Non-controlling interests | | | 22,587 | | | 2,266 | | | 4,544 | | | 8,756 | | | 1,818 |
Preferred stock dividends, including undeclared dividends | | | 10,181 | | | 10,181 | | | 11,885 | | | 13,514 | | | 13,514 |
(Gain on) / Issuance costs associated with redeemed preferred stock | | | — | | | — | | | (18,000) | | | — | | | — |
Adjusted EBITDA | | | $583,712 | | | $610,076 | | | $602,684 | | | $615,319 | | | $578,156 |
(1) | For definitions and discussion of EBITDA and Adjusted EBITDA, see the definitions section. |
| | Three Months Ended | |||||||||||||
Financial Ratios | | | 31-Dec-21 | | | 30-Sep-21 | | | 30-Jun-21 | | | 31-Mar-21 | | | 31-Dec-20 |
| | | | | | | | | | | | | | | |
Total GAAP interest expense |
|
| $71,762 |
|
| $71,417 |
|
| $75,014 |
|
| $75,653 |
|
| $77,848 |
Capitalized interest | | | 15,328 | | | 15,142 | | | 11,558 | | | 11,434 | | | 11,836 |
Change in accrued interest and other non-cash amounts | | | (37,974) | | | 17,820 | | | (43,604) | | | 44,620 | | | (37,182) |
Cash Interest Expense (2) | | | $49,116 | | | $104,379 | | | $42,968 | | | $131,707 | | | $52,502 |
| | | | | | | | | | | | | | | |
Preferred dividends | | | 10,181 | | | 10,181 | | | 11,885 | | | 13,514 | | | 13,514 |
Total Fixed Charges (3) | | | $97,271 | | | $96,740 | | | $98,457 | | | $100,601 | | | $103,198 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Coverage | | | | | | | | | | | | | | | |
Interest coverage ratio (4) | | | 6.0x | | | 6.5x | | | 6.1x | | | 6.6x | | | 5.8x |
Cash interest coverage ratio (5) | | | 9.8x | | | 5.4x | | | 10.9x | | | 4.5x | | | 9.3x |
Fixed charge coverage ratio (6) | | | 5.4x | | | 5.8x | | | 5.4x | | | 5.8x | | | 5.1x |
Cash fixed charge coverage ratio (7) | | | 8.3x | | | 5.0x | | | 9.0x | | | 4.1x | | | 7.7x |
| | | | | | | | | | | | | | | |
Leverage | | | | | | | | | | | | | | | |
Debt to total enterprise value (8) (9) | | | 20.5% | | | 24.8% | | | 23.9% | | | 24.1% | | | 24.4% |
Debt plus preferred stock to total enterprise value (10) | | | 21.7% | | | 26.1% | | | 25.2% | | | 25.9% | | | 26.2% |
Pre-tax income to interest expense (11) | | | 16.2x | | | 2.9x | | | 2.7x | | | 6.2x | | | 1.8x |
Net Debt to Adjusted EBITDA (12) | | | 6.1x | | | 6.0x | | | 6.0x | | | 5.6x | | | 6.0x |
(2) | Cash interest expense is interest expense less amortization of debt discount and deferred financing fees and includes interest that we capitalized. We consider cash interest expense to be a useful measure of interest as it excludes non-cash based interest expense. |
(3) | Fixed charges consist of GAAP interest expense, capitalized interest, and preferred dividends. |
(4) | Adjusted EBITDA divided by GAAP interest expense plus capitalized interest (including our pro rata share of unconsolidated joint venture interest expense). |
(5) | Adjusted EBITDA divided by cash interest expense (including our pro rata share of unconsolidated joint venture interest expense). |
(6) | Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint venture fixed charges). |
(7) | Adjusted EBITDA divided by the sum of cash interest expense, and preferred dividends (including our pro rata share of unconsolidated joint venture cash fixed charges). |
(8) | Mortgage debt and other loans divided by market value of common equity plus debt plus preferred stock. |
(9) | Total enterprise value defined as market value of common equity plus debt plus preferred stock. |
(10) | Same as (8), except numerator includes preferred stock. |
(11) | Calculated as net income plus interest expense divided by GAAP interest expense. |
(12) | Calculated as total debt at balance sheet carrying value, plus capital lease obligations, plus Digital Realty’s pro rata share of unconsolidated of joint venture debt, less cash and cash equivalents (including Digital Realty’s pro rata share of unconsolidated joint venture cash) divided by the product of Adjusted EBITDA (including Digital Realty’s pro rata share of unconsolidated joint venture EBITDA), multiplied by four. |
32
Funds From Operations (FFO):
We calculate funds from operations, or FFO, in accordance with the standards established by the National Association of Real Estate Investment Trusts, or Nareit, in the Nareit Funds From Operations White Paper - 2018 Restatement. FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from real estate transactions, impairment of investment in real estate, real estate related depreciation and amortization (excluding amortization of deferred financing costs), unconsolidated JV real estate related depreciation & amortization, non-controlling interests in operating partnership and after adjustments for unconsolidated partnerships and joint ventures. Management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions and after adjustments for unconsolidated partnerships and joint ventures, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare our operating performance with that of other REITs. However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our financial condition and results from operations, the utility of FFO as a measure of our performance is limited. Other REITs may not calculate FFO in accordance with the NAREIT definition and, accordingly, our FFO may not be comparable to other REITs’ FFO. FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.
Core Funds from Operations (Core FFO):
We present core funds from operations, or core FFO, as a supplemental operating measure because, in excluding certain items that do not reflect core revenue or expense streams, it provides a performance measure that, when compared year over year, captures trends in our core business operating performance. We calculate core FFO by adding to or subtracting from FFO (i) other non-core revenue adjustments, (ii) transaction and integration expenses, (iii) loss from early extinguishment of debt, (iv) gain on / issuance costs associated with redeemed preferred stock, (v) severance, equity acceleration, and legal expenses, (vi) gain/loss on FX revaluation, and (vii) other non-core expense adjustments. Because certain of these adjustments have a real economic impact on our financial condition and results from operations, the utility of core FFO as a measure of our performance is limited. Other REITs may calculate core FFO differently than we do and accordingly, our core FFO may not be comparable to other REITs’ core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.
Adjusted Funds from Operations (AFFO):
We present adjusted funds from operations, or AFFO, as a supplemental operating measure because, when compared year over year, it assesses our ability to fund dividend and distribution requirements from our operating activities. We also believe that, as a widely recognized measure of the operations of REITs, AFFO will be used by investors as a basis to assess our ability to fund dividend payments in comparison to other REITs, including on a per share and unit basis. We calculate AFFO by adding to or subtracting from core FFO (i) non-real estate depreciation, (ii) amortization of deferred financing costs, (iii) amortization of debt discount/premium, (iv) non-cash stock-based compensation expense, (v) straight-line rental revenue, (vi) straight-line rental expense, (vii) above- and below-market rent amortization, (viii) deferred tax (expense) benefit, (ix) leasing compensation and internal lease commissions, and (x) recurring capital expenditures. Other REITs may calculate AFFO differently than we do and, accordingly, our AFFO may not be comparable to other REITs’ AFFO. AFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.
We believe that earnings before interest, loss from early extinguishment of debt, income taxes, and depreciation and amortization, or EBITDA, and Adjusted EBITDA (as defined below), are useful supplemental performance measures because they allow investors to view our performance without the impact of non-cash depreciation and amortization or the cost of debt and, with respect to Adjusted EBITDA, unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and gain on / issuance costs associated with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited. Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and, accordingly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs’ EBITDA and Adjusted EBITDA. Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.
33
Net Operating Income (NOI) and Cash NOI:
Net operating income, or NOI, represents rental revenue, tenant reimbursement revenue and interconnection revenue less utilities expense, rental property operating expenses, property taxes and insurance expenses (as reflected in the statement of operations). NOI is commonly used by stockholders, company management and industry analysts as a measurement of operating performance of the company’s rental portfolio. Cash NOI is NOI less straight-line rents and above- and below-market rent amortization. Cash NOI is commonly used by stockholders, company management and industry analysts as a measure of property operating performance on a cash basis. However, because NOI and cash NOI exclude depreciation and amortization and capture neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our results from operations, the utility of NOI and cash NOI as measures of our performance is limited. Other REITs may calculate NOI and cash NOI differently than we do and, accordingly, our NOI and cash NOI may not be comparable to other REITs’ NOI and cash NOI. NOI and cash NOI should be considered only as supplements to net income computed in accordance with GAAP as measures of our performance.
Additional Definitions
Net debt-to-Adjusted EBITDA ratio is calculated using total debt at balance sheet carrying value, plus capital lease obligations, plus our share of unconsolidated JV debt, less unrestricted cash and cash equivalents (including our share of unconsolidated JV cash) divided by the product of Adjusted EBITDA (inclusive of our share of unconsolidated JV EBITDA) multiplied by four.
Debt-plus-preferred-to-total enterprise value is mortgage debt and other loans plus preferred stock divided by mortgage debt and other loans plus the liquidation value of preferred stock and the market value of outstanding Digital Realty Trust, Inc. common stock and Digital Realty Trust, L.P. units, assuming the redemption of Digital Realty Trust, L.P. units for shares of Digital Realty Trust, Inc. common stock.
Fixed charge coverage ratio is Adjusted EBITDA divided by the sum of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends. For the quarter ended December 31, 2021, GAAP interest expense was $72 million, capitalized interest was $15 million and scheduled debt principal payments and preferred dividends was $10 million.
Reconciliation of Net Operating Income (NOI) | | Three Months Ended | | | Twelve Months Ended | |||||||||||
(in thousands) |
| 31-Dec-21 |
| 30-Sep-21 |
| 31-Dec-20 |
|
| 31-Dec-21 |
| 31-Dec-20 | |||||
| |
| | |
| | |
| | | |
| | |
| |
Operating income | | | $131,497 | | | $184,367 | | | $160,264 | | | | $694,009 | | | $557,530 |
| | | | | | | | | | | | | | | | |
Fee income | | | (4,133) | | | (3,255) | | | (4,722) | | | | (13,442) | | | (15,214) |
Other income | | | (200) | | | (18,977) | | | (20) | | | | (19,401) | | | (1,850) |
Depreciation and amortization | | | 378,883 | | | 369,035 | | | 359,915 | | | | 1,486,632 | | | 1,366,379 |
General and administrative | | | 103,705 | | | 97,082 | | | 101,582 | | | | 393,311 | | | 344,928 |
Severance, equity acceleration, and legal expenses | | | 1,003 | | | 1,377 | | | 606 | | | | 7,343 | | | 6,440 |
Transaction expenses | | | 12,427 | | | 13,804 | | | 19,290 | | | | 47,426 | | | 106,662 |
Other expenses | | | (1) | | | 510 | | | 641 | | | | 2,550 | | | 1,074 |
| | | | | | | | | | | | | | | | |
Net Operating Income | | | $641,472 | | | $643,943 | | | $637,556 | | | | $2,616,719 | | | $2,372,431 |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Cash Net Operating Income (Cash NOI) | | |
| | |
| | |
| | | |
| | |
|
| | | | | | | | | | | | | | | | |
Net Operating Income | | | $641,472 | | | $643,943 | | | $637,556 | | | | $2,616,719 | | | $2,372,431 |
| | | | | | | | | | | | | | | | |
Straight-line rental revenue | | | (16,346) | | | (12,029) | | | (15,451) | | | | (64,107) | | | (48,769) |
Straight-line rental expense | | | 5,453 | | | 7,779 | | | 3,758 | | | | 27,050 | | | 16,223 |
Above- and below-market rent amortization | | | 910 | | | 1,165 | | | 3,239 | | | | 6,069 | | | 12,686 |
| | | | | | | | | | | | | | | | |
Cash Net Operating Income | | | $631,489 | | | $640,858 | | | $629,102 | | | | $2,585,731 | | | $2,352,571 |
34
This document contains forward-looking statements within the meaning of the federal securities laws, which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. Such forward-looking statements include statements relating to: our economic outlook, our expected investment and expansion activity, our expected physical settlement of the forward sale agreements and use of proceeds from any such settlement, our liquidity, our joint ventures, supply and demand for data center and colocation space, our acquisition and disposition activity, pricing and net effective leasing economics, market dynamics and data center fundamentals, our strategic priorities, our product offerings, available inventory rent from leases that have been signed but have not yet commenced and other contracted rent to be received in future periods, rental rates on future leases, lag between signing and commencement, cap rates and yields, investment activity, the company’s FFO, core FFO and net income, 2022 outlook and underlying assumptions, information related to trends, our strategy and plans, leasing expectations, weighted average lease terms, the exercise of lease extensions, lease expirations, debt maturities, annualized rent at expiration of leases, the effect new leases and increases in rental rates will have on our rental revenue, our credit ratings, construction and development activity and plans, projected construction costs, estimated yields on investment, expected occupancy, expected square footage and IT load capacity upon completion of development projects, 2022 backlog NOI, NAV components, and other forward-looking financial data. Such statements are based on management’s beliefs and assumptions made based on information currently available to management. Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance and may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:
● | reduced demand for data centers or decreases in information technology spending; |
● | increased competition or available supply of data center space; |
● | decreased rental rates, increased operating costs or increased vacancy rates; |
● | the suitability of our data centers and data center infrastructure, delays or disruptions in connectivity or availability of power, or failures or breaches of our physical and information security infrastructure or services; |
● | our dependence upon significant customers, bankruptcy or insolvency of a major customer or a significant number of smaller customers, or defaults on or non-renewal of leases by customers; |
● | our ability to attract and retain customers; |
● | breaches of our obligations or restrictions under our contracts with our customers; |
● | our inability to successfully develop and lease new properties and development space, and delays or unexpected costs in development of properties; |
● | the impact of current global and local economic, credit and market conditions; |
● | our inability to retain data center space that we lease or sublease from third parties; |
● | global supply chain or procurement disruptions, or increased supply chain costs; |
● | information security and data privacy breaches; |
● | difficulty managing an international business and acquiring or operating properties in foreign jurisdictions and unfamiliar metropolitan areas; |
● | our failure to realize the intended benefits from, or disruptions to our plans and operations or unknown or contingent liabilities related to, our recent acquisitions; |
● | our failure to successfully integrate and operate acquired or developed properties or businesses; |
● | difficulties in identifying properties to acquire and completing acquisitions; |
● | risks related to joint venture investments, including as a result of our lack of control of such investments; |
● | risks associated with using debt to fund our business activities, including re-financing and interest rate risks, our failure to repay debt when due, adverse changes in our credit ratings or our breach of covenants or other terms contained in our loan facilities and agreements; |
● | our failure to obtain necessary debt and equity financing, and our dependence on external sources of capital; |
● | financial market fluctuations and changes in foreign currency exchange rates; |
● | adverse economic or real estate developments in our industry or the industry sectors that we sell to, including risks relating to decreasing real estate valuations and impairment charges and goodwill and other intangible asset impairment charges; |
● | our inability to manage our growth effectively; |
● | losses in excess of our insurance coverage; |
● | our inability to attract and retain talent; |
● | impact of the COVID-19 pandemic on our operations and on the operations of our customers, suppliers and business partners; |
● | environmental liabilities, risks related to natural disasters and our inability to achieve our sustainability goals; |
● | our inability to comply with rules and regulations applicable to our company; |
● | Digital Realty Trust, Inc.’s failure to maintain its status as a REIT for federal income tax purposes; |
● | Digital Realty Trust, L.P.’s failure to qualify as a partnership for federal income tax purposes; |
● | restrictions on our ability to engage in certain business activities; |
● | changes in local, state, federal and international laws and regulations, including related to taxation, real estate and zoning laws, and increases in real property tax rates; and |
● | the impact of any financial, accounting, legal or regulatory issues or litigation that may affect us. |
The risks included here are not exhaustive, and additional factors could adversely affect our business and financial performance. Several additional material risks are discussed in our annual report on Form 10-K for the year ended December 31, 2020 and other filings with the U.S. Securities and Exchange Commission. Those risks continue to be relevant to our performance and financial condition. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all such risk factors, nor can it assess the impact of all such risk factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise. Digital Realty, Digital Realty Trust, the Digital Realty logo, Interxion, Turn-Key Flex, Powered Base Building, and PlatformDIGITAL, Data Gravity Index and Data Gravity Index DGx are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries. All other names, trademarks and service marks are the property of their respective owners.
35
Exhibit 99.2
Digital Realty the trusted foundation | powering your digital ambitions 4Q21 FINANCIAL RESULTS FEBRUARY 2022 Global. Connected. Sustainable. |
| 2 Navigating the Future Sustainable Growth for Customers, Shareholders and Employees Selling GLOBALLY … Supporting LOCALLY EMEA APAC AMERICAS A Digital Realty and Brookfield Infrastructure JV DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 GLOBAL CONNECTED SUSTAINABLE |
| 3 Serving a Social Purpose Delivering Sustainable Growth for All Stakeholders Earned Nareit Leader in the Light award for fifth consecutive year ENVIRONMENTAL Led disaster recovery assistance and community reinvestment programs: committed to enhancing the well - being of shareholders, customers, employees, vendors and communities Demonstrated senior leadership and employee commitment to Diversity, Equity & Inclusion; established five employee resource groups; signed CEO Action Pledge for diversity; co - chairing Nareit’s diversity initiative Am ended corporate governance guidelines to clarify that director candidate pools must include candidates with diversity of race, ethnicity and gender SOCIAL Instituted minimum stock ownership requirements for directors and management Established proxy access for shareholders and provided shareholders the ability to propose amendments to the bylaws Enhanced Board diversity with the addition of three new Directors 2015 2019 2018 GOVERNANCE 2021 Formalized ESG oversight under the Nominating & Corporate Governance Committee and became a Signatory to the UN Global Compact Named one of “America’s Most Responsible Companies” by Newsweek Published EEO - 1 report, providing transparency on the racial and gender composition of the U.S. workforce Incorporated sustainability - linked pricing into global credit facility Achieved five - star GRESB rating, ranked #1 in Tech / Science category 2020 DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
| 4 Note: As of December 31, 2021 Global Platform Expanding Global Platform Supporting Customer Growth 4,000+ Customers 178,000+ Cross - Connects 50 Metro Areas Cape Town Johannesburg Hong Kong Frankfurt Lagos DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
1) Projected compound annual growth in the intensity of data gravity, as measured in gigabytes per second, from 2020 - 2024. Projections according to Digital Realty’s proprietary Data Gravity Index DGx ™ report as of December 2020. Patent pending. 2) Gartner Worldwide IT Spend Forecast, Market Databook 4Q21 Update. 3) Gartner 100 Data and Analytics Predictions Through 2025, March 2021 .. New York D a ta Gra v i ty CAGR (1) 132% London D a ta Gra v i ty CAGR (1) 129% Zurich D a ta Gra v i ty CAGR (1) 135% ™ Frankfurt D a ta Gra v i ty CAGR (1) 144% Seoul D a ta Gra v i ty CAGR (1) 152% Mumbai D a ta Gra v i ty CAGR (1) 156% Singapore D a ta Gra v i ty CAGR (1) 200% Driving Data Hub Deployments Increased IT Spending By 2024, 75% of organizations are expected to have deployed multiple data hubs to drive mission - critical data analytics, sharing and governance (2) Gartner predicts 5.1% increase globally, digital data growth strategies (2) Excellence in Best Practices 2021 Company of the Year Data Gravity Driving Data Center Demand PlatformDIGITAL ® Poised to Capitalize 4.5T+ Worldwide IT Spend (1) 75% Deploying Data Hubs Needs Global MTDC Leader DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 | 5 |
Financial Results | 6 DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
$0 $50 $100 $150 Digital Transformation Driving Steady Demand Global Full - Product Spectrum Provides Broadest Solutions Note: Darker shading represents interconnection bookings. Fourth - quarter bookings are highlighted in lighter blue. Totals may not add up due to rounding. 1) Other includes Powered Base Building® shell capacity as well as storage and office space within fully improved data center fa cil ities. 4Q21 BOOKINGS 0 - 1 MW $41.8 mm > 1 MW $96.7 mm OTHER (1) $7.4 mm INTERCONNECTION $10.6 mm TOTAL BOOKINGS $156.5 mm HISTORICAL BOOKINGS ANNUALIZED GAAP BASE RENT $ in millions 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 | 7 DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
$52 million of total 4Q bookings from 0 - 1 MW + interconnection 68% of bookings outside the Americas Connected Data Communities Attracting New Logos | 8 131 new logos Energy Provider Ivy League University Semiconductor Manufacturer Trading Platform Insurance Brokerage Aerospace Manufacturing Note: For quarter ended December 31, 2021. DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Top - Line Step Function Healthy Backlog Sets a Solid Foundation | 9 Note: Totals may not add up due to rounding. 1) Amounts shown represent GAAP annualized base rent from leases signed. 2) Amounts shown represent GAAP annualized base rent from leases signed, but not yet commenced, based on estimated future commen cem ent date at time of signing. Actual commencement dates may vary. Digital Realty Backlog Unconsolidated Joint Venture Backlog Digital Realty Backlog Unconsolidated Joint Venture Backlog BACKLOG ROLL - FORWARD (1) $ in millions COMMENCEMENT TIMING (2) $ in millions $24M DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Cycling Through Peak Vintage Renewals Narrowing the Gap on Cash Re - Leasing Spreads | 10 0 - 1 MW > 1 MW OTHER (1) TOTAL Signed renewal leases representing $106 million of annualized GAAP rental revenue Signed renewal leases representing $42 million of annualized GAAP rental revenue Signed renewal leases representing $2 million of annualized GAAP rental revenue Signed renewal leases representing $151 million of annualized GAAP rental revenue RENTAL RATE CHANGE 0.7 % CASH 1.3 % GAAP RENTAL RATE CHANGE - 14.0 % CASH - 11. 8 % GAAP RENTAL RATE CHANGE 4.1 % CASH 10.2 % GAAP RENTAL RATE CHANGE - 3.9 % CASH - 2.6 % GAAP 4Q21 RE - LEASING SPREADS Note: Totals may not add up due to rounding. Rental rate change represents the beginning rental rate on leases renewed, rela tiv e to the ending rental rate at expiration, weighted by net rentable square feet. 1) Other includes Powered Base Building® shell capacity as well as storage and office space within fully improved data center fa cil ities. DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
61% 1% 7% 23% <1% <1% 4% 1% 1% 1% 1% <1% <1% <1% Effective Economic Risk Mitigation Strategies Benefits of Scale and Diversification on Display Source: FactSet. Note: Totals may not add up due to rounding. 1) As of December 31, 2021. Includes Digital Realty’s share of revenue from unconsolidated joint ventures. 2) Core FFO is a non - GAAP financial measure. For a definition of core FFO and a reconciliation to its nearest GAAP equivalent, see the Appendix. 3) Based on average exchange rates for the quarter ended December 31, 2021 compared to average exchange rates for the quarter ended December 31, 2020. 2.0% INCREASE 4.1% DECREASE U.S. DOLLAR INDEX 4Q20 4Q21 EXPOSURE BY REVENUE (1) CORE FFO/SHARE EXPOSURE (2) EXCHANGE RATES (3) U.S. DOLLAR / BRITISH POUND U.S. DOLLAR / EURO | 11 2022 $6.85 / Sh 0.5% BENCHMARK RATES +/ - 100 bps 0.1% GBP +/ - 10% 2.0 % EUR +/ - 10% USD CAD GBP EURO JPY HKD SGD AUD 1% 7% 23% <1% <1% 4% 1% SEK 1% DKK 1% CH F 1% <1% <1% HRK KES KRW <1% 61% DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 80 85 90 95 100 Oct-20 Jan-21 Apr-21 Jul-21 Oct-21 |
Committed to Conservative Capital Structure Maximizing Capital Menu Options, Minimizing Cost 1) Net Debt to Adjusted EBITDA is calculated as total debt at balance sheet carrying value (see Appendix), plus capital lease ob lig ations, plus our share of joint venture debt at carrying value, less cash and cash equivalents (including JV share of cash), divided by the product of Adjusted EBITDA (including our share of joint venture EBITDA), multiplied by fou r. 2) Fixed charge coverage ratio is Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint ve nture fixed charges). 3) Pro forma for assuming full physical settlement of the September 2021 forward sales agreements, January 2022 issuance of €750mm 1 ..37 5% notes due 2032, and February 2022 redemption of the $450mm 4.75% notes due 2025. - 0.4x 6.1x 5.7x 4Q21 Reported Pro Forma Adjustments 4Q21 As Adjusted Net Debt to Adjusted EBITDA (1) (3) (3) 6 % Floating Rate Debt 3 % Floating Rate Debt (3) 0.3x 5.4x 5.7x 4Q21 Reported Pro Forma Adjustments 4Q21 As Adjusted Fixed Charge Coverage Ratio (2) | 12 (3) (3) DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
DEBT MATURITY SCHEDULE AS OF DECE MBER 31, 2021 (1)(2) (U.S. $ in billions) Matching the Duration of Assets and Liabilities Clear Runway on the Left, No Bar Too Tall on the Right 99 % Unsecured Unsecured Secured Fixed Floating Euro USD GBP Other 94 % Fixed 77 % Non - USD 6.4 YEARS Weighted Avg. Maturity (1)(2) 2.1 % Weighted Avg. Coupon (1) DEBT PROFILE | 13 Note: As of December 3 1 , 2021. 1) Includes Digital Realty’s pro rata share of six unconsolidated joint venture loans and debt securities. Pro forma for the forward sale agreements entered into on September 8, 2021 relating to our common stock (assuming full physical settlement). Assumes proceeds from transactions are used to repay borro wi ngs under the global unsecured revolving credit facility and $450mm 4.75% notes due 2025. Pro forma for the € 750mm 1.375% notes due 2032 issued in January 2022. 2) Assumes exercise of extension options. $0.7 $0.0 $1.0 $1.3 $2.1 $1.2 $1.4 $1.7 $1.6 $1.7 $1.7 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 + Pro Rata Share of JV Debt Secured Mortgage Debt Unsecured Senior Notes - USD Unsecured Senior Notes - GBP Unsecured Senior Notes - EUR Other Unsecured Debt Unsecured Green Senior Notes - EUR Unsecured Green Senior Notes - CHF Unsecured Credit Facilities Pro Forma Payoffs Pro Forma Euro Notes € € € € € ¥$ ¥$ DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Q&A | 14 DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Consistent Execution on Strategic Vision Delivering Current Results, Seeding Future Growth | 15 SUCCESSFUL 2021 INITIATIVES 1. Strengthening Connections with Customers Booked $500 million of new business and landed nearly 500 new logos 2. Enhancing our Global Platform Established Digital Realty as the leading Pan - African provider 3. Exceeding Expectations Exceeded initial guidance for full - year 2021 4. Strengthening the Balance Sheet Raised attractively priced debt and equity capital DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Appendix | 16 DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Digital Transformation Driving Steady Demand Global Full - Product Spectrum Provides Broadest Solutions HISTORICAL BOOKINGS TRAILING FOUR - QUARTER AVERAGE ANNUALIZED GAAP BASE RENT $ in millions 4Q21 TRAILING FOUR - QUARTER AVERAGE BOOKINGS 0 - 1 MW $37.1 mm > 1 MW $73.5 mm OTHER (1) $2.5 mm INTERCONNECTION $ 12.1 mm TOTAL BOOKINGS $ 125.2 mm 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 | 17 Note: Darker shading represents interconnection bookings. Fourth quarter bookings are highlighted in lighter blue. Totals may not add up due to rounding. 1) Other includes Powered Base Building® shell capacity as well as storage and office space within fully improved data center fa cil ities. DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Appendix Management Statements on Non - GAAP Measures | 18 The information included in this presentation contains certain non - GAAP financial measures that management believes are helpful in understanding our business, as further described below. Our definition and calculation of non - GAAP financial measures may differ from those of other REITs, and, therefore, may not be comparable. The non - GAAP financial measures should not be considered alternatives to net income or any other GAAP measurement of performance and should not be considered an alternative to cash flows from operating, investing or financing activities as a measure of liquidity. Funds From Operations (FFO): We calculate funds from operations, or FFO, in accordance with the standards established by the National Association of Real Est ate Investment Trusts, or NAREIT, in the NAREIT Funds From Operations White Paper - 2018 Restatement. FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from real estate transactions, impairment of investment in real estate, real estate related depreciation and amortization (excluding amortization of deferred financing costs), unconsolidated JV real estate rel ate d depreciation & amortization, non - controlling interests in operating partnership and after adjustments for unconsolidated partnerships and joint ventures. Management uses FFO as a supplemental performance mea sure because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions and after adjustments for unconsolidated partnerships and joint ventures, it pro vides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We also believe that, as a widely recognized measure of the performanc e o f REITs, FFO will be used by investors as a basis to compare our operating performance with that of other REITs. However, because FFO excludes depreciation and amortization and captures neither the c han ges in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our financial condition and results from operations, the utility of FFO as a measure of our performance is limited. Other RE ITs may not calculate FFO in accordance with the NAREIT definition and, accordingly, our FFO may not be comparable to other REITs’ FFO. FFO should be considered only as a supplement to net income computed in accord anc e with GAAP as a measure of our performance. Core Funds from Operations (Core FFO) : We present core funds from operations, or core FFO, as a supplemental operating measure because, in excluding certain items t hat do not reflect core revenue or expense streams, it provides a performance measure that, when compared year over year, captures trends in our core business operating performance. We calculate core FFO by adding to or subtracting from FFO (i) termination fees and other non - core revenues, (ii) transaction and integration expenses, (iii) loss from early extinguishment of debt, (iv) gain on / issuance costs associated with redeemed preferred stock, (v) severance, equity acceleration, and legal expenses, (vi) gain/loss on FX revaluation, and (vii) other non - core expense adjustments. Because certain of these adjustments h ave a real economic impact on our financial condition and results from operations, the utility of core FFO as a measure of our performance is limited. Other REITs may calculate core FFO differently than we do an d accordingly, our core FFO may not be comparable to other REITs’ core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance. EBITDA and Adjusted EBITDA : We believe that earnings before interest, loss from early extinguishment of debt, income taxes, and depreciation and amortiza tio n, or EBITDA, and Adjusted EBITDA (as defined below), are useful supplemental performance measures because they allow investors to view our performance without the impact of non - cash depreciation and amorti zation or the cost of debt and, with respect to Adjusted EBITDA, unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non - core adjustments, net, non - control ling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding unconsolidated joint venture rea l e state related depreciation & amortization, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / dec ons olidation, impairment of investments in real estate, other non - core adjustments, net, non - controlling interests, preferred stock dividends, including undeclared dividends, and gain on / issuance costs associat ed with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EB ITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital e xpe nditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited. Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and, accor din gly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs’ EBITDA and Adjusted EBITDA. Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income co mpu ted in accordance with GAAP as a measure of our financial performance. Net Operating Income (NOI) and Cash NOI: Net operating income, or NOI, represents rental revenue, tenant reimbursement revenue and interconnection revenue less utilit ies expense, rental property operating expenses, property taxes and insurance expenses (as reflected in the statement of operations). NOI is commonly used by stockholders, company management and industry an alysts as a measurement of operating performance of the company’s rental portfolio. Cash NOI is NOI less straight - line rents and above - and below - market rent amortization. Cash NOI is commonly used by stockholders, company management and industry analysts as a measure of property operating performance on a cash basis. However, because NOI and cash NOI exclude depreciation and amortization and c apt ure neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the ope rat ing performance of our data centers, all of which have real economic effect and could materially impact our results from operations, the utility of NOI and cash NOI as measures of our performance is limite d. Other REITs may calculate NOI and cash NOI differently than we do and, accordingly, our NOI and cash NOI may not be comparable to other REITs’ NOI and cash NOI. NOI and cash NOI should be considered only as su ppl ements to net income computed in accordance with GAAP as measures of our performance. DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Appendix Forward - Looking Statements | 19 This information in this presentation contains forward - looking statements within the meaning of the federal securities laws, whi ch are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. Such forward - looking statements include sta tements relating to: our economic outlook; expected physical settlement of the forward sale agreements and use of proceeds from any such settlements; our expected investment and expansion activity; our jo int ventures; the expected benefits and timing of PlatformDIGITAL®; the Data Gravity Index ™ ; Data Gravity Index DGx ™ ; public cloud services spending; our corporate governance; our sustainability initiatives; the expected effect of foreign cu rre ncy translation adjustments on our financials; demand drivers and economic growth outlook; business drivers; sources and uses; our expected development plans and completion s, including timing, total square footage, IT capacity and raised floor space upon completion; expected availability for leasing efforts and colocation initiatives; organizational initiatives; our product off eri ngs; our connected data communities; our expected Go to Market strategy; joint venture opportunities; occupancy and total investment; our expected investment in our properties; our estimated time to stabilization an d targeted returns at stabilization of our properties; our expected future acquisitions; acquisitions strategy; available inventory and development strategy; the signing and commencement of leases, an d r elated rental revenue; lag between signing and commencement of leases; our 2022 backlog; future rents; our expected same store portfolio growth; our expected growth and stabilization of development co mpl etions and acquisitions; our expected mark to market rates on lease expirations, lease rollovers and expected rental rate changes; our re - leasing spreads; our leasing expirations; our expected yields on invest ments; our expectations with respect to capital investments at lease expiration on existing data center or colocation space; barriers to entry; competition; debt maturities; lease maturities; our expected ret urn s on invested capital; estimated absorption rates; our other expected future financial and other results, and the assumptions underlying such results; our top investment geographies and market opportunities; our exp ected colocation expansions; our ability to access the capital markets; expected time and cost savings to our customers; our customers’ capital investments; our plans and intentions; future data center util iza tion, utilization rates, growth rates, trends, supply and demand; datacenter outsourcing trends; datacenter expansion plans; estimated kW/MW requirements; growth in the overall Internet infrastructure s ect or and segments thereof; the replacement cost of our assets; the development costs of our buildings, and lead times; estimated costs for customers to deploy or migrate to a new data center; capital expe ndi tures; the effect new leases and increases in rental rates will have on our rental revenues and results of operations; lease expiration rates; our ability to borrow funds under our credit facilities; estimate s o f the value of our development portfolio; our ability to meet our liquidity needs, including the ability to raise additional capital; credit ratings; capitalization rates, or cap rates; market forecasts; pote nti al new locations; the expected impact of our global expansion; dividend payments and our dividend policy; projected financial information and covenant metrics; core FFO run rate and NOI growth; other forward lookin g f inancial data; leasing expectations; our exposure to tenants in certain industries; our expectations and underlying assumptions regarding our sensitivity to fluctuations in foreign exchange rates and energy pr ice s; and the sufficiency of our capital to fund future requirements. You can identify forward - looking statements by the use of forward - looking terminology such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans ,” “pro forma,” “estimates” or “anticipates” or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or tre nds and discussions which do not relate solely to historical matters. Such statements are based on management’s beliefs and assumptions made based on information currently available to management. Such statemen ts are subject to risks, uncertainties and assumptions and are not guarantees of future performance and may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our c ont rol. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. S ome of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward - looking statements include, among others, the follo wing: reduced demand for data centers or decreases in information technology spending; the competitive environment in which we operate; decreased rental rates, increased operating costs or increased vac anc y rates; the impact of the COVID - 19 pandemic on our or our customers’, suppliers’ or business partners’ operations; increased competition or available supply of data center space; the suitability of our data centers and data center infrastructure, delays or disruptions in connectivity or availability of power, or failures or breaches of our physical and information security infrastructure or services; our depen den ce upon significant customers, bankruptcy or insolvency of a major customer or a significant number of smaller customers, or defaults on or non - renewal of leases by customers; breaches of our obligations or re strictions under our contracts with our customers; our inability to successfully develop and lease new properties and development space, and delays or unexpected costs in development of properties; the impa ct of current global and local economic, credit and market conditions; our inability to retain data center space that we lease or sublease from third parties; difficulty managing an international busi nes s and acquiring or operating properties in foreign jurisdictions and unfamiliar metropolitan areas; our inability to achieve expected revenue synergies or cost savings as a result of our combination with I nte rxion; our failure to realize the intended benefits from, or disruptions to our plans and operations or unknown or contingent liabilities related to, our recent acquisitions; our failure to successfully integrat e a nd operate acquired or developed properties or businesses; difficulties in identifying properties to acquire and completing acquisitions; risks related to joint venture investments, including as a result of our l ack of control of such investments; risks associated with using debt to fund our business activities, including re - financing and interest rate risks, our failure to repay debt when due, adverse changes in our credit ra tings or our breach of covenants or other terms contained in our loan facilities and agreements; our failure to obtain necessary debt and equity financing, and our dependence on external sources of capital; fin anc ial market fluctuations and changes in foreign currency exchange rates; adverse economic or real estate developments in our industry or the industry sectors that we sell to, including risks relating to dec rea sing real estate valuations and impairment charges and goodwill and other intangible asset impairment charges; our inability to manage our growth effectively; losses in excess of our insurance coverage; environ men tal liabilities and risks related to natural disasters; our inability to comply with rules and regulations applicable to our company; Digital Realty Trust, Inc.’s failure to maintain its status as a REIT for federal inc ome tax purposes; Digital Realty Trust, L.P.’s failure to qualify as a partnership for federal income tax purposes; restrictions on our ability to engage in certain business activities; and changes in local, state, feder al and international laws and regulations, including related to taxation, real estate and zoning laws, and increases in real property tax rates; our ability to attract and retain qualified personnel and to attract a nd retain customers; and the impact of any financial, accounting, legal or regulatory issues or litigation that may affect us. The risks included here are not exhaustive, and additional factors could adversely affect our business and financial performa nce .. We discussed a number of additional material risks in our annual report on Form 10 - K for the year ended December 31, 2020, and other filings with the Securities and Exchange Commission. Those risks continue to be relevant to our performance and financial condition. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all such risk factors, nor can it assess the impact of all such risk factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ mate ria lly from those contained in any forward - looking statements. We expressly disclaim any responsibility to update forward - looking statements, whether as a result of new information, future events or otherwise. Digita l Realty, Digital Realty Trust, the Digital Realty logo, Interxion, Turn - Key Flex, Powered Base Building, PlatformDIGITAL, Data Gravity Index, Data Gravity Index DGx and Connected Data Communities are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries. All other names, trademarks and service marks are the property of their respective owners. DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Reconciliation of Non - GAAP Items To Their Closest GAAP Equivalent | 20 December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020 Net income available to common stockholders 1,057,629 $ 44,178 $ 1,681,498 $ 263,346 $ Adjustments: Noncontrolling interests in operating partnership 23,100 1,300 39,100 9,500 Real estate related depreciation and amortization (1) 372,447 354,366 1,463,512 1,341,836 Real estate related depreciation and amortization related to investment in unconsolidated joint ventures 24,146 21,471 85,800 77,730 (Gain) on real estate transactions (1,047,010) (1,684) (1,445,229) (316,895) Impairment of investments in real estate 18,291 - 18,291 6,482 FFO available to common stockholders and unitholders 448,603 $ 419,631 $ 1,842,972 $ 1,381,998 $ Basic FFO per share and unit 1.55 $ 1.46 $ 6.37 $ 5.16 $ Diluted FFO per share and unit 1.54 $ 1.45 $ 6.36 $ 5.11 $ Weighted average common stock and units outstanding Basic 289,895 287,898 289,165 268,073 Diluted 290,843 288,903 289,868 270,497 (1) Real estate related depreciation and amortization was computed as follows: Depreciation and amortization per income statement 378,883 359,915 1,486,632 1,366,379 Non-real estate depreciation (6,436) (5,549) (23,120) (24,543) 372,447 $ 354,366 $ 1,463,512 $ 1,341,836 $ December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020 FFO available to common stockholders and unitholders -- basic and diluted 448,603 $ 419,631 $ 1,842,972 $ 1,381,998 $ Weighted average common stock and units outstanding 289,895 287,898 289,165 268,073 Add: Effect of dilutive securities 948 1,005 703 2,424 Weighted average common stock and units outstanding -- diluted 290,843 288,903 289,868 270,497 Twelve Months Ended Digital Realty Trust, Inc. and Subsidiaries Reconciliation of Net Income Available to Common Stockholders to Funds From Operations (FFO) (in thousands, except per share and unit data) (unaudited) Three Months Ended Three Months Ended Twelve Months Ended DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Reconciliation of Non - GAAP Items To Their Closest GAAP Equivalent | 21 December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020 FFO available to common stockholders and unitholders -- diluted 448,603 $ 419,631 $ 1,842,972 $ 1,381,998 $ Termination fees and other non-core revenues 9,859 (25) (19,388) (30,071) Transaction and integration expenses 12,427 19,290 47,426 106,662 Loss from early extinguishment of debt 325 49,576 18,672 103,215 (Gain) / Loss on FX revaluation 14,308 (27,190) 30,505 81,936 (Gain) on redemption of preferred stock - - (18,000) 16,520 Severance accrual and equity acceleration 1,003 606 7,343 6,440 Other non-core expense adjustments (1) 3,353 (15,939) 15,581 CFFO available to common stockholders and unitholders -- diluted 486,524 $ 465,241 $ 1,893,591 $ 1,682,281 $ Diluted CFFO per share and unit 1.67 $ 1.61 $ 6.53 $ 6.22 $ Digital Realty Trust, Inc. and Subsidiaries Reconciliation of Funds From Operations (FFO) to Core Funds From Operations (CFFO) (in thousands, except per share and unit data) (unaudited) Three Months Ended Twelve Months Ended DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Reconciliation of Non - GAAP Items To Their Closest GAAP Equivalent | 22 December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020 Net income available to common stockholders 1,057,629 $ 44,178 $ 1,681,498 $ 263,346 $ Interest 71,762 77,848 293,846 333,021 Loss from early extinguishment of debt 325 49,576 18,672 103,215 Income tax expense (benefit) 3,961 3,322 72,799 38,047 Depreciation and amortization 378,883 359,915 1,486,632 1,366,379 EBITDA 1,512,560 534,839 3,553,447 2,104,008 Unconsolidated JV real estate related depreciation & amortization 24,146 21,471 85,800 77,730 Unconsolidated JV interest expense and tax expense 15,222 12,143 50,538 40,292 Severance accrual and equity acceleration 1,003 606 7,343 6,440 Transaction and integration expenses 12,427 19,290 47,426 106,662 (Gain) on sale / deconsolidation (1,047,010) (1,684) (1,380,795) (316,895) Impairment of investments in real estate 18,291 - 18,291 6,482 Other non-core adjustments, net 14,307 (23,842) (36,172) 62,884 Noncontrolling interests 22,587 1,818 38,153 6,332 Preferred stock dividends, including undeclared dividends 10,181 13,514 45,761 76,536 (Gain) on redemption of preferred stock - - (18,000) 16,520 .. Adjusted EBITDA 583,713 $ 578,156 $ 2,411,792 $ 2,186,991 $ Twelve Months Ended Three Months Ended Digital Realty Trust, Inc. and Subsidiaries Reconciliation of Net Income Available to Common Stockholders to Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA (in thousands) (unaudited) DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Reconciliation of Non - GAAP Items To Their Closest GAAP Equivalent | 23 December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020 Rental revenues 386,745 $ 404,052 $ 1,573,284 $ 1,596,246 $ Tenant reimbursements - Utilities 84,573 77,375 344,747 316,902 Tenant reimbursements - Other 38,615 41,420 161,487 162,082 Interconnection and other 56,076 56,197 228,150 223,465 Total Revenue 566,009 579,044 2,307,668 2,298,695 Utilities 101,494 91,727 411,871 372,666 Rental property operating 106,984 103,224 400,081 375,207 Property taxes 25,432 29,174 120,885 113,217 Insurance 2,375 2,292 9,138 9,073 Total Expenses 236,285 226,417 941,975 870,163 Net Operating Income 329,724 $ 352,627 $ 1,365,693 $ 1,428,532 $ Less: Stabilized straight-line rent (2,999) $ (1,814) $ (14,293) $ (7,453) $ Above and below market rent 283 (1,571) (1,829) (9,727) Cash Net Operating Income 332,440 $ 356,012 $ 1,381,815 $ 1,445,712 $ Three Months Ended Twelve Months Ended Digital Realty Trust, Inc. and Subsidiaries Reconciliation of Same Capital Cash Net Operating Income (in thousands) (unaudited) DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
Reconciliation of Non - GAAP Items To Their Closest GAAP Equivalent | 24 Note: For quarter ended December 31, 2021. Total Debt/Total Enterprise Value QE 12/31/21 Market value of common equity (i) $51,353,636 Debt Service Ratio (LQA Adjusted EBITDA/GAAP interest expense plus capitalized interest and less bridge facility fees) Liquidation value of preferred equity (ii) 755,000 Total GAAP interest expense (including unconsolidated JV interest expense) 82,451 Total debt at balance sheet carrying value 13,448,210 Add: Capitalized interest 15,328 Total Enterprise Value $65,556,846 GAAP interest expense plus capitalized interest 97,779 Total debt / total enterprise value 20.5% Debt - plus - preferred - to - total - enterprise - value 21.7% Debt Service Ratio 6.0x (i) Market Value of Common Equity Common shares outstanding 284,415 Common units outstanding 5,932 QE 12/31/21 Total Shares and Partnership Units 290,347 Fixed Charged Ratio (LQA Adjusted EBITDA/total fixed charges) Stock price as of December 31, 2021 $176.87 Market value of common equity $51,353,636 GAAP interest expense plus capitalized interest 97,779 Preferred dividends 10,181 (ii) Liquidation value of preferred equity ($25.00 per share) Total fixed charges 107,960 Shares O/S Liquidation Value Series J Preferred 8,000 200,000 Fixed charge ratio 5.4x Series K Preferred 8,400 210,000 Series L Preferred 13,800 345,000 755,000 (iv) QE 12/31/21 Unsecured Debt/Total Debt Net Debt/LQA Adjusted EBITDA QE 12/31/21 Global unsecured revolving credit facility 398,172 Total debt at balance sheet carrying value $13,448,210 Unsecured senior notes, net of discount 12,903,370 Add: DLR share of unconsolidated joint venture debt 826,799 Secured debt, including premiums 146,668 Add: Capital lease obligations, net 218,590 Capital lease obligations, net 218,590 Less: Unrestricted cash (299,410) Total debt at balance sheet carrying value 13,666,800 Net Debt as of December 31, 2021 $14,194,189 Unsecured Debt / Total Debt 98.9% Net Debt / LQA Adjusted EBITDA (iii) 6.1x (iii) Adjusted EBITDA Net Debt Plus Preferred/LQA Adjusted EBITDA QE 12/31/21 Net loss available to common stockholders $1,057,629 Total debt at balance sheet carrying value 13,448,210 Interest expense 71,762 Less: Unrestricted cash (299,410) Taxes 3,961 Capital lease obligations, net 218,590 Depreciation and amortization 378,883 DLR share of unconsolidated joint venture debt 826,799 EBITDA 1,512,560 Net Debt as of September 30, 2021 14,194,189 Preferred Liquidation Value (iv) 755,000 Unconsolidated JV real estate related depreciation & amortization 24,146 Net Debt plus preferred 14,949,189 Unconsolidated JV interest expense and tax expense 15,222 Severance accrual and equity acceleration and legal expenses 1,003 Net Debt Plus Preferred/LQA Adjusted EBITDA (iii) 6.4x Transaction and integration expenses 12,427 Gain on sale / deconsolidation (1,047,010) Other non - core adjustments, net 14,307 Noncontrolling interests 22,587 Preferred stock dividends, including undeclared dividends 10,181 Adjusted EBITDA $583,713 LQA Adjusted EBITDA (Adjusted EBITDA x 4) $2,334,854 DIGITAL REALTY | 4Q21 FINANCIAL RESULTS | FEBRUARY 17, 2022 |
#T_"IM]*P^8>#S3LU%OQ2[Z5A N:;M]Z.M%A\R)0
M0*4,!4..:7&*FP7)M_O09*BQGFC&*.4?,R0MF@\>]1BEI6"X_=BEWU#S1CWH
MY1\[+&_BE##UJN0,=30K8I<@^ C0R.KS:?)%*P+*FX1LZ^]95Y%HD5Y;1);7$09OG;
MS-^#VQ2YKZ"LC)%W$X92.#\M7+."">]BAD^4,1R!G-)?^'S;31F.7,,AR QY
MR>F:T8-/MM.NY4N;R,7"<;$;U& ';Z>ROPZS_=W(^2K'TQ
MV-=5I6G)+*T.I6LD5NI^0K\H12?O'U_"J=SX/TVS:XN?.GN+0N?+E8X3VS6B
M3W0I);7*FGZAJT$PMENI!/)FW+3C[@(^[[5%H>BZDEU>2VUPAAMC^]\P[ I]
M.>M=+J_ARRL[+3;[25E>XFN1M$4ID.-G1CV.[O7/V&CZY- *8)F*1 8VV_P 2_2FGV:G+9/'2I<0YQ^ZC?4)95
M/+@>QIW;K1RBYR;?@4F\8J$GWHYHY0YR;>*-XJ'FBG87.3;\&E+@U!1@FCE%
MSDNX>M&\#I46*,8HY4+F'D@]Z3 ]:;C-&*=A
?6<'84XE^RFERH+FAYX]:/.]ZS\R'HC'\*3S>.O/I3Y4%S2$]'G>]9AGQWH
M^T>]'(',:GGTOG>]9@F)Z9/TIQD=>JD?6ER!S&B)_>E\[WK+%S[YH^T9[T<@
M
C%):F7JNF-I6H(]EV]ZI2CU':;5D=?96
MO?#6KOIMU=P-;6Y+(G/F'KCGMQ7!:C;ZXL+7#Z8\$17'FJA ;/\ 6O1HK^30
M[%HM-T?5]EQM5Y&M3'M_'G-9
M8F2N*YM4>V\0ZJD:-M67";6*G!YII*3%=H]&NQJ.HZ5%;6^@/:H,O&Z3AN.G
M"]:R+0Z2JIIM_;:E_:,3%#)\HQGH?2M;PHA2PBNG9O/<-M+L6(6LO5P\?BZ*
M\>^B6SG@"[),[GDZ# Y-95(\BNBHR;T'RZ=J'G);S:BH> A5/E?P \?I75^)
M;LVVBRNK\R;%4CCL:X#5M;:Q\91QR);+&K3[, J<=O45MZI!K7B&6"6":!
M+-K?>;61MK*.F[WJXSNDQ-,X_P 1W=W
*!EB6-<(W][^(_E6-O>*CL7I[N"9;=+>T-J-P$A
M&YMQ_O'-;&A7%Y!=2^5=2JDNU=FT@L*XHW)=L;H_4 =:[PEQ-;%FV VT)'.,
M<>];W21#3&7.FI'JEW+%:JZB7@NI7GV[&K-XD27]DCJJ2!6O-<]:V45[<*GV&6X5C]]T!/YDUU=IX/M<+-<^
U8/A]Y%U= [8<[N3SFO5I=,\//?:AK?B
M32M7N[F[E:1K>.$HD*^N[O7":WJWA@ZM"_A[2Y[6-5()FEW%O?':KV1)ZS\-
M(+2XFN_M-LMQ,@#QM)C:@QZ5R?Q"U#;XM\PIL:2VCD<(. 2/:MSX8ZK96]S>
M7%U=100^4!O=L#/0"N7\67D>K^+-]C$\GE0I"[ ?W1R:B,]-"91=SH/AUXUT
MK1+K4;K4;A8XS AZER#R!6;>^/K>74GGAT&'[*)&E51$"6_VMW7-)H6G:;8
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M\OF2,SL,QL[>C5V"Z7I/@S3H[P[-1U:8+L\\C"9&]:WC32%TGP;LL[-9'CE629PNZ11CJQ_A[<"N*T.YO;UF6&+>L>"
MP8=/:G"JTKM$3I*]H['30SR"1O+,J\_,H9L'\*[O3M/.H6ZO,C3&-4\O<3Z=
MJY#3].N;FZ9[JSFCCD4L6BYY_A'7N:Z[;K3Z-+82W26\98H\J'/EHJY;I^5:
M\ZEK8RE#ETNID[D['FVH>#I=5TJ22VTF6*_64'$LO&WOBL5H1I">7J6CW<,"G=E8\%CG^
M]7J]Y\DBERZ^AR0#6=
@^%Y/+\"V\DCLBK9D[AVX-<]64N9&J2<&9>JZI:>'/'%MJ4-L\T%
MW;AE5 JA