Digital Realty Reports Fourth Quarter 2020 Results

AUSTIN, Texas, Feb. 11, 2021 /PRNewswire/ -- Digital Realty (NYSE: DLR), a leading global provider of cloud- and carrier-neutral data center, colocation and interconnection solutions, announced today financial results for the fourth quarter of 2020. All per-share results are presented on a fully-diluted share and unit basis.

Highlights

    --  Reported net income available to common stockholders of $0.16 per share
        in 4Q20, compared to net income available to common stockholders of
        $1.50 in 4Q19
    --  Reported FFO per share of $1.45 in 4Q20, compared to $1.62 in 4Q19
    --  Reported core FFO per share of $1.61 in 4Q20, compared to $1.62 in 4Q19
    --  Signed total bookings during 4Q20 expected to generate $130 million of
        annualized GAAP rental revenue, including a $12 million contribution
        from interconnection
    --  Introduced core FFO per share outlook from $6.40-$6.50

Financial Results

Digital Realty reported revenues for the fourth quarter of 2020 of $1.1 billion, a 4% increase from the previous quarter and a 35% increase from the same quarter last year.

The company delivered fourth quarter of 2020 net income of $60 million, and net income available to common stockholders of $44 million, or $0.16 per diluted share, compared to a net loss available to common stockholders of ($0.14) per diluted share in the previous quarter and net income available to common stockholders of $1.50 per diluted share in the same quarter last year.

Digital Realty generated fourth quarter of 2020 Adjusted EBITDA of $578 million, a 2% increase from the previous quarter and a 22% increase over the same quarter last year.

The company reported fourth quarter of 2020 funds from operations of $420 million, or $1.45 per share, compared to $1.19 per share in the previous quarter and $1.62 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 2020 core FFO per share of $1.61, a 5% increase from $1.54 per share in the previous quarter, and a 1% decrease from $1.62 per share in the same quarter last year.

Leasing Activity

In the fourth quarter, Digital Realty signed total bookings expected to generate $130 million of annualized GAAP rental revenue, including a $12 million contribution from interconnection.

"We closed 2020 with a strong finish, delivering record bookings for the full year," said Digital Realty Chief Executive Officer A. William Stein. "This tremendous achievement is a testament to the consistent execution and growth across our global platform. Our book of business outside the Americas has expanded meaningfully, while our colocation and interconnection business represents a rapidly growing share as we continue to gain traction with enterprise customers as well as service providers. We look forward to building upon this momentum into 2021 and beyond, and we remain confident that our global platform will continue to deliver sustainable growth for all stakeholders."

The weighted-average lag between leases signed during the fourth quarter of 2020 and the contractual commencement date was nine months.

In addition to new leases signed, Digital Realty also signed renewal leases representing $156 million of annualized GAAP rental revenue during the quarter. Rental rates on renewal leases signed during the fourth quarter of 2020 rolled up 1.0% on a cash basis and up 3.4% on a GAAP basis.

New leases signed during the fourth quarter of 2020 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                                       $11,787      47,661                      $247      4.3                        $226



      > 1 MW                                        20,285     175,729                       115     19.2                          88



      Other (1)                                        611      12,931                        47



     
              Total                              $32,683     236,321                      $138     23.6                        $113





     
               EMEA (2)



      0-1 MW                                       $12,968      55,393                      $234      3.9                        $274



      > 1 MW                                        51,718     439,791                       118     38.6                         112



      Other (1)                                         74         753                        98



     
              Total                              $64,760     495,937                      $131     42.5                        $127




                  Asia Pacific (2)



      0-1 MW                                        $6,292      18,967                      $332      1.0                        $525



      > 1 MW                                         9,820      86,105                       114      8.7                          94



      Other (1)                                      4,678     135,178                        35



     
              Total                              $20,790     240,250                       $87      9.7                        $138




                 All Regions (2)



      0-1 MW                                       $31,047     122,021                      $254      9.3                        $279



      > 1 MW                                        81,824     701,625                       117     66.5                         103



      Other (1)                                      5,363     148,862                        36



     
              Total                             $118,234     972,507                      $122     75.8                        $124




                 Interconnection                    $12,110         N/A                      N/A     N/A                        N/A




                 Grand Total                       $130,344     972,507                      $122     75.8                        $124



               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, 2020.

Investment Activity

During the fourth quarter of 2020, Digital Realty closed on the previously announced acquisition of Lamda Hellix, the largest carrier-neutral colocation and interconnection provider in Greece.

Likewise during the fourth quarter of 2020, Digital Realty closed on the previously announced acquisition of the Neckerman expansion parcel within approximately one kilometer of the Hanauer Landstraße campus for EUR177 million, or approximately $217 million. The expansion parcel totals 107,000 square meters, will support the development of up to 180 megawatts of additional IT capacity and will be fully connected to the existing campus.

During the fourth quarter of 2020, Digital Realty acquired a building in Paris, France previously subject to a leasehold for a total purchase price of EUR6 million, or approximately $7 million. Digital Realty also sold a vacant building in Amsterdam, the Netherlands for EUR6 million, or approximately $7 million.

Balance Sheet

Digital Realty completed the following financing transactions during the fourth quarter of 2020.

    --  In mid-October, Digital Realty redeemed all £300 million of its 4.750%
        notes due 2023 and redeemed all $250 million of its 5.875% series G
        preferred stock.
    --  Subsequent to quarter-end, Digital Realty closed an offering of EUR1.0
        billion, or approximately $1.2 billion, of 0.625% Euro bonds due 2031.
    --  Also subsequent to quarter end, Digital Realty redeemed all $350 million
        of its outstanding 2.75% notes due 2023 and repaid the entire $537
        million outstanding balance on its unsecured term loan.

Digital Realty had approximately $13.3 billion of total debt outstanding as of December 31, 2020, comprised of $13.2 billion of unsecured debt and approximately $0.2 billion of secured debt. At the end of the fourth quarter of 2020, net debt-to-Adjusted EBITDA was 6.1x, debt plus-preferred-to-total enterprise value was 26.2% and fixed charge coverage was 5.1x.

COVID-19

Throughout the COVID-19 global pandemic, Digital Realty's data centers around the world have remained fully operational in accordance with business continuity and pandemic response plans, prioritizing the health and safety of employees, customers and partners while ensuring service levels are maintained. Digital Realty data centers have been deemed essential operations, allowing for critical personnel to remain in place and continue to provide services and support for customers. Construction activity has been somewhat delayed in a few markets due to government restrictions in certain locations and/or limited availability of labor. In some instances, these delays have impacted scheduled delivery dates. We are monitoring the situation closely and remain in frequent communication with customers, contractors and suppliers. We have proactively managed our supply chain, and we believe we have acquired the vast majority of the equipment needed to complete our 2021 development activities. We believe we have ample liquidity to fund our business needs, given the $109 million of cash on the balance sheet and $2.1 billion of availability under our global revolving credit facilities as of December 31, 2020. While we have not experienced any significant business disruptions from the COVID-19 pandemic to date, we cannot predict what impact the COVID-19 pandemic may have on our future financial condition, results of operations or cash flows due to numerous uncertainties.

2021 Outlook

Digital Realty introduced its 2021 core FFO per share outlook of $6.40-$6.50. The assumptions underlying the outlook are summarized in the following table.




                                                                     
             
                As of



     
                 Top-Line and Cost Structure                    
         
                February 11, 2021




     Total revenue                                                       
              $4.250 - $4.350 billion



     Net non-cash rent adjustments (1)                                     
              ($10) - ($15) million



     Adjusted EBITDA                                                     
              $2.300 - $2.350 billion



     G&A                                                                     
              $365 - $375 million





     
                 Internal Growth



     Rental rates on renewal leases



     Cash basis                                                                
              Slightly negative



     GAAP basis                                                                
              Slightly positive



     Year-end portfolio occupancy (2)                                                         84.0% - 85.0%



     "Same-capital" cash NOI growth (3)                                          
              (2.5%) - (3.5%)





     Foreign Exchange Rates



     U.S. Dollar / Pound Sterling                                                  
              $1.25 - $1.30



     U.S. Dollar / Euro                                                            
              $1.15 - $1.20





     
                 External Growth



     Dispositions



     Dollar volume                                                           
              $0.6 - $1.0 billion



     Cap rate                                                                                  0.0% - 12.0%



     Development



     CapEx (4)                                                               
              $2.0 - $2.3 billion



     Average stabilized yields                                                                 9.0% - 15.0%



     Enhancements and other non-recurring CapEx (5)                             
              $5 - $10 million



     Recurring CapEx + capitalized leasing costs (6)                         
              $220 - $230 million





     
                 Balance Sheet



     Long-term debt issuance



     Dollar amount                                                           
              $1.0 - $1.5 billion



     Pricing                                                                                          1.00%



     Timing                                                                    
              Early-to-mid 2021





     
                 Net income per diluted share                       
              
                $1.40 - $1.45



     Real estate depreciation and (gain) / loss on sale                            
              $4.90 - $4.90



     
                 Funds From Operations / share (NAREIT-Defined)     
              
                $6.30 - $6.35



     Non-core expenses and revenue streams                                         
              $0.10 - $0.15



     
                 Core Funds From Operations / share                 
              
                $6.40 - $6.50




              (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)              Reflects inclusion of the Interxion
                                  portfolio, which was approximately
                                  75% occupied as of December 31,
                                  2020.





              (3)              The "same-capital" pool includes
                                  properties owned as of December
                                  31, 2019 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 2020-
                                  2021, properties classified as
                                  held for sale, and properties sold
                                  or contributed to joint ventures
                                  for all periods presented.





              (4)              Includes land acquisitions.





              (5)              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.





              (6)              Recurring CapEx represents non-
                                  incremental improvements required
                                  to maintain current revenues,
                                  including second-generation
                                  tenant improvements and leasing
                                  commissions.

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 11, 2021, 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 2020 financial results and operating performance. The conference call will feature Chief Executive Officer A. William Stein and 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# 4603911 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 11, 2021. 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# 10150290. 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(TM)) 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 more than 290 facilities in 49 metros across 24 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
Chief Financial Officer
Digital Realty
(415) 738-6500

John J. Stewart / Jim Huseby
Investor Relations
Digital Realty
(415) 738-6500



     
                Consolidated Quarterly Statements of Operations



     
                Unaudited and Dollars in Thousands, Except Per Share Data




                                                                           
         
     Three Months Ended                                 Twelve Months Ended

                                                                                                                                ---

                                               
              
                31-Dec-20       
              
        30-Sep-20  
     
     30-Jun-20     
              
              31-Mar-20    
     
     31-Dec-19     
     
     31-Dec-20      
     
     31-Dec-19

                                                                                                                                                                                                                      ---

      Rental revenues                                                   $754,422                         $726,441        $698,041                             $579,774          $549,733         $2,758,678          $2,266,058


      Tenant reimbursements -
       Utilities                                                         154,937                          155,111         141,576                              113,520           107,518            565,144             431,215


      Tenant reimbursements -
       Other                                                              62,084                           53,654          62,630                               56,943            59,641            235,311             235,795


      Interconnection & other                                             86,424                           85,725          85,428                               69,835            65,576            327,412             263,288



     Fee income                                                           4,722                            3,687           4,353                                2,452             4,814             15,214              11,654



     Other                                                                   20                               50             967                                  813               181              1,850               1,231


                   Total Operating Revenues                           $1,062,609                       $1,024,668        $992,995                             $823,337          $787,463         $3,903,609          $3,209,241





     Utilities                                                         $169,282                         $177,925        $160,173                             $129,526          $125,127           $636,905            $505,424


      Rental property
       operating                                                         205,177                          180,755         172,474                              136,182           129,034            694,588             515,154


      Property taxes                                                      42,442                           39,732          45,071                               42,123            42,541            169,368             159,593



     Insurance                                                            3,410                            2,926           3,370                                3,547             3,055             13,253              12,590


      Depreciation &
       amortization                                                      359,915                          365,842         349,165                              291,457           275,008          1,366,379           1,163,774


      General & administration                                           101,582                           90,431          90,649                               62,266            53,540            344,928             207,696


      Severance, equity
       acceleration, and legal
       expenses                                                              606                              920           3,642                                1,272             1,130              6,440               3,401


      Transaction and
       integration expenses                                               19,290                           14,953          15,618                               56,801            17,106            106,662              27,925


      Impairment of
       investments in real
       estate                                                                  -                           6,482                                                                                  6,482               5,351


      Other expenses                                                         641                              297              22                                  114             1,989              1,074              14,118


                   Total Operating Expenses                             $902,345                         $880,263        $840,184                             $723,288          $648,530         $3,346,079          $2,615,026




                   Operating Income                                     $160,264                         $144,405        $152,811                             $100,049          $138,933           $557,530            $594,215




      Equity in earnings
       (loss) of
       unconsolidated joint
       ventures                                                           31,055                          (2,056)        (7,632)                            (78,996)           11,157           (57,629)              8,067


      Gain on sale /
       deconsolidation                                                     1,684                           10,410                                             304,801           267,651            316,895             335,148


      Interest and other
       (expense) income, net                                             (2,747)                           4,348          22,163                              (3,542)           10,734             20,222              66,000


      Interest (expense)                                                (77,848)                        (89,499)       (79,874)                            (85,800)         (80,880)         (333,021)          (353,057)


      Income tax (expense)
       benefit                                                           (3,322)                        (16,053)       (11,490)                             (7,182)            1,731           (38,047)           (11,995)


      Loss from early
       extinguishment of debt                                           (49,576)                        (53,007)                                              (632)                          (103,215)           (39,157)


                   Net Income /(Loss)                                    $59,510                         ($1,452)        $75,978                             $228,698          $349,326           $362,735            $599,221




      Net (income) loss
       attributable to
       noncontrolling
       interests                                                         (1,818)                           1,316         (1,147)                             (4,684)         (13,042)           (6,333)           (19,460)


                   Net Income /(Loss)
                    Attributable to Digital
                    Realty Trust, Inc.                                   $57,692                           ($136)        $74,831                             $224,014          $336,284           $356,402            $579,761




      Preferred stock
       dividends, including
       undeclared dividends                                             (13,514)                        (20,712)       (21,155)                            (21,155)         (20,707)          (76,536)           (74,990)


      Issuance costs
       associated with
       redeemed preferred
       stock                                                                   -                        (16,520)                                                                              (16,520)           (11,760)


                   Net Income /(Loss)
                    Available to Common
                    Stockholders                                         $44,178                        ($37,368)        $53,676                             $202,859          $315,577           $263,346            $493,011




      Weighted-average shares
       outstanding - basic                                           280,117,213                      270,214,413     267,569,823                          222,163,324       208,776,355        260,098,978         208,325,823


      Weighted-average shares
       outstanding - diluted                                         281,122,368                      270,214,413     270,744,408                          224,474,295       210,286,278        262,522,508         209,481,231


      Weighted-average fully
       diluted shares and
       units                                                         288,903,143                      281,523,515     278,719,109                          232,753,630       218,901,078        270,496,513         218,440,163




      Net income /(loss) per
       share -basic                                                        $0.16                          ($0.14)          $0.20                                $0.91             $1.51              $1.01               $2.37


      Net income /(loss) per
       share -diluted                                                      $0.16                          ($0.14)          $0.20                                $0.90             $1.50              $1.00               $2.35



       
                Funds From Operations and Core Funds From Operations



       
                Unaudited and in Thousands, Except Per Share Data




                                                                           
            
     Three Months Ended                
           
     Year Ended



                     Reconciliation of Net Income to
                      Funds From Operations (FFO)                         31-Dec-20                      30-Sep-20  30-Jun-20                31-Mar-20    31-Dec-19     31-Dec-20      31-Dec-19

    ---



                     Net (Loss) /Income Available
                      to Common Stockholders                                $44,178                       ($37,368)    $53,676                  $202,859      $315,577       $263,345        $493,011



       Adjustments:


        Non-controlling interest
         operating partnership                                                1,300                         (1,000)      1,400                     7,800        13,100          9,500          21,100


        Real estate related
         depreciation & amortization
         (1)                                                               354,366                         358,619     342,334                   286,517       271,371      1,341,836       1,149,240


        Unconsolidated JV real estate
         related depreciation &
         amortization                                                        21,471                          19,213      17,123                    19,923        21,631         77,730          52,716


        (Gain) on real estate
         transactions                                                       (1,684)                       (10,410)                           (304,801)    (267,651)     (316,895)      (267,651)


        Impairment of investments in
         real estate                                                                                         6,482                                                           6,482           5,351



                     Funds From Operations -diluted                        $419,631                        $335,536    $414,533                  $212,298      $354,028     $1,381,998      $1,453,767




        Weighted-average shares and
         units outstanding - basic                                          287,898                         278,079     275,545                   230,443       217,391        268,073         217,285


        Weighted-average shares and
         units outstanding - diluted
         (2)                                                               288,903                         281,524     278,719                   232,754       218,901        270,497         218,440




                     Funds From Operations per share
                      -basic                                                  $1.46                           $1.21       $1.50                     $0.92         $1.63          $5.16           $6.69




                     Funds From Operations per share
                      -diluted (2)                                            $1.45                           $1.19       $1.49                     $0.91         $1.62          $5.11           $6.66




                                                                           
            
     Three Months Ended                
           
     Year Ended



                     Reconciliation of FFO to Core
                      FFO                                                 31-Dec-20                      30-Sep-20  30-Jun-20                31-Mar-20    31-Dec-19     31-Dec-20      31-Dec-19

    ---



                     Funds From Operations -diluted                        $419,631                        $335,536    $414,533                  $212,298      $354,028     $1,381,998      $1,453,767


        Termination fees and other non-
         core revenues (3)                                                     (25)                        (5,713)   (21,908)                  (2,425)      (5,634)      (30,071)       (53,697)


        Transaction and integration
         expenses                                                            19,290                          14,953      15,618                    56,801        17,106        106,662          27,925


        Loss from early extinguishment
         of debt                                                             49,576                          53,007                                  632                     103,215          39,157


        Issuance costs associated with
         redeemed preferred stock                                                                           16,520                                                          16,520          11,760


        Severance, equity acceleration,
         and legal expenses (4)                                                 606                             920       3,642                     1,272         1,130          6,440           3,401


        (Gain) /Loss on FX revaluation                                     (27,190)                         10,312      17,526                    81,288      (10,422)        81,936          18,067


        (Gain) on contribution to
         unconsolidated JV, net of
         related tax                                                                                                                                                                    (58,497)


        Other non-core expense
         adjustments                                                          3,353                           6,697          22                     5,509       (1,511)        15,581          10,618



                     Core Funds From Operations -
                      diluted                                              $465,241                        $432,232    $429,433                  $355,375      $354,697     $1,682,281      $1,452,501




        Weighted-average shares and
         units outstanding - diluted
         (2)                                                               288,903                         281,524     278,719                   232,754       218,901        270,497         218,440




                     Core Funds From Operations per
                      share -diluted (2)                                      $1.61                           $1.54       $1.54                     $1.53         $1.62          $6.22           $6.65




        (1) Real Estate Related
         Depreciation &
         Amortization                                                      
            
     Three Months Ended                
           
     Year Ended



                                                                          31-Dec-20                      30-Sep-20  30-Jun-20                31-Mar-20    31-Dec-19     31-Dec-20      31-Dec-19




        Depreciation & amortization per
         income statement                                                  $359,915                        $365,842    $349,165                  $291,457      $275,008      1,366,379       1,163,774


        Non-real estate depreciation                                        (5,549)                        (7,223)    (6,831)                  (4,940)      (3,637)      (24,543)       (14,534)



                     Real Estate Related
                      Depreciation & Amortization                          $354,366                        $358,619    $342,334                  $286,517      $271,371     $1,341,836      $1,149,240




              (2)              For all periods presented, we have
                                  excluded the effect of dilutive
                                  series C, series G, series H, series
                                  I, 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 G, series H, series I,
                                  series J, series K and series L
                                  preferred stock, as applicable,
                                  which we consider highly improbable.
                                  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.





              (3)              Includes lease termination fees and
                                  certain other adjustments that are
                                  not core to our business.





              (4)              Relates to severance and other
                                  charges related to the departure of
                                  company executives and integration-
                                  related severance.



       
                Adjusted Funds From Operations (AFFO)



       
                Unaudited and in Thousands, Except Per Share Data




                                                                            
        
     Three Months Ended                
           
     Year Ended



                      Reconciliation of Core FFO to AFFO               31-Dec-20                      30-Sep-20  30-Jun-20                31-Mar-20    31-Dec-19     31-Dec-20      31-Dec-19

    ---



                      Core FFO available to common
                       stockholders and unitholders                     $465,241                        $432,232    $429,433                  $355,375      $354,697     $1,682,281      $1,452,501



       Adjustments:


        Non-real estate depreciation                                       5,549                           7,223       6,831                     4,940         3,637         24,543          14,534


        Amortization of deferred financing
         costs                                                             3,709                           3,655       3,661                     4,260         3,064         15,285          13,362


        Amortization of debt discount/
         premium                                                           1,033                             987       1,011                       943           612          3,974           2,353


        Non-cash stock-based compensation
         expense                                                          16,315                          15,969      15,060                    12,153         8,937         59,497          34,903


        Straight-line rental revenue                                    (14,402)                       (10,017)   (10,928)                 (15,404)     (13,994)      (50,751)       (55,770)


        Straight-line rental expense                                       3,629                           3,934       7,373                     1,460         (342)        16,396           1,002


        Above- and below-market rent
         amortization                                                      3,239                           2,360       3,794                     3,294         4,109         12,687          17,097


        Deferred tax (expense) benefit                                   (4,226)                          6,421       (150)                    (792)        (998)         1,253        (18,792)


        Leasing compensation & internal lease
         commissions (1)                                                  10,506                           6,052       1,739                     2,793         3,646         21,090          14,506


        Recurring capital expenditures (2)                              (83,571)                       (53,683)   (38,796)                 (34,677)     (54,731)     (210,727)      (180,713)




                     AFFO available to common stockholders
                      and unitholders (3)                               $407,022                        $415,133    $419,028                  $334,345      $308,637     $1,575,528      $1,294,983




        Weighted-average shares and units
         outstanding - basic                                             287,898                         278,079     275,545                   230,443       217,391        268,073         217,285


        Weighted-average shares and units
         outstanding - diluted (4)                                       288,903                         281,524     278,719                   232,754       218,901        270,497         218,440




                     AFFO per share -diluted (4)                           $1.41                           $1.47       $1.50                     $1.44         $1.41          $5.82           $5.93




         Dividends per share and common unit                               $1.12                           $1.12       $1.12                     $1.12         $1.08          $4.48           $4.32




                     Diluted AFFO Payout Ratio                             79.5%                          76.0%      74.5%                    78.0%        76.6%         76.9%          72.9%




                                                                            
        
     Three Months Ended                
           
     Year Ended



                     Share Count Detail                                31-Dec-20                      30-Sep-20  30-Jun-20                31-Mar-20    31-Dec-19     31-Dec-20      31-Dec-19

    ---



                     Weighted Average Common Stock and
                      Units Outstanding                                  287,898                         278,079     275,545                   230,443       217,391        268,073         217,285


        Add: Effect of dilutive securities                                 1,005                           3,445       3,174                     2,311         1,510          2,424           1,155



                     Weighted Avg. Common Stock and Units
                      Outstanding -diluted                               288,903                         281,524     278,719                   232,754       218,901        270,497         218,440




              (1)              The company adopted ASC 842 in the
                                  first quarter of 2019.





              (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 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.





              (4)              For all periods presented, we have
                                  excluded the effect of dilutive
                                  series C, series G, series H, series
                                  I, 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 G, series H, series I,
                                  series J, series K and series L
                                  preferred stock, as applicable,
                                  which we consider highly improbable.
                                  See above for calculations of
                                  diluted FFO available to common
                                  stockholders and unitholders and for
                                  calculations of weighted average
                                  common stock and units outstanding.



     
                Consolidated Balance Sheets



     
                Unaudited and in Thousands, Except Share and Per Share Data




                                                                             31-Dec-20 30-Sep-20              30-Jun-20               31-Mar-20                          31-Dec-19

                                                                                                                                                       ---


     
                Assets


      Investments in real estate:



     Real estate                                                          $23,142,988            $22,125,486             $20,843,273      $20,477,290         $16,886,592



     Construction in progress                                               2,768,326              2,328,654               2,514,324        2,204,869           1,732,555


      Land held for future development                                         226,862                198,536                 175,209          137,447             147,597


                   Investments in real estate                              $26,138,175            $24,652,676             $23,532,806      $22,819,606         $18,766,744


      Accumulated depreciation and
       amortization                                                        (5,555,221)           (5,250,140)            (4,945,534)     (4,694,713)        (4,536,169)


                   Net Investments in Properties                           $20,582,954            $19,402,536             $18,587,272      $18,124,893         $14,230,575


      Investment in unconsolidated joint
       ventures                                                              1,148,158              1,059,978               1,033,235        1,064,009           1,287,109


                   Net Investments in Real Estate                          $21,731,112            $20,462,514             $19,620,507      $19,188,902         $15,517,684




      Cash and cash equivalents                                               $108,501               $971,305                $505,174         $246,480             $89,817


      Accounts and other receivables (1)                                       603,111                585,506                 542,750          527,699             305,501



     Deferred rent                                                            528,180                510,627                 496,684          484,179             478,744


      Customer relationship value,
       deferred leasing costs & other
       intangibles, net                                                      3,122,904              3,106,414               3,128,140        3,500,588           2,195,324


      Acquired above-market leases, net                                         43,294                 50,080                  57,535           66,033              74,815



     Goodwill                                                               8,330,996              8,012,256               7,791,522        7,466,046           3,363,070


      Assets associated with real estate
       held for sale                                                                                                         10,981                             229,934


      Operating lease right-of-use
       assets (2)                                                            1,386,959              1,363,285               1,375,427        1,364,621             628,681



     Other assets                                                             221,234                373,346                 333,916          268,752             184,561


                   Total Assets                                            $36,076,291            $35,435,333             $33,862,636      $33,113,300         $23,068,131




                   Liabilities and Equity


      Global unsecured revolving credit
       facilities                                                             $531,905               $124,082                 $64,492         $603,101            $234,105



     Unsecured term loans                                                     536,580                512,642                 799,550          771,425             810,219


      Unsecured senior notes, net of
       discount                                                             11,997,010             11,999,170              11,268,753       10,637,006           8,973,190


      Secured debt, net of premiums                                            239,222                238,866                 238,826          239,800             104,934


      Operating lease liabilities (2)                                        1,468,712              1,444,060               1,451,152        1,431,292             693,539


      Accounts payable and other accrued
       liabilities                                                           1,987,580              2,187,025               1,828,288        1,732,318           1,007,761


      Accrued dividends and distributions                                      324,386                    571                                                    234,620


      Acquired below-market leases                                             130,890                135,263                 139,851          145,208             148,774


      Security deposits and prepaid rent                                       371,659                353,902                 348,253          336,583             208,724


      Liabilities associated with assets
       held for sale                                                                                                            238                               2,700


                   Total Liabilities                                       $17,587,944            $16,995,581             $16,139,403      $15,896,733         $12,418,566




      Redeemable non-controlling
       interests - operating partnership                                        42,011                 41,265                  40,584           40,027              41,465





     
                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                $219,250         $219,250            $219,250


      Series G Cumulative Redeemable
       Preferred Stock (4)                                                                                                  241,468          241,468             241,468


      Series I Cumulative Redeemable
       Preferred Stock (5)                                                                                                  242,012          242,012             242,012


      Series J Cumulative Redeemable
       Preferred Stock (6)                                                     193,540                193,540                 193,540          193,540             193,540


      Series K Cumulative Redeemable
       Preferred Stock (7)                                                     203,264                203,264                 203,264          203,264             203,264


      Series L Cumulative Redeemable
       Preferred Stock (8)                                                     334,886                334,886                 334,886          334,886             334,886


      Common Stock: $0.01 par value per
       share, 392,000,000 shares
       authorized (9)                                                            2,788                  2,784                   2,670            2,622               2,073


      Additional paid-in capital                                            20,626,897             20,566,645              19,292,311       18,606,766          11,577,320


      Dividends in excess of earnings                                      (3,997,938)           (3,726,901)            (3,386,525)     (3,139,350)        (3,046,579)


      Accumulated other comprehensive
       income (loss), net                                                      135,010              (123,623)              (358,349)       (444,222)           (87,922)


                   Total Stockholders' Equity                              $17,717,697            $17,669,845             $16,984,527      $16,460,236          $9,879,312




                   Noncontrolling Interests


      Noncontrolling interest in
       operating partnership                                                  $608,980               $620,676                $633,831         $656,266            $708,163


      Noncontrolling interest in
       consolidated joint ventures                                             119,659                107,966                  64,291           60,038              20,625




                   Total Noncontrolling Interests                             $728,639               $728,642                $698,122         $716,304            $728,788




                   Total Equity                                            $18,446,336            $18,398,487             $17,682,649      $17,176,540         $10,608,100




                   Total Liabilities and Equity                            $36,076,291            $35,435,333             $33,862,636      $33,113,300         $23,068,131




              (1)              Net of allowance for doubtful
                                  accounts of $18,825 and $13,753
                                  as of December 31, 2020 and
                                  December 31, 2019,
                                  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%, $201,250 and $201,250
                                  liquidation preference,
                                  respectively ($25.00 per
                                  share), 8,050,000 and 8,050,000
                                  shares issued and outstanding
                                  as of December 31, 2020 and
                                  December 31, 2019,
                                  respectively.





              (4)              Series G Cumulative Redeemable
                                  Preferred Stock, 5.875%, $0
                                  (redeemed October 15, 2020,
                                  reclassified to accounts
                                  payable as of September 30,
                                  2020 for accounting purposes)
                                  and $250,000 liquidation
                                  preference, respectively
                                  ($25.00 per share), 0 and
                                  10,000,000 shares issued and
                                  outstanding as of December 31,
                                  2020 and December 31, 2019,
                                  respectively.





              (5)              Series I Cumulative Redeemable
                                  Preferred Stock, 6.350%, $0 and
                                  $250,000 liquidation
                                  preference, respectively
                                  ($25.00 per share), 0 and
                                  10,000,000 shares issued and
                                  outstanding as of December 31,
                                  2020 and December 31, 2019,
                                  respectively.





              (6)              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, 2020 and
                                  December 31, 2019,
                                  respectively.





              (7)              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, 2020 and
                                  December 31, 2019,
                                  respectively.





              (8)              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,
                                  2020 and December 31, 2019,
                                  respectively.





              (9)              Common Stock: 280,289,726 and
                                  208,900,758 shares issued and
                                  outstanding as of December 31,
                                  2020 and December 31, 2019,
                                  respectively.



     
                Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization and Financial Ratios



     
                Unaudited and Dollars in Thousands




                                                                               
              
                Three Months Ended



                   Reconciliation of Earnings
                    Before Interest, Taxes,
                    Depreciation & Amortization
                    (EBITDA) (1)                                              31-Dec-20                                   30-Sep-20  30-Jun-20   31-Mar-20    31-Dec-19





                   Net Income /(Loss) Available to
                    Common Stockholders                                         $44,178                                    ($37,368)    $53,676     $202,859      $315,577



     Interest                                                                   77,848                                       89,499      79,874       85,800        80,880


      Loss from early extinguishment
       of debt                                                                   49,576                                       53,007                     632


      Income tax expense (benefit)                                                3,322                                       16,053      11,490        7,182       (1,731)


      Depreciation & amortization                                               359,915                                      365,842     349,165      291,457       275,008



     
                EBITDA                                                      $534,839                                     $487,033    $494,205     $587,930      $669,734


      Unconsolidated JV real estate
       related depreciation &
       amortization                                                              21,471                                       19,213      17,123       19,923        21,631


      Unconsolidated JV interest
       expense and tax expense                                                   12,143                                        9,002       9,203        9,944        13,553


      Severance, equity acceleration,
       and legal expenses                                                           606                                          920       3,642        1,272         1,130


      Transaction and integration
       expenses                                                                  19,290                                       14,953      15,618       56,801        17,106


      (Gain) on sale /deconsolidation                                           (1,684)                                    (10,410)              (304,801)    (267,651)


      Impairment of investments in
       real estate                                                                                                            6,482


      Other non-core adjustments, net                                          (23,842)                                       4,945     (3,404)      85,185      (13,886)


      Non-controlling interests                                                   1,818                                      (1,316)      1,147        4,684        13,042


      Preferred stock dividends,
       including undeclared dividends                                            13,514                                       20,712      21,155       21,155        20,707


      Issuance costs associated with
       redeemed preferred stock                                                                                              16,520



                   Adjusted EBITDA                                             $578,156                                     $568,054    $558,690     $482,093      $475,366




              (1)              For definitions and
                                  discussion of EBITDA and
                                  Adjusted EBITDA, see the
                                  definitions section.



                                   
         
          Three Months Ended

                                                                     ---

                     Financial
                      Ratios          31-Dec-20                        30-Sep-20    30-Jun-20     31-Mar-20      31-Dec-19





        Total GAAP
         interest
         expense                        $77,848                           $89,499       $79,874        $85,800         $80,880


        Capitalized
         interest                        11,836                            12,379        13,133         10,480           9,877


        Change in
         accrued
         interest and
         other non-
         cash amounts                  (37,182)                           19,718      (38,478)        24,321        (30,564)


                     Cash Interest
                      Expense (2)       $52,502                          $121,596       $54,529       $120,601         $60,193




        Scheduled debt
         principal
         payments                                                                          57            125             210


        Preferred
         dividends                       13,514                            20,712        21,155         21,155          20,707


                     Total Fixed
                      Charges (3)      $103,198                          $122,590      $114,219       $117,560        $111,674






                     Coverage


        Interest
         coverage
         ratio (4)                  
          5.8x                    
            5.2x  
          5.6x   
          4.6x    
          4.7x

    ---

        Cash interest
         coverage
         ratio (5)                  
          9.3x                    
            4.4x  
          9.1x   
          3.7x    
          6.7x

    ---

        Fixed charge
         coverage
         ratio (6)                  
          5.1x                    
            4.4x  
          4.6x   
          3.8x    
          3.9x

    ---

        Cash fixed
         charge
         coverage
         ratio (7)                  
          7.7x                    
            3.8x  
          6.8x   
          3.2x    
          5.2x

    ---



                     Leverage


        Debt to total
         enterprise
         value (8) (9)                    24.4%                            22.8%        23.3%         23.8%          26.9%

    ---

        Debt plus
         preferred
         stock to
         total
         enterprise
         value (10)                       26.2%                            25.0%        26.0%         26.6%          30.8%

    ---

        Pre-tax
         income to
         interest
         expense (11)               
          1.8x                    
            1.0x  
          2.0x   
          3.7x    
          5.3x

    ---

        Net Debt to
         Adjusted
         EBITDA (12)                
          6.1x                    
            5.6x  
          5.7x   
          6.6x    
          5.7x

    ---




              (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, scheduled debt principal
                                   payments 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, scheduled
                                   debt principal payments and
                                   preferred dividends (including our
                                   pro rata share of unconsolidated
                                   joint venture 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 share of joint venture
                                   debt, less cash and cash equivalents
                                   divided by the product of Adjusted
                                   EBITDA (inclusive of our share of
                                   joint venture EBITDA), multiplied by
                                   four.

Management Statements on Non-GAAP Measures
Unaudited

Definitions

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) termination fees and other non-core revenues, (ii) transaction and integration expenses, (iii) loss from early extinguishment of debt, (iv) issuance costs associated with redeemed preferred stock, (v) severance, equity acceleration, and legal expenses, (vi) gain/loss on FX revaluation, (vii) gain on contribution to unconsolidated joint venture, net of related tax, and (viii) 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.

EBITDA and Adjusted EBITDA:
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, 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 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.

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 JV debt, less unrestricted cash and cash equivalents divided by the product of Adjusted EBITDA (inclusive of our share of 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, 2020, GAAP interest expense was $78 million, capitalized interest was $12 million and scheduled debt principal payments and preferred dividends was $14 million.


                    Reconciliation of Net
                     Operating Income
                     (NOI)                   
          
     Three Months Ended                   
      
     Year Ended


                    (in thousands)        31-Dec-20                      30-Sep-20 31-Dec-19               31-Dec-20   31-Dec-19

    ---



                    Operating income                      $160,264                   $144,405                 $138,933              $557,530     $594,215





       Fee income                                         (4,722)                   (3,687)                 (4,814)             (15,214)    (11,654)


        Other income                                          (20)                      (50)                   (181)              (1,850)     (1,231)


        Depreciation and
         amortization                                      359,915                    365,842                  275,008             1,366,379    1,163,774


        General and
         administrative                                    101,582                     90,431                   53,540               344,928      207,696


        Severance, equity
         acceleration, and
         legal expenses                                        606                        920                    1,130                 6,440        3,401


        Transaction expenses                                19,290                     14,953                   17,106               106,662       27,925


        Impairment in
         investments in real
         estate                                                                        6,482                                         6,482        5,351


        Other expenses                                         641                        297                    1,989                 1,074       14,118




                    Net Operating Income                  $637,556                   $619,593                 $482,711            $2,372,431   $2,003,595






                     Cash Net Operating
                      Income (Cash NOI)




                    Net Operating Income                  $637,556                   $619,593                 $482,711            $2,372,431   $2,003,595




        Straight-line rental
         revenue                                          (15,451)                   (9,215)                 (6,385)             (48,769)    (48,595)


        Straight-line rental
         expense                                             3,758                      3,674                    (306)               16,223        1,075


        Above- and below-
         market rent
         amortization                                        3,239                      2,360                    4,109                12,686       17,097




                    Cash Net Operating
                     Income                               $629,102                   $616,412                 $480,129            $2,352,571   $1,973,172

Forward-Looking Statements

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 expected investment and expansion activity, COVID-19, 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, 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, 2021 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, 2021 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;
    --  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 on our operations and on the operations of our customers,
        suppliers and business partners during a pandemic, such as COVID-19;
    --  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, 2019, our quarterly reports on Form 10-Q for the quarters ended March 31, 2020, June 30, 2020 and September 30, 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 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, Turn-Key Flex and Powered Base Building are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries.

View original content:http://www.prnewswire.com/news-releases/digital-realty-reports-fourth-quarter-2020-results-301227271.html

SOURCE Digital Realty