Digital Realty Reports First Quarter 2024 Results

AUSTIN, Texas, May 2, 2024 /PRNewswire/ --

Digital Realty (NYSE: DLR), the largest global provider of cloud- and carrier-neutral data center, colocation, and interconnection solutions, announced today financial results for the first quarter of 2024. All per share results are presented on a fully diluted basis.

Highlights

    --  Reported net income available to common stockholders of $0.82 per share
        in 1Q24, compared to $0.20 in 1Q23
    --  Reported FFO per share of $1.41 in 1Q24, compared to $1.60 in 1Q23
    --  Reported Core FFO per share of $1.67 in 1Q24, compared to $1.66 in 1Q23
    --  Reported "Same-Capital" cash NOI growth of 4.7% in 1Q24
    --  Reported rental rate increases on renewal leases of 11.8% on a cash
        basis in 1Q24
    --  Signed total bookings during 1Q24 that are expected to generate $252
        million of annualized GAAP rental revenue, including a $40 million
        contribution from the 0-1 megawatt category and $13 million contribution
        from interconnection
    --  Maintained 2024 Core FFO per share outlook of $6.60 - $6.75

Financial Results

Digital Realty reported revenues of $1.3 billion in the first quarter of 2024, a 3% decrease from the previous quarter and an 1% decrease from the same quarter last year.

The company delivered net income of $288 million in the first quarter of 2024, and net income available to common stockholders of $271 million, or $0.82 per diluted share, compared to $0.08 per diluted share in the previous quarter and $0.20 per diluted share in the same quarter last year.

Digital Realty generated Adjusted EBITDA of $711 million in the first quarter of 2024, a 2% increase from the previous quarter and 6% increase over the same quarter last year.

The company reported Funds From Operations (FFO) of $451 million in the first quarter of 2024, or $1.41 per share, compared to $1.53 per share in the previous quarter and $1.60 per share in the same quarter last year.

Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered Core FFO per share of $1.67 in the first quarter of 2024, compared to $1.63 per share in the previous quarter and $1.66 per share in the same quarter last year. Digital Realty delivered Constant-Currency Core FFO per share of $1.67 for the first quarter of 2024.

"Digital Realty saw accelerating demand in the first quarter, executing on a number of multifaceted AI-oriented opportunities, while continuing to support hybrid multi-cloud requirements. Strong demand supported a new leasing record, driven by large footprint deals," said Digital Realty President & Chief Executive Officer Andy Power. "In support of this demand, we sourced over $1 billion of fresh capital through asset sales and joint ventures, further reducing our reported leverage while positioning the company to meet our customers' growing needs."

Leasing Activity

In the first quarter, Digital Realty signed total bookings that are expected to generate $252 million of annualized GAAP rental revenue, including a $40 million contribution from the 0-1 megawatt category and a $13 million contribution from interconnection.

The weighted-average lag between new leases signed during the first quarter of 2024 and the contractual commencement date was 7 months.

In addition to new leases signed, Digital Realty also signed renewal leases representing $248 million of annualized cash rental revenue during the quarter. Rental rates on renewal leases signed during the first quarter of 2024 increased 11.8% on a cash basis and 13.0% on a GAAP basis.

New leases signed during the first quarter of 2024 are summarized by region and product as follows:


                                           Annualized GAAP


                                           Base Rent                   Square Feet                       GAAP Base Rent                           GAAP Base Rent


                 Americas                  (in thousands)                       (in
                                                           thousands)                    per Square Foot                  Megawatts  per Kilowatt



     0-1 MW                       $19,050                          67              $283                              6.5       $243



     > 1 MW                       175,200                         636               275                             84.0        174



     Other (1)                        495                          10                51


                Total             $194,746                         713              $273                             90.5       $179




                 EMEA (2)



     0-1 MW                       $14,754                          60              $246                              5.5       $224



     > 1 MW                        23,020                         112               206                             13.7        140



     Other (1)                         72                           1               117


                Total              $37,846                         173              $219                             19.2       $164




                 Asia Pacific (2)



     0-1 MW                        $6,192                          18              $343                              1.5       $333



     > 1 MW



     Other (1)                        159                           3                56


                Total               $6,351                          21              $304                              1.5       $333




                 All Regions (2)



     0-1 MW                       $39,996                         145              $275                             13.6       $246



     > 1 MW                       198,220                         748               265                             97.7        169



     Other (1)                        726                          13                55


                Total             $238,942                         907              $264                            111.2       $178




                Interconnection    $13,240                         N/A              N/A                             N/A       N/A




                Grand Total       $252,182                         907              $264                            111.2       $178




     Note: Totals may not foot due to rounding differences.


                                              
              (1)   Other includes Powered Base Building(R) 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 March 31, 2024.

Investment Activity

As previously disclosed, in the first quarter, Digital Realty successfully resolved its relationship with Cyxtera, with the closing of a series of transactions with Brookfield Infrastructure Partners L.P., Cyxtera Technologies and Digital Core REIT. Digital Realty received $277 million for its interest in four data centers and redeployed $55 million to buy out Cyxtera's leases in Digital Realty's Frankfurt and Singapore data centers. Digital Realty also exercised its option to purchase a data center outside of London, UK, which is expected to close in the second quarter.

Also previously disclosed, in January, Digital Realty and Blackstone Inc. established the first phase of their $7 billion hyperscale data center development joint venture, which includes campuses in Paris and Northern Virginia. The second phase is scheduled to close later this year, upon obtaining the required approvals.

As announced in early March, Digital Realty and Mitsubishi Corporation established a joint venture to support the development of two build-to-suit data centers in the Dallas metro area. The two data centers commenced construction in the fourth quarter of 2022 and can deliver up to 48 megawatts of IT load. Mitsubishi initially invested approximately $200 million to acquire a 65% equity interest in the venture, while Digital Realty maintains a 35% interest. Each partner will fund its pro rata share of the remaining development costs for the two facilities, which are slated for initial completion and commencement in late 2024.

Additionally, as previously disclosed, during the quarter, Digital Realty closed on the purchase of approximately 19 acres of land in Paris, France for approximately EUR70 million or $76 million. The parcel of land, which was previously leased to Digital Realty, is currently under development to support up to 77 megawatts of IT load.

During the quarter, Digital Realty closed on the sale of 19 acres of vacant land in Sydney, Australia for approximately AU$96 million or $63 million.

Digital Realty also received approximately $92 million of proceeds during the first quarter, pursuant to an agreement to grant land easements for the use of substations on its Digital Dulles campus.

During the first quarter, MC Digital Realty closed on the acquisition of five acres of land in Osaka, Japan which could support the development of up to 18 megawatts of IT load, for approximately JPY1 billion or $7 million.

Subsequent to quarter end, Digital Realty and GI Partners expanded their existing joint venture in Chicago, with the sale to GI Partners of a 75% interest in a stabilized hyperscale data center that is situated on the same campus as two stabilized hyperscale data centers that were previously contributed to a joint venture with GI Partners in July 2023. Digital Realty received approximately $388 million of gross proceeds and will maintain a 25% interest in the joint venture. Based on annualized in?place cash NOI as of March 31, 2024, adjusted for a customary vacancy allowance, the transaction values the facility at a 6.5% cap rate. As previously disclosed, in January, GI Partners executed its option to increase its stake from 65% to 80% in the two original stabilized hyperscale data centers within the Chicago joint venture.

Subsequent to quarter end, Digital Realty closed on the sale to Digital Core REIT (SGX: DCRU) of an additional 24.9% interest in a data center facility located in Frankfurt, Germany for EUR117 million, or approximately $129 million. The transaction valued the Frankfurt facility at EUR470 million, or approximately $517 million (at 100% share). Digital Core REIT has an option to acquire up to an 89.9% total ownership interest in the facility.

Balance Sheet

Digital Realty had approximately $17.0 billion of total debt outstanding as of March 31, 2024, comprised of $16.4 billion of unsecured debt and approximately $0.6 billion of secured debt and other. At the end of the first quarter of 2024, net debt-to-Adjusted EBITDA was 6.1x, debt-plus-preferred-to-total enterprise value was 27.9% and fixed charge coverage was 4.0x. Pro forma for the completion of the second phase of the Blackstone development joint ventures announced in December 2023, as well as the expansion of the joint venture with GI Partners and the sale of an interest in an asset to Digital Core REIT subsequent to quarter end, net debt-to-Adjusted EBITDA was 5.8x.

As previously disclosed, in January, Digital Realty sold 0.6 million shares of its common stock at a weighted average price of $133.43 per share for net proceeds of approximately $84 million.

Subsequent to quarter end, the company repaid EUR600 million ($647 million) aggregate principal amount of its 2.625% notes.

2024 Outlook

Digital Realty maintained its 2024 Core FFO per share and Constant-Currency Core FFO per share outlook of $6.60 - $6.75. The assumptions underlying the outlook are summarized in the following table.


                                                                                                               As of                                As of



     
                
                   Top-Line and Cost Structure                                           February 15, 2024                       May 2, 2024



      Total revenue                                                                        
          $5.550 - $5.650 billion     
          $5.550 - $5.650 billion



      Net non-cash rent adjustments (1)                                                                ($35 -$40 million)                 ($35 -$40 million)



      Adjusted EBITDA                                                                      
          $2.800 - $2.900 billion     
          $2.800 - $2.900 billion



      G&A                                                                                    
            $450 - $460 million       
            $450 - $460 million





     
                
                   Internal Growth



      Rental rates on renewal leases



      Cash basis                                                                                              4.0% - 6.0%                       5.0% - 7.0%



      GAAP basis                                                                                              6.0% - 8.0%                       7.0% - 9.0%



      Year-end portfolio occupancy                                                                          +100 -200 bps                      +100 -200 bps



      "Same-Capital" cash NOI growth (2)                                                                      2.0% - 3.0%                       2.5% - 3.5%





      Foreign Exchange Rates



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



      U.S. Dollar / Euro                                                                         
              $1.05 - $1.10           
              $1.05 - $1.10





     
                
                   External Growth



      Dispositions / Joint Venture Capital



      Dollar volume                                                                        
          $1,000 - $1,500 million     
          $1,000 - $1,500 million



      Cap rate                                                                                                6.0% - 8.0%                       6.0% - 8.0%



      Development



      CapEx (Net of Partner Contributions) (3)                                             
          $2,000 - $2,500 million     
          $2,000 - $2,500 million



      Average stabilized yields                                                                         
              10.0%+                   
              10.0%+



      Enhancements and other non-recurring CapEx (4)                                           
            $15 - $20 million         
            $15 - $20 million



      Recurring CapEx + capitalized leasing costs (5)                                        
            $260 - $275 million       
            $260 - $275 million





     
                
                   Balance Sheet



      Long-term debt issuance



      Dollar amount                                                                          
            $0 - $1,000 million       
            $0 - $1,000 million



      Pricing                                                                                                 5.0% - 5.5%                       5.0% - 5.5%



      Timing                                                                                          
              Mid-Year                
              Mid-Year





     
                
                   Net income per diluted share                         
     
         
                $1.80 - $1.95 
     
         
                $1.80 - $1.95



      Real estate depreciation and (gain) / loss on sale                                         
              $4.40 - $4.40           
              $4.40 - $4.40



     
                
                   Funds From Operations / share (NAREIT-Defined)       
     
         
                $6.20 - $6.35 
     
         
                $6.20 - $6.35



      Non-core expenses and revenue streams                                                      
              $0.40 - $0.40           
              $0.40 - $0.40



     
                
                   Core Funds From Operations / share                   
     
         
                $6.60 - $6.75 
     
         
                $6.60 - $6.75



      Foreign currency translation adjustments                                                   
              $0.00 - $0.00           
              $0.00 - $0.00



     
                
                   Constant-Currency Core Funds From Operations / share 
     
         
                $6.60 - $6.75 
     
         
                $6.60 - $6.75



                                                                                                                                                                                                                                                                                                                                         
              (1)   Net non-cash rent adjustments represent the sum of straight-line rental revenue and straight-line rental expense, as well as the
                                                                                                                                                                                                                                                                                                                                                            amortization of above- and below-market leases (i.e., ASC 805 adjustments).


                                                                                                                                                                                                                                                                                                                                         
              (2)   The "Same-Capital" pool includes properties owned as of December 31, 2022 with less than 5% of total rentable square feet under development.
                                                                                                                                                                                                                                                                                                                                                            It excludes properties that were undergoing, or were expected to undergo, development activities in 2023-2024, properties classified as held
                                                                                                                                                                                                                                                                                                                                                            for sale, and properties sold or contributed to joint ventures for all periods presented.


                                                                                                                                                                                                                                                                                                                                         
              (3) 
     Excludes land acquisitions and includes Digital Realty's share of JV contributions. Figure is net of JV partner contributions.


                                                                                                                                                                                                                                                                                                                                         
              (4)   Other non-recurring CapEx represents costs incurred to enhance the capacity or marketability of operating properties, such as network fiber
                                                                                                                                                                                                                                                                                                                                                            initiatives and software development costs.


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




     Note: The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. Please see Non-GAAP Financial Measures in this document for further
      discussion.

Non-GAAP Financial Measures

This document contains non-GAAP financial measures, including FFO, Core FFO, Adjusted FFO, Net Operating Income (NOI), "Same-Capital" Cash NOI and Adjusted EBITDA. A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a reconciliation from FFO to Core FFO, a reconciliation from Core FFO to Adjusted FFO, reconciliation from NOI to Cash NOI, and definitions of FFO, Core FFO, Adjusted FFO, NOI and "Same-Capital" Cash NOI 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.

The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amount of various items that would impact net income attributable to common stockholders per diluted share, which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, external growth factors, such as dispositions, and balance sheet items such as debt issuances, that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

Investor Conference Call

Prior to Digital Realty's investor conference call at 5:00 p.m. ET / 4:00 p.m. CT on May 2, 2024, 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 first quarter 2024 financial results and operating performance. The conference call will feature President & Chief Executive Officer Andy Power and Chief Financial Officer Matt Mercier.

To participate in the live call, investors are invited to dial +1 (888) 317-6003 (for domestic callers) or +1 (412) 317-6061 (for international callers) and reference the conference ID# 1322262 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 June 2, 2024. The telephone replay can be accessed by dialing +1 (877) 344-7529 (for domestic callers) or +1 (412) 317-0088 (for international callers) and providing the conference ID# 7673278. The webcast replay can be accessed on Digital Realty's website.

About Digital Realty

Digital Realty brings companies and data together by delivering the full spectrum of data center, colocation, and interconnection solutions. PlatformDIGITAL®, the company's global data center platform, provides customers with a secure data meeting place and a proven Pervasive Datacenter Architecture (PDx®) solution methodology for powering innovation and efficiently managing Data Gravity challenges. Digital Realty gives its customers access to the connected data communities that matter to them with a global data center footprint of 300+ facilities in 50+ metros across 25+ countries on six continents. To learn more about Digital Realty, please visit digitalrealty.com or follow us on LinkedIn and X.

Contact Information

Matt Mercier
Chief Financial Officer
Digital Realty
(737) 281-0101

Jordan Sadler / Jim Huseby
Investor Relations
Digital Realty
(737) 281-0101



     
                
                  Consolidated Quarterly Statements of Operations                                             First Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




                                                                                                                          
     
           
                  Three Months Ended


                                                                                           31-Mar-   31-Dec-    30-Sep-             30-Jun-                             31-Mar-
                                                                                              24         23          23                   23                                   23



     Rental revenues                                                                     $894,409   $885,694    $886,960                  $869,298                        $870,975



     Tenant reimbursements - Utilities                                                    276,357    316,634     335,477                   330,416                         317,148



     Tenant reimbursements - Other                                                         38,434     46,418      64,876                    46,192                          40,150



     Interconnection & other                                                              108,071    106,413     107,305                   104,521                         101,695



     Fee income                                                                            13,010     14,330       7,819                    14,908                           7,868



     Other                                                                                    862        144                                  932                             887



     
                
                  Total Operating Revenues                              $1,331,143 $1,369,633  $1,402,437                $1,366,267                      $1,338,724





     Utilities                                                                           $324,571   $366,083    $384,455                  $374,934                        $346,364



     Rental property operating                                                            224,369    237,118     223,089                   224,762                         224,861



     Property taxes                                                                        41,156     40,161      72,279                    46,718                          40,424



     Insurance                                                                              2,694      3,794       4,289                     4,385                           4,355



     Depreciation & amortization                                                          431,102    420,475     420,613                   432,573                         421,198



     General & administration                                                             114,419    109,235     108,039                   105,964                         107,766



     Severance, equity acceleration and legal expenses                                        791      7,565       2,682                     3,652                           4,155



     Transaction and integration expenses                                                  31,839     40,226      14,465                    17,764                          12,267



     Provision for impairment                                                                         5,363     113,000



     Other expenses                                                                        10,836      5,580       1,295                       655



     
                
                  Total Operating Expenses                              $1,181,776 $1,235,598  $1,344,206                $1,211,407                      $1,161,388





     
                
                  Operating Income                                        $149,367   $134,035     $58,231                  $154,860                        $177,335





     Equity in earnings / (loss) of unconsolidated joint ventures                        (16,008)  (29,955)   (19,793)                    5,059                          14,897



     Gain / (loss) on sale of investments                                                 277,787      (103)    810,688                    89,946



     Interest and other income / (expense), net                                             9,709     50,269      24,812                   (6,930)                            280



     Interest (expense)                                                                 (109,535) (113,638)  (110,767)                (111,116)                      (102,220)



     Income tax benefit / (expense)                                                      (22,413)  (20,724)   (17,228)                 (16,173)                       (21,454)



     Loss from early extinguishment of debt                                               (1,070)



     
                
                  Net Income                                              $287,837    $19,884    $745,941                  $115,647                         $68,839





     Net income / (loss) attributable to noncontrolling interests                         (6,329)     8,419    (12,320)                    2,538                           (111)



     
                
                  Net Income Attributable to Digital Realty Trust, Inc.   $281,508    $28,304    $733,621                  $118,185                         $68,728





     Preferred stock dividends                                                           (10,181)  (10,181)   (10,181)                 (10,181)                       (10,181)



     
                
                  Net Income / (Loss) Available to Common Stockholders    $271,327    $18,122    $723,440                  $108,003                         $58,547





     Weighted-average shares outstanding - basic                                          312,292    305,781     301,827                   295,390                         291,219



     Weighted-average shares outstanding - diluted                                        320,798    314,995     311,341                   306,819                         303,065



     Weighted-average fully diluted shares and units                                      326,975    321,173     317,539                   313,021                         309,026





     Net income / (loss) per share - basic                                                  $0.87      $0.06       $2.40                     $0.37                           $0.20



     Net income / (loss) per share - diluted                                                $0.82      $0.08       $2.34                     $0.35                           $0.20



     
                
                  Funds From Operations and Core Funds From Operations                                                                                                             First Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




                                                                                                                                  
         
         
              Three Months Ended



     
                
                  Reconciliation of Net Income to Funds From Operations (FFO)   31-Mar- 31-Dec-23   30-Sep-                                                  30-Jun-                       31-Mar-
                                                                                                   24                   23                                                        23                             23





     
                
                  Net Income / (Loss)  Available to Common Stockholders        $271,327    $18,122   $723,440                                                  $108,003                             $58,547



     Adjustments:



     Non-controlling interest in operating partnership                                           6,200        410     16,300                                                     2,500                               1,500



     Real estate related depreciation & amortization (1)                                       420,591    410,167    410,836                                                   424,044                             412,192



     Reconciling items related to non-controlling interests                                    (8,017)  (15,377)  (14,569)                                                 (14,144)                           (13,388)



     Unconsolidated JV real estate related depreciation & amortization                          47,877     64,833     43,215                                                    35,386                              33,719



     (Gain) / loss on real estate transactions                                               (286,704)       103  (810,688)                                                 (89,946)                            (7,825)



     Provision for impairment                                                                              5,363    113,000



     
                
                  Funds From Operations                                        $451,273   $483,621   $481,535                                                  $465,844                            $484,745





     Weighted-average shares and units outstanding - basic                                     318,469    311,960    308,024                                                   301,593                             297,180



     Weighted-average shares and units outstanding - diluted (2) (3)                           326,975    321,173    317,539                                                   313,021                             309,026





     
                
                  Funds From Operations per share - basic                         $1.42      $1.55      $1.56                                                     $1.54                               $1.63





     
                
                  Funds From Operations per share - diluted (2) (3)               $1.41      $1.53      $1.55                                                     $1.52                               $1.60




                                                                                                                                
         
         
             Three Months Ended



     
                
                  Reconciliation of FFO to Core FFO                             31-Mar- 31-Dec-23   30-Sep-                                                  30-Jun-                       31-Mar-
                                                                                                   24                   23                                                        23                             23





     
                
                  Funds From Operations                                        $451,273   $483,621   $481,535                                                  $465,844                            $484,745



     Other non-core revenue adjustments                                                          3,525      (146)      (27)                                                   27,454                               (887)



     Transaction and integration expenses                                                       31,839     40,226     14,465                                                    17,764                              12,267



     Loss from early extinguishment of debt                                                      1,070



     Severance, equity acceleration and legal expenses (4)                                         791      7,565      2,682                                                     3,652                               4,155



     (Gain) / Loss on FX revaluation                                                            33,602   (24,804)       451                                                   (7,868)                            (6,778)



     Other non-core expense adjustments                                                         10,052      1,956      1,295                                                       655



     
                
                  Core Funds From Operations                                   $532,153   $508,417   $500,402                                                  $507,501                            $493,500





     Weighted-average shares and units outstanding - diluted (2) (3)                           319,138    312,356    308,539                                                   301,806                             297,382





     
                
                  Core Funds From Operations per share - diluted (2)              $1.67      $1.63      $1.62                                                     $1.68                               $1.66







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


                                                                                                31-Mar-  31-Dec-                                30-Sep-                                 30-Jun-                             31-Mar-
                                                                                                   24        23                                      23                                       23                                   23





     Depreciation & amortization per income statement                                         $431,102   $420,475                               $420,613                                 $432,573                             $421,198



     Non-real estate depreciation                                                             (10,511)  (10,308)                               (9,777)                                 (8,529)                             (9,006)



     
                
                  Real Estate Related Depreciation & Amortization              $420,591   $410,167                               $410,836                                 $424,044                             $412,192




     (2) Certain of Teraco's minority indirect shareholders have the right to put their shares in an upstream parent company of Teraco to Digital Realty
            in exchange for cash or the equivalent value of shares of Digital Realty common stock, or a combination thereof. US GAAP requires Digital
            Realty to assume the put right is settled in shares for purposes of calculating diluted EPS. This same approach was utilized to calculate FFO/
            share. The potential future dilutive impact associated with this put right will be excluded from Core FFO and AFFO until settlement occurs -
            causing diluted share count to be higher for FFO than for Core FFO and AFFO. When calculating diluted FFO, Teraco related minority interest is
            added back to the FFO numerator as the denominator assumes all shares have been put back to Digital Realty.



                                                                           
              
     
     Three Months Ended


                                                                   31-Mar-   31-Dec-                         30-Sep-   30-Jun-    31-Mar-
                                                                      24         23                               23         23          23



     Teraco noncontrolling share of FFO                            $9,768     $7,135                          $11,537     $9,645     $11,069


                                  Teraco related minority interest  $9,768     $7,135                          $11,537     $9,645     $11,069




     (3)   For all periods presented, we have excluded the effect of dilutive 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 J, series K and series L preferred stock, as applicable, which we consider highly improbable. See above for calculations
              of FFO and the share count detail section that follows the reconciliation of Core FFO to AFFO for calculations of weighted average common
              stock and units outstanding. For definitions and discussion of FFO and Core FFO, see the Definitions section.



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



     
                
                  Adjusted Funds From Operations (AFFO)                                                                                        First Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




                                                                                                        
            
     
     Three Months Ended



     
                
                   Reconciliation of Core FFO to AFFO                         31-Mar-   31-Dec-                          30-Sep-    30-Jun-                     31-Mar-
                                                                                                 24         23                                23          23                           23





     
                
                   Core FFO available to common stockholders and unitholders $532,153   $508,417                          $500,402    $507,501                     $493,500



     Adjustments:



     Non-real estate depreciation                                                             10,511     10,308                             9,777       8,529                        9,006



     Amortization of deferred financing costs                                                  5,576      5,744                             5,776       5,984                        4,072



     Amortization of debt discount/premium                                                     1,832        973                             1,360       1,339                        1,301



     Non-cash stock-based compensation expense                                                12,592      9,226                            14,062      13,893                       13,056



     Straight-line rental revenue                                                              9,976   (21,992)                         (14,080)   (16,151)                    (16,194)



     Straight-line rental expense                                                              1,111    (4,999)                            1,427         520                        (515)



     Above- and below-market rent amortization                                                 (854)     (856)                          (1,127)    (1,195)                     (1,226)



     Deferred tax (benefit) / expense                                                        (3,437)    33,448                           (8,539)      1,339                      (9,795)



     Leasing compensation & internal lease commissions                                        13,291      9,848                            12,515      11,611                       11,067



     Recurring capital expenditures (1)                                                     (47,676) (142,808)                         (90,251)   (53,498)                    (40,465)





     
                
                  AFFO available to common stockholders and unitholders (2)  $535,073   $407,306                          $431,322    $479,873                     $463,807





     Weighted-average shares and units outstanding - basic                                   318,469    311,960                           308,024     301,593                      297,180



     Weighted-average shares and units outstanding - diluted (3)                             319,138    312,356                           308,539     301,806                      297,382





     
                
                  AFFO per share - diluted (3)                                  $1.68      $1.30                             $1.40       $1.59                        $1.56





      Dividends per share and common unit                                                      $1.22      $1.22                             $1.22       $1.22                        $1.22





     
                
                  Diluted AFFO Payout Ratio                                    72.8 %    93.6 %                           87.3 %     76.7 %                      78.2 %




                                                                                                        
            
     
     Three Months Ended



     
                
                  Share Count Detail                                          31-Mar-   31-Dec-                          30-Sep-    30-Jun-                     31-Mar-
                                                                                                 24         23                                23          23                           23





     
                
                  Weighted Average Common Stock and Units Outstanding         318,469    311,960                           308,024     301,593                      297,180



     Add: Effect of dilutive securities                                                          669        396                               515         213                          202



     
                
                  Weighted Avg. Common Stock and Units Outstanding - diluted  319,138    312,356                           308,539     301,806                      297,382




     (1) Recurring capital expenditures represent non-incremental building improvements required to maintain current revenues, including second-
            generation tenant improvements and external leasing commissions. Recurring capital expenditures do not include acquisition costs contemplated
            when underwriting the purchase of a building, costs which are incurred to bring a building up to Digital Realty's operating standards, or
            internal leasing commissions.



     (2) For a definition and discussion of AFFO, see the Definitions section. For a reconciliation of net income available to common stockholders to
            FFO and Core FFO, see above.



     (3) For all periods presented, we have excluded the effect of dilutive series 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 J, series K and series L preferred stock, as applicable, which we consider highly improbable. See above for calculations
            of FFO and for calculations of weighted average common stock and units outstanding.



     
                
                  Consolidated Balance Sheets                                                                                                First Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




                                                                                                            31-Mar-24                          31-Dec-23                        30-Sep-23 30-Jun-23 31-Mar-23



     
                
                  Assets



     Investments in real estate:



     Real estate                                                                   $27,122,796 $27,306,369           $25,887,031  $27,087,769   $27,052,022



     Construction in progress                                                        4,496,840   4,635,215             5,020,464    4,635,939     4,563,578



     Land held for future development                                                  114,240     118,190               179,959      193,936       194,564



     
                
                  Investments in Real Estate                        $31,733,877 $32,059,773           $31,087,453  $31,917,644   $31,810,164



     Accumulated depreciation and amortization                                     (7,976,093) (7,823,685)           (7,489,193)  (7,739,462)   (7,600,559)



     
                
                  Net Investments in Properties                     $23,757,784 $24,236,089           $23,598,260  $24,178,182   $24,209,605



     Investment in unconsolidated joint ventures                                     2,365,821   2,295,889             2,180,313    2,040,452     1,995,576



     
                
                  Net Investments in Real Estate                    $26,123,605 $26,531,977           $25,778,573  $26,218,634   $26,205,180





     Operating lease right-of-use assets, net                                       $1,233,410  $1,414,256            $1,274,410   $1,291,233    $1,317,293



     Cash and cash equivalents                                                       1,193,784   1,625,495             1,062,050      124,519       131,406



     Accounts and other receivables, net (1)                                         1,217,276   1,278,110             1,325,725    1,158,383     1,070,066



     Deferred rent, net                                                                611,670     624,427               586,418      613,796       627,700



     Goodwill                                                                        9,105,026   9,239,871             8,998,074    9,148,603     9,199,636



     Customer relationship value, deferred leasing costs & other intangibles, net    2,359,380   2,500,237             2,506,198    2,825,596     3,015,291



     Assets held for sale                                                              287,064     478,503                           593,892



     Other assets                                                                      501,875     420,382               401,068      414,078       386,495



     
                
                  Total Assets                                      $42,633,089 $44,113,257           $41,932,515  $42,388,735   $41,953,068





     
                
                  Liabilities and Equity



     Global unsecured revolving credit facilities, net                              $1,901,126  $1,812,287            $1,698,780   $2,242,258    $2,514,202



     Unsecured term loans, net                                                       1,303,263   1,560,305             1,524,663    1,548,780     1,542,275



     Unsecured senior notes, net of discount                                        13,190,202  13,422,342            13,072,102   13,383,819    13,258,079



     Secured and other debt, net of discount                                           625,750     630,973               574,231      554,594       560,955



     Operating lease liabilities                                                     1,357,751   1,542,094             1,404,510    1,420,239     1,443,994



     Accounts payable and other accrued liabilities                                  1,870,344   2,168,983             2,147,103    2,214,820     1,923,819



     Deferred tax liabilities, net                                                   1,121,224   1,151,096             1,088,724    1,128,961     1,164,276



     Accrued dividends and distributions                                                          387,988



     Security deposits and prepaid rents                                               413,225     401,867               385,521      417,693       392,021



     Obligations associated with assets held for sale                                    9,981      39,001                             4,990



     
                
                  Total Liabilities                                 $21,792,866 $23,116,936           $21,895,634  $22,916,155   $22,799,620





     Redeemable non-controlling interests                                            1,350,736   1,394,814             1,360,308    1,367,422     1,448,772





     
                
                  Equity



     Preferred Stock:  $0.01 par value per share, 110,000 shares authorized:



     Series J Cumulative Redeemable Preferred Stock (2)                               $193,540    $193,540              $193,540     $193,540      $193,540



     Series K Cumulative Redeemable Preferred Stock (3)                                203,264     203,264               203,264      203,264       203,264



     Series L Cumulative Redeemable Preferred Stock (4)                                334,886     334,886               334,886      334,886       334,886



     Common Stock: $0.01 par value per share, 392,000 shares authorized (5)              3,097       3,088                 3,002        2,967         2,888



     Additional paid-in capital                                                     24,508,683  24,396,797            23,239,088   22,882,200    22,126,379



     Dividends in excess of earnings                                               (5,373,529) (5,262,648)           (4,900,757)  (5,253,915)   (4,995,982)



     Accumulated other comprehensive (loss), net                                     (850,091)  (751,393)            (882,996)   (741,484)    (652,486)



     
                
                  Total Stockholders' Equity                        $19,019,850 $19,117,535           $18,190,026  $17,621,456   $17,212,490





     
                
                  Noncontrolling Interests



     Noncontrolling interest in operating partnership                                 $438,422    $438,081              $441,366     $436,099      $444,843



     Noncontrolling interest in consolidated joint ventures                             31,215      45,892                45,182       47,603        47,342





     
                
                  Total Noncontrolling Interests                       $469,637    $483,972              $486,547     $483,702      $492,185





     
                
                  Total Equity                                      $19,489,487 $19,601,507           $18,676,573  $18,105,158   $17,704,675





     
                
                  Total Liabilities and Equity                      $42,633,089 $44,113,257           $41,932,515  $42,388,735   $41,953,068




     (1) 
     Net of allowance for doubtful accounts of $43,873 and $36,240 as of March 31, 2024 and March 31, 2023, respectively.



     (2)   Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 liquidation preference ($25.00 per share), 8,000 shares issued and outstanding
              as of March 31, 2024 and March 31, 2023.



     (3)   Series K Cumulative Redeemable Preferred Stock, 5.850%, $210,000 liquidation preference ($25.00 per share), 8,400 shares issued and outstanding
              as of March 31, 2024 and March 31, 2023.



     (4)   Series L Cumulative Redeemable Preferred Stock, 5.200%, $345,000 liquidation preference ($25.00 per share), 13,800 shares issued and
              outstanding as of March 31, 2024 and March 31, 2023.



     (5) 
     Common Stock: 312,421 and 291,299 shares issued and outstanding as of March 31, 2024 and March 31, 2023, respectively.



     
                
                  Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization and Financial Ratios                                                                                                                             First Quarter 2024



     
                
                  Unaudited and Dollars in Thousands




                                                                                                                                                                                   
       
                
            Three Months Ended



     
                
                  Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) (1)         31-Mar-24 31-Dec-               30-Sep-23                                                 30-Jun-
                                                                                                                                                   23                                                                               23                31-Mar-23





     
                
                  Net Income / (Loss) Available to Common Stockholders                                                 $271,327  $18,122                 $723,440                                                 $108,003                $58,547



     Interest                                                                                                                          109,535  113,638                  110,767                                                  111,116                102,220



     Loss from early extinguishment of debt                                                                                              1,070



     Income tax expense (benefit)                                                                                                       22,413   20,724                   17,228                                                   16,173                 21,454



     Depreciation & amortization                                                                                                       431,102  420,475                  420,613                                                  432,573                421,198



     
                
                  EBITDA                                                                                               $835,446 $572,958               $1,272,048                                                 $667,866               $603,420



     Unconsolidated JV real estate related depreciation & amortization                                                                  47,877   64,833                   43,214                                                   35,386                 33,719



     Unconsolidated JV interest expense and tax expense                                                                                 34,271   42,140                   27,000                                                   32,105                 18,556



     Severance, equity acceleration and legal expenses                                                                                     791    7,565                    2,682                                                    3,652                  4,155



     Transaction and integration expenses                                                                                               31,839   40,226                   14,465                                                   17,764                 12,267



     (Gain) / loss on sale of investments                                                                                            (277,787)     103                (810,688)                                                (89,946)



     Provision for impairment                                                                                                                    5,363                  113,000



     Other non-core adjustments, net                                                                                                    21,608 (35,439)                   1,719                                                   22,132               (14,604)



     Non-controlling interests                                                                                                           6,329  (8,419)                  12,320                                                  (2,538)                   111



     Preferred stock dividends                                                                                                          10,181   10,181                   10,181                                                   10,181                 10,181



     
                
                  Adjusted EBITDA                                                                                      $710,556 $699,509                 $685,943                                                 $696,604               $667,804





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




                                                                                                                                                                  
     
                
       Three Months Ended



     
                
                  Financial Ratios                                                                                     31-Mar-           31-Dec-                                        30-Sep-23                          30-Jun-                               31-Mar-
                                                                                                                                          24                 23                                                                                 23                                     23





     Total GAAP interest expense                                                                                                      $109,535          $113,638                                          $110,767                          $111,116                               $102,220



     Capitalized interest                                                                                                               28,522            33,032                                            29,130                            27,883                                 26,771



     Change in accrued interest and other non-cash amounts                                                                              55,421          (66,013)                                           44,183                          (60,612)                                38,137



     
                
                  Cash Interest Expense (2)                                                                            $193,479           $80,657                                          $184,081                           $78,387                               $167,128





     Preferred stock dividends                                                                                                          10,181            10,181                                            10,181                            10,181                                 10,181



     
                
                  Total Fixed Charges (3)                                                                              $148,239          $156,851                                          $150,079                          $149,181                               $139,172







     
                
                  Coverage



     Interest coverage ratio (4)                                                                                                          4.3x             4.0x                                             4.3x                             4.5x                                  4.7x



     Cash interest coverage ratio (5)                                                                                                     3.2x             6.4x                                             3.4x                             7.4x                                  3.7x



     Fixed charge coverage ratio (6)                                                                                                      4.0x             3.8x                                             4.1x                             4.2x                                  4.4x



     Cash fixed charge coverage ratio (7)                                                                                                 3.1x             5.8x                                             3.2x                             6.6x                                  3.5x





     
                
                  Leverage



     Debt to total enterprise value (8)(9)                                                                                              26.7 %           28.6 %                                           30.6 %                           33.3 %                                37.3 %



     Debt-plus-preferred-stock-to-total-enterprise-value (9)(10)                                                                        27.9 %           29.8 %                                           32.0 %                           34.7 %                                38.9 %



     Pre-tax income to interest expense (11)                                                                                              3.6x             1.2x                                             7.7x                             2.0x                                  1.7x



     Net Debt-to-Adjusted EBITDA (12)                                                                                                     6.1x             6.2x                                             6.3x                             6.8x                                  7.1x



     
      (2)   Cash interest expense is interest expense less amortization of debt discount and deferred financing fees and includes interest that we
                capitalized. We consider cash interest expense to be a useful measure of interest as it excludes non-cash-based interest expense.


     
      (3) 
     Fixed charges consist of GAAP interest expense, capitalized interest, and preferred stock dividends.


     
      (4)   Adjusted EBITDA divided by GAAP interest expense plus capitalized interest (including our pro rata share of unconsolidated joint venture
                interest expense).


     
      (5) 
     Adjusted EBITDA divided by cash interest expense (including our pro rata share of unconsolidated joint venture interest expense).


     
      (6) 
     Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint venture fixed charges).


     
      (7)   Adjusted EBITDA divided by the sum of cash interest expense and preferred stock dividends (including our pro rata share of unconsolidated
                joint venture cash fixed charges).


     
      (8) 
     Total debt divided by market value of common equity plus debt plus preferred stock.


     
      (9) 
     Total enterprise value defined as market value of common equity plus debt plus preferred stock.



      (10) 
     Same as (8), except numerator includes preferred stock.



      (11) 
     Calculated as net income plus interest expense divided by GAAP interest expense.



      (12)   Calculated as total debt at balance sheet carrying value, plus capital lease obligations, plus Digital Realty's pro rata share of
                unconsolidated joint venture debt, less cash and cash equivalents (including Digital Realty's pro rata share of unconsolidated joint venture
                cash) divided by the product of Adjusted EBITDA (including Digital Realty's pro rata share of unconsolidated joint venture EBITDA),
                multiplied by four.

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 (Nareit) in the Nareit Funds From Operations White Paper - 2018 Restatement. FFO is a non-GAAP financial measure and represents net income (loss) (computed in accordance with GAAP), excluding gain (loss) from the disposition of real estate assets, provision for impairment, real estate related depreciation and amortization (excluding amortization of deferred financing costs), our share of unconsolidated JV real estate related depreciation & amortization, net income attributable to non-controlling interests in operating partnership and, depreciation related to non-controlling interests. Management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions and after adjustments for unconsolidated partnerships and joint ventures, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare our operating performance with that of other REITs. However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our financial condition and results from operations, the utility of FFO as a measure of our performance is limited. Other REITs may not calculate FFO in accordance with the Nareit definition and, accordingly, our FFO may not be comparable to other REITs' FFO. FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

Core Funds from Operations (Core FFO):
We present core funds from operations, or Core FFO, as a supplemental operating measure because, in excluding certain items that do not reflect core revenue or expense streams, it provides a performance measure that, when compared year over year, captures trends in our core business operating performance. We calculate Core FFO by adding to or subtracting from FFO (i) other non-core revenue adjustments, (ii) transaction and integration expenses, (iii) loss from early extinguishment of debt, (iv) gain on / issuance costs associated with redeemed preferred stock, (v) severance, equity acceleration and legal expenses, (vi) gain/loss on FX revaluation, and (vii) other non-core expense adjustments. Because certain of these adjustments have a real economic impact on our financial condition and results from operations, the utility of Core FFO as a measure of our performance is limited. Other REITs may calculate Core FFO differently than we do and accordingly, our Core FFO may not be comparable to other REITs' Core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

Adjusted Funds from Operations (AFFO):
We present adjusted funds from operations, or AFFO, as a supplemental operating measure because, when compared year over year, it assesses our ability to fund dividend and distribution requirements from our operating activities. We also believe that, as a widely recognized measure of the operations of REITs, AFFO will be used by investors as a basis to assess our ability to fund dividend payments in comparison to other REITs, including on a per share and unit basis. We calculate AFFO by adding to or subtracting from Core FFO (i) non-real estate depreciation, (ii) amortization of deferred financing costs, (iii) amortization of debt discount/premium, (iv) non-cash stock-based compensation expense, (v) straight-line rental revenue, (vi) straight-line rental expense, (vii) above- and below-market rent amortization, (viii) deferred tax expense / (benefit), (ix) leasing compensation and internal lease commissions, and (x) recurring capital expenditures. Other REITs may calculate AFFO differently than we do and, accordingly, our AFFO may not be comparable to other REITs' AFFO. AFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.

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, (i) unconsolidated joint venture real estate related depreciation & amortization, (ii) unconsolidated joint venture interest expense and tax, (iii) severance, equity acceleration and legal expenses, (iv) transaction and integration expenses, (v) gain (loss) on sale / deconsolidation, (vi) provision for impairment, (vii) other non-core adjustments, net, (viii) non-controlling interests, (ix) preferred stock dividends, and (x) issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding (i) unconsolidated joint venture real estate related depreciation & amortization, (ii) unconsolidated joint venture interest expense and tax, (iii) severance, equity acceleration and legal expenses, (iv) transaction and integration expenses, (v) gain (loss) on sale / deconsolidation, (vi) provision for impairment, (vii) other non-core adjustments, net, (vii) non-controlling interests, (ix) preferred stock dividends, and (x) gain on / issuance costs associated with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors, and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited. Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and, accordingly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs' EBITDA and Adjusted EBITDA. Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.

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. Same-Capital Cash NOI represents buildings owned as of December 31, 2022 of the prior year with less than 5% of total rentable square feet under development and excludes buildings that were undergoing, or were expected to undergo, development activities in 2023-2024, buildings classified as held for sale, and buildings sold or contributed to joint ventures for all periods presented (prior period numbers adjusted to reflect current same-capital pool). 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 as total debt at balance sheet carrying value, plus capital lease obligations, plus Digital Realty's pro rata share of unconsolidated joint venture debt, less cash and cash equivalents (including Digital Realty's pro rata share of unconsolidated joint venture cash) divided by the product of Adjusted EBITDA (including Digital Realty's pro rata share of unconsolidated joint venture EBITDA), multiplied by four.

Debt-plus-preferred-to-total enterprise value is total debt plus preferred stock divided by total debt 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 and preferred stock dividends. For the quarter ended March 31, 2024, GAAP interest expense was $110 million, capitalized interest was $29 million and preferred stock dividends was $10 million.



     
                
                  Reconciliation of Net Operating Income (NOI)                    Three Months Ended



     
                
                  (in thousands)                                                  31-Mar-              31-Dec-            31-Mar-
                                                                                                   24                23                23





     
                
                  Operating income                             $149,367  $134,035         $177,335





      Fee income                                                              (13,010) (14,330)         (7,868)



      Other income                                                               (862)    (144)           (887)



      Depreciation and amortization                                            431,102   420,475          421,198



      General and administrative                                               114,419   109,235          107,766



      Severance, equity acceleration and legal expenses                            791     7,565            4,155



      Transaction expenses                                                      31,839    40,226           12,267



      Provision for impairment                                                            5,363



      Other expenses                                                            10,836     5,580





     
                
                  Net Operating Income                         $724,482  $708,003         $713,965







     
                
                   Cash Net Operating Income (Cash NOI)





     
                
                   Net Operating Income                        $724,482  $708,003         $713,965





      Straight-line rental revenue                                             (2,522) (22,085)        (16,327)



      Straight-line rental expense                                               1,369   (4,745)           (510)



      Above- and below-market rent amortization                                  (854)    (856)         (1,226)





     
                
                  Cash Net Operating Income                    $722,474  $680,317         $695,902









     
                
                  Constant Currency CFFO Reconciliation                           Three Months Ended



     
                
                  (in thousands, except per share data)                           31-Mar-                      31-Mar-
                                                                                                   24                          23





     
                
                  Core FFO 
                
                (1)       $532,153                  $493,500



      Core FFO impact of holding '23 Exchange Rates Constant (2)                 1,119





     
                
                  Constant Currency Core FFO                   $533,272                  $493,500



      Weighted-average shares and units outstanding - diluted                  319,138                   297,382



     
                
                  Constant Currency CFFO Per Share                $1.67                     $1.66



     1) 
     As reconciled to net income above.


     2)   Adjustment calculated by holding currency translation rates for 2024 constant with average currency translation rates that were
           applicable to the same periods in 2023.

This document contains forward-looking statements within the meaning of the federal securities laws, which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. Such forward-looking statements include statements relating to: our economic outlook, our expected investment and expansion activity, anticipated continued demand for our products and service, our liquidity, our joint ventures, supply and demand for data center and colocation space, our acquisition and disposition activity, pricing and net effective leasing economics, market dynamics and data center fundamentals, our strategic priorities, our product offerings, available inventory, rent from leases that have been signed but have not yet commenced and other contracted rent to be received in future periods, rental rates on future leases, lag between signing and commencement, cap rates and yields, investment activity, the company's FFO, Core FFO, constant currency Core FFO, adjusted FFO, and net income, 2024 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, 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;
    --  decreased rental rates, increased operating costs, or increased vacancy
        rates;
    --  increased competition or available supply of data center space;
    --  the suitability of our data centers and data center infrastructure,
        delays or disruptions in connectivity or availability of power, or
        failures or breaches of our physical and information security
        infrastructure or services;
    --  our dependence upon significant customers, bankruptcy or insolvency of a
        major customer or a significant number of smaller customers, or defaults
        on or non-renewal of leases by customers;
    --  our ability to attract and retain customers;
    --  breaches of our obligations or restrictions under our contracts with our
        customers;
    --  our inability to successfully develop and lease new properties and
        development space, and delays or unexpected costs in development of
        properties;
    --  the impact of current global and local economic, credit and market
        conditions;
    --  our inability to retain data center space that we lease or sublease from
        third parties;
    --  global supply chain or procurement disruptions, or increased supply
        chain costs;
    --  information security and data privacy breaches;
    --  difficulty managing an international business and acquiring or operating
        properties in foreign jurisdictions and unfamiliar metropolitan areas;
    --  our failure to realize the intended benefits from, or disruptions to our
        plans and operations or unknown or contingent liabilities related to,
        our recent acquisitions;
    --  our failure to successfully integrate and operate acquired or developed
        properties or businesses;
    --  difficulties in identifying properties to acquire and completing
        acquisitions;
    --  risks related to joint venture investments, including as a result of our
        lack of control of such investments;
    --  risks associated with using debt to fund our business activities,
        including re-financing and interest rate risks, our failure to repay
        debt when due, adverse changes in our credit ratings or our breach of
        covenants or other terms contained in our loan facilities and
        agreements;
    --  our failure to obtain necessary debt and equity financing, and our
        dependence on external sources of capital;
    --  financial market fluctuations and changes in foreign currency exchange
        rates;
    --  adverse economic or real estate developments in our industry or the
        industry sectors that we sell to, including risks relating to decreasing
        real estate valuations and impairment charges and goodwill and other
        intangible asset impairment charges;
    --  our inability to manage our growth effectively;
    --  losses in excess of our insurance coverage;
    --  our inability to attract and retain talent;
    --  impact on our operations and on the operations of our customers,
        suppliers, and business partners during a pandemic, such as COVID-19;
    --  the expected operating performance of anticipated near-term acquisitions
        and descriptions relating to these expectations;
    --  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, 2023, and other filings with the U.S. Securities and Exchange Commission. Those risks continue to be relevant to our performance and financial condition. Moreover, we operate in a competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all such risk factors, nor can it assess the impact of all such risk factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise. Digital Realty, Digital Realty Trust, the Digital Realty logo, Interxion, Turn-Key Flex, Powered Base Building, ServiceFabric, AnyScale Colo, Pervasive Data Center Architecture, PlatformDIGITAL, PDx, Data Gravity Index and Data Gravity Index DGx are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries. All other names, trademarks and service marks are the property of their respective owners.

View original content to download multimedia:https://www.prnewswire.com/news-releases/digital-realty-reports-first-quarter-2024-results-302135085.html

SOURCE Digital Realty