Digital Realty Reports Second Quarter 2024 Results

AUSTIN, Texas, July 25, 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 second quarter of 2024. All per share results are presented on a fully diluted basis.

Highlights

    --  Reported net income available to common stockholders of $0.20 per share
        in 2Q24, compared to $0.34 in 2Q23
    --  Reported FFO per share of $1.57 in 2Q24, compared to $1.52 in 2Q23
    --  Reported Core FFO per share of $1.65 in 2Q24, compared to $1.68 in 2Q23
    --  Reported rental rate increases on renewal leases of 4.0% on a cash basis
        in 2Q24
    --  Signed total bookings during 2Q24 that are expected to generate $164
        million of annualized GAAP rental revenue, including a $40 million
        contribution from the 0-1 megawatt category and $14 million contribution
        from interconnection
    --  Maintained 2024 Core FFO per share outlook of $6.60 - $6.75

Financial Results

Digital Realty reported revenues of $1.4 billion in the second quarter of 2024, a 2% increase from the previous quarter and a 1% decrease from the same quarter last year.

The company delivered net income of $75 million in the second quarter of 2024, and net income available to common stockholders of $70 million, or $0.20 per diluted share, compared to $0.82 per diluted share in the previous quarter and $0.34 per diluted share in the same quarter last year.

Digital Realty generated Adjusted EBITDA of $727 million in the second quarter of 2024, a 2% increase from the previous quarter and a 4% increase over the same quarter last year.

The company reported Funds From Operations (FFO) of $511 million in the second quarter of 2024, or $1.57 per share, compared to $1.41 per share in the previous quarter and $1.52 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 $1.65 in the second quarter of 2024, compared to $1.67 per share in the previous quarter and $1.68 per share in the same quarter last year. Digital Realty delivered Constant-Currency Core FFO per share of $1.66 for the second quarter of 2024 and $3.33 per share for the six-month period ended June 30, 2024.

"Digital Realty's second quarter results reflect the continued strength of demand for data center capacity, along with a keen focus on our value proposition," said Digital Realty President & Chief Executive Officer Andy Power. "We have returned our balance sheet to below-target leverage levels and broadened our capital sources to capitalize on the global opportunity we see for data center infrastructure."

Leasing Activity

In the second quarter, Digital Realty signed total bookings that are expected to generate $164 million of annualized GAAP rental revenue, including a $40 million contribution from the 0-1 megawatt category and a $14 million contribution from interconnection.

The weighted-average lag between new leases signed during the second quarter of 2024 and the contractual commencement date was 20 months.

In addition to new leases signed, Digital Realty also signed renewal leases representing $215 million of annualized cash rental revenue during the quarter. Rental rates on renewal leases signed during the second quarter of 2024 increased 4.0% on a cash basis and 7.5% on a GAAP basis.

New leases signed during the second 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                       $13,980                          58              $239                              4.4       $263



     > 1 MW                        87,212                         359               243                             49.8        146



     Other (1)                        183                           6                32


                Total             $101,375                         423              $239                             54.2       $155




                 EMEA (2)



     0-1 MW                       $19,397                          48              $406                              4.9       $331



     > 1 MW                        14,309                          80               178                              7.6        158



     Other (1)                         37                           4                10


                Total              $33,743                         132              $256                             12.4       $226




                 Asia Pacific (2)



     0-1 MW                        $6,264                          20              $316                              1.7       $304



     > 1 MW                         8,728                          27               327                              2.8        264



     Other (1)                        129                           1               118


                Total              $15,121                          48              $318                              4.5       $279




                 All Regions (2)



     0-1 MW                       $39,642                         126              $315                             11.0       $299



     > 1 MW                       110,249                         466               236                             60.1        153



     Other (1)                        349                          10                34


                Total             $150,239                         603              $249                             71.1       $176




                  Interconnection  $14,011                         N/A              N/A                             N/A       N/A




                Grand Total       $164,250                         603              $249                             71.1       $176




     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 June 30, 2024.

Investment Activity

As previously disclosed, 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 $125 million. The transaction valued the Frankfurt facility at EUR470 million, or approximately $504 million (at 100% share).

Also previously disclosed, Digital Realty expanded its existing joint venture with GI Partners in Chicago, with the sale of a 75% interest in a third stabilized hyperscale data center that is situated on the same campus as two stabilized hyperscale data centers that were contributed to the joint venture with GI Partners in July 2023. Digital Realty received approximately $388 million of gross proceeds and maintained a 25% interest in the joint venture.

During the quarter, Digital Realty acquired a 4.1-acre parcel of land in Amsterdam, near one of its existing campuses for approximately EUR7.4 million or $7.9 million. The site comprises approximately 70,000 square feet leased to local tenants and approximately 39,000 square feet of land which will be used to develop a new high voltage substation to drive growth at the campus and optimize the use of a previously acquired land plot in the vicinity.

Also during the quarter, Digital Realty liquidated its 17% interest in Colovore, generating gross proceeds of approximately $35 million. Digital Realty realized a gain of approximately $27 million on its original investments, made in 2015 and 2017.

Subsequent to quarter end, and as previously disclosed, Digital Realty closed on its purchase option to acquire two data centers located in the Slough Trading Estate for $200 million. The two stabilized data centers offer a combined 15 MW of IT load, with an established community of 150+ customers, including a broad array of connectivity providers, technology companies, and financial services firms, utilizing over 2,000 cross connects. The acquisition marked Digital Realty's entry into the west London, UK submarket, complementing Digital Realty's existing colocation capabilities in the City and the Docklands.

Balance Sheet

Digital Realty had approximately $16.3 billion of total debt outstanding as of June 30, 2024, comprised of $15.6 billion of unsecured debt and approximately $0.7 billion of secured debt and other. At the end of the second quarter of 2024, net debt-to-Adjusted EBITDA was 5.3x, debt-plus-preferred-to-total enterprise value was 25.3% and fixed charge coverage was 4.1x.

Digital Realty completed the following financing transactions during the second quarter:

    --  In April, the company repaid EUR600 million ($647 million) in aggregate
        principal amount of its 2.625% senior notes;
    --  In May, Digital Realty sold 12.1 million shares of common stock at
        $144.63 per share pursuant to a follow-on equity offering, raising $1.65
        billion of net proceeds; and
    --  The company also sold 1.2 million shares of common stock under its
        At-The-Market (ATM) equity issuance program at a weighted average price
        of $148.99 per share, for net proceeds of approximately $177 million.

Subsequent to quarter end, the company sold an additional 1.4 million shares of common stock under its ATM program at a weighted average price of $152.77 per share, for net proceeds of approximately $219 million. In July, the company also repaid £250 million ($316 million) in aggregate principal amount of its 2.75% senior 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                               As of



     
                
                   Top-Line and Cost Structure                                           February 15, 2024                       May 2, 2024                        July 25, 2024



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



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



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



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





     
                
                   Internal Growth



     Rental rates on renewal leases



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



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



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



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





     Foreign Exchange Rates



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



     U.S. Dollar / Euro                                                                          
              $1.05 - $1.10           
              $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      
          $1,000 - $1,500 million



     Cap rate                                                                                                 6.0% - 8.0%                       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      
          $2,000 - $2,500 million



     Average stabilized yields                                                                          
              10.0%+                   
              10.0%+                    
              10.0%+



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



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





     
                
                   Balance Sheet



     Long-term debt issuance



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



     Pricing                                                                                                  5.0% - 5.5%                       5.0% - 5.5%                        5.0% - 5.5%



     Timing                                                                                           
              Mid-Year                
              Mid-Year                 
              Mid-Year





     
                
                   Net income per diluted share                         
     
         
                $1.80 - $1.95 
     
         
                $1.80 - $1.95  
     
         
                $1.40 - $1.55



     Real estate depreciation and (gain) / loss on sale                                          
              $4.40 - $4.40           
              $4.40 - $4.40            
              $4.75 - $4.75



     
                
                   Funds From Operations / share (NAREIT-Defined)       
     
         
                $6.20 - $6.35 
     
         
                $6.20 - $6.35  
     
         
                $6.15 - $6.30



     Non-core expenses and revenue streams                                                       
              $0.40 - $0.40           
              $0.40 - $0.40            
              $0.45 - $0.45



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



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



     
                
                   Constant-Currency Core Funds From Operations / share 
     
         
                $6.60 - $6.75 
     
         
                $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 July 25, 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 second 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# 2977783 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 August 25, 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# 2171709. 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                                                                                                  
       
                
        Second Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




                                                                                                                
          
         
                  Three Months Ended                                                               Six Months Ended


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



     Rental revenues                                                                     $912,994            $894,409     $885,694                              $886,960               $869,298                                    $1,807,402        $1,740,273



     Tenant reimbursements - Utilities                                                    274,505             276,357      316,634                               335,477                330,416                                       550,862           647,565



     Tenant reimbursements - Other                                                         41,964              38,434       46,418                                64,876                 46,192                                        80,398            86,342



     Interconnection & other                                                              109,505             108,071      106,413                               107,305                104,521                                       217,576           206,216



     Fee income                                                                            15,656              13,010       14,330                                 7,819                 14,908                                        28,666            22,777



     Other                                                                                  2,125                 862          144                                                         932                                         2,987             1,819



     
                
                  Total Operating Revenues                              $1,356,749          $1,331,143   $1,369,633                            $1,402,437             $1,366,267                                    $2,687,892        $2,704,991





     Utilities                                                                           $315,248            $324,571     $366,083                              $384,455               $374,934                                      $639,818          $721,298



     Rental property operating                                                            237,653             224,369      237,118                               223,089                224,762                                       462,021           449,623



     Property taxes                                                                        49,620              41,156       40,161                                72,279                 46,718                                        90,776            87,141



     Insurance                                                                              4,755               2,694        3,794                                 4,289                  4,385                                         7,449             8,739



     Depreciation & amortization                                                          425,343             431,102      420,475                               420,613                432,573                                       856,445           853,771



     General & administration                                                             119,511             114,419      109,235                               108,039                105,964                                       233,931           213,730



     Severance, equity acceleration and legal expenses                                        884                 791        7,565                                 2,682                  3,652                                         1,675             7,807



     Transaction and integration expenses                                                  26,072              31,839       40,226                                14,465                 17,764                                        57,911            30,031



     Provision for impairment                                                             168,303                           5,363                               113,000                                                             168,303



     Other expenses                                                                          (529)             10,836        5,580                                 1,295                    655                                        10,306               655



     
                
                  Total Operating Expenses                              $1,346,860          $1,181,776   $1,235,598                            $1,344,206             $1,211,407                                    $2,528,636        $2,372,795





     
                
                  Operating Income                                          $9,889            $149,367     $134,035                               $58,231               $154,860                                      $159,256          $332,196





     Equity in earnings / (loss) of unconsolidated joint ventures                         (41,443)           (16,008)     (29,955)                             (19,793)                 5,059                                      (57,451)           19,957



     Gain / (loss) on sale of investments                                                 173,709             277,787         (103)                              810,688                 89,946                                       451,496            89,946



     Interest and other income / (expense), net                                            62,261               9,709       50,269                                24,812                (6,930)                                       71,970           (6,650)



     Interest (expense)                                                                  (114,756)          (109,535)    (113,638)                            (110,767)             (111,116)                                    (224,291)        (213,336)



     Income tax benefit / (expense)                                                       (14,992)           (22,413)     (20,724)                             (17,228)              (16,173)                                     (37,405)         (37,627)



     Loss from early extinguishment of debt                                                                  (1,070)                                                                                                             (1,070)



     
                
                  Net Income                                               $74,668            $287,837      $19,884                              $745,941               $115,647                                      $362,505          $184,486





     Net (income) / loss attributable to noncontrolling interests                           5,552             (6,329)       8,419                              (12,320)                 2,538                                         (777)            2,427



     
                
                  Net Income Attributable to Digital Realty Trust, Inc.    $80,220            $281,508      $28,304                              $733,621               $118,185                                      $361,728          $186,913





     Preferred stock dividends                                                            (10,181)           (10,181)     (10,181)                             (10,181)              (10,181)                                     (20,363)         (20,363)



     
                
                  Net Income / (Loss) Available to Common Stockholders     $70,039            $271,327      $18,122                              $723,440               $108,003                                      $341,366          $166,550





     Weighted-average shares outstanding - basic                                          319,537             312,292      305,781                               301,827                295,390                                       315,915           293,316



     Weighted-average shares outstanding - diluted                                        327,946             320,798      314,995                               311,341                306,819                                       324,451           304,452



     Weighted-average fully diluted shares and units                                      334,186             326,975      321,173                               317,539                313,022                                       330,687           310,588





     Net income / (loss) per share - basic                                                  $0.22               $0.87        $0.06                                 $2.40                  $0.37                                         $1.08             $0.57



     Net income / (loss) per share - diluted (1)                                            $0.20               $0.82        $0.03                                 $2.31                  $0.34                                         $1.01             $0.52




     (1) The Company has made an adjustment to previously reported amounts to correct an immaterial error in the computation of fully diluted earnings per share in each of the interim periods ended June 30, 2023, September 30, 2023, and December 31, 2023. This adjustment does not impact
            any of the other diluted measures per share for FFO, Core FFO or Adjusted FFO.



     
                
                  Funds From Operations and Core Funds From Operations                                                                                           
     
               
              Second Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




                                                                                                                 
              
      
              Three Months Ended                                                                  Six Months Ended



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





     
                
                  Net Income / (Loss)  Available to Common Stockholders         $70,039            $271,327    $18,122                         $723,440               $108,003                                            $341,366             $166,550



     Adjustments:



     Non-controlling interest in operating partnership                                           1,500               6,200        410                           16,300                  2,500                                               7,700                4,000



     Real estate related depreciation & amortization (1)                                       414,920             420,591    410,167                          410,836                424,044                                             835,511              836,236



     Reconciling items related to non-controlling interests                                    (17,317)            (8,017)   (15,377)                        (14,569)              (14,144)                                           (25,335)            (27,532)



     Unconsolidated JV real estate related depreciation & amortization                          47,117              47,877     64,833                           43,215                 35,386                                              94,993               69,105



     (Gain) / loss on real estate transactions                                               (173,709)           (286,704)       103                        (810,688)              (89,946)                                          (460,413)            (97,771)



     Provision for impairment                                                                  168,303                         5,363                          113,000                                                                   168,303



     
                
                  Funds From Operations                                        $510,852            $451,273   $483,621                         $481,535               $465,844                                            $962,125             $950,589





     Weighted-average shares and units outstanding - basic                                     325,777             318,469    311,960                          308,024                301,593                                             322,151              299,452



     Weighted-average shares and units outstanding - diluted (2) (3)                           334,186             326,975    321,173                          317,539                313,022                                             330,687              310,588





     
                
                  Funds From Operations per share - basic                         $1.57               $1.42      $1.55                            $1.56                  $1.54                                               $2.99                $3.17





     
                
                  Funds From Operations per share - diluted (2) (3)               $1.57               $1.41      $1.53                            $1.55                  $1.52                                               $2.98                $3.13




                                                                                                                 
              
      
              Three Months Ended                                                                  Six Months Ended



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





     
                
                  Funds From Operations                                        $510,852            $451,273   $483,621                         $481,535               $465,844                                            $962,125             $950,589



     Other non-core revenue adjustments (4)                                                    (33,818)              3,525       (146)                            (27)                27,454                                            (30,293)              26,566



     Transaction and integration expenses                                                       26,072              31,839     40,226                           14,465                 17,764                                              57,911               30,031



     Loss from early extinguishment of debt                                                                         1,070                                                                                                               1,070



     Severance, equity acceleration and legal expenses (5)                                         884                 791      7,565                            2,682                  3,652                                               1,675                7,807



     (Gain) / Loss on FX revaluation                                                            32,222              33,602    (24,804)                             451                (7,868)                                             65,824             (14,647)



     Other non-core expense adjustments (6)                                                      2,271              10,052      1,956                            1,295                    655                                              12,323                  655



     
                
                  Core Funds From Operations                                   $538,482            $532,153   $508,417                         $500,402               $507,501                                          $1,070,634           $1,001,001





     Weighted-average shares and units outstanding - diluted (2) (3)                           326,181             319,138    312,356                          308,539                301,806                                             322,619              299,730





     
                
                  Core Funds From Operations per share - diluted (2)              $1.65               $1.67      $1.63                            $1.62                  $1.68                                               $3.32                $3.34





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


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





     Depreciation & amortization per income statement                                         $425,343            $431,102   $420,475                         $420,613               $432,573                                            $856,445             $853,771



     Non-real estate depreciation                                                              (10,424)           (10,511)   (10,308)                         (9,777)               (8,529)                                           (20,935)            (17,535)



     
                
                  Real Estate Related Depreciation & Amortization              $414,920            $420,591   $410,167                         $410,836               $424,044                                            $835,511             $836,236




     (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                                  Six Months Ended


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



     Teraco noncontrolling share of FFO                           $12,453     $9,768                           $7,135    $11,537      $9,645              $22,221       $20,714


                                  Teraco related minority interest $12,453     $9,768                           $7,135    $11,537      $9,645              $22,221       $20,714




     (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) 
     Includes deferred rent adjustments related to a customer bankruptcy, joint venture development fees included in gains, lease termination fees and gain on sale of equity investment included in other income.



     (5) 
     Relates to severance and other charges related to the departure of company executives and integration-related severance.



     (6) 
     Includes write-offs associated with bankrupt or terminated customers, non-recurring legal expenses and adjustments to reflect our proportionate share of transaction costs associated with noncontrolling interests.



     
                
                  Adjusted Funds From Operations (AFFO)                                                                                           
             
       
      Second Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




                                                                                                      
     
           
       Three Months Ended                                                                 Six Months Ended



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





     
                
                   Core FFO available to common stockholders and unitholders $538,482      $532,153      $508,417                $500,402              $507,501                                 $1,070,634              $1,001,001



     Adjustments:



     Non-real estate depreciation                                                             10,424        10,511        10,308                   9,777                 8,529                                     20,935                  17,535



     Amortization of deferred financing costs                                                  5,072         5,576         5,744                   5,776                 5,984                                     10,648                  10,056



     Amortization of debt discount/premium                                                     1,321         1,832           973                   1,360                 1,339                                      3,153                   2,640



     Non-cash stock-based compensation expense                                                14,464        12,592         9,226                  14,062                13,893                                     27,056                  26,949



     Straight-line rental revenue                                                                334         9,976       (21,992)               (14,080)             (16,151)                                    10,310                (32,344)



     Straight-line rental expense                                                                782         1,111        (4,999)                  1,427                   520                                      1,893                       5



     Above- and below-market rent amortization                                               (1,691)        (854)         (856)                (1,127)              (1,195)                                   (2,545)                (2,421)



     Deferred tax (benefit) / expense                                                        (9,982)      (3,437)       33,448                 (8,539)                1,339                                   (13,420)                (8,456)



     Leasing compensation & internal lease commissions                                        10,519        13,291         9,848                  12,515                11,611                                     23,809                  22,678



     Recurring capital expenditures (1)                                                     (60,483)     (47,676)     (142,808)               (90,251)             (53,498)                                 (108,159)               (93,963)





     
                
                  AFFO available to common stockholders and unitholders (2)  $509,241      $535,073      $407,306                $431,322              $479,873                                 $1,044,314                $943,679





     Weighted-average shares and units outstanding - basic                                   325,777       318,469       311,960                 308,024               301,593                                    322,151                 299,452



     Weighted-average shares and units outstanding - diluted (3)                             326,181       319,138       312,356                 308,539               301,806                                    322,619                 299,730





     
                
                  AFFO per share - diluted (3)                                  $1.56         $1.68         $1.30                   $1.40                 $1.59                                      $3.24                   $3.15





      Dividends per share and common unit                                                      $1.22         $1.22         $1.22                   $1.22                 $1.22                                      $2.44                   $2.44





     
                
                  Diluted AFFO Payout Ratio                                    78.1 %       72.8 %        93.6 %                 87.3 %               76.7 %                                    75.4 %                 77.5 %




                                                                                                      
     
           
       Three Months Ended                                                                 Six Months Ended



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





     
                
                  Weighted Average Common Stock and Units Outstanding         325,777       318,469       311,960                 308,024               301,593                                    322,151                 299,452



     Add: Effect of dilutive securities                                                          404           669           396                     515                   213                                        467                     278



     
                
                  Weighted Avg. Common Stock and Units Outstanding - diluted  326,181       319,138       312,356                 308,539               301,806                                    322,618                 299,730




     (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                                                                                   Second Quarter 2024



     
                
                  Unaudited and in Thousands, Except Per Share Data




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



     
                
                  Assets



     Investments in real estate:



     Real estate                                                                   $27,470,635  $27,122,796           $27,306,369  $25,887,031        $27,087,769



     Construction in progress                                                        4,676,012    4,496,840             4,635,215    5,020,464          4,635,939



     Land held for future development                                                   93,938      114,240               118,190      179,959            193,936



     
                
                  Investments in Real Estate                        $32,240,584  $31,733,877           $32,059,773  $31,087,453        $31,917,644



     Accumulated depreciation and amortization                                     (8,303,070)  (7,976,093)           (7,823,685)  (7,489,193)        (7,739,462)



     
                
                  Net Investments in Properties                     $23,937,514  $23,757,784           $24,236,089  $23,598,260        $24,178,182



     Investment in unconsolidated joint ventures                                     2,332,698    2,365,821             2,295,889    2,180,313          2,040,452



     
                
                  Net Investments in Real Estate                    $26,270,212  $26,123,605           $26,531,977  $25,778,573        $26,218,634





     Operating lease right-of-use assets, net                                       $1,211,003   $1,233,410            $1,414,256   $1,274,410         $1,291,233



     Cash and cash equivalents                                                       2,282,062    1,193,784             1,625,495    1,062,050            124,519



     Accounts and other receivables, net (1)                                         1,222,403    1,217,276             1,278,110    1,325,725          1,158,383



     Deferred rent, net                                                                613,749      611,670               624,427      586,418            613,796



     Goodwill                                                                        9,128,811    9,105,026             9,239,871    8,998,074          9,148,603



     Customer relationship value, deferred leasing costs & other intangibles, net    2,315,143    2,359,380             2,500,237    2,506,198          2,825,596



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



     Other assets                                                                      563,500      501,875               420,382      401,068            414,078



     
                
                  Total Assets                                      $43,606,883  $42,633,089           $44,113,257  $41,932,515        $42,388,735





     
                
                  Liabilities and Equity



     Global unsecured revolving credit facilities, net                              $1,848,167   $1,901,126            $1,812,287   $1,698,780         $2,242,258



     Unsecured term loans, net                                                       1,297,893    1,303,263             1,560,305    1,524,663          1,548,780



     Unsecured senior notes, net of discount                                        12,507,551   13,190,202            13,422,342   13,072,102         13,383,819



     Secured and other debt, net of discount                                           686,135      625,750               630,973      574,231            554,594



     Operating lease liabilities                                                     1,336,839    1,357,751             1,542,094    1,404,510          1,420,239



     Accounts payable and other accrued liabilities                                  1,973,798    1,870,344             2,168,983    2,147,103          2,214,820



     Deferred tax liabilities, net                                                   1,132,090    1,121,224             1,151,096    1,088,724          1,128,961



     Accrued dividends and distributions                                                                                387,988



     Security deposits and prepaid rents                                               416,705      413,225               401,867      385,521            417,693



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



     
                
                  Total Liabilities                                 $21,199,178  $21,792,866           $23,116,936  $21,895,634        $22,916,155





     Redeemable non-controlling interests                                            1,399,889    1,350,736             1,394,814    1,360,308          1,367,422





     
                
                  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)              3,231        3,097                 3,088        3,002              2,967



     Additional paid-in capital                                                     26,388,393   24,508,683            24,396,797   23,239,088         22,882,200



     Dividends in excess of earnings                                               (5,701,096)  (5,373,529)           (5,262,648)  (4,900,757)        (5,253,915)



     Accumulated other comprehensive (loss), net                                      (884,715)    (850,091)            (751,393)   (882,996)         (741,484)



     
                
                  Total Stockholders' Equity                        $20,537,503  $19,019,850           $19,117,535  $18,190,026        $17,621,456





     
                
                  Noncontrolling Interests



     Noncontrolling interest in operating partnership                                 $434,253     $438,422              $438,081     $441,366           $436,099



     Noncontrolling interest in consolidated joint ventures                             36,060       31,215                45,892       45,182             47,603





     
                
                  Total Noncontrolling Interests                       $470,313     $469,637              $483,972     $486,547           $483,702





     
                
                  Total Equity                                      $21,007,816  $19,489,487           $19,601,507  $18,676,573        $18,105,158





     
                
                  Total Liabilities and Equity                      $43,606,883  $42,633,089           $44,113,257  $41,932,515        $42,388,735




     (1) 
     Net of allowance for doubtful accounts of $50,609 and $42,624 as of June 30, 2024 and June 30, 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
              June 30, 2024 and June 30, 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
              June 30, 2024 and June 30, 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
              June 30, 2024 and June 30, 2023.



     (5) 
     Common Stock: 325,885 and 299,240 shares issued and outstanding as of June 30, 2024 and June 30, 2023, respectively.



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



                                                                                                                                                                                           
              
     
     Second Quarter 2024



     
                
                  Unaudited and Dollars in Thousands




                                                                                                                                                           
     
     
     Three Months Ended



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





     
                
                  Net Income / (Loss) Available to Common Stockholders                                                  $70,039   $271,327                         $18,122    $723,440                           $108,003



     Interest                                                                                                                          114,756    109,535                         113,638     110,767                            111,116



     Loss from early extinguishment of debt                                                                                                        1,070



     Income tax expense (benefit)                                                                                                       14,992     22,413                          20,724      17,228                             16,173



     Depreciation & amortization                                                                                                       425,343    431,102                         420,475     420,613                            432,573



     
                
                  EBITDA                                                                                               $625,130   $835,446                        $572,958  $1,272,048                           $667,866



     Unconsolidated JV real estate related depreciation & amortization                                                                  47,117     47,877                          64,833      43,214                             35,386



     Unconsolidated JV interest expense and tax expense                                                                                 27,704     34,271                          42,140      27,000                             32,105



     Severance, equity acceleration and legal expenses                                                                                     884        791                           7,565       2,682                              3,652



     Transaction and integration expenses                                                                                               26,072     31,839                          40,226      14,465                             17,764



     (Gain) / loss on sale of investments                                                                                            (173,709) (277,787)                            103   (810,688)                          (89,946)



     Provision for impairment                                                                                                          168,303                                     5,363     113,000



     Other non-core adjustments, net (2)                                                                                                   743     21,608                        (35,439)      1,719                             22,132



     Non-controlling interests                                                                                                         (5,552)     6,329                         (8,419)     12,320                            (2,538)



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



     
                
                  Adjusted EBITDA                                                                                      $726,874   $710,556                        $699,509    $685,943                           $696,604




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



     (2)   Includes foreign exchange net unrealized gains/losses attributable to remeasurement, deferred rent adjustments related to a customer bankruptcy, write offs associated with bankrupt or terminated customers, non-recurring legal
              expenses, gain on sale of land option and lease termination fees.




                                                                            
             
     
     Three Months Ended



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





     Total GAAP interest expense                                  $114,756  $109,535                         $113,638   $110,767    $111,116



     Capitalized interest                                           27,592    28,522                           33,032     29,130      27,883



     Change in accrued interest and other non-cash amounts        (55,605)   55,421                         (66,013)    44,183    (60,612)



     
                
                  Cash Interest Expense (3)         $86,743  $193,479                          $80,657   $184,081     $78,387





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



     
                
                  Total Fixed Charges (4)          $152,529  $148,239                         $156,851   $150,079    $149,181







     
                
                  Coverage



     Interest coverage ratio (5)                                      4.3x     4.3x                            4.0x      4.3x       4.5x



     Cash interest coverage ratio (6)                                 6.4x     3.2x                            6.4x      3.4x       7.4x



     Fixed charge coverage ratio (7)                                  4.1x     4.0x                            3.8x      4.1x       4.2x



     Cash fixed charge coverage ratio (8)                             5.9x     3.1x                            5.8x      3.2x       6.6x





     
                
                  Leverage



     Debt to total enterprise value (9)(10)                         24.2 %   26.7 %                          28.6 %    30.6 %     33.3 %



     Debt-plus-preferred-stock-to-total-enterprise-value (10)(11)   25.3 %   27.9 %                          29.8 %    32.0 %     34.7 %



     Pre-tax income to interest expense (12)                          1.7x     3.6x                            1.2x      7.7x       2.0x



     Net Debt-to-Adjusted EBITDA (13)                                 5.3x     6.1x                            6.2x      6.3x       6.8x




     (3)  
     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.



     (4)  
     Fixed charges consist of GAAP interest expense, capitalized interest, and preferred stock dividends.



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



     (6)  
     Adjusted EBITDA divided by cash interest expense (including our pro rata share of unconsolidated joint venture interest expense).



     (7)  
     Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint venture fixed charges).



     (8)  
     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).



     (9)  
     Total debt divided by market value of common equity plus debt plus preferred stock.



     (10) 
     Total enterprise value defined as market value of common equity plus debt plus preferred stock.



     (11) 
     Same as (9), except numerator includes preferred stock.



     (12) 
     Calculated as net income plus interest expense divided by GAAP interest expense.



     (13)   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

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.

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.

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

We believe that earnings before interest, loss from early extinguishment of debt, income taxes, and depreciation and amortization, or EBITDA, and Adjusted EBITDA (as defined below), are useful supplemental performance measures because they allow investors to view our performance without the impact of non-cash depreciation and amortization or the cost of debt and, with respect to Adjusted EBITDA, (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, 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 June 30, 2024, GAAP interest expense was $115 million, capitalized interest was $28 million and preferred stock dividends was $10 million.





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



     
                
                  (in thousands)                                                  30-Jun-                          31-Mar-
                                                                                                   24                            24                             30-Jun-23           30-Jun-24           30-Jun-23





     
                
                  Operating income                               $9,889  $149,367         $154,860      $159,256      $332,196





      Fee income                                                              (15,656) (13,010)        (14,908)     (28,666)     (22,777)



      Other income                                                             (2,125)    (862)           (932)      (2,987)      (1,819)



      Depreciation and amortization                                            425,343   431,102          432,573       856,445       853,771



      General and administrative                                               119,511   114,419          105,964       233,931       213,730



      Severance, equity acceleration and legal expenses                            884       791            3,652         1,675         7,807



      Transaction expenses                                                      26,072    31,839           17,764        57,911        30,031



      Provision for impairment                                                 168,303                                168,303



      Other expenses                                                             (529)   10,836              655        10,306           655





     
                
                  Net Operating Income                         $731,692  $724,482         $699,629    $1,456,175    $1,413,594







     
                
                   Cash Net Operating Income (Cash NOI)





     
                
                  Net Operating Income                         $731,692  $724,482         $699,629    $1,456,175    $1,413,594





      Straight-line rental revenue                                             (2,873)  (2,522)          12,116       (5,395)      (3,815)



      Straight-line rental expense                                                 959     1,369              722         2,328           212



      Above- and below-market rent amortization                                (1,691)    (854)         (1,195)      (2,545)      (2,421)





     
                
                  Cash Net Operating Income                    $728,088  $722,474         $711,272    $1,450,563    $1,407,570









     
                
                  Constant Currency CFFO Reconciliation                           Three Months Ended                           Six Months Ended



     
                
                  (in thousands, except per share data)                           30-Jun-
                                                                                                   24                                            30-Jun-23                30-Jun-24           30-Jun-23





     
                
                  Core FFO 
                
                (1)       $538,482                  $507,501    $1,070,634    $1,001,001



      Core FFO impact of holding '23 Exchange Rates Constant (2)                 3,841                                  5,180





     
                
                  Constant Currency Core FFO                   $542,323                  $507,501    $1,075,814    $1,001,001



      Weighted-average shares and units outstanding - diluted                  326,181                   301,806       322,619       299,730



     
                
                  Constant Currency CFFO Per Share                $1.66                     $1.68         $3.33         $3.34



     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-second-quarter-2024-results-302206994.html

SOURCE Digital Realty