XML 49 R8.htm IDEA: XBRL DOCUMENT v3.20.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities:    
Net income $ 228,698 $ 120,997
Adjustments to reconcile net income to net cash provided by operating activities:    
Gain on deconsolidation / disposition of properties, net (304,801) (67,497)
Unrealized loss (gain) on marketable equity security 5,395 (2,405)
Impairment of investments in real estate 0 5,351
Equity in loss (earnings) of unconsolidated joint ventures 78,996 (9,217)
Distributions from unconsolidated joint ventures 3,938 5,667
Write-off due to early lease terminations 113 4,922
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 214,889 207,552
Amortization of customer relationship value, acquired in-place lease value and 76,568 103,934
Amortization of share-based compensation 14,549 7,592
Non-cash amortization of terminated swaps 262 262
Allowance for doubtful accounts 3,148 6,093
Amortization of deferred financing costs 4,260 4,493
Loss on early extinguishment of debt 632 1,808
Amortization of debt discount/premium 920 737
Amortization of acquired above-market leases and acquired below-market leases, net 3,294 6,210
Changes in assets and liabilities:    
Accounts and other receivables 19,287 (50,256)
Deferred rent (11,374) (13,426)
Deferred leasing costs (8,579) (8,032)
Other assets (34,612) (35,123)
Accounts payable, operating lease liabilities and other accrued liabilities (63,714) 49,576
Security deposits and prepaid rents (5,209) 11,462
Net cash provided by operating activities 226,660 350,700
Cash flows from investing activities:    
Improvements to investments in real estate (377,295) (389,266)
Deconsolidation of Ascenty cash 0 (97,081)
Proceeds from the joint venture transactions 0 702,439
Cash assumed in acquisition 116,738 0
Acquisitions of real estate (313,265) (9,083)
Proceeds from sale of assets, net of sales costs 526,362 0
Investment in unconsolidated joint ventures (77,500) (25,049)
Prepaid construction costs and other investments 0 (8,040)
Improvement advances to tenants (16,211) (24,878)
Collection of improvement advances to tenants 3,728 16,649
Net cash (used in) provided by investing activities (137,443) 165,691
Cash flows from financing activities:    
Borrowings on global revolving credit facilities 1,167,521 1,346,495
Repayments on global revolving credit facilities (910,656) (2,144,075)
Repayments on unsecured term loans 0 (375,000)
Borrowings on unsecured senior notes 1,801,377 1,427,159
Principal payments on secured debt (125) (156)
Payment of loan fees and costs (10,871) (7,793)
Premium paid for early extinguishment of debt 0 (11,078)
Capital contributions from noncontrolling interests in consolidated joint ventures, net 34,813 28,219
Proceeds from common and preferred stock offerings, net 2,187 203,048
Proceeds from equity plans 2,638 2,259
Payment of dividends to preferred stockholders (21,155) (20,329)
Payment of dividends to common stockholders and distributions to noncontrolling interests in operating partnership (539,447) (452,393)
Repayments on unsecured senior notes (1,435,272) (500,000)
Net cash provided by (used in) financing activities 91,010 (503,644)
Net increase in cash, cash equivalents and restricted cash 180,227 12,747
Effect of exchange rate changes on cash, cash equivalents and restricted cash (18,781) (13,960)
Cash, cash equivalents and restricted cash at beginning of period 97,253 135,222
Cash, cash equivalents and restricted cash at end of period 258,699 134,009
Supplemental disclosure of cash flow information:    
Cash paid for interest, net of amounts capitalized 110,121 104,073
Cash paid for income taxes 6,640 3,253
Supplementary disclosure of noncash investing and financing activities:    
Change in net assets related to foreign currency translation adjustments (357,202) 30,880
Decrease in other assets related to change in fair value of interest rate swaps (11,838) (3,775)
Noncontrolling interests in operating partnership converted to shares of common stock 52,237 136,009
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 180,225 196,462
Decrease to goodwill and deferred tax liability (classified within accounts payable and other accrued liabilities)   (9,436)
Allocation of purchase price of real estate/investment in partnership to:    
Investments in real estate 372,516 0
Cash and cash equivalents 8,190 0
Accounts receivables 3,114 0
Customer relationship value and intangibles 68,406 0
Other assets 843 0
Secured debt (135,000) 0
Accounts payables and other accrued liabilities (4,602) 0
Acquired below-market leases (2,540) 0
Noncontrolling interests in consolidated joint venture (5,715) 0
Cash paid for acquisition of real estate 305,212 0
Allocation of purchase price to business combinations:    
Operating lease right-of-use assets, net 1,364,621  
Goodwill 7,466,046  
Deconsolidation of Ascenty and consolidated joint venture:    
Investment in real estate (19,188,902)  
Account receivables (527,699)  
Goodwill (7,466,046)  
Other assets (268,752)  
Secured debt 239,800  
Accounts payable and other accrued liabilities 1,732,318  
Non-controlling interest in consolidated joint venture 1,064,009  
Accumulated other comprehensive loss, net (444,222)  
Deconsolidation of Ascenty cash 0 (97,081)
InterXion    
Allocation of purchase price to business combinations:    
Land 310,310 0
Buildings and improvements 3,003,378 0
Construction in progress 311,702 0
Land held for development 33,447 0
Operating lease right-of-use assets, net 526,399 0
Cash and cash equivalents 108,548 0
Accounts receivable 218,868 0
Goodwill 4,192,504 0
Customer relationship value 1,340,539 0
Goodwill 4,123,226  
Operating lease liabilities (526,399) 0
Accounts payable and other accrued liabilities (278,542) 0
Deferred tax liability (595,795) 0
Other working capital liabilities, net (32,443) 0
Deconsolidation of Ascenty and consolidated joint venture:    
Goodwill (4,123,226)  
InterXion | Global revolving credit facilities, net    
Allocation of purchase price to business combinations:    
Long term debt (128,282) 0
InterXion | Unsecured Debt    
Allocation of purchase price to business combinations:    
Long term debt (1,434,666) 0
InterXion | Secured Debt    
Allocation of purchase price to business combinations:    
Long term debt (74,316) 0
Preferred Stock | InterXion    
Allocation of purchase price to business combinations:    
Equity consideration 6,975,252 0
Digital Realty Trust, L.P.    
Cash flows from operating activities:    
Net income 228,698 120,997
Adjustments to reconcile net income to net cash provided by operating activities:    
Gain on deconsolidation / disposition of properties, net (304,801) (67,497)
Unrealized loss (gain) on marketable equity security 5,395 (2,405)
Impairment of investments in real estate 0 5,351
Equity in loss (earnings) of unconsolidated joint ventures 78,996 (9,217)
Distributions from unconsolidated joint ventures 3,938 5,667
Write-off due to early lease terminations 113 4,922
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases 214,889 207,552
Amortization of customer relationship value, acquired in-place lease value and 76,568 103,934
Amortization of share-based compensation 14,549 7,592
Non-cash amortization of terminated swaps 262 262
Allowance for doubtful accounts 3,148 6,093
Amortization of deferred financing costs 4,260 4,493
Loss on early extinguishment of debt 632 1,808
Amortization of debt discount/premium 920 737
Amortization of acquired above-market leases and acquired below-market leases, net 3,294 6,210
Changes in assets and liabilities:    
Accounts and other receivables 19,287 (50,256)
Deferred rent (11,374) (13,426)
Deferred leasing costs (8,579) (8,032)
Other assets (34,612) (35,123)
Accounts payable, operating lease liabilities and other accrued liabilities (63,714) 49,576
Security deposits and prepaid rents (5,209) 11,462
Net cash provided by operating activities 226,660 350,700
Cash flows from investing activities:    
Improvements to investments in real estate (377,295) (389,266)
Deconsolidation of Ascenty cash 0 (97,081)
Proceeds from the joint venture transactions 0 702,439
Cash assumed in acquisition 116,738 0
Acquisitions of real estate (313,265) (9,083)
Proceeds from sale of assets, net of sales costs 526,362 0
Investment in unconsolidated joint ventures (77,500) (25,049)
Prepaid construction costs and other investments 0 (8,040)
Improvement advances to tenants (16,211) (24,878)
Collection of improvement advances to tenants 3,728 16,649
Net cash (used in) provided by investing activities (137,443) 165,691
Cash flows from financing activities:    
Borrowings on global revolving credit facilities 1,167,521 1,346,495
Repayments on global revolving credit facilities (910,656) (2,144,075)
Repayments on unsecured term loans 0 (375,000)
Borrowings on unsecured senior notes 1,801,377 1,427,159
Repayments on unsecured senior notes (1,435,272) (500,000)
Principal payments on secured debt (125) (156)
Payment of loan fees and costs (10,871) (7,793)
Premium paid for early extinguishment of debt 0 (11,078)
Capital contributions from noncontrolling interests in consolidated joint ventures, net 34,813 28,219
General partner contributions 4,825 205,307
Payment of dividends to preferred stockholders (21,155) (20,329)
Payment of dividends to common stockholders and distributions to noncontrolling interests in operating partnership (539,447) (452,393)
Net cash provided by (used in) financing activities 91,010 (503,644)
Net increase in cash, cash equivalents and restricted cash 180,227 12,747
Effect of exchange rate changes on cash, cash equivalents and restricted cash (18,781) (13,960)
Cash, cash equivalents and restricted cash at beginning of period 97,253 135,222
Cash, cash equivalents and restricted cash at end of period 258,699 134,009
Supplemental disclosure of cash flow information:    
Cash paid for interest, net of amounts capitalized 110,121 104,073
Cash paid for income taxes 6,640 3,253
Supplementary disclosure of noncash investing and financing activities:    
Change in net assets related to foreign currency translation adjustments (357,202) 30,880
Decrease in other assets related to change in fair value of interest rate swaps (11,838) (3,775)
Limited Partner common units converted to General Partner common units 52,237 136,009
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses 180,225 196,462
Decrease to goodwill and deferred tax liability (classified within accounts payable and other accrued liabilities) 0 (9,436)
Allocation of purchase price of real estate/investment in partnership to:    
Investments in real estate 372,516 0
Cash and cash equivalents 8,190 0
Accounts receivables 3,114 0
Customer relationship value and intangibles 68,406 0
Other assets 843 0
Secured debt (135,000) 0
Accounts payables and other accrued liabilities (4,602) 0
Acquired below-market leases (2,540) 0
Noncontrolling interests in consolidated joint venture (5,715) 0
Cash paid for acquisition of real estate 305,212 0
Allocation of purchase price to business combinations:    
Operating lease right-of-use assets, net 1,364,621  
Goodwill 7,466,046  
Deconsolidation of Ascenty and consolidated joint venture:    
Investment in real estate (19,188,902)  
Account receivables (527,699)  
Goodwill (7,466,046)  
Other assets (268,752)  
Secured debt 239,800  
Accounts payable and other accrued liabilities 1,732,318  
Non-controlling interest in consolidated joint venture 1,064,009  
Accumulated other comprehensive loss, net (461,007)  
Deconsolidation of Ascenty cash 0 (97,081)
Digital Realty Trust, L.P. | InterXion    
Allocation of purchase price to business combinations:    
Land 310,310 0
Buildings and improvements 3,003,378 0
Construction in progress 311,702 0
Land held for development 33,447 0
Operating lease right-of-use assets, net 526,399 0
Cash and cash equivalents 108,548 0
Accounts receivable 218,868 0
Goodwill 4,192,504 0
Long term debt (128,282) 0
Operating lease liabilities (526,399) 0
Accounts payable and other accrued liabilities (278,542) 0
Deferred tax liability (595,795) 0
Other working capital liabilities, net (32,443) 0
Equity consideration 6,975,252 0
Digital Realty Trust, L.P. | InterXion | Global revolving credit facilities, net    
Allocation of purchase price to business combinations:    
Customer relationship value 1,340,539 0
Digital Realty Trust, L.P. | InterXion | Unsecured Debt    
Allocation of purchase price to business combinations:    
Long term debt (1,434,666) 0
Digital Realty Trust, L.P. | InterXion | Mortgage notes payable and unsecured debt    
Allocation of purchase price to business combinations:    
Long term debt $ (74,316) 0
Ascenty Acquisition    
Cash flows from investing activities:    
Deconsolidation of Ascenty cash   (97,081)
Allocation of purchase price to business combinations:    
Goodwill   967,189
Contribution of assets and liabilities to unconsolidated joint venture:    
Recognition of retained investment in unconsolidated joint ventures   727,439
Deconsolidation of Ascenty and consolidated joint venture:    
Investment in real estate   (362,951)
Account receivables   (24,977)
Acquired in-place lease value, deferred leasing costs and intangibles   (480,128)
Goodwill   (967,189)
Other assets   (31,099)
Secured debt   571,873
Accounts payable and other accrued liabilities   72,449
Accumulated other comprehensive loss, net   (21,687)
Deconsolidation of Ascenty cash   (97,081)
Net carrying value of assets and liabilities contributed   (1,340,790)
Recognition of retained investment in unconsolidated joint ventures   727,439
Ascenty Acquisition | Digital Realty Trust, L.P.    
Cash flows from investing activities:    
Deconsolidation of Ascenty cash   (97,081)
Allocation of purchase price to business combinations:    
Goodwill   967,189
Contribution of assets and liabilities to unconsolidated joint venture:    
Recognition of retained investment in unconsolidated joint ventures   727,439
Deconsolidation of Ascenty and consolidated joint venture:    
Investment in real estate   (362,951)
Account receivables   (24,977)
Acquired in-place lease value, deferred leasing costs and intangibles   (480,128)
Goodwill   (967,189)
Other assets   (31,099)
Secured debt   571,873
Accounts payable and other accrued liabilities   72,449
Accumulated other comprehensive loss, net   (21,687)
Deconsolidation of Ascenty cash   (97,081)
Net carrying value of assets and liabilities contributed   (1,340,790)
Recognition of retained investment in unconsolidated joint ventures   $ 727,439