EX-99.1 2 dlr-20220728xex99d1.htm EX-99.1

Table of Contents

Graphic

Financial Supplement

Table of Contents

Second Quarter 2022

Overview

PAGE

Corporate Information

3

Ownership Structure

5

Key Quarterly Financial Data

6

Consolidated Statements of Operations

Earnings Release

8

2022 Outlook

11

Consolidated Quarterly Statements of Operations

13

Funds From Operations and Core Funds From Operations

14

Adjusted Funds From Operations

15

Balance Sheet Information

Consolidated Balance Sheets

16

Components of Net Asset Value

17

Debt Maturities

18

Debt Analysis and Covenant Compliance

19

Internal Growth

Same-Capital Operating Trend Summary

20

Summary of Leasing Activity - Signed

21

Summary of Leasing Activity - Renewed

22

Lease Expirations - By Size

23

Top 20 Customers by Annualized Rent

24

Occupancy Analysis

25

External Growth

Development Lifecycle - Committed Active Development

26

Construction Projects in Progress

27

Historical Capital Expenditures and Investments in Real Estate

28

Development Lifecycle - Held for Development

29

Acquisitions / Dispositions / Joint Ventures

30

Unconsolidated Joint Ventures

31

Additional Information

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

32

Management Statements on Non-GAAP Measures

33

Forward-Looking Statements

35


Table of Contents

Graphic

Financial Supplement

Corporate Information

Second Quarter 2022

Corporate Profile

Digital Realty owns, acquires, develops and operates data centers. The company is focused on providing data center, colocation and interconnection solutions for domestic and international customers across a variety of industry verticals ranging from cloud and information technology services, communications and social networking to financial services, manufacturing, energy, healthcare, and consumer products. As of June 30, 2022, the company’s 297 data centers, including 51 data centers held as investments in unconsolidated joint ventures, contain applications and operations critical to the day-to-day operations of technology industry and corporate enterprise data center customers. Digital Realty’s portfolio is comprised of approximately 36.8 million square feet, excluding approximately 8.3 million square feet of space under active development and 2.7 million square feet of space held for future development, located throughout North America, Europe, South America, Asia, Australia and Africa. For additional information, please visit the company’s website at https://www.digitalrealty.com/.

Corporate Headquarters

5707 Southwest Parkway, Building 1, Suite 275

Austin, TX  78735
Telephone: (737) 281-0101
Website: https://www.digitalrealty.com/.

Senior Management

Chief Executive Officer: A. William Stein
President & Chief Financial Officer: Andrew P. Power
Chief Investment Officer: Gregory S. Wright
Chief Technology Officer: Christopher L. Sharp
Chief Revenue Officer: Corey J. Dyer
Chief Operating Officer: Erich J. Sanchack

Investor Relations

To request more information or to be added to our e-mail distribution list, please visit the Investor Relations section of our website at https://investor.digitalrealty.com/

Analyst Coverage

BMO

Bank of America

BMO Capital

Cowen &

Argus Research

Merrill Lynch

Barclays

Markets

Citigroup

Company

Credit Suisse

Marie Ferguson

David Barden

Brendan Lynch

Ari Klein

Michael Rollins

Michael Elias

Sami Badri

(212) 425-7500

(646) 855-1320

(212) 526-9428

(212) 885-4103

(212) 816-1116

(646) 562-1358

(212) 538-1727

Deutsche Bank

Edward Jones

Evercore ISI

Green Street Advisors

J.P. Morgan

Jefferies

MoffettNathanson

Matthew Niknam

Kyle Sanders

Irvin Liu

David Guarino

Richard Choe

Jonathan Petersen

Nick Del Deo

(212) 250-4711

(314) 515-0198

(415) 800-0183

(949) 640-8780

(212) 662-6708

(212) 284-1705

(212) 519-0025

Morgan Stanley

Morningstar

New Street Research

Raymond James

RBC Capital Markets

Stifel

TD Securities

Simon Flannery

Matthew Dolgin

Jonathan Chaplin

Frank Louthan

Jonathan Atkin

Erik Rasmussen

Jonathan Kelcher

(212) 761-6432

(312) 696-6783

(212) 921-9876

(404) 442-5867

(415) 633-8589

(212) 271-3461

(416) 307-9931

Truist Securities

UBS

Wells Fargo

William Blair

Wolfe Research

Gregory Miller

John Hodulik

Eric Luebchow

James Breen

Andrew Rosivach

(212) 303-4169

(212) 713-4226

(312) 630-2386

(617) 235-7513

(646) 582-9250

This Earnings Press Release and Supplemental Information package supplements the information provided in our quarterly and annual reports filed with the U.S. Securities and Exchange Commission. Additional information about Digital Realty and our business is also available on our website at www.digitalrealty.com.

3


Table of Contents

Graphic

Financial Supplement

Corporate Information (Continued)

Second Quarter 2022

Stock Listing Information

The stock of Digital Realty Trust, Inc. is traded primarily on the New York Stock Exchange under the following symbols:

Common Stock:

DLR

Series J Preferred Stock:

DLRPRJ

Series K Preferred Stock:

DLRPRK

Series L Preferred Stock:

DLRPRL

Symbols may vary by stock quote provider.

Credit Ratings

Standard & Poors

Corporate Credit Rating:

BBB

(Stable Outlook)

Preferred Stock:

BB+

Moodys

Issuer Rating:

Baa2

(Stable Outlook)

Preferred Stock:

Baa3

Fitch

Issuer Default Rating:

BBB

(Stable Outlook)

Preferred Stock:

BB+

These credit ratings may not reflect the potential impact of risks relating to the structure or trading of the company’s securities and are provided solely for informational purposes. Credit ratings are not recommendations to buy, hold or sell any security, and may be revised or withdrawn at any time by the issuing rating agency at its sole discretion. The company does not undertake any obligation to maintain the ratings or to advise of any change in ratings. Each agency’s rating should be evaluated independently of any other agency’s rating. An explanation of the significance of the ratings may be obtained from each of the rating agencies.

Common Stock Price Performance

The following summarizes recent activity of Digital Realty’s common stock (DLR):

Three Months Ended

 

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

 High price

 

$153.50

 

$177.15

 

$178.22

 

$168.30

 

$164.04

 

 Low price

   

$124.00

   

$130.10

   

$139.31

   

$143.01

   

$140.29

 Closing price, end of quarter

$129.83

$141.80

$176.87

$144.45

$150.46

 Average daily trading volume

1,580,520

1,661,700

1,242,203

1,239,685

1,293,054

 Indicated dividend per common share (1)

$4.88

$4.88

$4.64

$4.64

$4.64

 Closing annual dividend yield, end of quarter

3.8%

3.4%

2.6%

3.2%

3.1%

 Shares and units outstanding, end of quarter (2)

291,033,400

290,956,547

290,346,784

290,340,867

289,658,561

 Closing market value of shares and units outstanding (3)

$37,784,866

$41,257,638

$51,353,636

$41,939,738

$43,582,029

(1)On an annualized basis.
(2)As of June 30, 2022, the total number of shares and units includes 284,733,922 shares of common stock, 4,386,944 common units held by third parties and 1,912,534 common units and vested and unvested long-term incentive units held by directors, officers and others and excludes all shares of common stock potentially issuable upon conversion of our series J, series K and series L cumulative redeemable preferred stock upon certain change of control transactions and upon physical settlement of our September 2021 forward sale agreements.
(3)Dollars in thousands as of the end of the quarter.

This Earnings Press Release and Supplemental Information package supplements the information provided in our quarterly and annual reports filed with the U.S. Securities and Exchange Commission. Additional information about us and our data centers is also available on our website at www.digitalrealty.com.

4


Table of Contents

Ownership Structure

Graphic

Financial Supplement

As of June 30, 2022

Second Quarter 2022

Graphic

Partner

    

# of Units (2)

    

% Ownership

 Digital Realty Trust, Inc.

 

284,733,922

 

97.8%

 Third-Party Unitholders

 

4,386,944

 

1.5%

 Directors, Officers and Others (3)

 

1,912,534

 

0.7%

Total

 

291,033,400

 

100.0%

(1)Includes properties owned by joint ventures.
(2)The total number of units includes 284,733,922 general partnership common units, 4,386,944 common units held by third parties and 1,912,534 common units and vested and unvested long-term incentive units held by directors, officers and others, and excludes all common units potentially issuable upon conversion of our series J, series K and series L cumulative redeemable preferred units upon certain change of control transactions and upon physical settlement of our September 2021 forward sale agreements.
(3)Reflects limited partnership interests held by our directors, officers and others in the form of common units, and vested and unvested long-term incentive units.

5


Table of Contents

Key Quarterly Financial Data

Graphic

Financial Supplement

Unaudited and Dollars in Thousands, Except Per Share Data

Second Quarter 2022

 Shares and Units at End of Quarter

    

30-Jun-22

    

31-Mar-22

    

31-Dec-21

    

30-Sep-21

    

30-Jun-21

 Common shares outstanding

 

284,733,922

 

284,666,082

 

284,415,013

 

283,846,802

 

282,603,152

 Common units outstanding

 

6,299,478

 

6,290,465

 

5,931,771

 

6,494,065

 

7,055,409

Total Shares and Partnership Units

 

291,033,400

 

290,956,547

 

290,346,784

 

290,340,867

 

289,658,561

 Enterprise Value

 

  

 

  

 

  

 

  

 

  

 Market value of common equity (1)

$37,784,866

$41,257,638

$51,353,636

$41,939,738

$43,582,029

 Liquidation value of preferred equity

 

755,000

 

755,000

 

755,000

 

755,000

 

755,000

 Total debt at balance sheet carrying value

 

14,294,307

 

14,388,215

 

13,448,210

 

14,087,539

 

13,927,821

Total Enterprise Value

$52,834,174

$56,400,853

$65,556,846

$56,782,277

$58,264,850

 Total debt / total enterprise value

 

27.1%

 

25.5%

 

20.5%

 

24.8%

 

23.9%

Debt-plus-preferred-to-total-enterprise-value

28.5%

26.8%

21.7%

26.1%

25.2%

 Selected Balance Sheet Data

 

  

 

  

 

  

 

  

 

  

 Investments in real estate (before depreciation)

$29,408,055

$29,444,273

$28,780,211

$28,033,614

$27,821,024

 Total Assets

 

35,956,057

 

36,680,546

 

36,369,560

 

35,847,648

 

36,151,220

 Total Liabilities

 

18,284,791

 

18,429,107

 

17,845,778

 

18,040,369

 

17,945,483

 Selected Operating Data

 

  

 

  

 

  

 

  

 

  

 Total operating revenues

$1,139,321

$1,127,323

$1,111,168

$1,133,136

$1,093,188

 Total operating expenses

 

968,950

 

986,087

 

979,671

 

948,769

 

907,561

 Interest expense

 

69,023

 

66,725

 

71,762

 

71,417

 

75,014

 Net income

 

63,862

 

76,911

 

1,090,397

 

136,543

 

125,797

 Net income available to common stockholders

 

53,245

 

63,101

 

1,057,629

 

124,096

 

127,368

 Financial Ratios

 

  

 

  

 

  

 

  

 

  

 EBITDA (2)

$515,642

$576,337

$1,512,560

$578,257

$618,945

 Adjusted EBITDA (3)

 

610,994

 

602,994

 

583,712

 

610,076

 

602,684

 Net Debt to Adjusted EBITDA (4)

 

6.2x

 

6.3x

 

6.1x

 

6.0x

 

6.0x

Interest expense

 

69,023

 

66,725

 

71,762

 

71,417

 

75,014

 Fixed charges (5)

 

93,335

 

91,657

 

97,271

 

96,740

 

98,457

 Interest coverage ratio (6)

 

6.6x

 

6.1x

 

6.0x

 

6.5x

 

6.1x

 Fixed charge coverage ratio (7)

 

6.0x

 

5.5x

 

5.4x

 

5.8x

 

5.4x

 Profitability Measures

 

  

 

  

 

  

 

  

 

  

 Net income per common share - basic

$0.19

$0.22

$3.73

$0.44

$0.45

 Net income per common share - diluted

$0.19

$0.22

$3.71

$0.44

$0.45

 Funds from operations (FFO) / diluted share and unit (8)

$1.55

$1.60

$1.54

$1.54

$1.78

 Core funds from operations (Core FFO) / diluted share and unit (8)

$1.72

$1.67

$1.67

$1.65

$1.54

 Adjusted funds from operations (AFFO) / diluted share and unit (9)

$1.63

$1.59

$1.41

$1.60

$1.63

 Dividends per share and common unit

$1.22

$1.22

$1.16

$1.16

$1.16

 Diluted FFO payout ratio (8) (10)

 

78.7%

 

76.3%

 

75.3%

 

75.3%

 

65.2%

 Diluted Core FFO payout ratio (8) (11)

 

71.1%

 

73.2%

 

69.4%

 

70.3%

 

75.3%

 Diluted AFFO payout ratio (9) (12)

 

75.0%

 

76.7%

 

82.1%

 

72.4%

 

71.2%

 Portfolio Statistics

 

  

 

  

 

  

 

  

 

  

 Buildings (13)

309

303

300

295

305

 Data Centers (13)

 

297

 

291

 

287

 

282

 

291

 Cross-connects (13)(14)

 

185,000

 

181,500

 

178,000

 

174,000

 

170,000

 Net rentable square feet, excluding development space (13)

 

36,802,807

 

35,786,973

 

35,630,828

 

34,988,250

 

35,837,908

 Occupancy at end of quarter (15)

 

83.9%

 

83.3%

 

83.6%

 

84.2%

 

84.7%

 Occupied square footage (13)

 

30,866,495

 

29,801,451

 

29,774,698

 

29,471,445

 

30,352,404

 Space under active development (16)

 

8,289,404

 

8,086,565

 

7,230,460

 

7,464,633

 

7,617,837

 Space held for development (17)

 

2,660,692

 

2,646,137

 

2,682,456

 

2,088,701

 

1,958,306

 Weighted average remaining lease term (years) (18)

 

4.8

 

4.8

 

4.7

 

4.8

 

4.7

 Same-capital occupancy at end of quarter (15) (19)

 

83.0%

 

82.8%

 

83.7%

 

83.8%

 

84.4%

6


Table of Contents

Key Quarterly Financial Data

Graphic

Financial Supplement

Unaudited and Dollars in Thousands, Except Per Share Data

Second Quarter 2022

(1)The market value of common equity is based on the closing stock price at the end of the quarter and assumes 100% redemption of the limited partnership units in our operating partnership, including common units and vested and unvested long-term incentive units, for shares of our common stock on a one-for-one basis. Excludes shares of common stock potentially issuable upon conversion of our series C, series J, series K and series L cumulative redeemable preferred stock upon certain change of control transactions, as applicable, and upon physical settlement of our September 2021 forward sale agreements.
(2)EBITDA is calculated as earnings before interest expense, loss from early extinguishment of debt, tax expense, and depreciation and amortization. For a discussion of EBITDA, see page 33. For a reconciliation of net income available to common stockholders to EBITDA, see page 32.
(3)Adjusted EBITDA is EBITDA excluding unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest and tax expense, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. For a discussion of Adjusted EBITDA, see page 33. For a reconciliation of net income available to common stockholders to Adjusted EBITDA, see page 32.
(4)Net Debt to Adjusted EBITDA is calculated as total debt at balance sheet carrying value (see page 6), plus capital lease obligations, plus our share of joint venture debt at carrying value, less cash and cash equivalents (including JV share of cash), divided by the product of Adjusted EBITDA (including our share of joint venture EBITDA), multiplied by four.
(5)Fixed charges consist of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends.
(6)Interest coverage ratio is Adjusted EBITDA divided by GAAP interest expense plus capitalized interest (including our pro rata share of unconsolidated joint venture interest expense).
(7)Fixed charge coverage ratio is Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint venture fixed charges).
(8)For definitions and discussion of FFO and core FFO, see page 33. For reconciliations of net income available to common stockholders to FFO and core FFO, see page 14.
(9)For a definition and discussion of AFFO, see page 33. For a reconciliation of core FFO to AFFO, see page 15.
(10)Diluted FFO payout ratio is dividends declared per common share and unit divided by diluted FFO per share and unit.
(11)Diluted core FFO payout ratio is dividends declared per common share and unit divided by diluted core FFO per share and unit.
(12)Diluted AFFO payout ratio is dividends declared per common share and unit divided by diluted AFFO per share and unit.
(13)Includes buildings held as investments in unconsolidated entities. Excludes buildings held-for-sale.
(14)Represents approximate amounts.
(15)Occupancy and same-capital occupancy exclude space under active development and space held for development. Occupancy represents our consolidated portfolio in addition to our managed portfolio of unconsolidated joint ventures and non-managed unconsolidated joint ventures. For some of our buildings, we calculate occupancy based on factors in addition to contractually leased square feet, including available power, required support space and common area. Excludes buildings held-for-sale.
(16)Space under active development includes current Base Building and Data Centers projects in progress (see page 26). Excludes buildings held-for-sale.
(17)Space held for development includes space held for future Data Center development, and excludes space under active development (see page 29). Excludes buildings held-for-sale.
(18)Weighted average remaining lease term excludes renewal options and is weighted by net rentable square feet.
(19)Represents buildings owned as of December 31, 2020 with less than 5% of total rentable square feet under development. Excludes buildings that were undergoing, or were expected to undergo, development activities in 2021-2022, buildings classified as held-for-sale, and buildings sold or contributed to joint ventures for all periods presented. Prior period results have been adjusted to reflect current same-capital pool.

Explanatory Note: Certain portfolio information regarding Medallion is excluded from the portfolio statistics included in this Earnings Press Release and Supplemental Information package, as indicated in the footnotes, where applicable. Specifically, we have excluded the following related to Medallion: two new metropolitan areas, two data centers, square footage, occupancy percentage and lease terms. Medallions financial results are included in our condensed consolidated financial information.

7


Table of Contents

Digital Realty Trust

Graphic

Earnings Release

Second Quarter 2022

DIGITAL REALTY REPORTS SECOND QUARTER 2022 RESULTS

Austin, TX — July 28, 2022 — Digital Realty (NYSE: DLR), the largest global provider of cloud- and carrier-neutral data center, colocation and interconnection solutions, announced today financial results for the second quarter of 2022. All per share results are presented on a fully diluted basis.

Highlights

Reported net income available to common stockholders of $0.19 per share in 2Q22, compared to $0.45 in 2Q21
Reported FFO per share of $1.55 in 2Q22, compared to $1.78 in 2Q21
Reported core FFO per share of $1.72 in 2Q22, compared to $1.54 in 2Q21
Signed total bookings during 2Q22 expected to generate $113 million of annualized GAAP rental revenue, including a $12 million contribution from interconnection
Updated 2022 core FFO per share outlook to $6.75 - $6.85; Reiterated 2022 constant-currency core FFO per share outlook of $6.95 - $7.05

Financial Results

Digital Realty reported revenues for the second quarter of 2022 of $1.1 billion, a 1% increase from the previous quarter and a 4% increase from the same quarter last year.

The company delivered second quarter of 2022 net income of $63.9 million, and net income available to common stockholders of $53.2 million, or $0.19 per diluted share, compared to $0.22 per diluted share in the previous quarter and $0.45 per diluted share in the same quarter last year.

Digital Realty generated second quarter of 2022 Adjusted EBITDA of $611 million, a 1% increase from the previous quarter and a 1% increase over the same quarter last year.

The company reported second quarter of 2022 funds from operations of $452 million, or $1.55 per share, compared to $1.60 per share in the previous quarter and $1.78 per share in the same quarter last year.

Excluding certain items that do not represent core expenses or revenue streams, Digital Realty delivered second quarter of 2022 core FFO per share of $1.72, compared to $1.67 per share in the previous quarter, and $1.54 per share in the same quarter last year.

Leasing Activity

In the second quarter, Digital Realty signed total bookings expected to generate $113 million of annualized GAAP rental revenue, including a $12 million contribution from interconnection.

“Demand for data center solutions continued to be strong through the second quarter, with healthy contributions from both hyperscale and enterprise segments,” said Digital Realty Chief Executive Officer A. William Stein. “Customers are seeking to secure the capacity they require in advance of availability, as over half of our record development schedule is pre-leased, and tight conditions in many markets around the world are resulting in an improving pricing environment and rising occupancy.”

The weighted-average lag between new leases signed during the second quarter of 2022 and the contractual commencement date was thirteen months.

In addition to new leases signed, Digital Realty also signed renewal leases representing $173 million of annualized GAAP rental revenue during the quarter. Rental rates on renewal leases signed during the second quarter of 2022 rolled up 3.4% on a cash basis and up 5.3% on a GAAP basis.

8


Table of Contents

Digital Realty Trust

Graphic

Earnings Release

Second Quarter 2022

New leases signed during the second quarter of 2022 are summarized by region as follows:

    

Annualized GAAP

    

    

    

    

    

Base Rent

GAAP Base Rent

GAAP Base Rent

 The Americas

(in thousands)

Square Feet

per Square Foot

Megawatts

per Kilowatt

0-1 MW

$15,583

 

63,303

$246

 

6.0

$217

> 1 MW

15,537

 

137,937

113

 

14.1

92

Other (1)

1,566

 

63,467

25

 

Total

$32,686

 

264,707

$123

 

20.1

$129

 EMEA (2)

  

 

  

  

 

  

  

0-1 MW

$18,301

 

71,568

$256

 

6.4

$238

> 1 MW

43,760

 

347,280

126

 

34.0

107

Other (1)

171

 

2,409

71

 

Total

$62,232

 

421,257

$148

 

40.4

$128

 Asia Pacific (2)

  

 

  

  

 

  

  

0-1 MW

$1,544

 

8,591

$180

 

0.4

$322

> 1 MW

5,399

27,157

199

3.0

150

Other (1)

25

 

327

78

 

Total

$6,968

 

36,075

$193

 

3.4

$170

All Regions (2)

  

 

  

  

 

  

  

0-1 MW

$35,428

 

143,461

$247

 

12.8

$231

> 1 MW

64,695

512,374

126

51.1

105

Other (1)

1,763

 

66,203

27

 

Total

$101,886

 

722,038

$141

 

63.9

$131

Interconnection

$11,515

 

N/A

N/A

 

N/A

N/A

Grand Total

$113,401

 

722,038

$141

 

63.9

$131

Note: Totals may not foot due to rounding differences.

(1)Other includes Powered Base Building® shell capacity as well as storage and office space within fully improved data center facilities.
(2)Based on quarterly average exchange rates during the three months ended June 30, 2022.

Investment Activity

During the second quarter, Digital Realty acquired an 8-acre parcel in Dublin for $6 million, which can support up to 40 megawatts of IT load. Digital Realty also acquired 2.4 acres in Barcelona for $11 million, which can support up to 15 megawatts of IT load. Lastly, Digital Realty acquired 34 acres in Frankfurt for $60 million, which can support up to 70 megawatts of IT load.

Also during the second quarter, Digital Realty announced a joint venture with Mivne Real Estate (K.D.) (TASE: MVNE) for entry into the Israeli market. The joint venture, which will operate under the brand name Digital Realty Mivne, will serve as a strategic partnership between Digital Realty and Mivne, a market leading real estate developer, owner and operator that has developed many large-scale projects across Israel and has an extensive land bank. Digital Realty Mivne expects to develop a multi-tenant data center campus in Petah Tikvah, the primary connectivity hub in Israel.  The data center campus will support the development of up to 20 megawatts of IT load.  Delivery of the initial phase is anticipated in 2023, subject to customer demand.

Subsequent to the close of the second quarter, Digital Realty acquired 38 acres in Paris for $11 million and 9 acres in Stockholm for $43 million.

9


Table of Contents

Digital Realty Trust

Graphic

Earnings Release

Second Quarter 2022

Balance Sheet

Digital Realty had approximately $14.3 billion of total debt outstanding as of June 30, 2022, comprised of $14.1 billion of unsecured debt and approximately $0.2 billion of secured debt. At the end of the second quarter of 2022, net debt-to-Adjusted EBITDA was 6.2x, debt-plus-preferred-to-total enterprise value was 28.5% and fixed charge coverage was 6.0x. Pro forma for settlement of the $1 billion forward equity offering, net debt-to-adjusted EBITDA was 5.8x and fixed charge coverage was 6.2x.

During the second quarter of 2022, Digital Realty completed the following financing transactions.

Amended its Global Senior Credit Agreement to increase the size from $3.0 billion to $3.75 billion.
Entered into an at-the-market (ATM) equity offering agreement of up to $1.5 billion.  The prior program which had $577.6 million remaining was terminated.

10


Table of Contents

Digital Realty Trust

Graphic

Earnings Release

Second Quarter 2022

2022 Outlook

Digital Realty updated its 2022 core FFO per share outlook of $6.75-$6.85 and reiterated its 2022 constant-currency core FFO per share outlook of $6.95 - $7.05. The assumptions underlying the outlook are summarized in the following table.

   

As of

As of

As of

 Top-Line and Cost Structure

February 17, 2022

April 28, 2022

July 28, 2022

Total revenue

$4.700 - $4.800 billion

$4.700 - $4.800 billion

$4.650 - $4.750 billion

Net non-cash rent adjustments (1)

($35 - $40 million)

($45 - $50 million)

($50 - $55 million)

Adjusted EBITDA

$2.475 - $2.525 billion

$2.475 - $2.525 billion

$2.450 - $2.500 billion

G&A

$410 - $420 million

$410 - $420 million

$405 - $415 million

 Internal Growth

Rental rates on renewal leases

Cash basis

Flat

Slightly Positive

Slightly Positive

GAAP basis

Slightly positive

Up low-single-digits

Up low-single-digits

Year-end portfolio occupancy

83.0% - 84.0%

83.0% - 84.0%

83.0% - 84.0%

"Same-capital" cash NOI growth (2)

(2.5% - 3.5%)

(2.5% - 3.5%)

(3.5% - 4.5%)

Foreign Exchange Rates

U.S. Dollar / Pound Sterling

$1.30 - $1.38

$1.25 - $1.35

$1.15 - $1.25

U.S. Dollar / Euro

$1.10 - $1.15

$1.05 - $1.10

$1.00 - $1.05

 External Growth

Dispositions

Dollar volume

$0.5 - $1.0 billion

$0.5 - $1.0 billion

$0.5 - $1.0 billion

Cap rate

0.0% - 10.0%

0.0% - 10.0%

0.0% - 10.0%

Development

CapEx (3)

$2.3 - $2.5 billion

$2.3 - $2.5 billion

$2.2 - $2.4 billion

Average stabilized yields

9.0% - 15.0%

9.0% - 15.0%

9.0% - 15.0%

Enhancements and other non-recurring CapEx (4)

$5 - $10 million

$5 - $10 million

$5 - $10 million

Recurring CapEx + capitalized leasing costs (5)

$210 - $220 million

$200 - $210 million

$200 - $210 million

 Balance Sheet

Long-term debt issuance

Dollar amount

$1.8 - $2.0 billion

$1.8 - $2.0 billion

$1.8 - $2.0 billion

Pricing

1.5% - 2.0%

1.5% - 2.0%

2.0% - 2.5%

Timing

Early & Late 2022

Early & Late 2022

Early & Late 2022

 Net income per diluted share

$1.05 - $1.10

$1.05 - $1.10

$1.00 - $1.05

Real estate depreciation and (gain) / loss on sale

$5.35 - $5.35

$5.35 - $5.35

$5.35 - $5.35

 Funds From Operations / share (NAREIT-Defined)

$6.40 - $6.45

$6.40 - $6.45

$6.35 - $6.40

Non-core expenses and revenue streams

$0.40 - $0.45

$0.40 - $0.45

$0.40 - $0.45

 Core Funds From Operations / share

$6.80 - $6.90

$6.80 - $6.90

$6.75 - $6.85

Foreign currency translation adjustments

$0.10 - $0.10

$0.15 - $0.15

$0.20 - $0.20

Constant-Currency Core Funds From Operations / share

$6.90 - $7.00

$6.95 - $7.05

$6.95 - $7.05

(1)Net non-cash rent adjustments represent the sum of straight-line rental revenue and straight-line rent expense, as well as the amortization of above- and below-market leases (i.e., ASC 805 adjustments).
(2)The same-capital pool includes properties owned as of December 31, 2020 with less than 5% of total rentable square feet under development. It excludes properties that were undergoing, or were expected to undergo, development activities in 2021-2022, properties classified as held for sale, and properties sold or contributed to joint ventures for all periods presented.
(3)Includes land acquisitions.
(4)Other non-recurring CapEx represents costs incurred to enhance the capacity or marketability of operating properties, such as network fiber initiatives and software development costs.
(5)Recurring CapEx represents non-incremental improvements required to maintain current revenues, including second-generation tenant improvements and leasing commissions.

11


Table of Contents

Digital Realty Trust

Graphic

Earnings Release

Second Quarter 2022

Non-GAAP Financial Measures

This document contains non-GAAP financial measures, including FFO, core FFO and Adjusted EBITDA. A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a reconciliation from FFO to core FFO, and definitions of FFO and core FFO are included as an attachment to this document. A reconciliation from U.S. GAAP net income available to common stockholders to Adjusted EBITDA, a definition of Adjusted EBITDA and definitions of net debt-to-Adjusted EBITDA, debt-plus-preferred-to-total enterprise value, cash NOI, and fixed charge coverage ratio are included as an attachment to this document.

Investor Conference Call

Prior to Digital Realty’s investor conference call at 5:30 p.m. EDT / 2:30 p.m. PDT on July 28, 2022, a presentation will be posted to the Investors section of the company’s website at https://investor.digitalrealty.com/. The presentation is designed to accompany the discussion of the company’s second quarter 2022 financial results and operating performance. The conference call will feature Chief Executive Officer A. William Stein and President & Chief Financial Officer Andrew P. Power.

To participate in the live call, investors are invited to dial (888) 317-6003 (for domestic callers) or (412) 317-6061 (for international callers) and reference the conference ID# 6453950 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 28, 2022. The telephone replay can be accessed by dialing (877) 344-7529 (for domestic callers) or (412) 317-0088 (for international callers) and providing the conference ID# 1684177. 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 communities that matter to them with a global data center footprint of 290+ facilities in 50+ metros across 26 countries on six continents. To learn more about Digital Realty, please visit digitalrealty.com or follow us on LinkedIn and Twitter.

Contact Information

Andrew P. Power

President & Chief Financial Officer

Digital Realty

(737) 281-0101

Jordan Sadler / Jim Huseby

Investor Relations

Digital Realty

(737) 281-0101

12


Table of Contents

Consolidated Quarterly Statements of Operations

Graphic

Financial Supplement

Unaudited and Dollars in Thousands, Except Per Share Data

Second Quarter 2022

Three Months Ended

Six Months Ended

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

30-Jun-22

30-Jun-21

Rental revenues

$767,313

$751,962

$763,117

$773,195

$768,826

$1,519,275

$1,523,370

Tenant reimbursements - Utilities

218,198

224,547

195,340

189,060

169,743

442,745

354,716

Tenant reimbursements - Other

52,688

51,511

58,528

57,666

60,261

104,198

119,589

Interconnection & other

93,338

93,530

89,850

90,983

90,565

186,868

179,626

Fee income

5,072

5,757

4,133

3,255

3,628

10,829

6,054

Other

2,713

15

200

18,977

165

2,728

224

Total Operating Revenues

$1,139,321

$1,127,323

$1,111,167

$1,133,135

$1,093,189

$2,266,644

$2,183,580

Utilities

$223,426

$241,239

$213,933

$209,585

$185,010

$464,665

$361,057

Rental property operating

198,076

194,354

205,250

196,743

198,206

392,430

383,939

Property taxes

47,213

46,526

42,673

55,915

42,795

93,738

91,800

Insurance

3,836

3,698

3,507

4,718

5,703

7,534

9,201

Depreciation & amortization

376,967

382,132

378,883

369,035

368,981

759,099

738,714

General & administration

101,991

96,435

103,705

97,082

94,956

198,426

192,524

Severance, equity acceleration, and legal expenses

3,786

2,077

1,003

1,377

2,536

5,863

4,963

Transaction and integration expenses

13,586

11,968

12,427

13,804

7,075

25,554

21,195

Impairment of investments in real estate

18,291

Other expenses

70

7,657

(1)

510

2,298

7,727

2,041

Total Operating Expenses

$968,950

$986,087

$979,669

$948,770

$907,561

$1,955,037

$1,805,433

Operating Income

$170,371

$141,236

$131,498

$184,365

$185,627

$311,607

$378,146

Equity in earnings (loss) of unconsolidated joint ventures

(34,088)

60,958

(7,714)

40,884

52,143

26,870

29,112

Gain / (loss) on sale of investments

2,770

1,047,011

(635)

499

2,770

334,420

Interest and other income (expense), net

13,008

3,051

(4,349)

(2,947)

10,124

16,059

2,938

Interest (expense)

(69,023)

(66,725)

(71,762)

(71,417)

(75,014)

(135,748)

(150,667)

Income tax (expense)

(16,406)

(13,244)

(3,961)

(13,709)

(47,582)

(29,650)

(55,129)

Loss from early extinguishment of debt

(51,135)

(325)

(51,135)

(18,347)

Net Income

$63,862

$76,911

$1,090,397

$136,541

$125,799

$140,773

$520,474

Net (income) attributable to noncontrolling interests

(436)

(3,629)

(22,587)

(2,266)

(4,544)

(4,065)

(13,298)

Net Income Attributable to Digital Realty Trust, Inc.

$63,426

$73,282

$1,067,811

$134,275

$121,255

$136,708

$507,177

Preferred stock dividends, including undeclared dividends

(10,181)

(10,181)

(10,181)

(10,181)

(11,885)

(20,363)

(25,399)

Gain on / (Issuance costs associated with) redeemed preferred stock

18,000

18,000

Net Income Available to Common Stockholders

$53,245

$63,101

$1,057,630

$124,094

$127,371

$116,346

$499,777

Weighted-average shares outstanding - basic

284,694,064

284,525,992

283,869,662

283,105,966

281,791,855

284,610,492

281,445,252

Weighted-average shares outstanding - diluted

285,109,903

285,025,099

284,868,184

283,799,538

282,433,857

284,979,709

282,075,611

Weighted-average fully diluted shares and units

290,944,163

290,662,421

290,893,110

290,228,785

289,484,805

290,716,197

289,218,609

Net income per share - basic

$0.19

$0.22

$3.73

$0.44

$0.45

$0.41

$1.78

Net income per share - diluted

$0.19

$0.22

$3.71

$0.44

$0.45

$0.41

$1.77

13


Table of Contents

Funds From Operations and Core Funds From Operations

Graphic

Financial Supplement

Unaudited and in Thousands, Except Per Share Data

Second Quarter 2022

Three Months Ended

Six Months Ended

Reconciliation of Net Income to Funds From Operations (FFO)

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

30-Jun-22

30-Jun-21

Net Income Available to Common Stockholders

$53,245

$63,101

$1,057,630

$124,094

$127,371

$116,346

$499,777

Adjustments:

Non-controlling interest in operating partnership

1,500

1,600

23,100

3,000

3,200

3,100

13,000

Real estate related depreciation & amortization (1)

369,327

374,162

372,447

362,728

363,640

743,489

728,336

Unconsolidated JV real estate related depreciation & amortization

29,022

29,320

24,146

21,293

20,983

58,341

40,361

(Gain) on real estate transactions (2)

(1,144)

(2,770)

(1,047,010)

(63,798)

(499)

(3,914)

(334,420)

Impairment of investments in real estate

-

-

18,291

-

-

-

-

Funds From Operations - diluted

$451,949

$465,412

$448,602

$447,317

$514,695

$917,362

$947,055

Weighted-average shares and units outstanding - basic

290,528

290,163

289,895

289,542

288,843

290,346

288,588

Weighted-average shares and units outstanding - diluted (3)

290,944

290,662

290,893

290,228

289,485

290,716

289,219

Funds From Operations per share - basic

$1.56

$1.60

$1.55

$1.54

$1.78

$3.16

$3.28

Funds From Operations per share - diluted (3)

$1.55

$1.60

$1.54

$1.54

$1.78

$3.16

$3.27

Three Months Ended

Six Months Ended

Reconciliation of FFO to Core FFO

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

30-Jun-22

30-Jun-21

Funds From Operations - diluted

$451,949

$465,412

$448,602

$447,317

$514,695

$917,362

$947,055

Other non-core revenue adjustments (4)

456

13,916

9,859

(18,066)

(11,122)

14,372

(11,181)

Transaction and integration expenses

13,586

11,968

12,427

13,804

7,075

25,554

21,195

Loss from early extinguishment of debt

-

51,135

325

-

-

51,135

18,347

(Gain on) / Issuance costs associated with redeemed preferred stock

-

-

-

-

(18,000)

-

(18,000)

Severance, equity acceleration, and legal expenses (5)

3,786

2,077

1,003

1,377

2,536

5,863

4,963

(Gain) / Loss on FX revaluation

29,539

(67,676)

14,308

33,773

(51,649)

(38,137)

(17,577)

Other non-core expense adjustments

70

7,657

(1)

1,004

2,298

7,727

(16,942)

Core Funds From Operations - diluted

$499,386

$484,490

$486,525

$479,209

$445,833

$983,875

$927,859

Weighted-average shares and units outstanding - diluted (3)

290,944

290,662

290,893

290,228

289,485

290,716

289,219

Core Funds From Operations per share - diluted (3)

$1.72

$1.67

$1.67

$1.65

$1.54

$3.38

$3.21

(1) Real Estate Related Depreciation & Amortization

Three Months Ended

Six Months Ended

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

30-Jun-22

30-Jun-21

Depreciation & amortization per income statement

$376,967

$382,132

$378,883

$369,035

$368,981

759,099

738,714

Non-real estate depreciation

(7,640)

(7,970)

(6,436)

(6,307)

(5,341)

(15,610)

(10,377)

Real Estate Related Depreciation & Amortization

$369,327

$374,162

$372,447

$362,728

$363,640

$743,489

$728,336

(2)For the fourth quarter 2021, the gain pertains to the contribution of 10 operating data center properties to Digital Core REIT in connection with the listing of Digital Core REIT as a standalone public company traded on the Singapore Exchange in December 2021. For the third quarter 2021, the gain of $64 million represents Digital Realtys share of a gain recognized by an unconsolidated joint venture from the sale of a portfolio of assets owned by the entity and is included in equity in earnings of unconsolidated joint ventures in our consolidated income statement.
(3)For all periods presented, we have excluded the effect of dilutive series C, series J, series K and series L preferred stock, as applicable, that may be converted into common stock upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series C, series J, series K and series L preferred stock, as applicable, which we consider highly improbable, and the effect of the physical settlement of our September 2021 forward sales agreements. See above for calculations of diluted FFO and the share count detail section that follows the reconciliation of core FFO to AFFO for calculations of weighted average common stock and units outstanding. For definitions and discussion of FFO and core FFO, see the definitions section.
(4)Includes lease termination fees and certain other adjustments that are not core to our business. For the third quarter 2021, includes a $19 million promote received related to a sale of portfolio of assets within an unconsolidated joint venture. The promote is included in Other revenue in our consolidated income statement.
(5)Relates to severance and other charges related to the departure of company executives and integration-related severance.

14


Table of Contents

Adjusted Funds From Operations (AFFO)

Graphic

Financial Supplement

Unaudited and in Thousands, Except Per Share Data

Second Quarter 2022

Three Months Ended

Six Months Ended

 Reconciliation of Core FFO to AFFO

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

30-Jun-22

30-Jun-21

 Core FFO available to common stockholders and unitholders

$499,386

$484,490

$486,525

$479,209

$445,833

$983,875

$927,859

Adjustments:

Non-real estate depreciation

7,640

7,970

6,436

6,307

5,341

15,610

10,377

Amortization of deferred financing costs

3,330

3,634

3,515

3,625

3,718

6,964

7,256

Amortization of debt discount/premium

1,193

1,214

1,107

1,138

1,166

2,407

2,300

Non-cash stock-based compensation expense

15,799

14,453

15,097

15,082

15,578

30,253

31,675

Straight-line rental revenue

(17,278)

(18,810)

(16,497)

(11,969)

(16,139)

(36,089)

(34,631)

Straight-line rental expense

(2,237)

4,168

5,753

7,862

7,175

1,931

13,884

Above- and below-market rent amortization

196

335

910

1,165

1,857

531

3,994

Deferred tax expense / (benefit)

(769)

(1,604)

(13,731)

2,112

35,522

(2,372)

31,013

Leasing compensation & internal lease commissions

9,411

13,261

9,564

11,142

11,078

22,672

22,120

Recurring capital expenditures (1)

(43,497)

(46,770)

(87,550)

(50,800)

(39,231)

(90,267)

(78,753)

AFFO available to common stockholders and unitholders (2)

$473,173

$462,341

$411,130

$464,872

$471,899

$935,514

$937,095

Weighted-average shares and units outstanding - basic

290,528

290,163

289,895

289,542

288,843

290,346

288,588

Weighted-average shares and units outstanding - diluted (3)

290,944

290,662

290,893

290,228

289,485

290,716

289,219

AFFO per share - diluted (3)

$1.63

$1.59

$1.41

$1.60

$1.63

$3.22

$3.24

 Dividends per share and common unit

$1.22

$1.22

$1.16

$1.16

$1.16

$2.44

$2.32

Diluted AFFO Payout Ratio

75.0%

76.7%

82.1%

72.4%

71.2%

75.8%

71.6%

Three Months Ended

Six Months Ended

Share Count Detail

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

30-Jun-22

30-Jun-21

Weighted Average Common Stock and Units Outstanding

290,528

290,163

289,895

289,542

288,843

290,346

288,588

Add: Effect of dilutive securities

416

499

998

686

642

370

631

Weighted Avg. Common Stock and Units Outstanding - diluted

290,944

290,662

290,893

290,228

289,485

290,716

289,219

(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 Realtys operating standards, or internal leasing commissions.
(2)For a definition and discussion of AFFO, see the definitions section. For a reconciliation of net income available to common stockholders to FFO and core FFO, see above.
(3)For all periods presented, we have excluded the effect of dilutive series C, series J, series K and series L preferred stock, as applicable, that may be converted into common stock upon the occurrence of specified change in control transactions as described in the articles supplementary governing the series C, series J, series K and series L preferred stock, as applicable, which we consider highly improbable, and the effect of the physical settlement of our September 2021 forward sales agreements. See above for calculations of diluted FFO available to common stockholders and unitholders and for calculations of weighted average common stock and units outstanding.

15


Table of Contents

Consolidated Balance Sheets

Graphic

Financial Supplement

Unaudited and in Thousands, Except Share and Per Share Data

Second Quarter 2022

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

Assets

Investments in real estate:

Real estate

$24,065,933

$23,769,712

$23,625,451

$23,384,809

$23,287,853

Construction in progress

3,362,114

3,523,484

3,213,387

3,238,388

3,270,570

Land held for future development

37,460

107,003

133,683

118,091

143,575

Investments in real estate

$27,465,507

$27,400,199

$26,972,522

$26,741,289

$26,701,998

Accumulated depreciation and amortization

(6,665,118)

(6,467,233)

(6,210,281)

(6,159,294)

(5,919,650)

Net Investments in Properties

$20,800,389

$20,932,966

$20,762,241

$20,581,995

$20,782,348

Investment in unconsolidated joint ventures

1,942,549

2,044,074

1,807,689

1,292,325

1,119,026

Net Investments in Real Estate

$22,742,937

$22,977,040

$22,569,930

$21,874,320

$21,901,374

Cash and cash equivalents

$99,226

$157,964

$142,698

$116,002

$120,482

Accounts and other receivables (1)

797,208

774,579

671,721

610,416

630,086

Deferred rent

554,016

545,666

547,385

552,850

539,379

Customer relationship value, deferred leasing costs & other intangibles, net

2,521,390

2,640,795

2,735,486

2,871,622

2,956,027

Goodwill

7,545,107

7,802,440

7,937,440

8,062,914

8,185,931

Operating lease right-of-use assets

1,310,970

1,361,942

1,405,441

1,442,661

1,452,633

Other assets

385,202

420,119

359,459

316,863

365,308

Total Assets

$35,956,057

$36,680,546

$36,369,560

$35,847,648

$36,151,220

Liabilities and Equity

Global unsecured revolving credit facilities

$1,440,040

$943,325

$398,172

$832,322

$1,026,368

Unsecured senior notes, net of discount

12,695,568

13,284,650

12,903,370

13,012,790

12,659,043

Secured debt and other, net of premiums

158,699

160,240

146,668

242,427

242,410

Operating lease liabilities

1,418,540

1,472,510

1,512,187

1,543,231

1,545,689

Accounts payable and other accrued liabilities

1,619,222

1,572,359

1,543,623

1,341,866

1,367,240

Deferred tax liabilities, net

611,582

649,112

666,451

725,955

742,127

Accrued dividends and distributions

338,729

Security deposits and prepaid rent

341,140

346,911

336,578

341,778

362,606

Total Liabilities

$18,284,791

$18,429,107

$17,845,778

$18,040,369

$17,945,483

Redeemable non-controlling interests - operating partnership

41,047

42,734

46,995

40,920

41,490

Equity

Preferred Stock: $0.01 par value per share, 110,000,000 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, 392,000,000 shares authorized (5)

2,824

2,824

2,824

2,818

2,806

Additional paid-in capital

21,091,364

21,069,391

21,075,863

21,010,202

20,844,834

Dividends in excess of earnings

(4,211,685)

(3,916,854)

(3,631,929)

(4,359,033)

(4,153,407)

Accumulated other comprehensive income (loss), net

(475,561)

(188,844)

(173,880)

(111,560)

31,733

Total Stockholders' Equity

$17,138,632

$17,698,207

$18,004,568

$17,274,117

$17,457,656

Noncontrolling Interests

Noncontrolling interest in operating partnership

$432,213

$444,029

$425,337

$459,918

$513,897

Noncontrolling interest in consolidated joint ventures

59,374

66,470

46,882

32,324

192,694

Total Noncontrolling Interests

$491,587

$510,499

$472,219

$492,242

$706,591

Total Equity

$17,630,219

$18,208,706

$18,476,787

$17,766,359

$18,164,247

Total Liabilities and Equity

$35,956,057

$36,680,546

$36,369,560

$35,847,648

$36,151,220

(1)Net of allowance for doubtful accounts of $37,799 and $28,574 as of June 30, 2022 and December 31, 2021, respectively.
(2)Series J Cumulative Redeemable Preferred Stock, 5.250%, $200,000 and $200,000 liquidation preference, respectively ($25.00 per share), 8,000,000 and 8,000,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively.
(3)Series K Cumulative Redeemable Preferred Stock, 5.850%, $210,000 and $210,000 liquidation preference, respectively ($25.00 per share), 8,400,000 and 8,400,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively.
(4)Series L Cumulative Redeemable Preferred Stock, 5.200%, $345,000 and $345,000 liquidation preference, respectively ($25.00 per share), 13,800,000 and 13,800,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively.
(5)Common Stock: 284,733,922 and 284,415,013 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively.

16


Table of Contents

Components of Net Asset Value (NAV) (1)

Graphic

Financial Supplement

Unaudited and in Thousands

Second Quarter 2022

Consolidated Properties Cash Net Operating Income (NOI)(2), Annualized (3)

Network-Dense

$883,999

Campus

1,519,006

Other (4)

166,866

Total Cash NOI, Annualized

$2,569,871

less: Partners' share of consolidated JVs

(1,207)

Acquisitions / dispositions / expirations

(35,881)

FY 2022 backlog cash NOI and 2Q22 carry-over (stabilized) (5)

127,762

Total Consolidated Cash NOI, Annualized

$2,660,545

Digital Realty's Pro Rata Share of Unconsolidated Joint Venture Cash NOI (3)(6)

$160,572

Other Income

Development and Management Fees (net), Annualized

$20,289

Other Assets

Pre-stabilized inventory, at cost (7)

$263,140

Land held for development

37,460

Development CIP (8)

3,362,114

less: Investment associated with FY22 Backlog NOI

(378,234)

Cash and cash equivalents

99,226

Accounts and other receivables, net

797,208

Other assets

385,202

less: Partners' share of consolidated JV assets

707

Total Other Assets

$4,566,823

Liabilities

Global unsecured revolving credit facilities

$1,458,730

Unsecured senior notes

12,792,421

Secured debt, excluding premiums

159,023

Accounts payable and other accrued liabilities

1,619,222

Deferred tax liabilities, net

611,582

Security deposits and prepaid rents

341,140

Backlog NOI cost to complete (9)

168,963

Preferred stock

755,000

Digital Realty's share of unconsolidated JV debt

788,838

Total Liabilities

$18,694,919

Diluted Shares and Units Outstanding

291,449

(1)Includes Digital Realty’s share of backlog leasing at unconsolidated joint venture buildings. Excludes Mitsubishi Corporation Digital Realty (MCDR) and Ascenty joint venture.
(2)For definitions and discussion of NOI and cash NOI and a reconciliation of operating income to NOI and cash NOI, see page 34.
(3)Annualized cash NOI is calculated by multiplying results for the most recent quarter by four. Annualized results may not be indicative of any four-quarter period and do not take into account scheduled lease expirations, among other things. Annualized data is presented for illustrative purposes only. Reflects annualized 2Q22 Cash NOI of $2.6 billion. NOI is allocated based on management’s best estimates derived using contractual ABR and stabilized margins.
(4)Other includes Powered Base Building shell capacity as well as storage and office space within fully improved data center facilities.
(5)Estimated cash NOI related to signed leasing expected to commence through June 30, 2022. Includes Digital Realty’s share of signed leases at unconsolidated joint venture buildings. Excludes MCDR and Ascenty joint venture.
(6)For a reconciliation of Digital Realty’s pro rata share of unconsolidated joint venture operating income to cash NOI, see page 31.
(7)Includes Digital Realty’s share of cost at unconsolidated joint venture buildings. Excludes MCDR and Ascenty joint venture.
(8)See page 27 for further details on the breakdown of the construction in progress balance.
(9)Includes Digital Realty’s share of expected cost to complete at unconsolidated joint venture buildings. Excludes MCDR and Ascenty joint venture.

17


Table of Contents

Debt Maturities

Graphic

Financial Supplement

Unaudited and Dollars in Thousands

Second Quarter 2022

As of June 30, 2022

Interest Rate

Interest

Including

Rate

Swaps

2022

2023

2024

2025

2026

Thereafter

Total

Global Unsecured Revolving Credit Facilities (1)

Global unsecured revolving credit facility - Unhedged

2.029%

2.029%

$1,378,061

$1,378,061

Yen revolving credit facility

0.590%

0.590%

80,669

80,669

Deferred financing costs, net

(18,689)

Total Global Unsecured Revolving Credit Facilities

1.949%

1.949%

$1,458,730

$1,440,040

Senior Notes

€300 million Floating Rate Notes due 2022

0.317%

0.317%

$314,520

$314,520

€300 million 0.125% Notes due 2022

0.125%

0.125%

314,520

314,520

₣100 million 0.600% Notes due 2023

0.600%

0.600%

$104,725

104,725

€600 million 2.625% Notes due 2024

2.625%

2.625%

$629,040

629,040

£250 million 2.750% Notes due 2024

2.750%

2.750%

304,450

304,450

£400 million 4.250% Notes due 2025

4.250%

4.250%

$487,120

487,120

€650 million 0.625% Notes due 2025

0.625%

0.625%

681,460

681,460

€1.08 billion 2.500% Notes due 2026

2.500%

2.500%

$1,127,030

1,127,030

₣275 million 0.200% Notes due 2026

0.200%

0.200%

287,993

287,993

₣150 million 1.700% Notes due 2027

1.700%

1.700%

$157,087

157,087

$1.00 billion 3.700% notes due 2027

3.700%

3.700%

1,000,000

1,000,000

€500 million 1.125% Notes due 2028

1.125%

1.125%

524,200

524,200

$650 million 4.450% Notes due 2028

4.450%

4.450%

650,000

650,000

₣270 million 0.550% Notes due 2029

0.550%

0.550%

282,757

282,757

$900 million 3.600% Notes due 2029

3.600%

3.600%

900,000

900,000

£350 million 3.300% Notes due 2029

3.300%

3.300%

426,230

426,230

€750 million 1.500% Notes due 2030

1.500%

1.500%

786,300

786,300

£550 million 3.750% Notes due 2030

3.750%

3.750%

669,790

669,790

€500 million 1.250% Notes due 2031

1.250%

1.250%

524,200

524,200

€1.00 billion 0.625% Notes due 2031

0.625%

0.625%

1,048,400

1,048,400

€750 million 1.000% Notes due 2032

1.000%

1.000%

786,300

786,300

€750 million 1.375% Notes due 2032

1.375%

1.375%

786,300

786,300

Unamortized discounts

(36,026)

Deferred financing costs

(60,827)

Total Senior Notes

2.125%

2.125%

$629,040

104,725

$933,490

$1,168,580

$1,415,023

$8,541,564

$12,695,568

Secured Debt

ICN10 Facilities

2.402%

2.784%

$13,121

$13,121

Westin

3.290%

3.290%

135,000

135,000

Deferred financing costs

(325)

Total Secured Debt

3.211%

3.245%

$148,121

$147,796

Other Debt

Digital Jubilee

2.595%

2.595%

$3,081

$3,081

Icolo loan

11.650%

11.650%

$7,821

7,821

Total Other Debt

9.091%

9.091%

$3,081

$7,821

$10,902

Total unhedged variable rate debt

$314,520

$3,081

$1,464,136

$1,781,737

Total fixed rate / hedged variable rate debt

314,520

104,725

$933,490

$1,168,580

$1,415,023

8,692,100

12,628,437

Total Debt

2.124%

2.124%

$629,040

$107,806

$933,490

$1,168,580

$1,415,023

$10,156,235

$14,410,174

Weighted Average Interest Rate

0.221%

0.657%

2.666%

2.136%

2.032%

2.219%

2.124%

Summary

Weighted Average Term to Initial Maturity

5.7 Years

Weighted Average Maturity (assuming exercise of extension options)

5.8 Years

Global Unsecured Revolving Credit Facility Detail As of June 30, 2022

   

   

   

   

   

   

   

   

   

   

   

Maximum Available

Existing Capacity (2)

Currently Drawn

Global Unsecured Revolving Credit Facility

$3,942,097

$2,394,543

$1,458,730

(1)Assumes all extensions will be exercised.
(2)Net of letters of credit issued of $88.8 million.

18


Table of Contents

Debt Analysis and Covenant Compliance

Graphic

Financial Supplement

Unaudited

Second Quarter 2022

As of June 30, 2022

    

    

    

    

Global Unsecured 

Unsecured Senior Notes

 Credit Facilities

 Debt Covenant Ratios (1)

  

Required

Actual (2)

Actual (3)

Required

Actual

 Total outstanding debt / total assets (4)

  

Less than 60%

42%

38%

Less than 60% (5)

    

37%

 Secured debt / total assets (6)

 

Less than 40%

< 1%

< 1%

Less than 40%

1%

 Total unencumbered assets / unsecured debt

 

Greater than 150%

212%

236%

N/A

 

N/A

 Consolidated EBITDA / interest expense (7)

 

Greater than 1.5x

 

6.8x

 

6.8x

 

N/A

 

N/A

 Fixed charge coverage

 

 

N/A

 

N/A

 

Greater than 1.5x

 

5.9x

 Unsecured debt / total unencumbered asset value (8)

 

 

N/A

N/A

Less than 60%

38%

 Unencumbered assets debt service coverage ratio

 

 

N/A

 

N/A

 

Greater than 1.5x

 

8.3x

(1)For definitions of the terms used in the table above and related footnotes, please refer to the indentures which govern the notes, the Second Amended and Restated Global Senior Credit Agreement dated as of November 18, 2021 and the Amended and Restated Yen facility Credit Agreement dated as of November 18, 2021, each as amended and which are filed as exhibits to our reports filed with the U.S. Securities and Exchange Commission.
(2)Ratios for the Unsecured Senior Notes listed on page 18 except for the floating rate notes due 2022, 0.60% notes due 2023, 0.20% notes due 2026, 1.70% notes due 2027, 0.55% notes due 2029, 1.250% notes due 2031, 0.625% notes due 2031, 1.00% notes due 2032 and 1.375% notes due 2032.
(3)Ratios for the floating rate notes due 2022, 0.60% notes due 2023, 0.20% notes due 2026, 1.70% notes due 2027, 0.55% notes due 2029, 1.250% notes due 2031, 0.625% notes due 2031, 1.00% notes due 2032 and 1.375% notes due 2032.
(4)This ratio is referred to as the Leverage Ratio, defined as Consolidated Debt / Total Asset Value, under the global unsecured revolving credit facility and the Yen facility. For the calculation of Total Assets, please refer to the indentures which govern the notes, the Second Amended and Restated Global Senior Credit Agreement dated as of November 18, 2021 and the Amended and Restated Yen facility Credit Agreement dated as of November 18, 2021, each as amended and which are filed as exhibits to our reports filed with the U.S. Securities and Exchange Commission.
(5)The company has the right to maintain a Leverage Ratio of greater than 60.0% but less than or equal to 65.0% for up to four consecutive fiscal quarters during the term of the facility following an acquisition of one or more Assets.
(6)This ratio is referred to as the Secured Debt Leverage Ratio, defined as Secured Debt / Total Asset Value, under the global unsecured revolving credit facility and the Yen facility.
(7)Calculated as current quarter annualized consolidated EBITDA to current quarter annualized Interest Expense (including capitalized interest and debt discounts).
(8)Assets must satisfy certain conditions to qualify for inclusion as an Unencumbered Asset under the global unsecured revolving credit facility and the Yen facility.

19


Table of Contents

Same-Capital Operating Trend Summary

Graphic

Financial Supplement

Unaudited and in Thousands

Second Quarter 2022

Stabilized (“Same-Capital”) Portfolio (1)

Three Months Ended

Six Months Ended

30-Jun-22

30-Jun-21

% Change

31-Mar-22

% Change

30-Jun-22

30-Jun-21

% Change

Rental revenues

$581,213

$618,895

(6.1%)

$582,399

(0.2%)

$1,163,612

$1,224,757

(5.0%)

Tenant reimbursements - Utilities

155,853

142,485

9.4%

165,022

(5.6%)

320,876

300,477

6.8%

Tenant reimbursements - Other

45,766

47,193

(3.0%)

43,726

4.7%

89,492

94,745

(5.5%)

Interconnection & other

80,355

79,087

1.6%

80,779

(0.5%)

161,134

159,596

1.0%

Total Revenue

$863,188

$887,660

(2.8%)

$871,926

(1.0%)

$1,735,114

$1,779,575

(2.5%)

Utilities

$171,602

$154,030

11.4%

$180,262

(4.8%)

$351,864

$325,124

8.2%

Rental property operating

146,023

158,220

(7.7%)

146,102

(0.1%)

292,125

307,924

(5.1%)

Property taxes

37,440

34,753

7.7%

37,273

0.4%

74,712

72,862

2.5%

Insurance

3,428

3,939

(13.0%)

3,198

7.2%

6,625

6,460

2.6%

Total Expenses

$358,492

$350,942

2.2%

$366,835

(2.3%)

$725,327

$712,370

1.8%

Net Operating Income (2)

$504,696

$536,718

(6.0%)

$505,092

(0.1%)

$1,009,787

$1,067,205

(5.4%)

Less:

Stabilized straight-line rent

($6,401)

($2,782)

130.1%

($11,143)

(42.6%)

($17,543)

($4,776)

267.4%

Above- and below-market rent

791

(630)

(225.6%)

697

13.4%

1,489

(1,799)

(182.7%)

Cash Net Operating Income (3)

$510,305

$540,131

(5.5%)

$515,537

(1.0%)

$1,025,842

$1,073,780

(4.5%)

Stabilized Portfolio occupancy at period end (4)

83.0%

84.4%

(1.4%)

82.8%

0.3%

83.0%

84.4%

(1.4%)

(1)Represents buildings owned as of December 31, 2020 with less than 5% of total rentable square feet under development. Excludes buildings that were undergoing, or were expected to undergo, development activities in 2021-2022, buildings classified as held for sale, and buildings sold or contributed to joint ventures for all periods presented. Prior period numbers adjusted to reflect current same-capital pool.
(2)For a definition and discussion of net operating income and a reconciliation of operating income to NOI, see page 34.
(3)For a definition and discussion of cash net operating income and a reconciliation of operating income to cash NOI, see page 34.
(4)Occupancy excludes space under active development and space held for development. For some of our buildings, we calculate occupancy based on factors in addition to contractually leased square feet, including available power, required support space and common areas.

20


Table of Contents

Summary of Leasing Activity

Graphic

Financial Supplement

Leases Signed in the Quarter Ended June 30, 2022

Second Quarter 2022

0-1 MW

> 1 MW

Other (3)

Total

 Leasing Activity - New (1) (2)

    

2Q22

    

LTM

    

2Q22

    

LTM

    

2Q22

    

LTM

    

2Q22

    

LTM

Annualized GAAP Rent

 

$35,428

 

$146,290

 

$64,695

 

$348,906

 

$1,763

 

$9,788

 

$101,886

 

$504,985

Kilowatt leased

12,767

53,471

51,135

287,806

63,902

341,277

NRSF

143,461

618,138

512,374

2,633,104

66,203

354,972

722,038

3,606,213

Weighted Average Lease Term (years)

3.5

3.4

 

9.4

8.2

2.8

12.0

7.6

7.7

Initial stabilized cash rent per Kilowatt

$232

$226

$102

$98

$138

$125

GAAP rent per Kilowatt

$231

$228

$105

$101

$131

$121

Leasing cost per Kilowatt

$22

$25

$8

$14

$11

$15

Net Effective Economics by Kilowatt (4)

Base rent by Kilowatt

$234

$231

 

$106

$103

$138

$125

Rental concessions by Kilowatt

$4

$4

 

$1

$3

$1

$2

Estimated operating expense by Kilowatt

$108

$96

 

$41

$33

$54

$43

Net rent per Kilowatt

$122

$130

$64

$67

$82

$80

Tenant improvements by Kilowatt

$0

$0

$0

$1

$0

$1

Leasing commissions by Kilowatt

$10

$12

$1

$1

$3

$2

Net effective rent per Kilowatt

$112

$118

$63

$65

$79

$77

Initial stabilized cash rent per NRSF

$248

$235

$122

$129

$26

$25

$138

$137

GAAP rent per NRSF

$247

$237

$126

$133

$24

$26

$141

$140

Leasing cost per NRSF

$24

$26

$9

$18

$7

$2

$12

$18

Net Effective Economics by NRSF (4)

Base rent by NRSF

$250

$239

 

$127

$135

$27

$28

$142

$111

Rental concessions by NRSF

$3

$3

$1

$3

$0

$0

$2

$3

Estimated operating expense by NRSF

$89

$89

$27

$25

$8

$2

$37

$33

Net rent per NRSF

$158

$148

$100

$107

$19

$26

$103

$75

Tenant improvements by NRSF

$0

$0

$0

$1

$0

$0

$0

$1

Leasing commissions by NRSF

$10

$12

$1

$1

$2

$1

$3

$3

Net effective rent per NRSF

$148

$135

$98

$105

$16

$25

$100

$71

(1)Excludes short-term, roof, storage and garage leases.
(2)Includes leases for new and re-leased space.
(3)Other includes Powered Base Building shell capacity as well as storage and office space within fully improved data center facilities.
(4)All dollar amounts are per square foot averaged over lease term. Per Kilowatt metrics are presented in monthly values. Per NRSF are presented in yearly values.

Note: LTM is last twelve months, including current quarter. Weighted average remaining lease term excludes renewal options and is weighted by net rentable square feet.

21


Table of Contents

Summary of Leasing Activity

Graphic

Financial Supplement

Leases Renewed in the Quarter Ended June 30, 2022

Second Quarter 2022

0-1 MW

> 1 MW

Other (4)

Total

 Leasing Activity - Renewals (1) (2) (3)

    

2Q22

    

LTM

    

2Q22

    

LTM

    

2Q22

    

LTM

    

2Q22

    

LTM

Leases renewed (Kilowatt)

39,290

129,631

14,345

107,657

53,635

237,288

Leases renewed (NRSF)

569,911

1,841,717

 

157,775

1,174,796

132,950

1,481,855

860,635

4,498,368

Leasing cost per Kilowatt

$1

$0

 

 

$13

$1

$11

Leasing cost per NRSF

$1

$0

 

 

$14

$5

$9

$1

$7

Weighted Term (years)

1.5

1.5

2.8

4.6

8.4

7.8

2.8

4.4

Cash Rent

Expiring cash rent per Kilowatt

 

$286

$308

 

$137

 

$158

$246

$240

Renewed cash rent per Kilowatt

 

$295

$314

 

$139

 

$143

$253

$236

% Change Cash Rent Per Kilowatt

 

3.0%

1.9%

 

1.1%

 

(9.9%)

2.7%

(1.7%)

Expiring cash rent per NRSF

$236

$260

 

$150

 

$174

$58

$33

$193

$163

Renewed cash rent per NRSF

$244

$265

 

$152

 

$157

$68

$35

$200

$161

% Change Cash Rent Per NRSF

3.0%

1.9%

 

1.1%

 

(9.9%)

 

17.0%

 

6.8%

 

3.4%

 

(1.1%)

GAAP Rent

Expiring GAAP rent per Kilowatt

 

$285

 

$307

  

$130

 

$149

 

 

 

$244

$235

Renewed GAAP rent per Kilowatt

 

$295

 

$314

  

$141

 

$141

 

 

 

$254

$236

% Change GAAP Rent Per Kilowatt

 

3.5%

 

2.4%

 

8.7%

(5.5%)

4.3%

0.3%

Expiring GAAP rent per NRSF

$236

$259

 

$142

$164

$52

$30

$190

$159

Renewed GAAP rent per NRSF

$244

$265

 

$154

$155

$67

$35

$200

$161

% Change GAAP Rent Per NRSF

3.5%

 

2.4%

 

8.7%

(5.5%)

28.2%

17.1%

5.3%

1.2%

Retention ratio (5)

90.9%

84.3%

43.9%

67.7%

92.8%

75.9%

76.2%

76.6%

Churn (6)

1.9%

8.0%

2.7%

6.2%

0.2%

5.0%

2.2%

6.8%

(1)Excludes short-term, roof, storage and garage leases.
(2)Rental rates represent annual estimated cash rent per kilowatt, adjusted for straight-line rents in accordance with GAAP.
(3)Per Kilowatt metrics are presented in monthly values. Per NRSF metrics are presented in yearly values.
(4)Other includes Powered Base Building shell capacity as well as storage and office space within fully improved data center facilities.
(5)Based on square feet.
(6)Churn is defined as recurring revenue lost during the period due to leases terminated or not renewed during the period, divided by recurring revenue at the beginning of the period.

Note: LTM is last twelve months, including current quarter. Weighted average remaining lease term excludes renewal options and is weighted by net rentable square feet.

22


Table of Contents

Lease Expirations - By Size

Graphic

Financial Supplement

Dollars in Thousands, Except Per Square Foot

Second Quarter 2022

    

    

    

% of

    

Annualized Rent Per

    

Annualized Rent Per

    

    

    

    

Rent Per kW

 

Square Footage of

Annualized

Annualized

Occupied

Occupied Square

Annualized Rent

kW of Expiring

Rent per kW

Per Month at

 

Year

Expiring Leases (1)

Rent (2)

Rent

Square Foot

Foot at Expiration

 at Expiration

Leases

Per Month

Expiration

 

0 - 1 MW

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 Available

 

1,837,782

 

 

 

 

 

 

 

 

 Month to Month (3)

 

130,087

$37,286

 

1.2%

$287

$288

$37,510

8,987

$346

$348

2022

 

850,149

254,711

 

8.2%

300

299

254,443

65,250

325

325

2023

 

1,529,530

381,593

 

12.3%

249

252

385,973

110,233

288

292

2024

 

743,649

136,212

 

4.4%

183

186

138,521

51,496

220

224

2025

 

553,717

101,806

 

3.3%

184

189

104,518

35,478

239

245

2026

 

259,124

50,068

 

1.6%

193

199

51,512

18,432

226

233

2027

 

287,683

41,872

 

1.3%

146

153

43,958

18,307

191

200

2028

 

73,352

7,425

 

0.2%

101

112

8,200

3,041

203

225

2029

 

45,448

5,937

 

0.2%

131

143

6,515

3,183

155

171

2030

 

66,021

11,564

 

0.4%

175

176

11,625

3,959

243

245

2031

 

47,439

8,585

 

0.3%

181

196

9,281

2,880

248

269

 Thereafter

 

244,814

6,649

 

0.2%

27

26

6,250

2,517

220

207

Total / Wtd. Avg.

 

6,668,797

$1,043,707

 

33.6%

$216

$219

$1,058,307

323,764

$269

$272

> 1 MW

 

  Expiring Leases (1)

Annualized

 

Annualized

Annualized Rent Per

Annualized Rent Per

Annualized Rent Per

kW of Expiring

Annualized

Rent Per kW

 

 Available

 

2,007,313

 

 

 

 

 

 

 

 

 Month to Month (3)

 

245,339

$36,624

 

1.2%

$149

$149

$36,624

23,028

$133

$133

2022

 

615,500

96,015

 

3.1%

156

156

95,889

57,749

139

138

2023

 

1,903,076

266,660

 

8.6%

140

138

262,732

158,579

140

138

2024

 

1,262,809

187,391

 

6.0%

148

154

194,591

116,709

134

139

2025

 

1,638,537

220,307

 

7.1%

134

141

231,657

148,829

123

130

2026

 

1,703,963

224,312

 

7.2%

132

142

241,730

157,905

118

128

2027

 

1,476,320

198,734

 

6.4%

135

147

217,240

144,905

114

125

2028

 

500,911

55,965

 

1.8%

112

126

63,006

47,963

97

109

2029

 

810,029

108,180

 

3.5%

134

154

124,783

100,530

90

103

2030

 

540,604

70,409

 

2.3%

130

145

78,371

52,662

111

124

2031

 

956,708

111,245

 

3.6%

116

133

127,628

97,253

95

109

 Thereafter

 

1,892,070

209,015

 

6.7%

110

130

246,207

188,751

92

109

Total / Wtd. Avg.

 

15,553,179

$1,784,857

 

57.5%

$132

$142

$1,920,457

1,294,862

$115

$124

Other (4)

 

  Expiring Leases (1)

Annualized

 

Annualized

Annualized Rent Per

Annualized Rent Per

Annualized Rent Per

kW of Expiring

Annualized

Rent Per kW

 Available

 

1,610,372

 

 

 

 

 

 

 

 

 Month to Month (3)

 

36,570

$1,366

 

0.0%

$37

$37

$1,366

2022

 

283,045

8,086

 

0.3%

29

26

7,496

2023

 

1,104,130

25,596

 

0.8%

23

23

25,789

2024

 

377,334

17,102

 

0.6%

45

47

17,821

2025

 

957,180

42,133

 

1.4%

44

47

44,560

2026

 

749,058

24,018

 

0.8%

32

37

27,853

2027

 

328,752

13,186

 

0.4%

40

45

14,952

2028

 

197,162

10,340

 

0.3%

52

61

11,949

2029

 

754,541

27,626

 

0.9%

37

43

32,820

2030

 

638,077

26,166

 

0.8%

41

50

31,946

2031

 

68,509

2,191

 

0.1%

32

40

2,729

 Thereafter

 

3,069,306

78,007

 

2.5%

25

33

101,740

Total / Wtd. Avg.

 

10,174,036

$275,817

 

8.9%

$32

$37

$321,022

Total

 

  Expiring Leases (1)

Annualized

 

Annualized

Annualized Rent Per

Annualized Rent Per

Annualized Rent Per

kW of Expiring

Annualized

Rent Per kW

 

 Available

 

5,455,467

 

 

 

 

 

 

 

 

 Month to Month (3)

 

411,996

$75,276

 

2.4%

$183

$183

$75,500

2022

 

1,748,694

358,811

 

11.6%

205

205

357,829

2023

 

4,536,736

673,849

 

21.7%

149

149

674,494

2024

 

2,383,792

340,705

 

11.0%

143

147

350,933

2025

 

3,149,435

364,246

 

11.7%

116

121

380,735

2026

 

2,712,145

298,398

 

9.6%

110

118

321,095

2027

 

2,092,754

253,792

 

8.2%

121

132

276,149

2028

 

771,425

73,730

 

2.4%

96

108

83,155

2029

 

1,610,019

141,743

 

4.6%

88

102

164,119

2030

 

1,244,702

108,139

 

3.5%

87

98

121,943

2031

 

1,072,656

122,020

 

3.9%

114

130

139,638

 Thereafter

 

5,206,190

293,671

 

9.5%

56

68

354,196

Total / Wtd. Avg.

 

32,396,011

$3,104,380

 

100.0%

$115

$122

$3,299,785

(1)For some buildings, we calculate square footage based on factors in addition to contractually leased square feet, including available power, required support space and common areas. We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common areas.
(2)Annualized rent represents the monthly contractual base rent (defined as cash base rent before abatements) under existing leases as of June 30, 2022, multiplied by 12.
(3)Includes leases, licenses and similar agreements that upon expiration have been automatically renewed on a month-to-month basis.
(4)Other includes unimproved building shell capacity as well as storage and office space within fully improved data center facilities

Note: Represents consolidated portfolio in addition to our managed portfolio of unconsolidated joint ventures based on our ownership percentage. Certain portfolio information regarding Medallion is excluded from the portfolio statistics included in this Earnings Press Release and Supplemental Information package, as indicated in the footnotes, where applicable. Specifically, we have excluded the following related to Medallion: two new metropolitan areas, two data centers, square footage, occupancy percentage and lease terms. Medallions financial results are included in our condensed consolidated financial information.

23


Table of Contents

Top 20 Customers by Annualized Rent

Graphic

Financial Supplement

Dollars in Thousands

Second Quarter 2022

    

    

    

    

Weighted

Average

Annualized

% of Annualized

Remaining

Number of

Recurring

Recurring

Lease Term in

Customer

Locations

Revenue (1)

Revenue

Years

1

  

Fortune 50 Software Company

 

62

 

$346,647

 

10.0%

8.7

2

IBM

 

39

 

137,028

 

3.9%

2.0

3

Oracle Corporation

 

30

 

119,300

 

3.4%

3.2

4

Global Cloud Provider

 

53

 

119,193

 

3.4%

3.0

5

Social Content Platform

 

17

 

115,952

 

3.3%

5.2

6

Fortune 25 Investment Grade-Rated Company

 

26

 

97,713

 

2.8%

4.2

7

Equinix

 

20

 

88,067

 

2.5%

7.5

8

Facebook, Inc.

 

37

 

72,074

 

2.1%

4.5

9

LinkedIn Corporation

 

7

 

69,206

 

2.0%

2.3

10

Fortune 500 SaaS Provider

 

15

 

66,007

 

1.9%

3.7

11

Fortune 25 Tech Company

 

45

 

62,253

 

1.8%

4.2

12

Cyxtera

 

15

 

61,922

 

1.8%

9.9

13

Social Media Platform

 

8

 

60,705

 

1.7%

8.9

14

Rackspace

 

22

 

53,640

 

1.5%

10.2

15

Lumen Technologies, Inc.

 

130

 

51,954

 

1.5%

10.5

16

Comcast Corporation

 

38

 

43,123

 

1.2%

3.8

17

JPMorgan Chase & Co.

 

17

 

42,196

 

1.2%

2.1

18

Verizon

 

99

 

40,154

 

1.2%

3.9

19

AT&T

 

74

 

38,705

 

1.1%

2.6

20

Zayo

 

126

 

35,317

 

1.0%

2.0

Total / Weighted Average

$1,721,156

 

49.4%

6.1

(1)Annualized recurring revenue represents the monthly contractual base rent (defined as cash base rent before abatements), and interconnection revenue under existing leases as of June 30, 2022, multiplied by 12.

Note: Represents consolidated portfolio in addition to our managed portfolio of unconsolidated joint ventures based on ownership percentage. Our direct customers may be the entities named in the table above or their subsidiaries or affiliates. Certain portfolio information regarding Medallion is excluded from the portfolio statistics included in this Earnings Press Release and Supplemental Information package, as indicated in the footnotes, where applicable. Specifically, we have excluded the following related to Medallion: two new metropolitan areas, two data centers, square footage, occupancy percentage and lease terms. Medallions financial results are included in our condensed consolidated financial information.

24


Table of Contents

Occupancy Analysis

Graphic

Financial Supplement

Dollars in Thousands

Second Quarter 2022

Net Rentable

Space Under Active

Space Held for

Annualized

Occupancy (5)

White Space

Data Center

Metropolitan Area

  

Square Feet (1)

  

Development (2)

  

Development (3)

  

Rent (4)

  

30-Jun-22

  

31-Mar-22

  

IT Load (6)

  

Count

 North America

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Northern Virginia

 

5,445,521

 

1,536,065

 

118,937

$556,419

 

91.4%

91.2%

470.9

23

Chicago

 

3,427,745

 

34,679

 

113,422

318,925

 

91.2%

88.6%

162.7

10

New York

 

2,214,496

 

68,806

 

72,928

216,675

 

80.4%

79.0%

55.8

13

Dallas

 

3,557,842

 

136,445

 

1,000

191,741

 

79.2%

79.2%

101.2

21

Silicon Valley

 

1,591,835

 

 

130,752

173,489

 

94.7%

96.3%

94.6

15

San Francisco

 

843,339

 

 

67,401

 

66.4%

65.6%

31.5

4

Portland

 

602,716

 

552,862

 

64,287

 

97.3%

96.6%

58.5

3

Phoenix

 

795,697

 

 

64,080

 

67.1%

68.0%

42.5

2

Atlanta

 

525,413

 

41,661

 

313,581

53,491

 

94.2%

94.3%

7.1

4

Seattle

 

398,649

 

 

39,718

 

80.4%

82.8%

19.5

1

Los Angeles

 

584,248

 

17,805

 

38,533

 

78.4%

78.3%

15.0

2

Toronto

 

325,466

 

401,890

 

29,074

 

86.8%

85.7%

29.0

2

Boston

 

437,121

 

 

50,649

21,501

 

51.0%

51.5%

19.0

3

Houston

 

392,816

 

 

13,969

18,585

 

70.4%

70.4%

13.0

6

Miami

 

226,314

 

 

7,907

 

83.2%

84.6%

1.3

2

Minneapolis/St. Paul

 

328,765

 

 

7,141

 

100.0%

100.0%

1

Austin

 

85,688

 

 

6,352

 

52.5%

52.5%

4.3

1

Charlotte

 

95,499

 

 

5,188

 

89.8%

89.5%

1.5

3

North America Total/Weighted Average

 

21,879,170

 

2,790,213

 

815,238

$1,880,507

 

85.0%

84.5%

1,127.4

116

 EMEA

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

London

 

1,432,546

 

64,272

 

95,832

$204,622

 

67.9%

67.5%

103.9

16

Frankfurt

 

1,982,387

 

1,686,979

 

202,934

 

85.8%

84.6%

124.0

29

Amsterdam

1,224,498

 

46,258

 

92,321

142,947

 

74.9%

71.0%

112.8

13

Paris

 

761,400

 

797,633

 

76,068

 

79.7%

79.0%

60.3

12

Dublin

 

475,100

 

78,029

 

51,895

 

79.8%

76.4%

32.5

9

Marseille

 

392,501

 

165,495

 

47,981

 

79.6%

79.8%

31.8

4

Vienna

 

354,174

 

133,214

 

43,055

 

79.9%

81.4%

25.6

3

Zurich

 

284,775

 

313,509

 

38,318

 

80.3%

79.8%

17.0

3

Madrid

 

220,714

 

225,000

 

35,358

 

79.4%

77.2%

11.8

4

Brussels

 

183,228

 

174,835

 

23,828

 

70.3%

73.0%

7.6

4

Stockholm

 

192,907

 

53,417

 

20,911

 

70.6%

66.9%

14.2

6

Copenhagen

 

175,871

 

150,834

 

17,121

 

74.9%

78.2%

8.1

3

Dusseldorf

 

116,197

 

106,261

 

14,824

 

61.5%

60.9%

11.0

3

Athens

 

55,187

 

159,306

 

7,837

 

76.6%

69.2%

1.7

4

Zagreb

 

20,980

 

8,584

 

2,442

 

52.5%

55.3%

0.9

1

Nairobi

 

15,715

 

 

1,720

 

62.8%

62.8%

0.5

1

Mombasa

 

10,119

 

37,039

 

1,100

 

53.2%

53.2%

0.3

2

Maputo

 

 

6,837

 

 

0.7

1

EMEA Total/Weighted Average

 

7,898,298

 

4,207,502

 

188,153

$932,961

 

77.4%

76.0%

564.7

118

 Asia Pacific

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Singapore

 

882,847

 

 

$187,416

 

94.3%

93.1%

77.5

3

Sydney

 

361,875

 

 

87,660

32,900

 

91.5%

86.4%

22.1

4

Melbourne

 

146,570

 

 

15,341

 

62.8%

62.8%

9.6

2

Seoul

 

87,494

 

74,766

 

254

 

3.1%

6.0

1

Hong Kong

 

99,129

 

185,622

 

157

 

0.3%

0.1%

7.5

1

Osaka

 

 

235,532

 

 

1

Asia Pacific Total/Weighted Average

 

1,577,915

 

495,920

 

87,660

$236,068

 

79.7%

81.9%

122.7

12

 Non-Data Center Properties

 

263,668

 

 

$1,068

 

83.1%

83.1%

Consolidated Portfolio Total/Weighted Average

 

31,619,051

 

7,493,635

 

1,091,051

$3,050,604

 

82.8%

82.3%

1,814.7

246

 Managed Unconsolidated Joint Ventures

 

  

 

  

 

  

 

  

 

 

  

  

Northern Virginia

 

1,482,337

 

 

$101,446

 

93.8%

93.8%

98.7

8

Silicon Valley

 

414,267

 

 

25,175

 

100.0%

100.0%

10.9

4

Hong Kong

 

186,300

 

 

20,367

 

87.3%

87.3%

11.0

1

Toronto

 

104,308

 

 

13,278

 

100.0%

100.0%

6.8

1

Los Angeles

 

196,517

 

 

5,207

 

100.0%

100.0%

2

Managed Unconsolidated Portfolio Total/Weighted Average (7)

 

2,383,729

 

 

$165,473

 

95.2%

95.2%

127.3

16

Managed Portfolio Total/Weighted Average

 

34,002,780

 

7,493,635

 

1,091,051

$3,216,076

 

83.7%

83.2%

1,942.0

262

Digital Realty Share Total/Weighted Average (8)

 

32,396,011

 

7,644,511

 

1,091,051

$3,104,380

 

83.2%

82.5%

1,969.1

 Non-Managed Unconsolidated Joint Ventures

 

  

 

  

 

  

 

  

 

 

 

  

 

  

Sao Paulo

 

1,043,614

 

262,075

 

1,012,604

156,961

 

97.3%

96.9%

89.4

21

Tokyo

 

1,059,436

 

239,895

 

51,152

 

69.6%

66.8%

34.5

3

Osaka

 

277,031

 

248,590

 

47,131

 

94.6%

94.6%

28.5

3

Rio De Janeiro

 

99,223

 

 

12,081

 

100.0%

100.0%

8.0

2

Queretaro

 

108,178

 

 

376,202

12,039

 

100.0%

8.0

2

Fortaleza

 

94,205

 

 

10,299

 

100.0%

100.0%

6.2

1

Seattle

 

51,000

 

 

7,770

 

100.0%

100.0%

9.0

1

Santiago

 

67,340

 

45,209

 

180,835

6,650

 

68.7%

68.7%

6.3

2

Non-Managed Portfolio Total/Weighted Average

 

2,800,027

 

795,769

 

1,569,641

$304,082

 

86.2%

84.4%

189.8

35

Portfolio Total/Weighted Average

 

36,802,807

 

8,289,404

 

2,660,692

$3,520,159

 

83.9%

83.3%

2,131.8

297

(1)We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common areas.
(2)Space under active development includes current Base Building and Data Center projects in progress (see page 26).
(3)Space held for development includes space held for future Data Center development, and excludes space under active development (see page 29).
(4)Annualized base rent represents the monthly contractual base rent (defined as cash base rent before abatements) under existing leases as of June 30, 2022, multiplied by 12.
(5)Occupancy excludes space under active development and space held for development. For some of our buildings, we calculate occupancy based on factors in addition to contractually leased square feet, including available power, required support space and common areas.
(6)White Space IT Load represents UPS-backed utility power dedicated to Digital Realtys operated data center space
(7)Certain portfolio information regarding Medallion is excluded from the portfolio statistics included in this Earnings Press Release and Supplemental Information package, as indicated in the footnotes, where applicable. Specifically, we have excluded the following related to Medallion: two new metropolitan areas, two data centers, square footage, occupancy percentage and lease terms. Medallions financial results are included in our condensed consolidated financial information.
(8)Represents consolidated portfolio plus our managed portfolio of unconsolidated joint ventures based on our ownership percentage.

25


Table of Contents

Development Lifecycle - Committed Active Development

Graphic

Financial Supplement

Dollars in Thousands

Second Quarter 2022

Base Building Construction

Data Center Construction

Total Active Development

    

    

    

    

    

A

    

B

    

A + B

    

    

    

    

    

    

    

A

    

B

    

A + B

    

    

    

    

    

    

    

    

    

    

    

A

    

B

    

A + B

Average

Pre-tax

Total

Current

Future

Total

Total

Current

Future

Total

Expected

Est.

Total

Current

Future

Total

# of

Square

Investment

Funding

Expected

# of

Square

Investment

Funding

Expected

%

Completion

Stabilized

# of

Square

Investment

Funding

Expected

Metropolitan Area

Locations

Feet

(1)

Req. (2)

Investment (3)

Locations

Feet

kW

(1)

Req. (2)

Investment (3)

Leased

Period

Cash Yield (4)

Locations

Feet

(1)

Req. (2)

Investment (3)

 Atlanta

 

 

1

 

41,661

 

2,000

$27,944

$8,356

$36,301

 

3Q22

 

 

1

 

41,661

$27,944

$8,356

$36,301

 Chicago

 

 

1

 

34,679

 

4,000

15,095

27,018

42,113

 

1Q23

 

 

1

 

34,679

15,095

27,018

42,113

 Dallas

 

 

2

 

136,445

 

11,501

56,921

61,254

118,175

 

86.9%

4Q22

 

 

2

 

136,445

56,921

61,254

118,175

 Los Angeles

 

 

1

 

17,805

 

1,200

3,247

34,189

37,435

 

3Q23

 

 

1

 

17,805

3,247

34,189

37,435

 New York

 

 

2

 

68,806

 

6,000

2,790

97,495

100,286

 

40.0%

2Q23

 

 

2

 

68,806

2,790

97,495

100,286

 Northern Virginia (5)

3

 

934,118

$102,750

$147,349

$250,099

 

4

 

601,948

 

78,000

172,777

392,166

564,942

 

79.5%

1Q23

 

 

5

 

1,536,065

275,527

539,514

815,041

 Portland

1

 

414,647

101,490

79,824

181,314

 

1

 

138,216

 

16,000

37,687

123,918

161,606

 

3Q23

 

 

1

 

552,862

139,177

203,742

342,920

 Toronto

1

 

140,512

18,964

41,051

60,015

 

2

 

261,378

 

14,800

36,023

100,640

136,663

 

94.6%

3Q23

 

 

2

 

401,890

54,987

141,691

196,678

North America

 

5

 

1,489,276

$223,204

$268,223

$491,428

 

14

 

1,300,937

 

133,501

$352,484

$845,036

$1,197,521

 

66.2%

9.1%

15

 

2,790,213

$575,688

$1,113,260

$1,688,948

 Amsterdam

 

 

 

1

 

46,258

 

4,000

$33,807

$3,507

$37,314

 

100.0%

4Q22

 

 

1

 

46,258

$33,807

$3,507

$37,314

 Athens

 

 

 

2

 

159,306

 

13,600

19,624

128,048

147,672

 

29.4%

4Q23

 

 

2

 

159,306

19,624

128,048

147,672

 Brussels

 

1

 

79,551

$6,455

$29,590

$36,045

 

2

 

95,285

 

8,250

38,232

75,227

113,458

 

48.5%

4Q22

 

 

2

 

174,835

44,687

104,816

149,503

 Copenhagen

 

1

 

100,556

35,488

15,675

51,163

 

1

 

50,278

 

4,800

36,969

51,892

88,861

 

1Q23

 

 

1

 

150,834

72,457

67,567

140,024

 Dublin

 

 

 

1

 

78,029

 

6,840

11,437

80,279

91,716

 

3Q23

 

 

1

 

78,029

11,437

80,279

91,716

 Dusseldorf

 

1

 

72,290

12,715

1,451

14,167

 

1

 

33,971

 

3,133

37,723

13,291

51,014

 

25.2%

3Q22

 

 

1

 

106,261

50,439

14,742

65,181

 Frankfurt

 

5

 

1,053,645

127,437

238,701

366,138

 

4

 

633,334

 

61,560

211,584

577,159

788,743

 

69.7%

1Q23

 

 

8

 

1,686,979

339,021

815,861

1,154,881

 London

 

 

 

1

 

64,272

 

3,066

19,947

18,842

38,789

 

1Q23

 

 

1

 

64,272

19,947

18,842

38,789

 Madrid

 

1

 

150,000

33,325

8,786

42,112

 

1

 

75,000

 

5,000

43,935

21,106

65,041

 

100.0%

4Q22

 

 

1

 

225,000

77,260

29,892

107,152

 Maputo

 

 

 

1

 

6,837

 

370

6,380

3,398

9,778

 

3Q22

 

 

1

 

6,837

6,380

3,398

9,778

 Marseille

 

 

 

1

 

165,495

 

13,600

112,173

59,687

171,860

 

40.4%

4Q22

 

 

1

 

165,495

112,173

59,687

171,860

 Mombasa

 

1

 

18,520

1,347

244

1,591

 

1

 

18,520

 

855

7,419

1,246

8,664

 

3Q22

 

 

1

 

37,039

8,766

1,490

10,256

 Paris

 

 

 

4

 

797,633

 

63,600

233,323

632,766

866,089

 

19.5%

4Q23

 

 

4

 

797,633

233,323

632,766

866,089

 Stockholm

 

 

 

1

 

53,417

 

2,625

16,150

11,560

27,710

 

3Q22

 

 

1

 

53,417

16,150

11,560

27,710

 Vienna

 

1

 

66,607

11,684

49,054

60,738

 

1

 

66,607

 

5,000

11,891

87,119

99,009

 

4Q24

 

 

1

 

133,214

23,575

136,173

159,748

 Zagreb

 

 

 

1

 

8,584

 

700

881

6,248

7,129

 

2Q23

 

 

1

 

8,584

881

6,248

7,129

 Zurich

 

 

 

1

 

313,509

 

24,000

220,801

156,044

376,844

 

79.3%

1Q23

 

 

1

 

313,509

220,801

156,044

376,844

EMEA

 

11

 

1,541,169

$228,452

$343,502

$571,954

 

25

 

2,666,333

 

220,999

$1,062,275

$1,927,418

$2,989,693

 

44.2%

10.3%

29

 

4,207,502

$1,290,727

$2,270,920

$3,561,647

 Hong Kong

 

1

 

185,622

$28,551

$840

$29,390

 

 

 

 

 

 

1

 

185,622

$28,551

$840

$29,390

 Osaka

 

1

 

168,237

30,505

21,294

51,799

 

1

 

67,295

 

6,000

$24,636

$57,147

$81,783

 

2Q23

 

 

1

 

235,532

55,140

78,441

133,581

 Seoul

 

 

 

1

 

74,766

 

6,000

54,051

5,264

59,314

 

3Q22

 

 

1

 

74,766

54,051

5,264

59,314

Asia Pacific

 

2

 

353,859

$59,055

$22,134

$81,189

 

2

 

142,061

 

12,000

$78,686

$62,410

$141,097

 

0.0%

10.6%

3

 

495,920

$137,742

$84,544

$222,286

Total

 

18

 

3,384,304

$510,711

$633,859

$1,144,570

 

41

 

4,109,331

366,500

$1,493,446

$2,834,864

$4,328,310

 

50.8%

10.0%

47

 

7,493,635

$2,004,157

$3,468,724

$5,472,881

(1)Represents costs incurred through June 30, 2022.
(2)Represents estimated cost to complete specific scope of work pursuant to contract, budget or approved capital plan.
(3)For Base Building Construction, represents the pro rata share of the acquisition and infrastructure costs related to the specific Base Building project. For Data Center Construction, represents the pro rata share of the acquisition and infrastructure costs, or Base Building Construction costs, applicable to the specific Data Center project, plus the total direct investment in the specific Data Center project.
(4)Estimated yields are based on total expected investment amounts and anticipated net operating income from leases signed or other assumptions based on market conditions.
(5)Northern Virginia includes 263,202 square feet of pre-leased Base Building.

Note: Square footage is based on current estimates and project plans, and may change upon completion of the project or due to remeasurement.

26


Table of Contents

Construction Projects in Progress

Graphic

Financial Supplement

Dollars in Thousands, Except Per Square Foot

Second Quarter 2022

    

    

    

    

    

    

Total Cost/

Net Rentable

Current

Future

Total

Net Rentable

 Construction Projects in Progress

Square Feet (5)

Acreage

Investment (6)

Investment (7)

Investment

Square Foot

 Development Lifecycle

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Land - Held for Development (1)

 

N/A

 

12.6

$37,460

 

$37,460

 

  

 Development Construction in Progress

 

  

 

  

  

  

 

  

 

  

 Land - Current Development (1)

 

N/A

 

790.7

$1,036,470

$1,036,470

 

  

 Space Held for Development (1)

 

1,091,051

 

N/A

232,514

232,514

$213

 Base Building Construction (2)

 

3,384,304

 

N/A

510,711

$633,859

1,144,570

 

338

 Data Center Construction

 

4,109,331

 

N/A

1,493,446

2,834,864

4,328,310

 

1,053

 Equipment Pool & Other Inventory (3)

 

N/A

 

N/A

14,926

14,926

 

  

 Campus, Tenant Improvements & Other (4)

 

N/A

 

N/A

74,047

136,184

210,231

 

  

Total Development Construction in Progress

 

8,584,686

 

790.7

$3,362,114

$3,604,908

$6,967,021

 

  

 Enhancement & Other

$13,119

$17,153

$30,272

 

  

 Recurring

13,248

35,951

49,199

 

  

Total Construction in Progress

 

803.3

$3,425,941

$3,658,012

$7,083,953

 

  

(1)Land and Space Held for Development reflect cumulative cost spent to date pending future development. Excludes square footage and cost incurred on unconsolidated joint ventures.
(2)Base Building Construction consists of ongoing improvements to building infrastructure in preparation for future data center fit-out.
(3)Represents long-lead time equipment and materials required for timely deployment and delivery of data center fit-out.
(4)Represents improvements in progress as of June 30, 2022 which benefit space recently converted to our operating portfolio and is composed primarily of shared infrastructure projects and first-generation tenant improvements.
(5)We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common areas. Excludes square footage of properties held in unconsolidated joint ventures.
(6)Represents costs incurred through June 30, 2022. Excludes costs incurred by unconsolidated joint ventures.
(7)Represents estimated cost to complete specific scope of work pursuant to contract, budget or approved capital plan.

Note: We capitalize interest on active construction work. Base Building Construction, Data Center Construction, Equipment Pool, Campus Improvements, Enhancements and Recurring are considered active construction work. Square footage is based on current estimates and project plans and may change upon completion of the project or due to remeasurement.

27


Table of Contents

Historical Capital Expenditures and Investments in Real Estate

Graphic

Financial Supplement

Dollars in Thousands

Second Quarter 2022

Three Months Ended

Six Months Ended

   

30-Jun-22

   

31-Mar-22

   

31-Dec-21

   

30-Sep-21

   

30-Jun-21

  

  

30-Jun-22

   

30-Jun-21

 Non-Recurring Capital Expenditures (1)

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 Development

$466,304

$430,947

$648,615

$581,853

$505,942

$897,251

$945,735

 Enhancements and Other Non-Recurring

3,310

5,387

2,241

411

102

8,697

160

Total Non-Recurring Capital Expenditures

$469,614

$436,334

$650,856

$582,264

$506,044

$905,948

$945,895

 Recurring Capital Expenditures (2)

$43,497

$46,770

$87,550

$50,800

$39,231

$90,267

$78,753

Total Direct Capital Expenditures

$513,111

$483,104

$738,406

$633,064

$545,275

$996,215

$1,024,648

 Indirect Capital Expenditures

  

  

  

  

  

  

  

 Capitalized Interest

$14,131

$14,751

$15,328

$15,142

$11,558

$28,882

$22,992

 Capitalized Overhead

21,051

20,879

18,963

18,423

16,090

41,930

33,806

Total Indirect Capital Expenditures

$35,182

$35,630

$34,291

$33,565

$27,648

$70,812

$56,798

Total Improvements to and Advances for Investment in Real Estate

$548,293

$518,734

$772,697

$666,629

$572,923

$1,067,027

$1,081,446

Consolidated Portfolio Net Rentable Square Feet (3)

 

32,396,011

 

31,551,302

 

31,457,664

 

31,620,833

 

31,753,051

 

32,396,011

 

31,753,051

(1)Non-recurring capital expenditures are primarily for development of space and land, excluding acquisition costs.
(2)Recurring capital expenditures represent non-incremental building improvements required to maintain current revenues, including second-generation tenant improvements and external leasing commissions. Recurring capital expenditures do not include acquisition costs contemplated when underwriting the purchase of a building, costs which are incurred to bring a building up to Digital Realtys operating standards, or internal leasing commissions.
(3)For some of our buildings, we calculate square footage based on factors in addition to contractually leased square feet, including available power, required support space and common areas.

28


Table of Contents

Development Lifecycle – Held for Development

Graphic

Financial Supplement

Dollars in Thousands

Second Quarter 2022

Land Inventory (1)

Space Held for Development

    

    

    

Land -

    

Land -

    

    

Total

    

# of

Held for

Current

# of

Square

Current

Metropolitan Area

Locations

Acres

Development

Development

Locations

Feet

Investment (2)

 Atlanta

 

 

 

 

 

 

 

1

 

313,581

 

$25,621

 Boston

 

 

 

 

 

1

 

50,649

23,623

 Chicago

 

1

 

1.4

 

$26,266

 

5

 

113,422

37,938

 Dallas

 

3

 

114.0

 

33,838

 

2

 

1,000

3,133

 Houston

 

 

 

 

1

 

13,969

2,726

 New York

 

1

 

21.5

 

44,089

 

4

 

72,928

17,034

 Northern Virginia

 

7

 

576.3

 

481,404

 

4

 

118,937

2,128

 Silicon Valley

 

1

 

13.0

72,146

 

1

 

130,752

14,499

North America

 

13

 

726.2

$657,743

 

19

 

815,238

$126,700

 Amsterdam

 

1

 

4.4

$29,744

 

2

 

92,321

$33,265

 Barcelona

 

1

 

2.4

12,327

 

 

 Dublin

 

2

 

5.0

15,406

 

 

 Frankfurt

 

2

 

26.6

163,860

 

 

 London

 

1

 

6.7

$15,642

 

3

 

95,832

28,636

 Madrid

 

1

 

1.8

17,656

 

 

 Paris

 

 

134

 

 

 Zurich

 

1

 

2.6

19,765

 

 

EMEA

 

9

 

49.6

$33,299

$241,235

 

5

 

188,153

$61,901

 Melbourne

 

1

 

4.1

$4,161

 

 

 Seoul

 

1

 

4.9

$67,920

 

 

 Sydney

 

1

 

18.5

69,572

 

1

 

87,660

$43,913

Asia Pacific

 

3

 

27.5

4,161

$137,492

 

1

 

87,660

$43,913

Consolidated Portfolio

 

25

 

803.3

$37,460

$1,036,470

 

25

 

1,091,051

$232,514

(1)Represents locations acquired to support ground-up development.
(2)Represents costs incurred through June 30, 2022. Includes the cost of acquisition as well as cost of improvements since acquisition to prepare for future building construction.

Note: Square footage is based on current estimates and project plans and may change upon completion of the project or due to remeasurement.

29


Table of Contents

Acquisitions / Dipositions/ Joint Ventures

Graphic

Financial Supplement

Dollars in Thousands

Second Quarter 2022

Closed Acquisitions:

  

  

  

  

  

                 

  

Net

  

  

  

  Rentable  

Square Feet

Square Feet

% of Total Net

Acquisition

Metropolitan

Date

Purchase

Cap

Square

Under

Held For

Rentable Square

Property

Type

Area

Acquired

Price (1)

Rate (2)

Feet (3)

Development

Development

Feet Occupied (4)

FRA33/34 (Hattersheim) (5)

Land

Frankfurt

4/8/2022

$59,700

DUB15/16 (Profile Park) (5)

Land

Ireland

4/6/2022

6,100

BCN1 (Barcelona) (5)

Land

Barcelona

4/8/2022

11,300

Total

$77,100

 

 

 

 

 

Closed Dispositions:

  

  

  

  

  

  

Net

  

  

  

Rentable

Square Feet

Square Feet

% of Total Net

Disposition

Metropolitan

Date

Sale

Cap

Square

Under

Held For

Rentable Square

Property

Type

Area

Disposed

    Price (1)    

Rate (2)

Feet (3)

Development

Development

Feet Occupied (4)

Total

Closed Joint Venture Contributions:

    

    

    

    

    

Net

    

    

    

Rentable

Square Feet

Square Feet

% of Total Net

Metropolitan

Contribution

Cap

Square

Under

Held For

Rentable Square

Property

Area

Date

Price

Rate (2)

Feet (3)

Development

Development

Feet Occupied (4)

Mivne JV

Israel

6/13/2022

Total

 

 

 

 

 

 

 

(1)Represents the purchase price or sale price, as applicable, before contractual adjustments, transaction expenses, and taxes.
(2)We calculate the cash capitalization rate on acquisitions, dispositions and joint venture contributions by dividing anticipated annual net operating income by the purchase/sale/contribution price, including assumed debt and related pre-payment penalties. Net operating income represents rental revenue and tenant reimbursement revenue from in-place leases, less rental property operating and maintenance expenses, property taxes and insurance expenses, and is not a financial measure calculated in accordance with GAAP. We caution you not to place undue reliance on our cash capitalization rates because they are based solely on data made available to us in the diligence process in connection with the relevant acquisitions and are calculated on a non-GAAP basis. Our calculation of the cash capitalization rate on acquisitions may change, based on our experience operating the data centers subsequent to closing of the acquisitions. In addition, the actual cash capitalization rates may differ from our expectations based on numerous other factors, including the results of our final purchase price allocation, difficulties collecting anticipated rental revenues, customer bankruptcies, property tax reassessments and unanticipated expenses at the data centers that we cannot pass on to customers.
(3)We estimate the total net rentable square feet available for lease based on a number of factors in addition to contractually leased square feet, including available power, required support space and common area.
(4)Occupancy excludes space under development and space held for development.
(5)Based on a spot rate of 1.045x USD to EUR as of June 30, 2022.

30


Table of Contents

Unconsolidated Joint Ventures

Graphic

Financial Supplement

Dollars in Thousands

Second Quarter 2022

Summary Balance Sheet -

As of June 30, 2022

at the JV's 100% Share

Ascenty

Mitsubishi

Digital Core REIT

Lumen (1)

Mapletree

Other (2)

Total

Undepreciated book value of operating real estate

 

 

$1,186,699

 

 

$1,049,636

 

 

$1,288,715

 

 

$183,789

 

 

$782,372

 

 

$476,511

 

 

$4,967,722

Accumulated depreciation & amortization

(226,649)

(82,535)

(20,580)

(55,597)

(111,166)

(22,164)

(518,689)

Net Book Value of Operating Real Estate

$960,050

$967,100

$1,268,136

$128,192

$671,207

$454,347

$4,449,032

Cash

86,361

$220,259

$37,787

$9,008

32,581

16,046

402,041

Other assets

1,231,994

126,868

209,117

11,977

189,918

100,178

1,870,053

Total Assets

$2,278,405

$1,314,227

$1,515,040

$149,177

$893,706

$570,571

$6,721,126

Debt

890,290

318,254

347,313

119,630

1,675,488

Other liabilities

169,813

158,043

67,512

10,889

23,173

270,676

700,106

Equity / (deficit)

1,218,301

837,930

1,100,215

138,288

870,533

180,265

4,345,532

Total Liabilities and Equity

$2,278,405

$1,314,227

$1,515,040

$149,177

$893,706

$570,571

$6,721,126

Digital Realty's ownership percentage

49% (3)

50%

41% (4)

50%

20%

Various

Digital Realty's Pro Rata Share of Unconsolidated JV Debt

$454,048

$159,127

$143,444

$32,219

$788,838

Summary Statement of Operations -

Three Months Ended June 30, 2022

at the JV's 100% Share

Ascenty

Mitsubishi

Digital Core REIT

Lumen (1)

Mapletree

Other (2)

Total

Total revenues

 

 

$63,029

 

 

$41,805

 

 

$28,690

 

 

$6,472

 

 

$28,149

 

 

$7,340

 

 

$175,486

Operating expenses

(25,584)

(23,280)

(9,146)

(2,588)

(11,681)

(4,543)

(76,822)

Net Operating Income (NOI)

$37,445

$18,525

$19,544

$3,884

$16,468

$2,797

$98,664

Straight-line rent

(2,388)

(2,426)

133

(523)

(54)

(5,259)

Above and below market rent

(952)

178

(774)

Cash Net Operating Income (NOI)

$37,445

$16,137

$16,165

$4,016

$16,124

$2,743

$92,631

Interest expense

($10,955)

($696)

($2,200)

($0)

($4)

($3,311)

($17,165)

Depreciation & amortization

(24,766)

(10,021)

(17,017)

(2,276)

(17,368)

(1,453)

(72,900)

Other income / (expense)

9,294

(2,291)

(1,197)

(282)

(1,342)

(704)

3,477

FX remeasurement on USD debt

(83,903)

(83,903)

Total Non-Operating Expenses

($110,329)

($13,008)

($20,413)

($2,558)

($18,714)

($5,467)

($170,490)

Net Income / (Loss)

($72,884)

$5,517

($869)

$1,326

($2,246)

($2,671)

($71,827)

Digital Realty's ownership percentage

49% (3)

50%

41% (4)

50%

20%

Various

Digital Realty's Pro Rata Share of Unconsolidated JV NOI

$19,097

$9,263

$8,072

$1,942

$3,294

$1,078

$42,746

Digital Realty's Pro Rata Share of Unconsolidated JV Cash NOI

$19,097

$8,068

$6,676

$2,008

$3,225

$1,069

$40,143

Digital Realty's Earnings (loss) income from unconsolidated joint ventures

($37,036)

$2,759

($334)

$663

($462)

$322

($34,088)

Digital Realty's Pro Rata Share of core FFO (5)

$18,385

$7,769

$6,694

$1,801

$3,012

($488)

$37,173

Digital Realty's Fee Income from Joint Ventures

$46

$3,279

$159

$771

$71

$4,326

(1)Formerly known as 33 Chun Choi Street.
(2)Includes Medallion, Clise, Colovore, Menlo, Starwood, Walsh, and BAM Digital Realty joint ventures.
(3)Equity in income pick-up comprised of 49% owned by Digital Realty and 2% owned by management, with a corresponding offset for the 2% in minority interest.
(4)As of June 30, 2022 Digital Realty owns approximately 35% of Digital Core REIT and separately owns 10% retained interest in the underlying operating properties.
(5)For a definition of core FFO, see page 33.

31


Table of Contents

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

Graphic

Financial Supplement

Unaudited and Dollars in Thousands

Second Quarter 2022

Three Months Ended

Reconciliation of Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) (1)

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

Net Income Available to Common Stockholders

$53,245

$63,101

$1,057,630

$124,094

$127,371

Interest

 

 

69,023

 

 

66,725

 

 

71,762

 

 

71,417

 

 

75,014

Loss from early extinguishment of debt

51,135

325

Income tax expense (benefit)

16,406

13,244

3,961

13,709

47,582

Depreciation & amortization

376,967

382,132

378,883

369,035

368,981

EBITDA

$515,642

$576,337

$1,512,561

$578,255

$618,947

Unconsolidated JV real estate related depreciation & amortization

29,023

29,319

24,146

21,293

20,983

Unconsolidated JV interest expense and tax expense

6,708

21,111

15,222

11,008

15,523

Severance, equity acceleration, and legal expenses

3,786

2,077

1,003

1,377

2,536

Transaction and integration expenses

13,586

11,968

12,427

13,804

7,075

(Gain) / loss on sale of investments

(2,770)

(1,047,011)

635

(499)

Impairment of investments in real estate

18,291

Other non-core adjustments, net

31,633

(48,858)

14,307

(28,745)

(60,308)

Non-controlling interests

436

3,629

22,587

2,266

4,544

Preferred stock dividends, including undeclared dividends

10,181

10,181

10,181

10,181

11,885

(Gain on) / Issuance costs associated with redeemed preferred stock

(18,000)

Adjusted EBITDA

$610,994

$602,994

$583,713

$610,074

$602,686

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

Three Months Ended

Financial Ratios

30-Jun-22

31-Mar-22

31-Dec-21

30-Sep-21

30-Jun-21

Total GAAP interest expense

 

 

$69,023

 

 

$66,725

 

 

$71,762

 

 

$71,417

 

 

$75,014

Capitalized interest

14,131

14,751

15,328

15,142

11,558

Change in accrued interest and other non-cash amounts

(43,952)

52,324

(37,974)

17,820

(43,604)

Cash Interest Expense (2)

$39,202

$133,800

$49,116

$104,379

$42,968

Preferred dividends

10,181

10,181

10,181

10,181

11,885

Total Fixed Charges (3)

$93,335

$91,657

$97,271

$96,740

$98,457

Coverage

Interest coverage ratio (4)

6.6x

6.1x

6.0x

6.5x

6.1x

Cash interest coverage ratio (5)

12.6x

4.0x

9.8x

5.4x

10.9x

Fixed charge coverage ratio (6)

6.0x

5.5x

5.4x

5.8x

5.4x

Cash fixed charge coverage ratio (7)

10.4x

3.7x

8.3x

5.0x

9.0x

Leverage

Debt to total enterprise value (8) (9)

27.1%

25.5%

20.5%

24.8%

23.9%

Debt plus preferred stock to total enterprise value (10)

28.5%

26.8%

21.7%

26.1%

25.2%

Pre-tax income to interest expense (11)

1.9x

2.2x

16.2x

2.9x

2.7x

Net Debt to Adjusted EBITDA (12)

6.2x

6.3x

6.1x

6.0x

6.0x

(2)Cash interest expense is interest expense less amortization of debt discount and deferred financing fees and includes interest that we capitalized. We consider cash interest expense to be a useful measure of interest as it excludes non-cash based interest expense.
(3)Fixed charges consist of GAAP interest expense, capitalized interest, and preferred dividends.
(4)Adjusted EBITDA divided by GAAP interest expense plus capitalized interest (including our pro rata share of unconsolidated joint venture interest expense).
(5)Adjusted EBITDA divided by cash interest expense (including our pro rata share of unconsolidated joint venture interest expense).
(6)Adjusted EBITDA divided by fixed charges (including our pro rata share of unconsolidated joint venture fixed charges).
(7)Adjusted EBITDA divided by the sum of cash interest expense, and preferred dividends (including our pro rata share of unconsolidated joint venture cash fixed charges).
(8)Mortgage debt and other loans divided by market value of common equity plus debt plus preferred stock.
(9)Total enterprise value defined as market value of common equity plus debt plus preferred stock.
(10)Same as (8), except numerator includes preferred stock.
(11)Calculated as net income plus interest expense divided by GAAP interest expense.
(12)Calculated as total debt at balance sheet carrying value, plus capital lease obligations, plus Digital Realtys pro rata share of unconsolidated of joint venture debt, less cash and cash equivalents (including Digital Realtys pro rata share of unconsolidated joint venture cash) divided by the product of Adjusted EBITDA (including Digital Realtys pro rata share of unconsolidated joint venture EBITDA), multiplied by four.

32


Table of Contents

Management Statements on Non-GAAP Measures

Graphic

Financial Supplement

Unaudited

Second Quarter 2022

Definitions

Funds From Operations (FFO):

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

Core Funds from Operations (Core FFO):

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

Adjusted Funds from Operations (AFFO):

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

EBITDA and Adjusted EBITDA:

We believe that earnings before interest, loss from early extinguishment of debt, income taxes, and depreciation and amortization, or EBITDA, and Adjusted EBITDA (as defined below), are useful supplemental performance measures because they allow investors to view our performance without the impact of non-cash depreciation and amortization or the cost of debt and, with respect to Adjusted EBITDA, unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and issuance costs associated with redeemed preferred stock. Adjusted EBITDA is EBITDA excluding unconsolidated joint venture real estate related depreciation & amortization, unconsolidated joint venture interest expense and tax, severance, equity acceleration, and legal expenses, transaction and integration expenses, gain on sale / deconsolidation, impairment of investments in real estate, other non-core adjustments, net, non-controlling interests, preferred stock dividends, including undeclared dividends, and gain on / issuance costs associated with redeemed preferred stock. In addition, we believe EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Because EBITDA and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, exclude capitalized costs, such as leasing commissions, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our performance is limited. Other REITs may calculate EBITDA and Adjusted EBITDA differently than we do and, accordingly, our EBITDA and Adjusted EBITDA may not be comparable to other REITs’ EBITDA and Adjusted EBITDA. Accordingly, EBITDA and Adjusted EBITDA should be considered only as supplements to net income computed in accordance with GAAP as a measure of our financial performance.

33


Table of Contents

Management Statements on Non-GAAP Measures

Graphic

Financial Supplement

Unaudited

Second Quarter 2022

Net Operating Income (NOI) and Cash NOI:

Net operating income, or NOI, represents rental revenue, tenant reimbursement revenue and interconnection revenue less utilities expense, rental property operating expenses, property taxes and insurance expenses (as reflected in the statement of operations). NOI is commonly used by stockholders, company management and industry analysts as a measurement of operating performance of the company’s rental portfolio. Cash NOI is NOI less straight-line rents and above- and below-market rent amortization. Cash NOI is commonly used by stockholders, company management and industry analysts as a measure of property operating performance on a cash basis. However, because NOI and cash NOI exclude depreciation and amortization and capture neither the changes in the value of our data centers that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of our data centers, all of which have real economic effect and could materially impact our results from operations, the utility of NOI and cash NOI as measures of our performance is limited. Other REITs may calculate NOI and cash NOI differently than we do and, accordingly, our NOI and cash NOI may not be comparable to other REITs’ NOI and cash NOI. NOI and cash NOI should be considered only as supplements to net income computed in accordance with GAAP as measures of our performance.

Additional Definitions

Net debt-to-Adjusted EBITDA ratio is calculated using total debt at balance sheet carrying value, plus capital lease obligations, plus our share of unconsolidated JV debt, less unrestricted cash and cash equivalents (including our share of unconsolidated JV cash) divided by the product of Adjusted EBITDA (inclusive of our share of unconsolidated JV EBITDA) multiplied by four.

Debt-plus-preferred-to-total enterprise value is mortgage debt and other loans plus preferred stock divided by mortgage debt and other loans plus the liquidation value of preferred stock and the market value of outstanding Digital Realty Trust, Inc. common stock and Digital Realty Trust, L.P. units, assuming the redemption of Digital Realty Trust, L.P. units for shares of Digital Realty Trust, Inc. common stock.

Fixed charge coverage ratio is Adjusted EBITDA divided by the sum of GAAP interest expense, capitalized interest, scheduled debt principal payments and preferred dividends. For the quarter ended June 30, 2022, GAAP interest expense was $69 million, capitalized interest was $14 million and scheduled debt principal payments and preferred dividends was $10 million.

Reconciliation of Net Operating Income (NOI)

Three Months Ended

Six Months Ended

(in thousands)

    

30-Jun-22

    

31-Mar-21

    

30-Jun-21

  

  

30-Jun-22

    

30-Jun-21

 

 

 

 

 

Operating income

$170,371

$141,236

$185,627

$311,607

$378,146

 Fee income

(5,072)

(5,757)

(3,628)

(10,829)

(6,054)

 Other income

(2,713)

(15)

(165)

(2,728)

(224)

 Depreciation and amortization

376,967

382,132

368,981

759,099

738,714

 General and administrative

101,991

96,435

94,956

198,426

192,524

 Severance, equity acceleration, and legal expenses

3,786

2,077

2,536

5,863

4,963

 Transaction expenses

13,586

11,968

7,075

25,554

21,195

 Other expenses

70

7,657

2,298

7,727

2,041

Net Operating Income

$658,986

$635,734

$657,680

$1,294,720

$1,331,304

 Cash Net Operating Income (Cash NOI)

  

  

  

  

  

Net Operating Income

$658,986

$635,734

$657,680

$1,294,720

$1,331,304

 Straight-line rental revenue

(14,105)

(6,530)

(17,127)

(20,635)

(35,734)

 Straight-line rental expense

(2,609)

3,646

7,069

1,037

13,819

 Above- and below-market rent amortization

196

335

1,857

531

3,994

Cash Net Operating Income

$642,468

$633,185

$649,480

$1,275,653

$1,313,383

34


Table of Contents

Forward-Looking Statements

Graphic

Financial Supplement

Second Quarter 2022

This document contains forward-looking statements within the meaning of the federal securities laws, which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. Such forward-looking statements include statements relating to: our economic outlook, our expected investment and expansion activity, our expected physical settlement of the forward sale agreements and use of proceeds from any such settlement, our liquidity, our joint ventures, supply and demand for data center and colocation space, our acquisition and disposition activity, pricing and net effective leasing economics, market dynamics and data center fundamentals, our strategic priorities, our product offerings, available inventory rent from leases that have been signed but have not yet commenced and other contracted rent to be received in future periods, rental rates on future leases, lag between signing and commencement, cap rates and yields, investment activity, the company’s FFO, core FFO and net income, 2022 outlook and underlying assumptions, information related to trends, our strategy and plans, leasing expectations, weighted average lease terms, the exercise of lease extensions, lease expirations, debt maturities, annualized rent at expiration of leases, the effect new leases and increases in rental rates will have on our rental revenue, our credit ratings, construction and development activity and plans, projected construction costs, estimated yields on investment, expected occupancy, expected square footage and IT load capacity upon completion of development projects, 2022 backlog NOI, NAV components, and other forward-looking financial data. Such statements are based on management’s beliefs and assumptions made based on information currently available to management. Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance and may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:

reduced demand for data centers or decreases in information technology spending;
increased competition or available supply of data center space;
decreased rental rates, increased operating costs or increased vacancy rates;
the suitability of our data centers and data center infrastructure, delays or disruptions in connectivity or availability of power, or failures or breaches of our physical and information security infrastructure or services;
our dependence upon significant customers, bankruptcy or insolvency of a major customer or a significant number of smaller customers, or defaults on or non-renewal of leases by customers;
our ability to attract and retain customers;
breaches of our obligations or restrictions under our contracts with our customers;
our inability to successfully develop and lease new properties and development space, and delays or unexpected costs in development of properties;
the impact of current global and local economic, credit and market conditions;
our inability to retain data center space that we lease or sublease from third parties;
global supply chain or procurement disruptions, or increased supply chain costs;
information security and data privacy breaches;
difficulty managing an international business and acquiring or operating properties in foreign jurisdictions and unfamiliar metropolitan areas;
our failure to realize the intended benefits from, or disruptions to our plans and operations or unknown or contingent liabilities related to, our recent acquisitions;
our failure to successfully integrate and operate acquired or developed properties or businesses;
difficulties in identifying properties to acquire and completing acquisitions;
risks related to joint venture investments, including as a result of our lack of control of such investments;
risks associated with using debt to fund our business activities, including re-financing and interest rate risks, our failure to repay debt when due, adverse changes in our credit ratings or our breach of covenants or other terms contained in our loan facilities and agreements;
our failure to obtain necessary debt and equity financing, and our dependence on external sources of capital;
financial market fluctuations and changes in foreign currency exchange rates;
adverse economic or real estate developments in our industry or the industry sectors that we sell to, including risks relating to decreasing real estate valuations and impairment charges and goodwill and other intangible asset impairment charges;
our inability to manage our growth effectively;
losses in excess of our insurance coverage;
our inability to attract and retain talent;
impact on our operations and on the operations of our customers, suppliers and business partners during a pandemic, such as COVID-19;
environmental liabilities, risks related to natural disasters and our inability to achieve our sustainability goals;
our inability to comply with rules and regulations applicable to our company;
Digital Realty Trust, Inc.s failure to maintain its status as a REIT for federal income tax purposes;
Digital Realty Trust, L.P.s failure to qualify as a partnership for federal income tax purposes;
restrictions on our ability to engage in certain business activities;
changes in local, state, federal and international laws and regulations, including related to taxation, real estate and zoning laws, and increases in real property tax rates; and
the impact of any financial, accounting, legal or regulatory issues or litigation that may affect us.

The risks included here are not exhaustive, and additional factors could adversely affect our business and financial performance. Several additional material risks are discussed in our annual report on Form 10-K for the year ended December 31, 2021 and other filings with the U.S. Securities and Exchange Commission. Those risks continue to be relevant to our performance and financial condition. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all such risk factors, nor can it assess the impact of all such risk factors on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise. Digital Realty, Digital Realty Trust, the Digital Realty logo, Interxion, Turn-Key Flex, Powered Base Building, and PlatformDIGITAL, Data Gravity Index and Data Gravity Index DGx are registered trademarks and service marks of Digital Realty Trust, Inc. in the United States and/or other countries. All other names, trademarks and service marks are the property of their respective owners.

35