Strong performance yields 19.5% year-over-year growth in FFO adjusted for non-core items
SAN FRANCISCO, Feb. 18, 2011 /PRNewswire via COMTEX/ —
Digital Realty Trust, Inc. (NYSE:DLR, news, filings), a leading global wholesale datacenter provider, today announced financial results for its fourth quarter and full year ended December 31, 2010.
Highlights:
- Reported FFO of $3.39 per diluted share and unit for the year ended December 31, 2010, up 15.7% from the year ended December 31, 2009. Excluding certain items that do not represent ongoing expense or revenue streams in each full year, 2010 FFO was$3.49 per diluted share and unit, up 19.5% from 2009 FFO of $2.92 per diluted share and unit;
- Reported FFO of $0.98 per diluted share and unit for the fourth quarter of 2010, up 24.1% from the fourth quarter of 2009. Excluding certain items that do not represent ongoing expense or revenue streams in each quarter, fourth quarter 2010 FFO was$0.96 per diluted share and unit, up 23.1% from fourth quarter 2009 FFO of $0.78 per diluted share and unit;
- Reported net income for the year ended December 31, 2010 of $105.4 million and net income available to common stockholders of $58.3 million, or $0.68 per diluted share;
- Acquired fifteen properties totaling 2.3 million square feet for approximately $1.3 billionand an investment in an unconsolidated joint venture for $10.3 million in 2010;
- Commenced leases on approximately 652,000 square feet during 2010 at an average annualized GAAP rent of approximately $111 per square foot, including non-technical space;
- Signed leases on approximately 1.2 million square feet in 2010 at an average annualized GAAP rent of approximately $96 per square foot, including non-technical space;
- Increased quarterly common stock dividend by 28% for the first quarter of 2011 to$0.68 per share. Previous dividend increases included a 7% increase in the first quarter of 2010 to $0.48 per share and a 10% increase in the third quarter of 2010 to$0.53 per share;
- Completed $50 million expansion of the Prudential Shelf Facility;
- Generated approximately $62.8M of net proceeds from the issuance of approximately 1.0 million shares of common stock under the At The Market equity distribution program at an average price of $61.16 per share during the fourth quarter of 2010. For the full year 2010, the Company generated approximately $217.1M of net proceeds from the issuance of approximately 3.8 million shares at an average price of $57.66 per share;
- Exchanged approximately $21.3 million aggregate principal amount of the 4.125% Exchangeable Senior Debentures due 2026 for approximately 674,000 shares and a total cash premium of approximately $205,000 in the fourth quarter of 2010. For the full year 2010, the Company exchanged approximately $83.7 million aggregate principal amount of the 4.125% Exchangeable Senior Debentures for approximately 2.6 million shares and a total cash premium of approximately $544,000;
- Redeemed the outstanding 7.875% Series B Cumulative Redeemable Preferred Stock for $63.3 million plus accrued dividends; and
- Raised 2011 FFO guidance range to $3.80 to $3.95 per diluted share and unit, increasing the midpoint by $0.075 per share.
Funds from operations (“FFO”) was $102.9 million in the fourth quarter of 2010, or $0.98on a diluted per share and unit basis, up 21.0% from $0.81 per diluted share and unit in the previous quarter; and up 24.1% from $0.79 per diluted share and unit in the fourth quarter of 2009. For the year ended December 31, 2010, FFO was $327.5 million, or $3.39on a diluted per share and unit basis, up 15.7% from $2.93 per diluted share and unit in 2009.
“Core FFO, which is FFO adjusted for certain items that we believe do not represent ongoing expenses or revenue streams in each full year, was $3.49 per diluted share and unit in 2010, up 19.5% over comparable 2009 core FFO of $2.92 per diluted share and unit,” said A. William Stein, Chief Financial Officer and Chief Investment Officer of Digital Realty Trust. “The FFO of $0.98 per diluted share and unit for the fourth quarter of 2010 includes approximately $0.02 of additional FFO from certain items that do not represent ongoing expenses or revenue streams. Similarly, fourth quarter 2009 FFO of $0.79 per diluted share and unit included approximately $0.01 per share of additional FFO from such items. When adjusted for these items in each quarter, fourth quarter 2010 core FFO increased 23.1% over fourth quarter 2009 core FFO.”
FFO is a supplemental non-GAAP performance measure used by the real estate industry to measure the operating performance of real estate investment trusts. FFO should not be considered as a substitute for net income determined in accordance with U.S. GAAP as a measure of financial performance. A reconciliation from U.S. GAAP net income available to common stockholders to FFO, a definition of FFO, a reconciliation from FFO to core FFO, and a definition of core FFO, which adjusts for items that do not represent ongoing expenses or revenue streams, is included as an attachment to this press release.
Net income for the fourth quarter was $36.3 million, compared to $23.6 million for the third quarter of 2010 and $24.9 million for the fourth quarter of 2009. Net income available to common stockholders in the fourth quarter was $24.9 million or $0.27 per diluted share, compared to $9.6 million, or $0.11 per diluted share in the third quarter of 2010, and$14.3 million, or $0.18 per diluted share, in the fourth quarter of 2009. For the year endedDecember 31, 2010, net income was $105.4 million, up 15.6% over 2009 net income of$91.2 million. Net income available to common shareholders for the year was $58.3 million, or $0.68 per diluted share, up from $47.3 million, or $0.61 per diluted share, in 2009.
The Company reported total operating revenues of $238.7 million in the fourth quarter of 2010, up 40.6% from $169.8 million in the fourth quarter of 2009, and total operating revenues of $865.4 million for the year, up 35.8% from $637.1 million in 2009.
“During 2010 we acquired over $1.3 billion in properties, completed a record level of lease signings and entered the Asia Pacific market with our first property in Singapore,” commented Michael F. Foust, Chief Executive Officer of Digital Realty Trust. “As a result of our solid performance and proven ability to grow revenue and earnings, we were pleased to continue to share this success with our shareholders by increasing our quarterly dividend last week by over 28% from the fourth quarter 2010 dividend. This equates to an annual 2011 dividend of $2.72 per share, up approximately 35% from $2.02 per share in 2010.”
Acquisitions and Leasing Activity
In November 2010, the Company acquired a new 370,500 square foot data center facility located in Singapore’s International Business Park in the Jurong East area for a purchase price of $132.7 million. The Company plans to invest up to an additional $35.0 million of development capital expenditures in 2011 in this facility, subject to customer demand, and expects the facility to be ready for occupancy beginning in the second quarter of 2011. During the full year 2010, the Company acquired over 2.3 million square feet in fifteen properties for a total purchase price of $1.3 billion.
As previously announced, for the quarter ended December 31, 2010, the Company signed leases totaling approximately 478,000 square feet of space. This includes over 89,000 square feet of Turn-Key Datacenter(R) space leased at an average annual GAAP rental rate of $184 per square foot, approximately 234,000 square feet of Powered Base Building(R) space leased at an average annual GAAP rental rate of $39 per square foot, and approximately 155,000 square feet of non-technical space leased at an average annual GAAP rental rate of $20 per square foot.
For the twelve months ended December 31, 2010, the Company signed leases totaling approximately 1.2 million square feet of space. This includes approximately 519,000 square feet of Turn-Key Datacenter(R) space leased at an average annual GAAP rental rate of $172 per square foot, approximately 379,000 square feet of Powered Base Building(R) space leased at an average annual GAAP rental rate of $45 per square foot, and over 262,000 square feet of non-technical space leased at an average annual GAAP rental rate of $22 per square foot.
For the quarter ended December 31, 2010, the Company commenced leases totaling approximately 143,000 square feet of space. This includes approximately 100,000 square feet of Turn-Key Datacenter(R)space leased at an average annual GAAP rental rate of$210 per square foot, approximately 1,200 square feet of Powered Base Building(R) space leased at an average annual GAAP rental rate of $78 per square foot, and approximately 42,000 square feet of non-technical space leased at an average annual GAAP rental rate of $9 per square foot.
For the twelve months ended December 31, 2010, the Company commenced leases totaling over 652,000 square feet of space. This includes approximately 420,000 square feet of Turn-Key Datacenter(R) space leased at an average annual GAAP rental rate of$159 per square foot, approximately 91,000 square feet of Powered Base Building(R) space leased at an average annual GAAP rental rate of $32 per square foot, and approximately 141,000 square feet of non-technical space leased at an average annual GAAP rental rate of $20 per square foot.
As of February 18, 2011, the Company’s portfolio comprised 96 properties, excluding two properties held as investments in unconsolidated joint ventures, consisting of 132 buildings totaling approximately 16.8 million rentable square feet, including 2.2 million square feet of space held for redevelopment. The portfolio is strategically located in 28 key markets throughout North America, Europe and Singapore.
Balance Sheet Update
Total assets grew to approximately $5.3 billion at December 31, 2010 from $3.7 billion atDecember 31, 2009. Total debt increased to approximately $2.8 billion at December 31, 2010 from $1.8 billion at December 31, 2009. Stockholders’ equity was approximately $2.0 billion at December 31, 2010, up from $1.6 billion at December 31, 2009.
During the fourth quarter of 2010, the Company generated approximately $62.8M of net proceeds under its At The Market equity distribution program from the issuance of approximately 1.0 million shares at an average price of $61.16 per share. During the full year 2010, the Company generated approximately $217.1M of net proceeds from the issuance of approximately 3.8 million shares at an average price of $57.66 per share.
In December 2010, the Company closed on a $50 million expansion of the Prudential Shelf Facility.
Also in December 2010, the Company redeemed its outstanding 7.875% Series B Cumulative Redeemable Preferred Stock for approximately $63.3 million plus accrued dividends.
During the fourth quarter of 2010, the Company exchanged approximately $21.3 million of the 4.125% Exchangeable Senior Debentures due 2026 for approximately 674,000 shares and a total cash premium of approximately $205,000. For the full year 2010, the Company exchanged approximately $83.7 million of the 4.125% Debentures for approximately 2.6 million shares and a total cash premium of approximately $544,000.
“In 2010, we raised over $1.6 billion in capital, including $613.7 million from the issuance of common stock, to fund the growth of the Company. To reduce our overall cost of capital and strengthen our balance sheet as well as our credit statistics, we redeemed our Series A and Series B preferred stock totaling $166.8 million and retired approximately $83.7 million of debt,” added Mr. Stein. “We remain optimistic with respect to our growth and are revising our 2011 guidance to reflect our current outlook.”
2011 Revised Outlook
FFO per diluted share and unit for the year ending December 31, 2011 is projected to be between $3.80 and $3.95. This guidance represents expected FFO growth of 12.1% to 16.5% over 2010 FFO of $3.39 per diluted share and unit. A reconciliation of the range of 2011 projected net income to projected FFO is as follows:
| Low | High | ||||
| Net income available to common stockholders per diluted share | $1.05 | — | $1.20 | ||
| Add: | |||||
| Real estate depreciation and amortization as adjusted for noncontrolling interests | $3.05 | ||||
| Less: | |||||
| Dilutive impact of convertible stock and exchangeable debentures | ($0.30) | ||||
| Projected FFO per diluted share | $3.80 | — | $3.95 | ||
Investor Conference Call Details
Digital Realty Trust will hold a conference call today, Friday, February 18, 2011 at 1:00 pm ET/10:00 am PT to discuss its fourth quarter and full year 2010 financial results and operating performance. The conference call will feature Chief Executive Officer, Michael Foust and Chief Financial Officer and Chief Investment Officer, A. William Stein. To participate in the live call, investors are invited to dial +1 (877) 512-9172 (for domestic callers) or +1 (706) 679-7933 (for international callers) and quote the conference ID # 33685253 at least five minutes prior to start time. A live webcast of the call will be available via the Investors section of Digital Realty Trust’s website atwww.digitalrealtytrust.com. Please go to the website at least 15 minutes early to register and download and install any necessary audio software. If you are unable to listen to the live conference call, a telephone and webcast replay will be available after the call until11:59 pm ET on Friday, March 4, 2011. The telephone replay can be accessed two hours after the call’s completion by dialing +1 (800) 642-1687 (for domestic callers) or +1 (706) 645-9291 (for international callers) and using the conference ID #33685253. The webcast replay can be accessed approximately 24 hours after the live call has concluded on Digital Realty Trust’s website.
About Digital Realty Trust, Inc.
Digital Realty Trust, Inc. enables customers to deliver critical business applications by providing secure, reliable and cost effective datacenter facilities. Digital Realty Trust’s customers include domestic and international companies across multiple industry verticals ranging from information technology and Internet enterprises, to manufacturing and financial services. Digital Realty Trust’s 96 properties, excluding two properties held as investments in unconsolidated joint ventures, comprise approximately 16.8 million square feet as of February 18, 2011, including 2.2 million square feet of space held for redevelopment. Digital Realty Trust’s portfolio is located in 28 markets throughout Europe,North America and Singapore. Additional information about Digital Realty Trust is included in the Company Overview, which is available on the Investors page of Digital Realty Trust’s website at http://www.digitalrealtytrust.com.
Safe Harbor Statement
This press release contains forward-looking statements which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially, including statements related to the Company’s 2011 guidance, rent from leases that have been signed but have not yet commenced and other contracted rent to be received in future periods, dividends on our common stock, development capital expenditure plans, when the Singapore datacenter facility will be ready for customer occupancy, our expected growth and expectations regarding real estate depreciation and amortization expenses. These risks and uncertainties include, among others, the following: the impact of the recent deterioration in global economic, credit and market conditions; current local economic conditions in our geographic markets; decreases in information technology spending, including as a result of economic slowdowns or recession; 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); our dependence upon significant tenants; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; defaults on or non-renewal of leases by tenants; our failure to obtain necessary debt and equity financing; increased interest rates and operating costs; our failure to repay debt when due or our breach of covenants or other terms contained in our loan facilities and agreements; financial market fluctuations; changes in foreign currency exchange rates; our inability to manage our growth effectively; difficulty acquiring or operating properties in foreign jurisdictions; our failure to successfully operate acquired or redeveloped properties; risks related to joint venture investments, including as a result of our lack of control of such investments; delays or unexpected costs in development or redevelopment of properties; decreased rental rates or increased vacancy rates; increased competition or available supply of data center space; our inability to successfully develop and lease new properties and space held for redevelopment; difficulties in identifying properties to acquire and completing acquisitions; our inability to acquire off-market properties; our inability to comply with the rules and regulations applicable to reporting companies; our failure to maintain our status as a REIT; possible adverse changes to tax laws; restrictions on our ability to engage in certain business activities; environmental uncertainties and risks related to natural disasters; changes in foreign laws and regulations, including those related to taxation and real estate ownership and operation; and changes in real estate and zoning laws and increases in real property tax rates. For a further list and description of such risks and uncertainties, see the reports and other filings by the Company with the U.S. Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2009 and the Company’s Quarterly Reports on Form 10-Q for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
| For Additional Information: | ||
| A. William Stein | Pamela Matthews | |
| Chief Financial Officer and | Investor/Analyst Information | |
| Chief Investment Officer | Digital Realty Trust, Inc. | |
| Digital Realty Trust, Inc. | +1 (415) 738-6500 | |
| +1 (415) 738-6500 | ||
| Digital Realty Trust, Inc. and Subsidiaries | ||||||||||
| Condensed Consolidated Income Statements | ||||||||||
| (in thousands, except share and per share data) | ||||||||||
| (unaudited) | ||||||||||
| Three Months Ended | Year Ended | |||||||||
| December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | |||||||
| Operating Revenues: | ||||||||||
| Rental | $ 191,850 | $ 136,467 | $ 686,949 | $ 510,944 | ||||||
| Tenant reimbursements | 46,451 | 32,459 | 178,081 | 125,136 | ||||||
| Other | 371 | 848 | 371 | 1,062 | ||||||
| Total operating revenues | 238,672 | 169,774 | 865,401 | 637,142 | ||||||
| Operating Expenses: | ||||||||||
| Rental property operating and maintenance | 69,963 | 46,086 | 251,767 | 176,238 | ||||||
| Property taxes | 4,933 | 8,349 | 44,432 | 36,004 | ||||||
| Insurance | 2,384 | 1,672 | 8,133 | 6,111 | ||||||
| Depreciation and amortization | 76,383 | 52,126 | 263,903 | 198,052 | ||||||
| General and administrative | 12,225 | 10,008 | 47,196 | 39,988 | ||||||
| Transactions | 224 | 1,355 | 7,438 | 2,177 | ||||||
| Other | – | 94 | 226 | 783 | ||||||
| Total operating expenses | 166,112 | 119,690 | 623,095 | 459,353 | ||||||
| Operating income | 72,560 | 50,084 | 242,306 | 177,789 | ||||||
| Other Income (Expenses): | ||||||||||
| Equity in earnings (losses) of unconsolidated joint ventures | 1,260 | (776) | 5,254 | 2,172 | ||||||
| Interest and other income | 224 | 17 | 616 | 753 | ||||||
| Interest expense | (36,583) | (24,451) | (137,384) | (88,442) | ||||||
| Tax expense | (258) | 23 | (1,851) | (1,038) | ||||||
| Loss from early extinguishment of debt | (905) | – | (3,529) | – | ||||||
| Net Income | 36,298 | 24,897 | 105,412 | 91,234 | ||||||
| Net income attributable to noncontrolling interests | (1,077) | (510) | (3,118) | (3,572) | ||||||
| Net Income Attributable to Digital Realty Trust, Inc. | 35,221 | 24,387 | 102,294 | 87,662 | ||||||
| Preferred stock dividends | (7,608) | (10,101) | (37,004) | (40,404) | ||||||
| Costs on redemption of preferred stock | (2,748) | – | (6,951) | – | ||||||
| Net Income Available to Common Stockholders | $ 24,865 | $ 14,286 | $ 58,339 | $ 47,258 | ||||||
| Net income per share available to common stockholders: | ||||||||||
| Basic | $ 0.27 | $ 0.19 | $ 0.69 | $ 0.62 | ||||||
| Diluted | $ 0.27 | $ 0.18 | $ 0.68 | $ 0.61 | ||||||
| Weighted average shares outstanding: | ||||||||||
| Basic | 90,698,033 | 76,649,529 | 84,275,498 | 75,950,370 | ||||||
| Diluted | 92,448,830 | 78,496,296 | 86,013,471 | 77,020,890 | ||||||
| Digital Realty Trust, Inc. and Subsidiaries | ||||
| Condensed Consolidated Balance Sheets | ||||
| (in thousands) | ||||
| December 31, 2010 | December 31, 2009 | |||
| ASSETS | (unaudited) | |||
| Investments in real estate | ||||
| Properties: | ||||
| Land | $ 478,629 | $ 382,763 | ||
| Acquired ground leases | 6,374 | 2,767 | ||
| Buildings and improvements | 4,459,047 | 2,952,330 | ||
| Tenant improvements | 283,492 | 272,462 | ||
| Total investments in properties | 5,227,542 | 3,610,322 | ||
| Accumulated depreciation and amortization | (660,700) | (459,521) | ||
| Net investments in properties | 4,566,842 | 3,150,801 | ||
| Investment in unconsolidated joint ventures | 17,635 | 6,392 | ||
| Net investments in real estate | 4,584,477 | 3,157,193 | ||
| Cash and cash equivalents | 11,719 | 72,320 | ||
| Accounts and other receivables, net | 70,337 | 46,086 | ||
| Deferred rent | 190,067 | 145,550 | ||
| Acquired above market leases, net | 40,539 | 25,861 | ||
| Acquired in place lease value and deferred leasing costs, net | 334,366 | 224,216 | ||
| Deferred financing costs, net | 22,825 | 21,073 | ||
| Restricted cash | 60,062 | 37,810 | ||
| Other assets | 15,091 | 14,950 | ||
| Total Assets | $ 5,329,483 | $ 3,745,059 | ||
| LIABILITIES AND EQUITY | ||||
| Revolving credit facility | $ 333,534 | $ 205,547 | ||
| Unsecured senior notes, net of discount | 1,066,030 | 83,000 | ||
| Exchangeable senior debentures, net of discount | 353,702 | 432,234 | ||
| Mortgage loans, net of premiums | 1,043,188 | 1,063,663 | ||
| Other secured loans | 10,500 | – | ||
| Accounts payable and other accrued liabilities | 237,631 | 151,229 | ||
| Accrued dividends and distributions | 51,210 | 37,004 | ||
| Acquired below market leases, net | 93,250 | 69,311 | ||
| Security deposits and prepaid rents | 85,775 | 68,270 | ||
| Total Liabilities | 3,274,820 | 2,110,258 | ||
| Equity: | ||||
| Stockholders’ equity | 1,962,518 | 1,558,995 | ||
| Noncontrolling interests | 92,145 | 75,806 | ||
| Total Equity | 2,054,663 | 1,634,801 | ||
| Total Liabilities and Equity | $ 5,329,483 | $ 3,745,059 | ||
| Digital Realty Trust, Inc. and Subsidiaries | ||||||||
| Reconciliation of Net Income Available to Common Stockholders to Funds From Operations (FFO) | ||||||||
| (in thousands, except per share data) | ||||||||
| (unaudited) | ||||||||
| Three Months Ended | Year Ended | |||||||
| December 31, 2010 | September 30, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | ||||
| Net income available to common stockholders | $ 24,865 | $ 9,639 | $ 14,286 | $ 58,339 | $ 47,258 | |||
| Adjustments: | ||||||||
| Noncontrolling interests in operating partnership | 1,336 | 537 | 984 | 3,406 | 3,432 | |||
| Real estate related depreciation and amortization (1) | 75,983 | 69,810 | 51,821 | 262,485 | 196,971 | |||
| Real estate related depreciation and amortization related to investment in unconsolidated joint ventures | 724 | 1,058 | 2,335 | 3,243 | 4,382 | |||
| FFO available to common stockholders and unitholders (2) | $ 102,908 | $ 81,044 | $ 69,426 | $ 327,473 | $ 252,043 | |||
| Basic FFO per share and unit | $ 1.08 | $ 0.87 | $ 0.84 | $ 3.67 | $ 3.08 | |||
| Diluted FFO per share and unit (2) | $ 0.98 | $ 0.81 | $ 0.79 | $ 3.39 | $ 2.93 | |||
| Weighted average common stock and units outstanding | ||||||||
| Basic | 95,580 | 93,421 | 82,196 | 89,261 | 81,715 | |||
| Diluted (2) | 115,618 | 113,235 | 102,078 | 109,159 | 98,963 | |||
| (1) Real estate depreciation and amortization was computed as follows: | ||||||||
| Depreciation and amortization per income statement | 76,383 | 70,128 | 52,126 | 263,903 | 198,052 | |||
| Non-real estate depreciation | (400) | (318) | (305) | (1,418) | (1,081) | |||
| $ 75,983 | $ 69,810 | $ 51,821 | $ 262,485 | $ 196,971 | ||||
| (2) At December 31, 2010, we had 7,000 series C convertible preferred shares and 13,787 series D convertible preferred shares outstanding that were convertible into 3,703 common shares and 8,314 common shares, respectively. In addition, we had a balance of $266,400 of 5.50% exchangeable senior debentures that were exchangeable for 6,270 common shares on a weighted average basis for the three months ended December 31, 2010. See below for calculations of diluted FFO available to common stockholders and unitholders and weighted average common stock and units outstanding. | ||||||||
| Three Months Ended | Year Ended | |||||||
| December 31, 2010 | September 30, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | ||||
| FFO available to common stockholders and unitholders | $ 102,908 | $ 81,044 | $ 69,426 | $ 327,473 | $ 252,043 | |||
| Add: Series C convertible preferred dividends | 1,914 | 1,914 | 1,914 | 7,656 | 7,656 | |||
| Add: Series D convertible preferred dividends | 4,739 | 4,739 | 4,742 | 18,962 | 18,968 | |||
| Add: 5.50% exchangeable senior debentures interest expense | 4,050 | 4,050 | 4,050 | 16,200 | 11,248 | |||
| FFO available to common stockholders and unitholders — diluted | $ 113,611 | $ 91,747 | $ 80,132 | $ 370,291 | $ 289,915 | |||
| Weighted average common stock and units outstanding | 95,580 | 93,421 | 82,196 | 89,261 | 81,715 | |||
| Add: Effect of dilutive securities (excluding series C and D convertible preferred stock) | 1,751 | 1,622 | 1,847 | 1,738 | 1,071 | |||
| Add: Effect of dilutive series C convertible preferred stock | 3,703 | 3,666 | 3,625 | 3,671 | 3,617 | |||
| Add: Effect of dilutive series D convertible preferred stock | 8,314 | 8,316 | 8,215 | 8,271 | 8,215 | |||
| Add: Effect of dilutive 5.50% exchangeable senior debentures | 6,270 | 6,210 | 6,195 | 6,218 | 4,345 | |||
| Weighted average common stock and units outstanding — diluted | 115,618 | 113,235 | 102,078 | 109,159 | 98,963 | |||
| Digital Realty Trust, Inc. and Subsidiaries | ||||||||
| Reconciliation of Funds From Operations (FFO) to Core Funds From Operations (CFFO) | ||||||||
| (in thousands, except per share data) | ||||||||
| (unaudited) | ||||||||
| Three Months Ended | Year Ended | |||||||
| December 31, 2010 | September 30, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | ||||
| FFO available to common stockholders and unitholders — diluted | $ 113,611 | $ 91,747 | $ 80,132 | $ 370,291 | $ 289,915 | |||
| Termination fees and other non-core revenues (3) | (842) | (565) | 463 | (4,446) | 463 | |||
| Significant transaction expenses | – | 4,666 | 720 | 6,381 | 720 | |||
| Loss from early extinguishment of debt | 905 | 953 | – | 3,529 | – | |||
| Costs on redemption of preferred stock | 2,748 | 4,203 | – | 6,951 | – | |||
| Significant property tax adjustments, net (4) | (5,015) | – | (1,882) | (1,835) | (1,882) | |||
| Other non-core expense adjustments (5) | (900) | 400 | – | (48) | – | |||
| CFFO available to common stockholders and unitholders — diluted | $ 110,507 | $ 101,404 | $ 79,433 | $ 380,823 | $ 289,216 | |||
| Diluted CFFO per share and unit | $ 0.96 | $ 0.90 | $ 0.78 | $ 3.49 | $ 2.92 | |||
| (3) Includes one-time fees, proceeds and certain other adjustments that are not core to our business. | ||||||||
| (4) Includes reassessments, appeals or supplemental taxes. | ||||||||
| (5) Includes reversal of accruals, settlement payment and certain other adjustments that are not core to our business. | ||||||||
Note Regarding Funds From Operations
Digital Realty Trust calculates Funds from Operations, or FFO, in accordance with the standards established by the National Association of Real Estate Investment Trusts, or NAREIT. FFO represents net income (loss) available to common stockholders and unitholders (computed in accordance with U.S. GAAP), excluding gains (or losses) from sales of property, real estate related depreciation and amortization (excluding amortization of deferred financing costs) 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, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. Digital Realty Trust also believes 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 properties that result from use or market conditions, nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, 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 such other REITs’ FFO. Accordingly, FFO should be considered only as a supplement to net income as a measure of our performance.
Core Funds from Operations
We present core funds from operations, or CFFO, as a supplemental operating measure because, in excluding certain items that do not reflect ongoing revenue or expense streams, it provides a performance measure that, when compared year over year, captures our core business operating performance. We calculate CFFO by adding to or subtracting from FFO (i) termination fees and other non-core revenues, (ii) significant transaction expenses, (iii) loss from early extinguishment of debt, (iv) costs on redemption of preferred stock, (v) significant property tax adjustments, net and (vi) other non-core expense adjustments. Other equity REITs may not calculate CFFO in a consistent manner. Accordingly, our CFFO may not be comparable to other REITs’ CFFO. CFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance.
SOURCE Digital Realty Trust, Inc.
PR Archives: Latest, By Company, By Date