Investor Presentaiton slide image

Investor Presentaiton

Reconciliation of Non-GAAP Items To Their Closest GAAP Equivalent Net Debt/LOA Adjusted EBITDA in 000's Total debt at balance sheet carrying value Add: DLR share of unconsolidated joint venture debt Add: Capital lease obligations Less: Unrestricted cash (including DLR share of unconsolidated JV) Net Debt as of March 31, 2021 Net Debt/LOA Adjusted EBITDA™) (iii) Adjusted EBITDA Net income available to common stockholders Ś 372,405 QE 3/31/21 $ 13,256,839 714,111 236,358 (414,734) $ 13,792,574 5.6x Γ DIGITAL REALTY. L Interest expense 75,653 Loss from early extinguishment of debt Taxes 18,347 7,547 Depreciation and amortization 369,733 EBITDA 843,685 Unconsolidated JV real estate related depreciation & amortization Unconsolidated JV interest expense and tax expense 19,378 8,786 Severance accrual and equity acceleration and legal expenses Transaction and integration expenses 2,427 14,120 Gain on sale / deconsolidation (333,921) Other non-core adjustments, net 38,574 Impairment of investments in real estate Noncontrolling interests Preferred stock dividends, including undeclared dividends Issuance costs associated with redeemed preferred stock Adjusted EBITDA LOA Adjusted EBITDA (Adjusted EBITDA x 4) 8,756 13,514 $ 615,319 $ 2,461,276 Fixed Charged Ratio (LOA Adjusted EBITDA/total fixed charges) Interest expense (including unconsolidated JV interest expense) plus capitalized interest Preferred dividends Total fixed charges QE 3/31/21 92,900 13,514 106,414 Fixed charge ratio 5.8x 55 59
View entire presentation