Investor Presentaiton

Reconciliation of Non-GAAP Items To Their Closest GAAP Equivalent Net Debt/LQA Adjusted EBITDA 0000 Total debt at balance sheet carrying value Add: DLR share of unconsolidated joint venture debt Add: Capital lease obligations, net Less: Unrestricted cash Net Debt as of March 31, 2023 Net Debt/LQA Adjusted EBITDA (iii) (iii) Adjusted EBITDA Net loss available to common stockholders Interest expense Taxes Depreciation and amortization EBITDA $ 58,547 102,220 21,454 421,198 603,419 Unconsolidated JV real estate related depreciation & amortization 33,719 Unconsolidated JV interest expense and tax expense 18,556 Severance accrual and equity acceleration and legal expenses 4,155 Transaction and integration expenses 12,267 Other non-core adjustments, net (14,604) Noncontrolling interests 111 Preferred stock dividends, including undeclared dividends Adjusted EBITDA 10,181 $ 667,804 LQA Adjusted EBITDA (Adjusted EBITDA x 4) $ 2,671,214 Fixed Charged Ratio (LQA Adjusted EBITDA/total fixed charges) GAAP interest expense plus capitalized interest Preferred dividends Total fixed charges Γ Fixed charge ratio DIGITAL REALTY. L $ QE 03/31/23 17,875,511 1,123,360 335,910 (361,380) $ 18,973,401 QE 03/31/23 140,702 10,181 150,884 4.4x 7.1x 80 63

View entire presentation