Digital Realty Trust (DLR) 10-Q 2015 Q3 Quarterly report

Exhibit 12.1

Digital Realty Trust, Inc. and Subsidiaries

Statement of Computation of Ratios

(in thousands, except ratios)

	Nine Months Ended September 30,						Year Ended December 31,
	2015			2014			2014			2013			2012		2011		2010
Income from continuing operations before noncontrolling interests	$	318,164		$	238,210		$	203,415		$	320,449		$	216,047	$	162,126	$	105,412
Interest expense	139,718			144,689			191,085			189,399			157,108		149,350		137,384
Interest within rental expense (1)	4,610			3,973			5,393			7,687			3,410		2,847		2,604
Noncontrolling interests in consolidated joint ventures	(342		)	(352		)	(465		)	(595		)	444		324		288
Earnings available to cover fixed charges	$	462,150		$	386,520		$	399,428		$	516,940		$	377,009	$	314,647	$	245,688
Fixed charges:
Interest expense	$	139,718		$	144,689		$	191,085		$	189,399		$	157,108	$	149,350	$	137,384
Interest within rental expense (1)	4,610			3,973			5,393			7,687			3,410		2,847		2,604
Capitalized interest	9,896			15,606			20,373			26,277			21,456		17,905		10,241
Total fixed charges	154,224			164,268			216,851			223,363			181,974		170,102		150,229
Preferred stock dividends	55,367			49,010			67,465			42,905			38,672		25,397		37,004
Fixed charges and preferred stock dividends	$	209,591		$	213,278		$	284,316		$	266,268		$	220,646	$	195,499	$	187,233
Ratio of earnings to fixed charges	3.00			2.35			1.84			2.31			2.07		1.85		1.64
Ratio of earnings to fixed charges and preferred stock dividends	2.21			1.81			1.40			1.94			1.71		1.61		1.31

(1) Interest within rental expense represents one-third of rental expense (the approximate portion of rental expense representing interest).

Digital Realty Trust, L.P. and Subsidiaries

Statement of Computation of Ratios

(in thousands, except ratios)

	Nine Months Ended September 30,						Year Ended December 31,
	2015			2014			2014			2013			2012		2011		2010
Income from continuing operations before noncontrolling interests	$	317,011		$	238,210		$	203,415		$	320,449		$	216,047	$	162,126	$	105,412
Interest expense	140,871			144,689			191,085			189,399			157,108		149,350		137,384
Interest within rental expense (1)	4,610			3,973			5,393			7,687			3,410		2,847		2,604
Noncontrolling interests in consolidated joint ventures	(342		)	(352		)	(465		)	(595		)	444		324		288
Earnings available to cover fixed charges	$	462,150		$	386,520		$	399,428		$	516,940		$	377,009	$	314,647	$	245,688
Fixed charges:
Interest expense	$	140,871		$	144,689		$	191,085		$	189,399		$	157,108	$	149,350	$	137,384
Interest within rental expense (1)	4,610			3,973			5,393			7,687			3,410		2,847		2,604
Capitalized interest	9,896			15,606			20,373			26,277			21,456		17,905		10,241
Total fixed charges	155,377			164,268			216,851			223,363			181,974		170,102		150,229
Preferred unit distributions	55,367			49,010			67,465			42,905			38,672		25,397		37,004
Fixed charges and preferred unit distributions	$	210,744		$	213,278		$	284,316		$	266,268		$	220,646	$	195,499	$	187,233
Ratio of earnings to fixed charges	2.97			2.35			1.84			2.31			2.07		1.85		1.64
Ratio of earnings to fixed charges and preferred unit distributions	2.19			1.81			1.40			1.94			1.71		1.61		1.31

(1) Interest within rental expense represents one-third of rental expense (the approximate portion of rental expense representing interest).