Digital Realty Trust (DLR) 8-K Results of Operations and Financial Condition

q q q p p tu p q q q p p p q q tu tu

• • • • • Cash Rent Change

USD CAD GBP EURO JPY HKD SGD AUD 13% 5% 75% 4%

• • • • • • • • • • • •

  

    

Reconciliation of Core EBITDA (unaudited) (in thousands) Three Months Ended June 30, 2016 Net Loss ($8,185) Income Tax Expense (Benefit) 58 Interest Expense, net 857 Depreciation & Amortization 39,996 EBITDA $32,726 Plus: Non-Cash Rent 7,740 Plus: Non-Cash Compensation 429 Plus: Transaction Expenses and Other 707 Less: Synergies (2,395) Core EBITDA $39,207