CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended |
Jun. 30, 2020 | Jun. 30, 2019 | Jun. 30, 2020 | Jun. 30, 2019 |
Cash flows from operating activities: | | | | |
Net income | $ 75,978 | $ 61,324 | $ 304,676 | $ 182,321 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Gain on deconsolidation / disposition of properties, net | | | (304,801) | (67,497) |
Gain on sale of marketable equity security | | | (17,883) | 0 |
Unrealized loss (gain) on marketable equity security | (3,000) | (2,400) | 2,375 | (18,913) |
Impairment of investments in real estate | 0 | 0 | 0 | 5,351 |
Equity in loss (earnings) of unconsolidated joint ventures | 7,632 | (6,962) | 86,628 | (16,179) |
Distributions from unconsolidated joint ventures | | | 9,231 | 20,856 |
Write-off due to early lease terminations | | | 135 | 9,634 |
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases | | | 461,940 | 409,362 |
Amortization of customer relationship value, acquired in-place lease value and deferred leasing costs | | | 178,682 | 192,686 |
Amortization of share-based compensation | | | 35,580 | 17,060 |
Non-cash amortization of terminated swaps | | | 524 | 523 |
Allowance for doubtful accounts | | | 3,905 | 4,813 |
Amortization of deferred financing costs | | | 7,921 | 7,399 |
Loss from early extinguishment of debt | | | 632 | 4,090 |
Amortization of debt discount/premium | | | 1,899 | 1,228 |
Amortization of acquired above-market leases and acquired below-market leases, net | | | 7,087 | 10,163 |
Changes in assets and liabilities: | | | | |
Accounts and other receivables | | | 15,115 | (45,028) |
Deferred rent | | | (13,438) | (28,015) |
Deferred leasing costs | | | (19,212) | (14,133) |
Other assets | | | (30,810) | (24,061) |
Accounts payable, operating lease liabilities and other accrued liabilities | | | (17,497) | 176,367 |
Security deposits and prepaid rents | | | (319) | (715) |
Net cash provided by operating activities | | | 712,370 | 827,312 |
Cash flows from investing activities: | | | | |
Improvements to investments in real estate | | | (854,885) | (780,571) |
Deconsolidation of Ascenty cash | | | 0 | (97,081) |
Proceeds from joint ventures transactions | | | 0 | 702,439 |
Proceeds from sale of marketable equity security | 70,000 | 0 | 70,019 | 0 |
Cash assumed in acquisitions | | | 116,738 | 0 |
Acquisitions of real estate | | | (351,186) | (59,397) |
Proceeds from sale of assets, net of sales costs | | | 526,362 | 0 |
Investments in unconsolidated joint ventures | | | (94,169) | (66,622) |
Prepaid construction costs and other investments | | | (93,032) | (76,863) |
Improvement advances to tenants | | | (43,963) | (25,029) |
Collection of improvement advances to tenants | | | 45,301 | 16,611 |
Net cash used in investing activities | | | (678,815) | (386,513) |
Cash flows from financing activities: | | | | |
Borrowings on global revolving credit facilities | | | 1,365,607 | 2,182,573 |
Repayments on global revolving credit facilities | | | (1,652,878) | (2,418,142) |
Repayments on unsecured term loans | | | 0 | (375,000) |
Borrowings on unsecured senior notes | | | 2,357,417 | 2,325,566 |
Repayments on unsecured senior notes | | | (1,435,272) | (1,368,892) |
Principal payments on secured debt | | | (1,090) | (315) |
Payment of loan fees and costs | | | (15,440) | (16,723) |
Premium paid for early extinguishment of debt | | | 0 | (29,701) |
Capital contributions from noncontrolling interests in consolidated joint ventures, net | | | 36,876 | 62,748 |
Proceeds from common and preferred stock offerings, net | | | 639,881 | 202,288 |
Redemption of preferred stock | | | 0 | (365,050) |
Proceeds from equity plans | | | 2,638 | 2,259 |
Payment of dividends to preferred stockholders | | | (42,310) | (37,613) |
Payment of dividends to common stockholders and distributions to noncontrolling interests in operating partnership | | | (850,601) | (686,929) |
Net cash provided by (used in) financing activities | | | 404,828 | (522,931) |
Net increase in cash, cash equivalents and restricted cash | | | 438,383 | (82,132) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | | | (16,603) | (12,018) |
Cash, cash equivalents and restricted cash at beginning of period | | | 97,253 | 135,222 |
Cash, cash equivalents and restricted cash at end of period | 519,033 | 41,072 | 519,033 | 41,072 |
Supplemental disclosure of cash flow information: | | | | |
Cash paid for interest, net of amounts capitalized | | | 151,517 | 169,468 |
Cash paid for income taxes | | | 8,559 | 7,931 |
Supplementary disclosure of noncash investing and financing activities: | | | | |
Change in net assets related to foreign currency translation adjustments | | | (268,543) | 41,843 |
Decrease in other assets related to change in fair value of interest rate swaps | (1,011) | (6,604) | (12,849) | (10,379) |
Noncontrolling interests in operating partnership converted to shares of common stock | | | 70,282 | 145,106 |
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses | | | 202,804 | 214,181 |
Decrease to goodwill and deferred tax liability (classified within accounts payable and other accrued liabilities) | | | | (9,436) |
Allocation of purchase price of real estate/investment in partnership to: | | | | |
Investments in real estate | | | 372,516 | 0 |
Cash and cash equivalents | | | 8,190 | 0 |
Accounts receivables | | | 3,114 | 0 |
Customer relationship value and intangibles | | | 68,406 | 0 |
Other assets | | | 843 | 0 |
Secured debt | | | (135,000) | 0 |
Accounts payables and other accrued liabilities | | | (4,602) | 0 |
Acquired below-market leases | | | (2,540) | 0 |
Noncontrolling interests in consolidated joint venture | | | (5,715) | 0 |
Cash paid for acquisition of real estate | | | 305,212 | 0 |
Allocation of Interxion purchase price: | | | | |
Operating lease right-of-use assets, net | 1,375,427 | | 1,375,427 | |
Finance lease obligations | (47,957) | | (47,957) | |
Deconsolidation of Ascenty and consolidated joint venture: | | | | |
Investment in real estate | (19,620,509) | | (19,620,509) | |
Account receivables | (542,750) | | (542,750) | |
Goodwill | (7,791,522) | | (7,791,522) | |
Other assets | (333,916) | | (333,916) | |
Secured debt | 238,826 | | 238,826 | |
Accounts payable and other accrued liabilities | 1,828,290 | | 1,828,290 | |
Non-controlling interest in consolidated joint venture | 1,033,235 | | 1,033,235 | |
Accumulated other comprehensive loss, net | (358,349) | | (358,349) | |
Deconsolidation of Ascenty cash | | | 0 | (97,081) |
InterXion | | | | |
Allocation of Interxion purchase price: | | | | |
Land | 159,467 | 0 | 159,467 | 0 |
Building and improvements (including finance lease right-of-use assets) | 3,246,522 | 0 | 3,246,522 | 0 |
Construction in progress | 273,590 | 0 | 273,590 | 0 |
Land held for development | 33,447 | 0 | 33,447 | 0 |
Operating lease right-of-use assets, net | 556,865 | 0 | 556,865 | 0 |
Cash and cash equivalents | 108,548 | 0 | 108,548 | 0 |
Accounts receivable | 218,868 | 0 | 218,868 | 0 |
Goodwill | 4,443,856 | 0 | 4,443,856 | 0 |
Customer relationship value | 1,001,568 | 0 | 1,001,568 | 0 |
Other intangibles | 44,943 | | 44,943 | |
Operating lease liabilities | (556,865) | 0 | (556,865) | 0 |
Accounts payable and other accrued liabilities | (230,585) | 0 | (230,585) | 0 |
Deferred tax liability, net | (535,990) | 0 | (535,990) | 0 |
Other working capital liabilities, net | (68,947) | 0 | (68,947) | 0 |
Deconsolidation of Ascenty and consolidated joint venture: | | | | |
Goodwill | (4,424,262) | | (4,424,262) | |
InterXion | Global revolving credit facilities, net | | | | |
Allocation of Interxion purchase price: | | | | |
Long term debt | (130,327) | 0 | (130,327) | 0 |
InterXion | Unsecured Debt | | | | |
Allocation of Interxion purchase price: | | | | |
Long term debt | (1,457,635) | 0 | (1,457,635) | 0 |
InterXion | Secured Debt | | | | |
Allocation of Interxion purchase price: | | | | |
Long term debt | (74,316) | 0 | (74,316) | 0 |
Preferred Stock | InterXion | | | | |
Allocation of Interxion purchase price: | | | | |
Equity consideration | | | 6,985,052 | 0 |
Digital Realty Trust, L.P. | | | | |
Cash flows from operating activities: | | | | |
Net income | 75,978 | 61,324 | 304,676 | 182,321 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Gain on deconsolidation / disposition of properties, net | | | (304,801) | (67,497) |
Gain on sale of marketable equity security | | | (17,883) | 0 |
Unrealized loss (gain) on marketable equity security | | | 2,375 | (18,913) |
Impairment of investments in real estate | 0 | 0 | 0 | 5,351 |
Equity in loss (earnings) of unconsolidated joint ventures | 7,632 | (6,962) | 86,628 | (16,179) |
Distributions from unconsolidated joint ventures | | | 9,231 | 20,856 |
Write-off due to early lease terminations | | | 135 | 9,634 |
Depreciation and amortization of buildings and improvements, tenant improvements and acquired ground leases | | | 461,940 | 409,362 |
Amortization of customer relationship value, acquired in-place lease value and deferred leasing costs | | | 178,682 | 192,686 |
Amortization of share-based compensation | | | 35,580 | 17,060 |
Non-cash amortization of terminated swaps | | | 524 | 523 |
Allowance for doubtful accounts | | | 3,905 | 4,813 |
Amortization of deferred financing costs | | | 7,921 | 7,399 |
Loss from early extinguishment of debt | | | 632 | 4,090 |
Amortization of debt discount/premium | | | 1,899 | 1,228 |
Amortization of acquired above-market leases and acquired below-market leases, net | | | 7,087 | 10,163 |
Changes in assets and liabilities: | | | | |
Accounts and other receivables | | | 15,115 | (45,028) |
Deferred rent | | | (13,438) | (28,015) |
Deferred leasing costs | | | (19,212) | (14,133) |
Other assets | | | (30,810) | (24,061) |
Accounts payable, operating lease liabilities and other accrued liabilities | | | (17,497) | 176,367 |
Security deposits and prepaid rents | | | (319) | (715) |
Net cash provided by operating activities | | | 712,370 | 827,312 |
Cash flows from investing activities: | | | | |
Improvements to investments in real estate | | | (854,885) | (780,571) |
Deconsolidation of Ascenty cash | | | 0 | (97,081) |
Proceeds from joint ventures transactions | | | 0 | 702,439 |
Proceeds from sale of marketable equity security | | | 70,019 | 0 |
Cash assumed in acquisitions | | | 116,738 | 0 |
Acquisitions of real estate | | | (351,186) | (59,397) |
Proceeds from sale of assets, net of sales costs | | | 526,362 | 0 |
Investments in unconsolidated joint ventures | | | (94,169) | (66,622) |
Prepaid construction costs and other investments | | | (93,032) | (76,863) |
Improvement advances to tenants | | | (43,963) | (25,029) |
Collection of improvement advances to tenants | | | 45,301 | 16,611 |
Net cash used in investing activities | | | (678,815) | (386,513) |
Cash flows from financing activities: | | | | |
Borrowings on global revolving credit facilities | | | 1,365,607 | 2,182,573 |
Repayments on global revolving credit facilities | | | (1,652,878) | (2,418,142) |
Repayments on unsecured term loans | | | 0 | (375,000) |
Borrowings on unsecured senior notes | | | 2,357,417 | 2,325,566 |
Repayments on unsecured senior notes | | | (1,435,272) | (1,368,892) |
Principal payments on secured debt | | | (1,090) | (315) |
Payment of loan fees and costs | | | (15,440) | (16,723) |
Premium paid for early extinguishment of debt | | | 0 | (29,701) |
Capital contributions from noncontrolling interests in consolidated joint ventures, net | | | 36,876 | 62,748 |
General partner contributions | | | 642,519 | 204,547 |
General partner distributions | | | 0 | (365,050) |
Payment of dividends to preferred stockholders | | | (42,310) | (37,613) |
Payment of dividends to common stockholders and distributions to noncontrolling interests in operating partnership | | | (850,601) | (686,929) |
Net cash provided by (used in) financing activities | | | 404,828 | (522,931) |
Net increase in cash, cash equivalents and restricted cash | | | 438,383 | (82,132) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | | | (16,603) | (12,018) |
Cash, cash equivalents and restricted cash at beginning of period | | | 97,253 | 135,222 |
Cash, cash equivalents and restricted cash at end of period | 519,033 | 41,072 | 519,033 | 41,072 |
Supplemental disclosure of cash flow information: | | | | |
Cash paid for interest, net of amounts capitalized | | | 151,517 | 169,468 |
Cash paid for income taxes | | | 8,559 | 7,931 |
Supplementary disclosure of noncash investing and financing activities: | | | | |
Change in net assets related to foreign currency translation adjustments | | | (268,543) | 41,843 |
Decrease in other assets related to change in fair value of interest rate swaps | (1,011) | (6,604) | (12,849) | (10,379) |
Limited Partner common units converted to General Partner common units | | | 70,282 | 145,106 |
Accrual for additions to investments in real estate and tenant improvement advances included in accounts payable and accrued expenses | | | 202,804 | 214,181 |
Decrease to goodwill and deferred tax liability (classified within accounts payable and other accrued liabilities) | | | 0 | (9,436) |
Allocation of purchase price of real estate/investment in partnership to: | | | | |
Investments in real estate | | | 372,516 | 0 |
Cash and cash equivalents | | | 8,190 | 0 |
Accounts receivables | | | 3,114 | 0 |
Customer relationship value and intangibles | | | 68,406 | 0 |
Other assets | | | 843 | 0 |
Secured debt | | | (135,000) | 0 |
Accounts payables and other accrued liabilities | | | (4,602) | 0 |
Acquired below-market leases | | | (2,540) | 0 |
Noncontrolling interests in consolidated joint venture | | | (5,715) | 0 |
Cash paid for acquisition of real estate | | | 305,212 | 0 |
Allocation of Interxion purchase price: | | | | |
Operating lease right-of-use assets, net | 1,375,427 | | 1,375,427 | |
Other intangibles | 44,943 | 0 | 44,943 | 0 |
Finance lease obligations | (47,957) | | (47,957) | |
Deconsolidation of Ascenty and consolidated joint venture: | | | | |
Investment in real estate | (19,620,509) | | (19,620,509) | |
Account receivables | (542,750) | | (542,750) | |
Goodwill | (7,791,522) | | (7,791,522) | |
Other assets | (333,916) | | (333,916) | |
Secured debt | 238,826 | | 238,826 | |
Accounts payable and other accrued liabilities | 1,828,290 | | 1,828,290 | |
Non-controlling interest in consolidated joint venture | 1,033,235 | | 1,033,235 | |
Accumulated other comprehensive loss, net | (372,575) | | (372,575) | |
Deconsolidation of Ascenty cash | | | 0 | (97,081) |
Digital Realty Trust, L.P. | InterXion | | | | |
Allocation of Interxion purchase price: | | | | |
Land | 159,467 | 0 | 159,467 | 0 |
Building and improvements (including finance lease right-of-use assets) | 3,246,522 | 0 | 3,246,522 | 0 |
Construction in progress | 273,590 | 0 | 273,590 | 0 |
Land held for development | 33,447 | 0 | 33,447 | 0 |
Operating lease right-of-use assets, net | 556,865 | 0 | 556,865 | 0 |
Cash and cash equivalents | 108,548 | 0 | 108,548 | 0 |
Accounts receivable | 218,868 | 0 | 218,868 | 0 |
Goodwill | 4,443,856 | 0 | 4,443,856 | 0 |
Long term debt | (130,327) | 0 | (130,327) | 0 |
Operating lease liabilities | (556,865) | 0 | (556,865) | 0 |
Accounts payable and other accrued liabilities | (230,585) | 0 | (230,585) | 0 |
Deferred tax liability, net | (535,990) | 0 | (535,990) | 0 |
Other working capital liabilities, net | (68,947) | 0 | (68,947) | 0 |
Equity consideration | | | 6,985,052 | 0 |
Digital Realty Trust, L.P. | InterXion | Global revolving credit facilities, net | | | | |
Allocation of Interxion purchase price: | | | | |
Customer relationship value | 1,001,568 | 0 | 1,001,568 | 0 |
Digital Realty Trust, L.P. | InterXion | Unsecured Debt | | | | |
Allocation of Interxion purchase price: | | | | |
Long term debt | (1,457,635) | 0 | (1,457,635) | 0 |
Digital Realty Trust, L.P. | InterXion | Mortgage notes payable and unsecured debt | | | | |
Allocation of Interxion purchase price: | | | | |
Long term debt | $ (74,316) | 0 | $ (74,316) | 0 |
Ascenty Acquisition | | | | |
Cash flows from investing activities: | | | | |
Deconsolidation of Ascenty cash | | | | (97,081) |
Contribution of assets and liabilities to unconsolidated joint venture: | | | | |
Recognition of retained investment in unconsolidated joint ventures | | 727,439 | | 727,439 |
Deconsolidation of Ascenty and consolidated joint venture: | | | | |
Investment in real estate | | (362,951) | | (362,951) |
Account receivables | | (24,977) | | (24,977) |
Acquired in-place lease value, deferred leasing costs and intangibles | | (480,128) | | (480,128) |
Goodwill | | (967,189) | | (967,189) |
Other assets | | (31,099) | | (31,099) |
Secured debt | | 571,873 | | 571,873 |
Accounts payable and other accrued liabilities | | 72,449 | | 72,449 |
Accumulated other comprehensive loss, net | | (21,687) | | (21,687) |
Deconsolidation of Ascenty cash | | | | (97,081) |
Net carrying value of assets and liabilities contributed | | | | (1,340,790) |
Recognition of retained investment in unconsolidated joint ventures | | 727,439 | | 727,439 |
Ascenty Acquisition | Digital Realty Trust, L.P. | | | | |
Cash flows from investing activities: | | | | |
Deconsolidation of Ascenty cash | | | | (97,081) |
Contribution of assets and liabilities to unconsolidated joint venture: | | | | |
Recognition of retained investment in unconsolidated joint ventures | | 727,439 | | 727,439 |
Deconsolidation of Ascenty and consolidated joint venture: | | | | |
Investment in real estate | | (362,951) | | (362,951) |
Account receivables | | (24,977) | | (24,977) |
Acquired in-place lease value, deferred leasing costs and intangibles | | (480,128) | | (480,128) |
Goodwill | | (967,189) | | (967,189) |
Other assets | | (31,099) | | (31,099) |
Secured debt | | 571,873 | | 571,873 |
Accounts payable and other accrued liabilities | | 72,449 | | 72,449 |
Accumulated other comprehensive loss, net | | (21,687) | | (21,687) |
Deconsolidation of Ascenty cash | | | | (97,081) |
Net carrying value of assets and liabilities contributed | | | | (1,340,790) |
Recognition of retained investment in unconsolidated joint ventures | | $ 727,439 | | $ 727,439 |