QTS INVESTOR DAY 2017 108 NOI Reconciliation Thre e Months Ende d Nine Months Ende d Se pte mbe r 30, June 30, Se pte mbe r 30, Se pte mbe r 30, $ in thousands Net Operating Income (NOI) Net income Interest expense Interest income Depreciation and amortization Tax benefit of taxable REIT subsidiaries Transaction, integration and other costs General and administrative expenses NOI (1) Breakdown of NOI by facility: Atlanta-Metro data center Atlanta-Suwanee data center Leased data centers (2) Richmond data center Irving data center Santa Clara data center Piscataway data center Princeton data center Sacramento data center Chicago data center Fort Worth data center Other facilities (3) NOI (1) 2017 2017 2016 2017 2016 $ 7,994 7,958 (65) 35,309 (3,054) 1,114 21,652 $ 4,608 7,647 - 34,527 (1,429) 161 22,562 $ 6,538 6,179 (1) 32,699 (4,210) 3,465 19,942 $ 18,170 22,474 (66) 103,784 (6,004) 1,611 66,411 $ 19,204 17,034 (3) 91,693 (9,269) 9,385 61,836 $ 70,908 68,076 64,612 206,380 189,880 $ $ $ $ $ 18,588 12,206 8,278 11,687 8,707 2,741 2,427 2,415 1,525 1,285 94 955 $ 20,704 11,423 8,408 8,389 8,057 2,705 2,279 2,393 1,778 1,275 75 590 $ 20,030 11,051 10,751 7,850 5,118 2,961 2,086 2,468 1,780 (157) - 674 $ 59,803 35,587 25,696 28,306 23,204 8,725 7,109 7,207 5,140 3,207 275 2,121 $ 60,887 33,823 33,134 22,428 11,656 10,378 2,756 7,180 5,842 (157) - 1,953 $ $ $ $ $ 70,908 68,076 64,612 206,380 189,880 1. Includes facility level general and administrative expense allocation charges of 4% of cash revenue for all facilities, with the exception of the leased facilities acquired in 2015, which include general and administrative expense allocation charges of 10% of cash revenue. These allocated charges aggregated to $5.5 million, $5.3 million and $5.2 million for the three month periods ended September 30, 2017, June 30, 2017, and September 30, 2017, respectively, and $16.0 million and $15.3 million for the nine month periods ended September 30, 2017 and 2016, respectively. Includes 13 facilities. All facilities are leased, including those subject to capital leases. During the quarter ended March 31, 2017, the Company moved its Jersey City, NJ facility to the “Leased data centers” line item. Consists of Miami, FL; Lenexa, KS; Overland Park, KS; and Duluth, GA facilities. During the quarter ended March 31, 2017, the Company moved its Miami, FL facility to the “Other facilities” line item 2. 3. © 2017 QTS. All Rights Reserved.
![](https://capedge.com/proxy/8-K/0001104659-17-068013/g264811mm05i033.gif)