20 NOI Reconciliation Three Months Ended Year Ended December 31, September 30, December 31, December 31, $ in thousands Net Operating Income (NOI) Net income (loss) Interest expense Interest income Depreciation and amortization Debt restructuring costs Tax benefit of taxable REIT subsidiaries Transaction, integration and impairment costs General and administrative expenses NOI (1) Breakdown of NOI by facility: Atlanta-Metro data center Atlanta-Suwanee data center Richmond data center Irving data center Dulles data center Leased data centers (2) 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 $ (16,113) 8,049 (1) 37,140 19,992 (4,374) 9,449 20,820 $ 7,394 7,958 (65) 35,309 - (2,454) 1,114 21,652 $ 5,481 6,125 - 33,093 194 (707) 1,521 21,450 $ 1,457 30,523 (67) 140,924 19,992 (9,778) 11,060 87,231 $ 24,685 23,159 (3) 124,786 193 (9,976) 10,906 83,286 $ $ $ $ $ 74,962 70,908 67,157 281,342 257,036 $ $ $ $ $ 20,845 12,778 12,613 9,666 5,744 2,238 2,653 2,286 2,391 1,664 1,445 (7) 646 18,588 12,206 11,687 8,707 5,630 2,648 2,741 2,427 2,415 1,525 1,285 94 955 20,187 11,937 8,324 4,952 4,877 5,504 3,325 2,871 2,364 1,892 324 3 597 80,648 48,365 40,919 32,870 21,672 12,006 11,378 9,395 9,598 6,804 4,652 268 2,767 81,074 45,760 30,752 16,608 19,384 24,131 13,703 5,627 9,544 7,734 167 3 2,549 $ $ $ $ $ 74,962 70,908 67,157 281,342 257,036 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 $5.6 million, $5.5 million and $5.3 million for the three month periods ended December 31, 2017, September 30, 2017, and December 31, 2016, respectively, and $21.6 million and $20.6 million for the years ended December 31, 2017 and 2016, respectively. At December 31, 2017 includes 11 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. In October 2017, the Company finalized the buyout of the Vault facility in Dulles, VA that was previously subject to a capital lease agreement, and as such has moved it to a separate “Dulles data center” line item Consists of Miami, FL; Lenexa, KS; Overland Park, KS; and Duluth, GA facilities. 2. © 2018 QTS. All Rights Reserved. 3.
![GRAPHIC](https://capedge.com/proxy/DEFA14A/0001104659-18-021800/g82123bgi022.gif)