The following discussion should be read in conjunction with the condensed
consolidated financial statements and notes thereto appearing elsewhere in this
report and our Annual Report on Form 10-K for the year ended December 31, 2020,
as filed with the United States ("U.S.") Securities and Exchange Commission
("SEC"). This report contains forward-looking statements within the meaning of
the federal securities laws. In particular, statements pertaining to our capital
resources, expected use of borrowings under our credit facilities, litigation
matters, portfolio performance, leverage policy, acquisition and capital
expenditure plans, capital recycling program, returns on invested capital,
supply and demand for data center space, capitalization rates, rents to be
received in future periods and expected rental rates on new or renewed data
center space, as well as our discussion of "Factors Which May Influence Future
Results of Operations," contain forward-looking statements. Likewise, all of our
statements regarding anticipated market conditions, demographics and results of
operations are forward-looking statements. You can identify forward-looking
statements by the use of forward-looking terminology such as "believes,"
"expects," "may," "will," "should," "seeks," "approximately," "intends,"
"plans," "pro forma," "estimates" or "anticipates" or the negative of these
words and phrases or similar words or phrases which are predictions of or
indicate future events or trends and discussions which do not relate solely to
historical matters. You can also identify forward-looking statements by
discussions of strategy, plans or intentions. Forward-looking statements involve
numerous risks and uncertainties and you should not rely on them as predictions
of future events. Forward-looking statements depend on assumptions, data or
methods that may be incorrect or imprecise and that we may not be able to
realize. We do not guarantee that the transactions and events described will
happen as described or that they will happen at all. The following factors,
among others, could cause actual results and future events to differ materially
from those set forth or contemplated in the forward-looking statements: reduced
demand for data centers or decreases in information technology spending;
increased competition or available supply of data center space; decreased rental
rates, increased operating costs or increased vacancy rates; the impact of the
COVID-19 pandemic on our or our customers' operations; changes in political
conditions, geopolitical turmoil, political instability, civil disturbances,
restrictive governmental actions or nationalization in the countries in which we
operate; the suitability of our data centers and data center infrastructure,
delays or disruptions in connectivity or availability of power, or failures or
breaches of our physical and information security infrastructure or services;
our dependence upon significant customers, bankruptcy or insolvency of a major
customer or a significant number of smaller customers, or defaults on or
non-renewal of leases by customers; breaches of our obligations or restrictions
under our contracts with our customers; our inability to successfully develop
and lease new properties and development space, and delays or unexpected costs
in development of properties; the impact of current global and local economic,
credit and market conditions; global supply chain or procurement disruptions, or
increased supply chain costs; our inability to retain data center space that we
lease or sublease from third parties; information security and data privacy
breaches; difficulties managing an international business and acquiring or
operating properties in foreign jurisdictions and unfamiliar metropolitan areas;
our failure to realize the intended benefits from, or disruptions to our plans
and operations or unknown or contingent liabilities related to, our recent and
future acquisitions; our inability to achieve expected revenue synergies or cost
savings as a result of our combination with Interxion; our failure to
successfully integrate and operate acquired or developed properties or
businesses; difficulties in identifying properties to acquire and completing
acquisitions; risks related to joint venture investments, including as a result
of our lack of control of such investments; risks associated with using debt to
fund our business activities, including re-financing and interest rate risks,
our failure to repay debt when due, adverse changes in our credit ratings or our
breach of covenants or other terms contained in our loan facilities and
agreements; our failure to obtain necessary debt and equity financing, and our
dependence on external sources of capital; financial market fluctuations and
changes in foreign currency exchange rates; adverse economic or real estate
developments in our industry or the industry sectors that we sell to, including
risks relating to decreasing real estate valuations and impairment charges and
goodwill and other intangible asset impairment charges; our inability to manage
our growth effectively; losses in excess of our insurance coverage; our
inability to attract and retain talent; environmental liabilities, risks related
to natural disasters and our inability to achieve our sustainability goals; our
inability to comply with rules and regulations applicable to our Company;
Digital Realty Trust, Inc.'s failure to maintain its status as a REIT for
federal income tax purposes; Digital Realty Trust, L.P.'s failure to qualify as
a partnership for federal income tax purposes; restrictions on our ability to
engage in certain business activities; and changes in local, state, federal and
international laws and regulations, including related to taxation, real estate
and zoning laws, and increases in real property tax rates.

                                       33

Table of Contents



While forward-looking statements reflect our good faith beliefs, they are not
guarantees of future performance. We disclaim any obligation to publicly update
or revise any forward-looking statement to reflect changes in underlying
assumptions or factors, new information, data or methods, future events or other
changes.

The risks included here are not exhaustive, and additional factors could
adversely affect our business and financial performance, including factors and
risks included in our annual report on Form 10-K for the year ended December 31,
2020. Moreover, we operate in a very competitive and rapidly changing
environment. New risk factors emerge from time to time and it is not possible
for management to identify all such risk factors, nor can we assess the impact
of all such risk factors on the business or the extent to which any factor, or
combination of factors, may cause actual results to differ materially from those
contained in any forward-looking statements. Given these risks and
uncertainties, you should not place undue reliance on forward-looking statements
as a prediction of actual results.

Occupancy percentages included in the following discussion, for some of our properties, are calculated based on factors in addition to contractually leased square feet, including available power, required support space and common area.


As used in this report: "Ascenty Acquisition" refers to the acquisition of
Ascenty by the Operating Partnership and Stellar Participações S.A. (formerly
Stellar Participações Ltda.), a Brazilian subsidiary of the Operating
Partnership; "Ascenty entity" refers to the entity, which owns and operates
Ascenty, formed with Brookfield Infrastructure; "Brookfield" refers to
Brookfield Infrastructure, an affiliate of Brookfield Asset Management; "DFT"
refers to DuPont Fabros Technology, Inc.; "DFT Merger" refers to the Company's
acquisition of DuPont Fabros Technology, Inc.; "DFT Operating Partnership"
refers to DuPont Fabros Technology, L.P.; "Interxion" refers to InterXion
Holding N.V.; and "Interxion Combination" refers to the Company's combination
with Interxion Holding N.V.

Overview

Our Company. Digital Realty Trust, Inc. completed its initial public offering of
common stock, or our IPO, on November 3, 2004. We believe that we have operated
in a manner that has enabled us to qualify, and have elected to be treated, as a
REIT under Sections 856 through 860 of the Code. Our Company was formed on
March 9, 2004. During the period from our formation until we commenced
operations in connection with the completion of our IPO, we did not have any
corporate activity other than the issuance of shares of Digital Realty
Trust, Inc. common stock in connection with the initial capitalization of the
Company. Our Operating Partnership was formed on July 21, 2004.

Business and strategy. Our primary business objectives are to maximize:
(i) sustainable long-term growth in earnings and funds from operations per share
and unit, (ii) cash flow and returns to our stockholders and our operating
partnership's unitholders through the payment of distributions and (iii) return
on invested capital. We expect to accomplish our objectives by achieving
superior risk-adjusted returns, prudently allocating capital, diversifying our
product offerings, accelerating our global reach and scale and driving revenue
growth and operating efficiencies. We plan to focus on our core business of
investing in and developing and operating data centers. A significant component
of our current and future internal growth is anticipated through the development
of our existing space held for development, acquisition of land for future
development and acquisition of new properties. We target high-quality,
strategically located properties containing the physical and connectivity
infrastructure that supports the applications and operations of data center and
technology industry customers and properties that may be developed for such use.
Most of our data center properties contain fully redundant electrical supply
systems, multiple power feeds, above-standard cooling systems, raised floor
areas, extensive in-building communications cabling and high-level security
systems. We focus exclusively on owning, acquiring, developing and operating
data centers because we believe that the growth in data center demand and the
technology-related real estate industry generally will continue to outpace the
overall economy.

As of March 31, 2021, our portfolio included 290 data centers, including 44 data
centers held as investments in unconsolidated entities, with approximately 45.3
million rentable square feet including approximately 7.7 million square feet of
space under active development and approximately 2.2 million square feet of
space held for development. The 44 data centers held as investments in
unconsolidated entities have an aggregate of approximately 4.5 million rentable
square feet. The 32 parcels of developable land we own as of March 31, 2021
comprised approximately 879 acres. At

                                       34

Table of Contents

March 31, 2021, excluding unconsolidated entities, approximately 7.1 million
square feet was under construction for Turn-Key Flex® and Powered Base Building®
products, all of which are expected to be income producing on or after
completion, in eight U.S. metropolitan areas, 12 EMEA metropolitan areas, five
Asian metropolitan areas, one Australian metropolitan area and one Canadian
metropolitan area, consisting of approximately 3.7 million square feet of base
building construction and 3.4 million square feet of data center construction.

We have developed detailed, standardized procedures for evaluating new real
estate investments to ensure that they meet our financial, technical and other
criteria. We expect to continue to acquire additional assets as part of our
growth strategy. We intend to aggressively manage and lease our assets to
increase their cash flow. We may continue to build out our development portfolio
when justified by anticipated demand and returns.

We may acquire properties subject to existing mortgage financing and other
indebtedness or we may incur new indebtedness in connection with acquiring or
refinancing these properties. Debt service on such indebtedness will have a
priority over any cash dividends with respect to Digital Realty Trust, Inc.'s
common stock and preferred stock. We are committed to maintaining a conservative
capital structure. We target a debt-to-Adjusted EBITDA ratio at or less than
5.5x, fixed charge coverage of greater than three times, and floating rate debt
at less than 20% of total outstanding debt. In addition, we strive to maintain a
well-laddered debt maturity schedule, and we seek to maximize the menu of our
available sources of capital, while minimizing the cost.

Revenue base. As of March 31, 2021, our portfolio included 290 data centers
through our Operating Partnership, including 44 data centers held as investments
in unconsolidated entities. Our global portfolio includes 142 data centers
located in North America, with 104 located in Europe, 23 in Latin America, 12 in
Asia, six in Australia and three in Africa.

The following table presents an overview of our portfolio of data centers, including the 44 data centers held as investments in unconsolidated entities, and developable land, based on information as of March 31, 2021.





                                       35

  Table of Contents


                                                                    Space Under
                                Data Center     Net Rentable          Active         Space Held for
Metropolitan Area                Buildings     Square Feet (1)    Development (2)    Development (3)

North America
Northern Virginia                        24          5,868,718            458,715             76,944
Chicago                                  10          3,426,580                  -            148,101
New York                                 13          2,050,581            233,560             99,980
Silicon Valley                           20          2,251,021             65,594                  -
Dallas                                   21          3,530,749            143,051             28,094
Phoenix                                   3            795,687                  -            227,274
San Francisco                             4            824,972             23,321                  -
Atlanta                                   4            525,414             41,661            313,581
Los Angeles                               4            798,571             19,908                  -
Seattle                                   1            400,369                  -                  -
Portland                                  2            331,242            823,056                  -
Toronto, Canada                           3            316,362            515,128                  -
Boston                                    4            467,519                  -             50,649
Houston                                   6            392,816                  -             13,969
Miami                                     2            226,314                  -                  -
Austin                                    1             85,688                  -                  -
Minneapolis/St. Paul                      1            328,765                  -                  -
Charlotte                                 3             95,499                  -                  -
North America Total                     126         22,716,866          2,323,994            958,592

EMEA
London, England                          16          1,431,735                  -            160,850
Frankfurt, Germany                       27          1,660,202          1,553,403                  -
Amsterdam, Netherlands                   13          1,172,741             94,730             95,262
Paris, France                            10            472,687            440,846                  -
Vienna, Austria                           2            358,282                  -                  -
Dublin, Ireland                           8            380,818             94,005                  -
Marseille, France                         4            274,960            245,213                  -
Madrid, Spain                             4            218,136            225,000                  -
Zurich, Switzerland                       3            284,677            258,240                  -
Brussels, Belgium                         3            136,685             27,420                  -
Stockholm, Sweden                         6            206,139             48,659                  -
Copenhagen, Denmark                       3            163,755            162,123                  -
Dusseldorf, Germany                       2            105,523                  -                  -
Athens, Greece                            2             55,170                  -                  -
Zagreb, Croatia                           1             19,105             12,801                  -
Nairobi, Kenya                            1             15,710                  -                  -
Mombasa, Kenya                            2             10,115             37,026                  -
EMEA Total                              107          6,966,440          3,199,466            256,112

Asia Pacific
Singapore                                 3            540,638            344,826                  -
Sydney, Australia                         4            226,697            222,838                  -
Melbourne, Australia                      2            146,570                  -                  -
Tokyo, Japan                              1                  -            406,664                  -
Osaka, Japan                              1                  -            193,535                  -
Seoul, South Korea                        1                  -            162,260                  -
Hong Kong                                 1                  -            284,751                  -
Asia Pacific Total                       13            913,905          1,614,874                  -

Non-Data Center Properties                -            263,668                  -                  -

Managed Unconsolidated
Entities
Northern Virginia                         7          1,250,419                  -                  -
Hong Kong                                 1            186,300                  -                  -
Silicon Valley                            4            326,305                  -                  -
Dallas                                    3            319,876                  -                  -
New York                                  1            108,336                  -                  -
                                         16          2,191,236                  -                  -

Non-Managed Unconsolidated
Entities
Sao Paulo, Brazil                        16            897,625            307,493            414,503
Tokyo, Japan                              2            892,667                  -                  -
Osaka, Japan                              2            277,031             24,181             30,874
Rio De Janeiro, Brazil                    2             72,442             26,781                  -
Fortaleza, Brazil                         1             94,205                  -                  -
Seattle                                   1             51,000                  -                  -
Santiago, Chile                           2             67,340             45,209            180,835
Queretaro, Mexico                         2                  -            108,178            376,202
                                         28          2,352,310            511,842          1,002,414

Total                                   290         35,404,425          7,650,175          2,217,118


                                       36

  Table of Contents

Current net rentable square feet as of March 31, 2021, which represents the

current square feet under lease as specified in the applicable lease (1) agreements plus management's estimate of space available for lease based on

engineering drawings. Includes customers' proportional share of common areas

but excludes space under active development and space held for development.

Space under active development includes current base building and data center

projects in progress, and excludes space held for development. For additional (2) information on the current and future investment for space under active


    development, see "-Liquidity and Capital Resources of the Operating
    Partnership-Construction".

Space held for development includes space held for future data center (3) development, and excludes space under active development. For additional

information on the current investment for space held for development, see

"-Liquidity and Capital Resources of the Operating Partnership-Construction".


As of March 31, 2021, our portfolio, including the 44 data centers held as
investments in unconsolidated entities, was approximately 85.3% leased excluding
approximately 7.7 million square feet of space under active development and
approximately 2.2 million square feet of space held for development. Due to the
capital-intensive and long-term nature of the operations we support, our lease
terms are generally longer than standard commercial leases. As of
March 31, 2021, our average remaining lease term is approximately five years.
Our scheduled lease expirations through December 31, 2022 are 21.9% of rentable
square feet excluding month-to-month leases, space under active development and
space held for development as of March 31, 2021.

Factors Which May Influence Future Results of Operations


COVID-19. We are closely monitoring the impact of the COVID-19 pandemic on our
global business and operations, including the impact on our customers, suppliers
and business partners. As of the date of this report, all of our facilities have
been and continue to be fully operational and operating in accordance with our
business continuity and pandemic response plans. Across our portfolio, our
facilities have been deemed essential operations, allowing us to remain staffed
with critical personnel in place to continue to provide services and support for
our customers. While we did not experience significant disruptions from the
COVID-19 pandemic during the three months ended March 31, 2021 nor as of the
date of this report, we cannot predict the impact that the COVID-19 pandemic
will have on our future financial condition, results of operations and cash
flows due to numerous uncertainties. The full extent to which the COVID-19
pandemic and the various responses to it impact our business, operations and
financial results will depend on numerous evolving factors that we may not be
able to accurately predict, including: the duration and scope of the pandemic;
governmental, business and individuals' actions that have been and continue to
be taken in response to the pandemic; the availability of and cost to access the
capital markets; the effect on our customers and customer demand for and ability
to pay for our services; the impact on our development projects; and disruptions
or restrictions on our employees' ability to work and travel. The global impact
of the outbreak has been rapidly evolving and federal and local governments,
including in locations where we operate, have responded by instituting
quarantines, restrictions on travel, "shelter in place" rules, restrictions on
the types of business that may continue to operate, and restrictions on
construction projects. We cannot predict whether further restrictions will be
implemented or how long they will be in effect. The impacts from the severe
disruptions caused by the effective shutdown of large segments of the global
economy remain unknown. Our workforce, excluding our critical data center
employees, is working from home, which may impact its productivity. We have also
experienced delays in construction activity in a few of our markets due to
government restrictions in certain locations and as a result of availability of
labor, and these delays are impacting some of our anticipated deliveries to our
customers. We may continue to experience delays in construction activity, even
after these restrictions are eased or lifted, due to increased safety protocols
implemented in response to the COVID-19 pandemic. We continue to closely monitor
the situation and communicate with our customers, contractors and suppliers.
From a supply chain perspective, as of the date of this report, we believe we
have secured the vast majority of equipment needed to complete our current
development activities.

In addition, we cannot predict the impact that COVID-19 will have on our
customers, suppliers and other business partners; however, any material effect
on these parties could adversely impact us. As of the date of this report, we
have collected April 2021 base rent and other payments at levels consistent with
the comparable prior period. We received requests for rent relief related to
COVID-19, most often in the form of rent deferral requests or requests for
further discussion, from customers representing approximately 3% of annualized
recurring rent. We are evaluating each customer rent relief request on an
individual basis, considering a number of factors.  Not all customer requests
will

                                       37

  Table of Contents

ultimately result in modification agreements, nor are we forgoing our
contractual rights under our agreements. These requests for rent relief have not
yet indicated that the probability of collecting the remaining rent due from
these customers was less than likely. Consequently, there were no instances
where we deemed it necessary to cease the recognition of income from rentals on
a straight-line basis and begin the recognition of income from rentals on a cash
basis when lease payments are collected. While we did not have any material
adjustments to amounts as of and during the three months ended March 31, 2021,
circumstances related to the COVID-19 pandemic could potentially result in
recording impairments, lease modifications and credit losses in future periods.
April collections and rent relief requests may not necessarily be indicative of
collections or requests in any future period.

Global market and economic conditions. General economic conditions and the cost
and availability of capital may be adversely affected in some or all of the
metropolitan areas in which we own properties and conduct our operations,
including as a result of the COVID-19 pandemic. Changes in political conditions,
geopolitical turmoil, political instability, civil disturbances, restrictive
governmental actions or nationalization in the countries in which we operate,
such as recent escalations in political and trade tensions involving the U.S.,
China and Hong Kong, could potentially result in adverse effects on our, and our
customers', operations. In June 2016, a majority of voters in the United Kingdom
elected to withdraw from the European Union in a national referendum. The United
Kingdom formally withdrew from the European Union on January 31, 2020 and
ratified a trade and cooperation agreement governing its future relationship
with the European Union. Instability in the U.S., European, Asia Pacific and
other international financial markets and economies may adversely affect our
ability, and the ability of our customers, to replace or renew maturing
liabilities on a timely basis, access the capital markets to meet liquidity and
capital expenditure requirements and could potentially result in adverse effects
on our, and our customers', financial condition and results of operations.

In addition, our access to funds under our global revolving credit facilities
depends on the ability of the lenders that are parties to such facilities to
meet their funding commitments to us. We cannot assure you that recent and
long-term disruptions in the global economy, including as a result of the
COVID-19 pandemic, and the return of tighter credit conditions among, and
potential failures or nationalizations of, third-party financial institutions as
a result of such disruptions will not have an adverse effect on our lenders. If
our lenders are not able to meet their funding commitments to us, our business,
results of operations, cash flows and financial condition could be adversely
affected.

If we do not have sufficient cash flow to continue operating our business and
are unable to borrow additional funds, access our existing lines of credit or
raise debt or equity capital, we may need to source alternative methods to
improve our liquidity. Such alternatives could include, without limitation,
curtailing development activity, disposing of one or more of our properties,
potentially on disadvantageous terms, or entering into or renewing lease
agreements on less favorable terms than we otherwise would.

Foreign currency exchange risk. For the three months ended March 31, 2021 and
2020, we had foreign operations, including through our investments in
unconsolidated entities, in the United Kingdom, Ireland, France, the
Netherlands, Germany, Switzerland, Canada, Singapore, Australia, Japan, Hong
Kong, South Korea and Brazil and we have added Austria, Belgium, Denmark, Spain,
Sweden and Kenya as part of the Interxion Combination, which closed in March
2020, along with Greece and Croatia as part of other acquisitions in 2020, and,
as such, are subject to risk from the effects of exchange rate movements of
foreign currencies, which may affect future costs and cash flows. Our foreign
operations are conducted in the British pound sterling, Euro, Canadian dollar,
Brazilian real, Singapore dollar, Australian dollar, Japanese Yen, Hong Kong
dollar, South Korean won, Swiss franc, Danish krone, Swedish krona, Croatian
kuna and the Kenyan shilling. Our primary currency exposures are to the British
pound sterling, the Euro and the Singapore dollar. The withdrawal of the United
Kingdom (or any other country) from the European Union, or prolonged periods of
uncertainty relating to any of these possibilities, could result in increased
foreign currency exchange volatility. The COVID-19 pandemic has impacted global
markets and contributed to increased foreign currency exchange volatility,
including with respect to the Brazilian real, which is the currency in which our
Ascenty entity conducts business, and we cannot predict when such volatility
will subside. We attempt to mitigate a portion of the currency fluctuation risk
by financing our investments in local currency denominations, although there can
be no assurance this strategy will be effective. As a result, changes in the
relation of any such foreign currency to U.S. dollars may affect our reported
revenues, operating margins and distributions and may also affect the book value
of our assets, the book value of our debt and the amount of stockholders'
equity.

                                       38

  Table of Contents

Rental income. The amount of rental income generated by the data centers in our
portfolio depends on several factors, including our ability to maintain or
improve occupancy and to lease currently available capacity and capacity
available from lease expirations. Excluding approximately 7.7 million square
feet of space under active development and approximately 2.2 million square feet
of space held for development, our portfolio, including the 44 data centers held
as investments in unconsolidated entities, was approximately 85.3% occupied as
of March 31, 2021.

As of March 31, 2021, we had more than 4,000 customers in our data center
portfolio, including the 16 data centers held in our managed portfolio of
unconsolidated entities. As of March 31, 2021, approximately 93% of our leases
(on a rentable square footage basis) contained base rent escalations that were
either fixed (generally ranging from 2% to 4%) or indexed based on a consumer
price index or other similar inflation-related index. We cannot assure you that
these escalations will cover all the increases in our costs or will otherwise
keep rental rates at or above market rates.

The amount of rental income we generated also depends upon maintaining or
increasing rental rates at our properties, which in turn depends on several
factors, including supply and demand and data center market rental rates. As of
March 31, 2021 approximately 3.5 million square feet of data center space with
extensive installed tenant improvements available for lease was included in our
approximately 30.9 million net rentable square feet, excluding space under
active development and space held for development and 44 data centers held as
investments in unconsolidated entities. In addition, as of March 31, 2021, we
had approximately 7.7 million square feet of space under active development and
approximately 2.2 million square feet of space held for development, or
approximately 22% of the total rentable space in our portfolio, including the 44
data centers held as investments in unconsolidated entities. Our ability to grow
earnings depends in part on our ability to develop and lease capacity at
favorable rates, which we may not be able to obtain. Development requires
significant capital investment in order to develop data center facilities that
are ready for use and, in addition, we may require additional time or encounter
delays in securing customers for development projects. We may purchase
additional vacant properties and properties with vacant development capacity in
the future. We will require additional capital to finance our development
activities, which may not be available or may not be available on terms
acceptable to us, including as a result of the conditions described above under
"Global market and economic conditions" and "COVID-19."

In addition, the timing between the signing of a new lease with a customer and
the commencement of that lease and when we begin to generate rental income may
be significant and may not be easily predictable. Certain leases may provide for
staggered commencement dates for additional capacity, the timing of which may be
significantly delayed.

Economic downturns, including as a result of the conditions described above
under "Global market and economic conditions" and "COVID-19," or regional
downturns affecting our metropolitan areas or downturns in the data center
industry that impair our ability to lease or renew or re-lease capacity, or
otherwise reduce returns on our investments, or the ability of our customers to
fulfill their lease obligations, as in the case of customer bankruptcies, could
adversely affect our ability to maintain or increase rental rates at our
properties.

Scheduled lease expirations. Our ability to re-lease expiring space at rental
rates equal to or in excess of current rental rates will impact our results of
operations. In addition to approximately 4.9 million square feet of available
space in our portfolio, which excludes approximately 7.7 million square feet of
space under active development and approximately 2.2 million square feet of
space held for development as of March 31, 2021 and the 28 data centers held as
investments in our non-managed unconsolidated entities, leases representing
approximately 9.9% and 12.0% of the net rentable square footage of our portfolio
are scheduled to expire during the nine months ending December 31, 2021 and
the year ending December 31, 2022, respectively.

                                       39

Table of Contents



During the three months ended March 31, 2021, we signed renewal leases totaling
approximately 1.3 million square feet of space and new leases totaling
approximately 0.6 million square feet of space. The following table summarizes
our leasing activity in the three months ended March 31, 2021:




                                                                                                  TI's/Lease         Weighted
                                                                                                 Commissions      Average Lease
                                    Rentable         Expiring          New        Rental Rate     Per Square          Terms
                                 Square Feet (1)     Rates (2)      Rates (2)       Changes          Foot            (years)

Leasing Activity (3)(4)
Renewals Signed
0 - 1 MW                                 482,810    $    259.22    $    265.66            2.5 %  $        0.34               1.6
> 1 MW                                   387,773    $    141.22    $    144.74            2.5 %  $        1.09               3.9
Other (6)                                419,471    $     17.61    $     21.30           21.0 %  $        0.02               2.5
New Leases Signed (5)
0 - 1 MW                                 121,245              -    $    268.92              -    $       32.32               3.9
> 1 MW                                   462,908              -    $    150.05              -    $       18.32               7.8
Other (6)                                 54,139              -    $     29.49              -    $        3.13               8.3
Leasing Activity Summary
0 - 1 MW                                 604,056                   $    266.31
> 1 MW                                   850,681                   $    147.63
Other (6)                                473,610                   $     22.23

For some of our properties, we calculate square footage based on factors in (1) addition to contractually leased square feet, including power, required

support space and common area.

Rental rates represent average annual estimated base cash rent per rentable

square foot - calculated for each contract based on total cash base rent (2) divided by the total number of years in the contract (including any tenant

concessions). All rates were calculated in the local currency of each

contract and then converted to USD based on average exchange rates for the

three months ended March 31, 2021.

(3) Excludes short-term leases.

(4) Commencement dates for the leases signed range from 2021 to 2022.

(5) Includes leases signed for new and re-leased space.

(6) Other includes Powered Base Building shell capacity as well as storage and


    office space within fully improved data center facilities.




Our ability to re-lease or renew expiring space at rental rates equal to or in
excess of current rental rates will impact our results of operations. We
continue to see strong demand in most of our key metropolitan areas for data
center space and, subject to the supply of available data center space in these
metropolitan areas, we expect the rental rates we are likely to achieve on
re-leased or renewed data center space leases for 2021 expirations on an average
aggregate basis will generally be consistent with the rates currently being paid
for the same space on a GAAP basis and on a cash basis. For the three months
ended March 31, 2021, rents on renewed space increased by an average of 2.5% on
a GAAP basis on our 0-1 MW space compared to the expiring rents and increased by
an average of 2.5% on a GAAP basis on our > 1 MW space compared to the expiring
rents. Our past performance may not be indicative of future results, and we
cannot assure you that leases will be renewed or that our data centers will be
re-leased at all or at rental rates equal to or above the current average rental
rates. Further, re-leased/renewed rental rates in a particular metropolitan area
may not be consistent with rental rates across our portfolio as a whole and may
fluctuate from one period to another due to a number of factors, including local
economic conditions, local supply and demand for data center space, competition
from other data center developers or operators, the condition of the property
and whether the property, or space within the property, has been developed.

Geographic concentration. We depend on the market for data centers in specific
geographic regions and significant changes in these regional or metropolitan
areas can impact our future results. As of March 31, 2021, our portfolio,

                                       40

Table of Contents

including the 44 data centers held as investments in unconsolidated entities, was geographically concentrated in the following metropolitan areas.






                           Percentage of
                           March 31, 2021
                          total annualized
Metropolitan Area             rent (1)
Northern Virginia                     19.5 %
Chicago                                9.0 %
London, England                        7.5 %
Silicon Valley                         6.8 %
New York                               6.5 %
Dallas                                 6.0 %
Frankfurt, Germany                     5.7 %
Amsterdam, Netherlands                 4.0 %
Sao Paulo, Brazil                      3.7 %
Singapore                              2.8 %
Phoenix                                2.0 %
Paris, France                          2.0 %
San Francisco                          1.9 %
Tokyo, Japan                           1.9 %
Atlanta                                1.6 %
Other                                 19.1 %
Total                                100.0 %

Annualized rent is monthly contractual rent (defined as cash base rent before

abatements) under existing leases as of March 31, 2021 multiplied by 12. (1) Includes consolidated portfolio and unconsolidated entities at the entities'

100% ownership level. The aggregate amount of abatements for the three months

ended March 31, 2021 was approximately $29.2 million.


Operating expenses. Our operating expenses generally consist of utilities,
property and ad valorem taxes, property management fees, insurance and site
maintenance costs, as well as rental expenses on our ground and building leases.
In particular, our buildings require significant power to support the data
center operations contained in them. Many of our leases contain provisions under
which the tenants reimburse us for all or a portion of property operating
expenses and real estate taxes incurred by us. However, in some cases we are not
entitled to reimbursement of property operating expenses, other than utility
expense, and real estate taxes under our leases for Turn-Key Flex® facilities.
We also incur general and administrative expenses, including expenses relating
to our asset management function, as well as significant legal, accounting and
other expenses related to corporate governance, Securities Exchange Commission,
or the SEC, reporting and compliance with the various provisions of the
Sarbanes-Oxley Act. Increases or decreases in such operating expenses will
impact our overall performance. We expect to incur additional operating expenses
as we continue to expand.

Climate change legislation. In June 2009, the U.S. House of Representatives
approved comprehensive clean energy and climate change legislation intended to
cut greenhouse gas, or GHG, emissions, via a cap-and-trade program. The U.S.
Senate did not subsequently pass similar legislation.

In the absence of comprehensive federal climate change legislation, regulatory
agencies, including the U.S. Environmental Protection Agency, or EPA, and states
have taken the lead in regulating GHG emissions in the U.S. Under the Obama
administration, from 2009 through 2016, the EPA moved aggressively to regulate
GHG emissions from automobiles and large stationary sources, including
electricity producers, using its authority under the Clean Air Act. From 2017
through 2020, the Trump administration moved to eliminate or modify certain of
the EPA's GHG emissions regulations and refocus the EPA's mission away from such
regulation. However, the new Biden administration has described climate change
regulation as a top priority, announcing in April 2021 a target of reducing net
US GHG emissions by 50-52 percent from 2005 levels by 2030.

                                       41

Table of Contents



The EPA made an endangerment finding in 2009 that allows it to create
regulations imposing emissions reporting, permitting, control technology
installation, and monitoring requirements applicable to certain emitters of
GHGs, including facilities that provide electricity to our data centers,
although the materiality of the impacts will not be fully known until all
regulations are finalized and legal challenges are resolved. Under the Obama
administration, the EPA finalized rules imposing permitting and control
technology requirements upon certain newly-constructed or modified facilities
which emit GHGs under the Clean Air Act New Source Review Prevention of
Significant Deterioration, or NSR PSD, and Title V permitting programs. As a
result, newly-issued NSR PSD and Title V permits for new or modified electricity
generating units (EGUs) and other facilities may need to address GHG emissions,
including by requiring the installation of "Best Available Control Technology."
The EPA also implemented in December 2015 the "Clean Power Plan" regulating
carbon dioxide (CO2) emissions from coal-fired and natural gas EGUs. However, in
June 2019 the EPA repealed the Clean Power Plan and issued the "Affordable Clean
Energy Rule" to replace the Clean Power Plan. The Affordable Clean Energy Rule
requires heat rate efficiency improvements at certain EGUs, but does not place
numeric limits on EGU emissions. In January 2021, the U.S. Court of Appeals for
the District of Columbia Circuit vacated both the Affordable Clean Energy Rule
and the Clean Power Plan repeal rule. Separately, the EPA's GHG "reporting rule"
requires that certain emitters, including electricity generators, monitor and
report GHG emissions.

As a result of the former Trump administration policies, states have been
driving regulation to reduce GHG emissions in the United States. At the state
level, California implemented a GHG cap-and-trade program that began imposing
compliance obligations on industrial sectors, including electricity generators
and importers, in January 2013. In September 2016, California adopted
legislation calling for a further reduction in GHG emissions to 40% below 1990
levels by 2030, and in July 2017, California extended its cap-and-trade program
through 2030. In September 2018, California adopted legislation that will
require all of the state's electricity to come from carbon-free sources by 2045.
As another example of state action, a number of states have adopted Renewable
Portfolio Standards to increase the use of renewable energy, and a number of
eastern states participate in the Regional Greenhouse Gas Initiative (RGGI), a
market-based program aimed at reducing GHG emissions from power plants. As
another example, in April 2021, the Washington Legislature passed a law capping
GHG emissions from electricity generators and other entities, with compliance
obligations to begin in 2023.

Outside the United States, the European Union, or EU (as well as the United
Kingdom), have been operating since 2005 under a cap-and-trade program, which
directly affects the largest emitters of GHGs, including electricity producers
from whom we purchase power, and the EU has taken a number of other climate
change-related initiatives, including a directive targeted at improving energy
efficiency (which introduces energy efficiency auditing requirements). In
December 2019, EU leaders endorsed the objective of achieving by 2050 a
climate-neutral EU, with net-zero GHG emissions, and in March 2020 the European
Commission proposed the European Climate Law to write this goal into the law.
The European Commission adopted in September 2020 a proposal to strengthen the
EU's 2030 GHG reduction target from 40% below 1990 levels to at least 55% below
1990 levels, and separately introduced a proposal to institute a carbon import
tax, which would cover electricity imports. National legislation may also be
implemented independently by members of the EU. It is not yet clear how Brexit
will impact the United Kingdom's approach to climate change regulation; the
United Kingdom adopted a target of net-zero GHG emissions by 2050.

The Paris Agreement, which was adopted by the United States and 194 other
countries and looks to prevent global average temperatures from increasing by
more than 2 degrees Celsius above preindustrial levels officially, went into
force in November 2016. President Trump announced in June 2017 that he would
initiate the process to withdraw the United States from the Paris Agreement;
however, upon his inauguration in January 2021, President Biden signed an order
rejoining the Paris Agreement.

Canada set a GHG emissions reduction target of 40-45% below 2005 levels by 2030,
and the Canadian Greenhouse Gas Pollution Pricing Act established a
carbon-pricing regime that went into effect in January 2019 for provinces and
territories in Canada where there is no provincial system in place already, or
where the provincial system does not meet the federal benchmark. Climate change
regulations are also in various stages of implementation in other nations as
well, including nations where we operate, such as Japan (which set a GHG
emissions reduction target of 46% below 2013 levels by 2030), Brazil (which
committed to carbon neutrality by 2050), Singapore, and Australia.

                                       42

Table of Contents



The cost of electric power comprises a significant component of our operating
expenses. Any additional taxation or regulation of energy use, including as a
result of (i) new legislation that Congress may pass, (ii) the regulations that
the EPA has proposed or finalized, (iii) regulations under legislation that
states have passed or may pass, or (iv) any further legislation or regulations
in the EU or other regions where we operate could significantly increase our
costs, and we may not be able to effectively pass all of these costs on to our
customers. These matters could adversely impact our business, results of
operations, or financial condition.

Interest rates. As of March 31, 2021, we had approximately $104.0 million of
variable rate debt subject to interest rate swap agreements, along with $458.3
million and $351.9 million of variable rate debt that was outstanding on the
global revolving credit facilities and the Floating Rate Notes due 2022,
respectively. The availability of debt and equity capital may contract or be on
unfavorable terms as a result of the circumstances described above under "Global
market and economic conditions," "COVID-19" or other factors. The effects on
commercial real estate mortgages, if available, include, but may not be limited
to: higher credit spreads, tightened loan covenants, reduced loan-to-value
ratios resulting in lower borrower proceeds and higher principal payments.
Potential future increases in interest rates and credit spreads may increase our
interest expense and fixed charges and negatively affect our financial condition
and results of operations, potentially impacting our future access to the debt
and equity capital markets. Higher interest rates may also increase the risk
that the counterparties to our swap agreements will default on their
obligations, which could further increase our interest expense. If we cannot
obtain capital from third-party sources, we may not be able to satisfy our debt
service obligations, acquire or develop properties when strategic opportunities
exist or pay the cash dividends to Digital Realty Trust, Inc.'s stockholders
necessary to maintain its qualification as a REIT.

Data center demand. Our portfolio consists primarily of data centers. A
reduction in the demand for, or an increase in the supply of, data center
solutions would have a greater adverse effect on our business and financial
condition than if we owned a portfolio with a more diversified customer base or
less specialized use. We have invested in building out additional inventory
primarily in what we anticipate will be our most active major metropolitan areas
prior to having executed leases for this additional inventory. We believe that
demand in key metropolitan areas is largely in line with supply and we continue
to see strong demand in other key metropolitan areas across our portfolio.
However, until this inventory is leased up, which will depend on a number of
factors, including available data center solutions in these metropolitan areas,
our return on invested capital will be negatively impacted. Our development
activities make us susceptible to general economic slowdowns, including
recessions and the other circumstances described above under "Global market and
economic conditions" and "COVID-19," as well as adverse developments in the data
center and broader technology industries. Any such slowdown or adverse
development could lead to reduced corporate IT spending or reduced demand for
data center solutions. Reduced demand could also result from business
relocations, including to metropolitan areas we do not currently serve. Changes
in industry practice or in technology, such as virtualization technology, more
efficient computing or networking devices, or devices that require higher power
densities than today's devices, could also reduce demand for the physical data
center capacity we provide or render the improvements in our facilities obsolete
or in need of significant upgrades to remain viable. In addition, the
development of new technologies, the adoption of new industry standards or other
factors could render many of our customers' current products and services
obsolete or unmarketable and contribute to a downturn in their businesses,
thereby increasing the likelihood that they default under their leases, become
insolvent or file for bankruptcy. In addition, data center demand and/or pricing
could be adversely impacted either across our portfolio or in specific
metropolitan areas as a result of an increase in the number of competitors, or
the amount of competitive supply being offered in our metropolitan areas and
other metropolitan areas by our competitors.

Recently Issued Accounting Pronouncements

Please refer to Item 1, Note 1 "New Accounting Pronouncements" in the notes to the condensed consolidated financial statements.



                                       43

  Table of Contents

Results of Operations

The discussion below relates to our results of operations for the three months
ended March 31, 2021 and 2020. A summary of our operating results for the three
months ended March 31, 2021 and 2020 is as follows (in thousands).




                                                Three Months Ended March 31,
                                                  2021                2020
Income Statement Data:
Total operating revenues                     $     1,090,391     $       823,337
Total operating expenses                           (897,872)           (723,288)
Operating income                                     192,519             100,049

Equity in loss of unconsolidated entities           (23,031)            

(78,996)


Gain on disposition of properties, net               333,921             304,801
Other expense, net                                   (7,186)             (3,542)
Interest expense                                    (75,653)            (85,800)

Loss from early extinguishment of debt              (18,347)              

(632)
Income tax expense                                   (7,547)             (7,182)
Net income                                   $       394,676     $       228,698




Our property portfolio has experienced consistent and significant growth since
the first property acquisition in January 2002. As a result of this growth, our
period-to-period comparison of our financial performance focuses on the impact
on our revenues and expenses on a stabilized portfolio basis. Our stabilized
portfolio includes properties owned as of December 31, 2019 with less than 5% of
total rentable square feet under development and excludes properties that were
undergoing, or were expected to undergo, development activities in 2020-2021 and
properties sold or contributed to joint ventures. Our non-stabilized pool
includes the results of the newly acquired operating properties and newly
delivered properties that were previously under development.

Comparison of the Three Months Ended March 31, 2021 to the Three Months Ended March 31, 2020



Portfolio

As of March 31, 2021, our portfolio consisted of 290 data centers, including 44
data centers held as investments in unconsolidated entities, with an aggregate
of 45.3 million rentable square feet including 7.7 million square feet of space
under active development and 2.2 million square feet of space held for
development compared to a portfolio consisting of 213 data centers (excluding
the Interxion portfolio), including 40 data centers held as investments in
unconsolidated entities, with an aggregate of 35.7 million rentable square feet
including 4.3 million square feet of space under active development and 1.7
million square feet of space held for development as of March 31, 2020.

                                       44

  Table of Contents

Revenues

Total operating revenues for the three months ended March 31, 2021 and 2020 were
as follows (in thousands):




                                 Three Months Ended March 31,
                                2021          2020        Change
Rental and other services    $ 1,087,906    $ 820,072    $ 267,834
Fee income and other               2,485        3,265        (780)
Total operating revenues     $ 1,090,391    $ 823,337    $ 267,054




The following tables show rental and other services revenue for the three months
ended March 31, 2021 and 2020 for stabilized properties and non-stabilized
properties and other (all other properties) (in thousands). Revenue totals for
non-stabilized include results from properties that have not yet met the
definition of stabilized and properties that are classified as held for sale or
were sold during the period.




                                               Stabilized                                  Non-Stabilized
                                      Three Months Ended March 31,                 Three Months Ended March 31,
                               2021         2020       $ Change     %

Change 2021 2020 Change Rental and other services $ 613,436 $ 597,925 $ 15,511 2.6 % $ 474,470 $ 222,147 $ 252,323






Stabilized rental and other services revenue increased $15.5 million for the
three months ended March 31, 2021 compared to the same period in 2020 due to new
leasing and renewals, net of expirations as well as increased tenant
reimbursements associated with higher utility costs in Texas due to winter storm
Uri.

Non-stabilized rental and other services revenues increased $252.3 million for
the three months ended March 31, 2021 compared to the same period in 2020
primarily as a result of revenues associated with the Interxion Combination of
$236.2 million and $47.4 million for the three months ended March 31, 2021
and 2020, respectively, offset by properties sold in 2020 and 2021.



                                       45

  Table of Contents

Operating Expenses and Interest Expense

Operating expenses and interest expense during the three months ended March 31, 2021 and 2020 were as follows (in thousands):






                                                Three Months Ended March 31,
                                               2021         2020         Change

Rental property operating and maintenance $ 361,779 $ 265,708 $ 96,071 Property taxes and insurance

                    52,503       45,670         

6,833


Depreciation and amortization                  369,733      291,457       

78,276


General and administrative                      99,994       63,538       

36,456


Transaction and integration expenses            14,120       56,801      (42,681)
Other                                            (257)          114         (371)
Total operating expenses                     $ 897,872    $ 723,288    $  174,584
Interest expense                             $  75,653    $  85,800    $ (10,147)




The following tables show property level expenses for the three months ended
March 31, 2021 and 2020 for stabilized properties and non-stabilized properties
and other (all other properties) (in thousands). Expense totals for
non-stabilized and other include results from properties that have not yet met
the definition of stabilized and properties that are classified as held for sale
or were sold during the period.




                                            Stabilized                                  Non-Stabilized
                                   Three Months Ended March 31,                 Three Months Ended March 31,
                            2021         2020       $ Change     % Change       2021           2020       Change
Rental property
operating and
maintenance               $ 212,331    $ 185,357    $  26,974        14.6 %  $   149,448     $ 80,351    $ 69,097
Property taxes and
insurance                    33,928       32,732        1,196         3.7 %       18,575       12,938       5,637
                          $ 246,259    $ 218,089    $  28,170        12.9 %  $   168,023     $ 93,289    $ 74,734

Stabilized rental property operating and maintenance expenses increased approximately $27.0 million in the three months ended March 31, 2021 compared to the same period in 2020, primarily related to higher utility consumption at certain properties in the stabilized portfolio.


Non-stabilized rental property operating and maintenance expenses increased by
approximately $69.1 million in the three months ended March 31, 2021 compared to
the same period in 2020, primarily due to the Interxion Combination, which
contributed $89.7 million and $19.4 million for the three months March 31, 2021
and 2020, respectively, along with higher expenses as a result of leasing
activity during the twelve months ended March 31, 2021 offset by properties sold
in 2020 and 2021.

Depreciation and Amortization



Depreciation and amortization expense increased by approximately $78.3 million
in the three months ended March 31, 2021 compared to the same period in 2020.
The increase was principally due to the Interxion Combination.

General and Administrative

General and administrative expenses increased by approximately $36.5 million in the three months ended March 31, 2021 compared to the same period in 2020, primarily due to the Interxion Combination, which closed in March 2020.



                                       46

Table of Contents

Transactions and Integration Expenses

Transactions and integration expense decreased by approximately $42.7 million in the three months ended March 31, 2021 compared to the same period in 2020, principally due to integration and transaction costs associated with the Interxion Combination, which closed in March 2020.

Interest Expense



Interest expense decreased by approximately $10.1 million in the three months
ended March 31, 2021 compared to the same period in 2020. The decrease was
primarily due to the redemption of the 2.750% 2023 Notes in February 2021, the
4.750% 2023 Notes in October 2020 and the 3.950% 2022 Notes and 3.625% 2022
Notes in August 2020 partially offset by lower rate debt issuances, 1.125% 2031
Notes in June 2020, 1.000% 2032 Notes and 2022 Floating Rate Notes in September
2020 and 0.625% 2031 Notes in January 2021.

Other Expense, Net

Other expense, net increased approximately $3.6 million in the three months ended March 31, 2021 compared to the same period in 2020. The increase is primarily due to short-term realized and unrealized foreign exchange revaluations.

Gain on Disposition of Properties, Net



During the three months ended March 31, 2021, we sold a portfolio of 11 data
centers in Europe (four in the United Kingdom, three in the Netherlands, three
in France and one in Switzerland) to Ascendas Reit, a CapitaLand sponsored REIT,
for total purchase consideration of approximately $680.0 million resulting in a
gain of approximately $333.3 million in March 2021. During the three months
ended March 31, 2020, we sold 10 Powered Base Building® properties, which
comprise 12 data centers, in North America to Mapletree at a purchase
consideration of approximately $557.0 million, resulting in a gain of
approximately $304.8 million in January 2020.

Loss from Early Extinguishment of Debt

Loss from early extinguishment of debt increased approximately $17.7 million in the three months ended March 31, 2021 compared to the same period in 2020, primarily due to the redemption of the 2.750% 2023 Notes in February 2021.

Liquidity and Capital Resources of the Parent


In this "Liquidity and Capital Resources of the Parent" section and in the
"Liquidity and Capital Resources of the Operating Partnership" section below,
the term our "Parent" refers to Digital Realty Trust, Inc. on an unconsolidated
basis, excluding our Operating Partnership.

Analysis of Liquidity and Capital Resources



Our Parent's business is operated primarily through our Operating Partnership,
of which our Parent is the sole general partner and which it consolidates for
financial reporting purposes. Because our Parent operates on a consolidated
basis with our Operating Partnership, the section entitled "Liquidity and
Capital Resources of the Operating Partnership" should be read in conjunction
with this section to understand the liquidity and capital resources of our
Parent on a consolidated basis and how our Company is operated as a whole.

Our Parent issues public equity from time to time, but generally does not
otherwise generate any capital itself or conduct any business itself, other than
incurring certain expenses in operating as a public company, which are fully
reimbursed by the Operating Partnership. Our Parent itself does not hold any
indebtedness other than guarantees of the indebtedness of our Operating
Partnership and certain of its subsidiaries, and its only material asset is its
ownership of partnership interests of our Operating Partnership. Therefore, the
consolidated assets and liabilities and the consolidated revenues and expenses
of our Parent and our Operating Partnership are the same on their respective
financial statements,

                                       47

  Table of Contents

except for immaterial differences related to cash, other assets and accrued
liabilities that arise from public company expenses paid by our Parent. All debt
is held directly or indirectly at the Operating Partnership level. Our Parent's
principal funding requirement is the payment of dividends on its common and
preferred stock. Our Parent's principal source of funding for its dividend
payments is distributions it receives from our Operating Partnership.

As the sole general partner of our Operating Partnership, our Parent has the
full, exclusive and complete responsibility for our Operating Partnership's
day-to-day management and control. Our Parent causes our Operating Partnership
to distribute such portion of its available cash as our Parent may in its
discretion determine, in the manner provided in our Operating Partnership's
partnership agreement. Our Parent receives proceeds from its equity issuances
from time to time, but is generally required by our Operating Partnership's
partnership agreement to contribute the proceeds from its equity issuances to
our Operating Partnership in exchange for partnership units of our Operating
Partnership.

Our Parent is a well-known seasoned issuer with an effective shelf registration
statement filed on March 17, 2020, which allows our Parent to register an
unspecified amount of various classes of equity securities. As circumstances
warrant, our Parent may issue equity from time to time on an opportunistic
basis, dependent upon market conditions and available pricing. Any proceeds from
such equity issuances would generally be contributed to our Operating
Partnership in exchange for additional equity interests in our Operating
Partnership. Our Operating Partnership may use the proceeds to acquire
additional properties, to fund development opportunities and for general working
capital purposes, including potentially for the repurchase, redemption or
retirement of outstanding debt or equity securities.

The liquidity of our Parent is dependent on our Operating Partnership's ability
to make sufficient distributions to our Parent. The primary cash requirement of
our Parent is its payment of dividends to its stockholders. Our Parent also
guarantees our Operating Partnership's, as well as certain of its subsidiaries'
and affiliates', unsecured debt. If our Operating Partnership or such
subsidiaries fail to fulfill their debt requirements, which trigger Parent
guarantee obligations, then our Parent will be required to fulfill its cash
payment commitments under such guarantees. However, our Parent's only material
asset is its investment in our Operating Partnership.

We believe our Operating Partnership's sources of working capital, specifically
its cash flow from operations, and funds available under its global revolving
credit facility are adequate for it to make its distribution payments to our
Parent and, in turn, for our Parent to make its dividend payments to its
stockholders. However, we cannot assure you that our Operating Partnership's
sources of capital will continue to be available at all or in amounts sufficient
to meet its needs, including making distribution payments to our Parent. The
lack of availability of capital could adversely affect our Operating
Partnership's ability to pay its distributions to our Parent, which would in
turn, adversely affect our Parent's ability to pay cash dividends to its
stockholders.

Digital Realty Trust, Inc. and Digital Realty Trust, L.P. are parties to an ATM
equity offering sales agreement dated January 4, 2019, as amended in 2020 (the
"Sales Agreement"). In accordance with the Sales Agreement, following the date
of the 2020 Amendment, Digital Realty Trust, Inc. may offer and sell shares of
its common stock having an aggregate offering price of up to $1.0 billion. Prior
to the 2020 Amendment, Digital Realty Trust, Inc. had offered and sold shares of
its common stock having an aggregate gross sales price of approximately $652.2
million. The sales of common stock made under the Sales Agreement will be made
in "at the market" offerings as defined in Rule 415 of the Securities Act. There
was no activity under the Sales Agreement during the three months ended March
31, 2021 and 2020. As of March 31, 2021, approximately $749.4 million remains
available for future sales under the program. Our Parent has used and intends to
use the net proceeds from the program to temporarily repay borrowings under our
Operating Partnership's global revolving credit facilities, to acquire
additional properties or businesses, to fund development opportunities and for
working capital and other general corporate purposes, including potentially for
the repayment of other debt or the repurchase, redemption or retirement of
outstanding debt securities. For additional information regarding the Sales
Agreement, see our 2020 Form 10-K.

Future Uses of Cash



Our Parent may from time to time seek to retire, redeem or repurchase its equity
or the debt securities of our Operating Partnership or its subsidiaries through
cash purchases and/or exchanges for equity securities in open market

                                       48

Table of Contents



purchases, privately negotiated transactions or otherwise. Such repurchases,
redemptions or exchanges, if any, will depend on prevailing market conditions,
our liquidity requirements, contractual restrictions or other factors. The
amounts involved may be material.

We are also subject to the commitments discussed below under "Dividends and Distributions."

Dividends and Distributions



Our Parent is required to distribute 90% of its taxable income (excluding
capital gains) on an annual basis in order for it to continue to qualify as a
REIT for federal income tax purposes. Accordingly, our Parent intends to make,
but is not contractually bound to make, regular quarterly distributions to its
common stockholders from cash flow from our Operating Partnership's operating
activities. While historically our Parent has satisfied this distribution
requirement by making cash distributions to its stockholders, it may choose to
satisfy this requirement by making distributions of cash or other property. All
such distributions are at the discretion of our Parent's Board of Directors. Our
Parent considers market factors and our Operating Partnership's performance in
addition to REIT requirements in determining distribution levels. Our Parent has
distributed at least 100% of its taxable income annually since inception to
minimize corporate level federal income taxes. Amounts accumulated for
distribution to stockholders are invested primarily in interest-bearing accounts
and short-term interest-bearing securities, which are consistent with our
intention to maintain our Parent's status as a REIT.

As a result of this distribution requirement, our Operating Partnership cannot
rely on retained earnings to fund its ongoing operations to the same extent that
other companies whose parent companies are not REITs can. Our Parent may need to
continue to raise capital in the debt and equity markets to fund our Operating
Partnership's working capital needs, as well as potential developments at new or
existing properties, acquisitions or investments in existing or newly created
joint ventures. In addition, our Parent may be required to use borrowings under
our global revolving credit facility, if necessary, to meet REIT distribution
requirements and maintain our Parent's REIT status.

For additional information regarding dividends declared and paid by our Parent
on its common and preferred stock for the three months ended March 31, 2021 and
2020, see Note 10 to our condensed consolidated financial statements contained
herein.



Distributions out of our Parent's current or accumulated earnings and profits
are generally classified as ordinary income whereas distributions in excess of
our Parent's current and accumulated earnings and profits, to the extent of a
stockholder's U.S. federal income tax basis in our Parent's stock, are generally
classified as a return of capital. Distributions in excess of a stockholder's
U.S. federal income tax basis in our Parent's stock are generally characterized
as capital gain. Cash provided by operating activities has been generally
sufficient to fund distributions on an annual basis. However, we may also need
to utilize borrowings under the global revolving credit facility to fund
distributions.

Liquidity and Capital Resources of the Operating Partnership



In this "Liquidity and Capital Resources of the Operating Partnership" section,
the terms "we", "our" and "us" refer to our Operating Partnership together with
its consolidated subsidiaries or our Operating Partnership and our Parent
together with their consolidated subsidiaries, as the context requires.

Analysis of Liquidity and Capital Resources

Our Parent is our sole general partner and consolidates our results of operations for financial reporting purposes. Because we operate on a consolidated basis with our Parent, the section entitled "Liquidity and Capital Resources of the Parent" should be read in conjunction with this section to understand our liquidity and capital resources on a consolidated basis.

As of March 31, 2021, we had $221.1 million of cash and cash equivalents, excluding $9.6 million of restricted cash. Restricted cash primarily consists of contractual capital expenditures plus other deposits.



                                       49

Table of Contents



Our global revolving credit facility provides for borrowings up to $2.35
billion. We have the ability from time to time to increase the size of the
global revolving credit facility by up to $1.25 billion, subject to the receipt
of lender commitments and other conditions precedent. The global revolving
credit facility matures on January 24, 2023, with two six-month extension
options available. The global revolving credit facility provides for borrowings
in U.S., Canadian, Singapore, Australian and Hong Kong dollars, as well as Euro,
British pound sterling and Japanese yen and includes the ability to add
additional currencies in the future. We have used and intend to use available
borrowings under the global revolving credit facility to acquire additional
properties, fund development opportunities and for general working capital and
other corporate purposes, including potentially for the repurchase, redemption
or retirement of outstanding debt or equity securities. For additional
information regarding our global revolving credit facility, see Note 8 to our
condensed consolidated financial statements contained herein.

Our short-term liquidity requirements primarily consist of operating expenses,
development costs and other expenditures associated with our properties,
distributions to our Parent in order for it to make dividend payments on its
preferred stock, distributions to our Parent in order for it to make dividend
payments to its stockholders required to maintain its REIT status, distributions
to the unitholders of common limited partnership interests in Digital Realty
Trust, L.P., capital expenditures, debt service on our loans and senior notes,
and, potentially, acquisitions. We expect to meet our short-term liquidity
requirements through net cash provided by operations, restricted cash accounts
established for certain future payments and by drawing upon our global revolving
credit facilities.

For a discussion of the potential impact of current global economic and market conditions on our liquidity and capital resources, see "-Factors Which May Influence Future Results of Operations-Global market and economic conditions" and "COVID-19" above.



On January 12, 2021, Digital Intrepid Holding B.V., an indirect wholly owned
holding and finance subsidiary of the Operating Partnership through which the
Interxion business is held, issued and sold €1.0 billion aggregate principal
amount of 0.625% Guaranteed Notes due 2031 (the "2031 Notes"). The 2031 Notes
are senior unsecured obligations of Digital Intrepid Holding B.V. and are fully
and unconditionally guaranteed by Digital Realty Trust, Inc. and the Operating
Partnership. Net proceeds from the offering were approximately €988.3 million
(approximately $1,206.4 million based on the exchange rate on January 12, 2021)
after deducting managers' discounts and estimated offering expenses. We intend
to allocate an amount equal to the net proceeds from the offering of the 2031
Notes to finance or refinance, in whole or in part, recently completed or future
green building, energy and resource efficiency and renewable energy projects
(collectively, "Eligible Green Projects"), including the development and
redevelopment of such projects. Pending the allocation of an amount equal to the
net proceeds of the 2031 Notes to Eligible Green Projects, all or a portion of
an amount equal to the net proceeds from the 2031 Notes were used to temporarily
repay borrowings outstanding under the Operating Partnership's global credit
facility and for other general corporate purposes.

                                       50

  Table of Contents

Construction

The table below summarizes our land held for future development and construction
in progress and space held for development as of March 31, 2021 and
December 31, 2020:




Development Lifecycle                               As of March 31, 2021                                             As of December 31, 2020
                             Net Rentable      Current                                             Net Rentable       Current         Future
                              Square Feet     Investment      Future Investment                     Square Feet     Investment      Investment

(dollars in thousands)            (1)            (2)                (3)             Total Cost         (1)              (4)            (3)         Total Cost

Land held for future
development (5)                        N/A    $   192,896    $                 -    $   192,896              N/A    $    226,862    $         -    $   226,862
Construction in Progress
and Space Held for
Development
Land - Current
Development (5)                        N/A    $   683,782    $                 -    $   683,782              N/A    $    785,182    $         -    $   785,182
Space Held for
Development (6)                  1,214,704        234,993                      -        234,993        1,501,310         236,545              -        236,545
Base Building
Construction                     3,758,048        527,310                635,573      1,162,883        2,331,472         458,357        485,613        943,970
Data Center Construction         3,380,286      1,405,086              2,516,622      3,921,708        2,573,759       1,232,762      1,596,821      2,829,583
Equipment Pool & Other
Inventory                              N/A          8,357                      -          8,357              N/A           9,761              -          9,761
Campus, Tenant
Improvements & Other                   N/A         45,118                 32,223         77,341              N/A          45,719         42,848         88,567
Total Construction in
Progress and Land Held
for Future Development           8,353,038    $ 3,097,541    $         3,184,418    $ 6,281,959        6,406,541    $  2,995,188    $ 2,125,282    $ 5,120,470

We estimate the total net rentable square feet available for lease based on a

number of factors in addition to contractually leased square feet, including (1) available power, required support space and common areas. Excludes square

footage of properties held in unconsolidated entities. Square footage is

based on current estimates and project plans, and may change upon completion

of the project due to remeasurement.

(2) Represents balances incurred through March 31, 2021. Excludes costs incurred

by unconsolidated entities.

(3) Represents estimated cost to complete specific scope of work pursuant to

contract, budget or approved capital plan.

(4) Represents balances incurred through December 31, 2020. Excludes costs

incurred by unconsolidated entities.

(5) Represents approximately 879 acres as of March 31, 2021 and approximately

927 acres as of December 31, 2020.

(6) Excludes space held for development through unconsolidated entities.


Land inventory and space held for development reflect cumulative cost spent
pending future development. Base building construction consists of ongoing
improvements to building infrastructure in preparation for future data center
fit-out. Data center construction includes 7.1 million square feet of Turn Key
Flex® and Powered Base Building® product. Generally, we expect to deliver the
space within 12 months; however, lease commencement dates may significantly
impact final delivery schedules. Equipment pool and other inventory represent
the value of long-lead equipment and materials required for timely deployment
and delivery of data center construction fit-out. Campus, tenant improvements
and other costs include the value of development work which benefits space
recently converted to our operating portfolio and is composed primarily of
shared infrastructure projects and first-generation tenant improvements.

Future Uses of Cash


Our properties require periodic investments of capital for customer-related
capital expenditures and for general capital improvements. As of March 31, 2021,
we had approximately 7.7 million square feet under active development and
approximately 2.2 million square feet held for development. Depending upon
customer demand, we expect to incur significant improvement costs to build out
and develop additional capacity. At March 31, 2021, excluding unconsolidated
entities, approximately 7.1 million square feet was under active development for
Turn-Key Flex® and Powered Base Building® products, all of which is expected to
be income-producing on or after completion, in eight U.S. metropolitan areas, 12
EMEA metropolitan areas, five Asian metropolitan areas, one Australian
metropolitan area and one Canadian metropolitan area, consisting of
approximately 3.7 million square feet of base building construction and 3.4
million square feet of data center construction. At March 31, 2021, we had open
commitments, related to construction contracts of approximately $1.4 billion,
including amounts reimbursable of approximately $31.9 million.

We currently expect to incur approximately $1.6 billion to $1.9 billion of capital expenditures for our development programs during the nine months ending December 31, 2021, although this amount could go up or down, potentially



                                       51

Table of Contents

materially, based on numerous factors, including changes in demand, leasing results and availability of debt or equity capital.

Historical Capital Expenditures (Cash Basis)

The table below summarizes our capital expenditure activity for the three months ended March 31, 2021 and 2020 (in thousands):






                                                                Three Months Ended March 31,
                                                                  2021                 2020
Development projects                                         $       439,793      $       320,093
Enhancement and improvements                                              58                   28
Recurring capital expenditures                                        39,522               34,677

Total capital expenditures (excluding indirect costs) $ 479,373 $ 354,798






For the three months ended March 31, 2021, total capital expenditures increased
$124.6 million to approximately $479.4 million from $354.8 million for the same
period in 2020. Capital expenditures on our development projects plus our
enhancement and improvements projects for the three months ended March 31, 2021
were approximately $439.9 million, which reflects an increase of approximately
37% from the same period in 2020. This increase was primarily due to Interxion,
which had approximately $158 million of capital expenditures for the three
months ended March 31, 2021. Our development capital expenditures are generally
funded by our available cash and equity and debt capital.

Indirect costs, including capitalized interest, capitalized in the three months
ended March 31, 2021 and 2020 were $29.2 million and $22.5 million,
respectively. Capitalized interest comprised approximately $11.4 million and
$9.9 million of the total indirect costs capitalized for the three months ended
March 31, 2021 and 2020, respectively. Capitalized interest in the three months
ended March 31, 2021 increased, compared to the same period in 2020, due to an
increase in qualifying activities. Excluding capitalized interest, indirect
costs in the three months ended March 31, 2021 increased compared to the same
period in 2020 due primarily to capitalized amounts relating to compensation
expense of employees directly engaged in construction activities. See "-Future
Uses of Cash" above for a discussion of the amount of capital expenditures we
expect to incur during the year ending December 31, 2021.

We are also subject to the commitments discussed below under "Off-Balance Sheet Arrangements" and "Distributions."



Consistent with our growth strategy, we actively pursue potential acquisition
opportunities, with due diligence and negotiations often at different stages at
different times. The dollar value of acquisitions for the year ending December
31, 2021 will depend upon numerous factors, including customer demand, leasing
results, availability of debt or equity capital and acquisition opportunities.
Further, the growing acceptance by private institutional investors of the data
center asset class has generally pushed capitalization rates lower, as such
private investors may often have lower return expectations than us. As a result,
we anticipate near-term single asset acquisitions activity to comprise a
smaller percentage of our growth while this market dynamic persists.

We may from time to time seek to retire or repurchase our outstanding debt or
the equity of our Parent through cash purchases and/or exchanges for equity
securities of our Parent in open market purchases, privately negotiated
transactions or otherwise. Such repurchases or exchanges, if any, will depend
upon prevailing market conditions, our liquidity requirements, contractual
restrictions or other factors. The amounts involved may be material.

We expect to meet our short-term and long-term liquidity requirements, including
to pay for scheduled debt maturities and to fund acquisitions and non-recurring
capital improvements, with net cash from operations, future long-term secured
and unsecured indebtedness and the issuance of equity and debt securities and
the proceeds of equity issuances by our Parent. We also may fund future
short-term and long-term liquidity requirements, including acquisitions and
non-recurring capital improvements, using our global revolving credit facilities
pending permanent financing. As of May 4, 2021, we had approximately $2.2
billion of borrowings available under our global revolving credit facilities. If
we are not able to obtain additional financing on terms attractive to us, or at
all, including as a result

                                       52

  Table of Contents

of the circumstances described above under "Factors Which May Influence Future
Results of Operations-Global market and economic conditions" and "COVID-19", we
may be required to reduce our acquisition or capital expenditure plans, which
could have a material adverse effect upon our business and results of
operations.

Distributions


All distributions on our units are at the discretion of our Parent's Board of
Directors. For additional information regarding distributions paid on our common
and preferred units for the three months ended March 31, 2021, see Note 10 to
our condensed consolidated financial statements contained herein.



Outstanding Consolidated Indebtedness

The table below summarizes our debt, as of March 31, 2021 (in millions):






Debt Summary:
Fixed rate                                               $ 12,457.1
Variable rate debt subject to interest rate swaps             104.0

Total fixed rate debt (including interest rate swaps) 12,561.1 Variable rate-unhedged

                                        810.2
Total                                                    $ 13,371.3
Percent of Total Debt:
Fixed rate (including swapped debt)                            93.9 %
Variable rate                                                   6.1 %
Total                                                         100.0 %

Effective Interest Rate as of March 31, 2021
Fixed rate (including hedged variable rate debt)               2.41 %
Variable rate                                                  0.55 %
Effective interest rate                                        2.30 %




As of March 31, 2021, we had approximately $13.4 billion of outstanding
consolidated long-term debt as set forth in the table above, which excludes
deferred financing costs. Our ratio of debt to total enterprise value was
approximately 24% (based on the closing price of Digital Realty Trust, Inc.'s
common stock on March 31, 2021 of $140.84). For this purpose, our total
enterprise value is defined as the sum of the market value of Digital Realty
Trust, Inc.'s outstanding common stock (which may decrease, thereby increasing
our debt to total enterprise value ratio), plus the liquidation value of Digital
Realty Trust, Inc.'s preferred stock, plus the aggregate value of our Operating
Partnership's units not held by Digital Realty Trust, Inc. (with the per unit
value equal to the market value of one share of Digital Realty Trust, Inc.'s
common stock and excluding long-term incentive units, Class C units and Class D
units), plus the book value of our total consolidated indebtedness.

The variable rate debt shown above bears interest at interest rates based on
various one-month LIBOR, SOR, JPY LIBOR and CDOR rates, depending on the
respective agreement governing the debt, including our global revolving credit
facilities. As of March 31, 2021, our debt had a weighted average term to
initial maturity of approximately 6.7 years (or approximately 6.7 years assuming
exercise of extension options).

Off-Balance Sheet Arrangements



As of March 31, 2021, we were party to interest rate swap agreements related to
$104.0 million of outstanding principal on our variable rate debt. See Item 3.
"Quantitative and Qualitative Disclosures about Market Risk."

As of March 31, 2021, our pro-rata share of secured debt of unconsolidated entities was approximately $714.1 million.



                                       53

  Table of Contents

Cash Flows

The following summary discussion of our cash flows is based on the condensed
consolidated statements of cash flows and is not meant to be an all-inclusive
discussion of the changes in our cash flows for the periods presented below.

Comparison of Three Months Ended March 31, 2021 to Three Months Ended March 31, 2020

The following table shows cash flows and ending cash and cash equivalent balances for the three months ended March 31, 2021 and 2020 (in thousands).






                                                            Three Months Ended March 31,
                                                         2021           2020          Change
Net cash provided by operating activities             $   327,875    $   226,660    $   101,215
Net cash provided by (used in) investing
activities                                                185,458      (137,443)        322,901
Net cash (used in) provided by financing
activities                                              (416,665)         91,010      (507,675)
Net increase in cash, cash equivalents and
restricted cash                                       $    96,668    $   180,227    $  (83,559)
The increase in net cash provided by operating activities was primarily due to
the Interxion Combination offset by the operating activities of properties sold
during the twelve months ended March 31, 2021.

The changes in the activities that comprise net cash provided by investing activities for the three months ended March 31, 2021 as compared to the three months ended March 31, 2020 consisted of the following amounts (in thousands).






                                                                         Change

Increase in cash used for improvements to investments in real estate

                                                                $  

(131,228)

Decrease in cash paid for business combinations and assets acquisition, net of cash and restricted cash acquired

168,904


Increase in cash from investment in joint ventures                        

118,296


Increase in cash provided by proceeds from sale of real estate            

159,122


Other changes                                                              

7,807


Increase in net cash provided by investing activities                 $   

322,901




The increase in net cash provided by investing activities was primarily due to a
decrease in cash paid for acquisitions related to the acquisition of an
additional 49% ownership interest in the Westin Building Exchange in February
2020, along with an increase in cash provided by proceeds from sale of
investments related to the sale of 11 data centers in Europe in March 2021
partially offset by the sale of 10 Powered Base Building® properties, which
comprise 12 data centers, in North America to Mapletree in January 2020 and an
increase in cash used for improvements to investments in real estate.



The changes in the activities that comprise net cash used in financing
activities for the three months ended March 31, 2021 as compared to the three
months ended March 31, 2020 for the Company consisted of the following amounts
(in thousands).




                                                                         Change
Increase in cash used for net repayments of short-term borrowings      $ (326,303)
Decrease in cash provided by proceeds from secured / unsecured debt      (585,487)
Decrease in cash used for repayment on secured / unsecured debt           

548,438


Increase in cash used for dividend and distribution payments             

(113,145)


Other changes                                                             

(31,178)


Increase in net cash used in financing activities                      $ (507,675)




                                       54

  Table of Contents

The increase in cash used in financing activities was primarily due to an
increase in cash used for repayments of short-term borrowings during the three
months ended March 31, 2021 as compared to the three months ended March 31, 2020
partially along with an increase in dividend and distribution payments for the
three months ended March 31, 2021 as compared to the same period in 2020 as a
result of an increase in the number of shares outstanding due to the Interxion
Combination and increased dividend amount per share of common stock in the three
months ended March 31, 2021 as compared to the same period in 2020.





Noncontrolling Interests in Operating Partnership



Noncontrolling interests relate to the common units in our Operating Partnership
that are not owned by Digital Realty Trust, Inc., which, as of March 31, 2021,
amounted to 2.7% of our Operating Partnership common units. Historically, our
Operating Partnership has issued common units to third party sellers in
connection with our acquisition of real estate interests from such third
parties.

Limited partners have the right to require our Operating Partnership to redeem
part or all of their common units for cash based upon the fair market value of
an equivalent number of shares of Digital Realty Trust, Inc. common stock at the
time of the redemption. Alternatively, we may elect to acquire those common
units in exchange for shares of Digital Realty Trust, Inc. common stock on a
one-for-one basis, subject to adjustment in the event of stock splits, stock
dividends, issuance of stock rights, specified extraordinary distributions and
similar events. As of March 31, 2021, approximately 0.2 million common units of
the Operating Partnership that were issued to certain former unitholders of
DuPont Fabros Technology, L.P. in connection with the Company's acquisition of
DuPont Fabros Technology, Inc. were outstanding, which are subject to certain
restrictions and, accordingly, are not presented as permanent capital in the
condensed consolidated balance sheet.

Inflation

Many of our leases provide for separate real estate tax and operating expense escalations. In addition, many of the leases provide for fixed base rent increases. We believe that inflationary increases may be at least partially offset by the contractual rent increases and expense escalations described above.

Funds from Operations



We calculate funds from operations, or FFO, in accordance with the standards
established by the National Association of Real Estate Investment Trusts
(Nareit) in the Nareit Funds From Operations White Paper - 2018 Restatement. FFO
represents net income (loss) (computed in accordance with GAAP), excluding gains
(or losses) from sales of property, a gain from a pre-existing relationship,
impairment charges and real estate related depreciation and amortization
(excluding amortization of deferred financing costs) and after adjustments for
unconsolidated partnerships and joint ventures. Management uses FFO as a
supplemental performance measure because, in excluding real estate related
depreciation and amortization and gains and losses from property dispositions
and after adjustments for unconsolidated partnerships and joint ventures, it
provides a performance measure that, when compared year over year, captures
trends in occupancy rates, rental rates and operating costs. We also believe
that, as a widely recognized measure of the performance of REITs, FFO will be
used by investors as a basis to compare our operating performance with that of
other REITs. However, because FFO excludes depreciation and amortization and
captures neither the changes in the value of our properties that result from use
or market conditions, nor the level of capital expenditures and capitalized
leasing commissions necessary to maintain the operating performance of our
properties, all of which have real economic effect and could materially impact
our financial condition and results from operations, the utility of FFO as a
measure of our performance is limited. Other REITs may not calculate FFO in
accordance with the Nareit definition and, accordingly, our FFO may not be
comparable to other REITs' FFO. FFO should be considered only as a supplement to
net income computed in accordance with GAAP as a measure of our performance.

                                       55

  Table of Contents

  Reconciliation of Net Income Available to Common Stockholders to Funds From
                                Operations (FFO)

           (unaudited, in thousands, except per share and unit data)




                                                                 Three Months Ended March 31,
                                                                  2021                  2020
Net Income Available to Common Stockholders                 $         372,406     $         202,859
Adjustments:
Non-controlling interests in operating partnership                      9,800                 7,800
Real estate related depreciation & amortization (1)                   364,697               286,517

Unconsolidated JV real estate related depreciation & amortization

                                                           19,378                19,923
Gain on disposition of properties                                   (333,921)             (304,801)

FFO available to common stockholders and unitholders (2) $ 432,360 $ 212,298 Basic FFO per share and unit

                                $            1.50     $            0.92
Diluted FFO per share and unit (2)                          $            1.49     $            0.91

Weighted average common stock and units outstanding Basic

                                                                 288,377               230,443
Diluted (2)                                                           289,199               232,754
(1) Real estate related depreciation and amortization
was computed as follows:
Depreciation and amortization per income statement          $         369,733     $         291,457
Non-real estate depreciation                                          (5,036)               (4,940)
                                                            $         364,697     $         286,517

For all periods presented, we have excluded the effect of the series C,

series G, series I, series J, series K and series L preferred stock, as (2) applicable, that may be converted into common stock upon the occurrence of

specified change in control transactions as described in the articles

supplementary governing the series C, series G, series I, series J, series K


    and series L preferred stock, as applicable, as they would be anti-dilutive.





                                                    Three Months Ended March 31,
                                                     2021                   2020
Weighted average common stock and units
outstanding                                              288,377           

230,443


Add: Effect of dilutive securities                           822           

2,311


Weighted average common stock and units
outstanding-diluted                                      289,199           

232,754

© Edgar Online, source Glimpses