SlideShare a Scribd company logo
1 of 17
© QTS. All Rights Reserved.
QTS Realty Trust, Inc.
First Quarter 2021 Earnings Presentation
© QTS. All Rights Reserved.
1
Forward Looking Statements
Some of the statements contained in this document constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations,
beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In particular, statements pertaining to the
COVID-19 pandemic, its impact on the Company and the Company’s response thereto and to the Company’s strategy, plans, intentions, capital resources, liquidity, portfolio performance,
results of operations, anticipated growth in our funds from operations and anticipated market conditions contain forward-looking statements. In some cases, you can identify forward-looking
statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative
of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters.
The forward-looking statements contained in this document reflect the Company’s current views about future events and are subject to numerous known and unknown risks, uncertainties,
assumptions and changes in circumstances that may cause actual results to differ significantly from those expressed in any forward-looking statement. The Company does 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:
• adverse economic or real estate developments in the Company’s markets or the technology industry;
• obsolescence or reduction in marketability of our infrastructure due to changing industry demands;
• global, national and local economic conditions;
• risks related to the COVID-19 pandemic, including, but not limited to, the risk of business and/or operational disruptions, disruption of the Company’s customers’ businesses that could
affect their ability to make rental payments to the Company, supply chain disruptions and delays in the construction or development of the Company’s data centers;
• risks related to the Company’s international operations;
• difficulties in identifying properties to acquire and completing acquisitions;
• the Company’s failure to successfully develop, redevelop and operate acquired properties or lines of business;
• significant increases in construction and development costs;
• the increasingly competitive environment in which the Company operates;
• defaults on, or termination or non-renewal of, leases by customers;
• decreased rental rates or increased vacancy rates;
• increased interest rates and operating costs, including increased energy costs;
• financing risks, including the Company’s failure to obtain necessary outside financing;
• dependence on third parties to provide Internet, telecommunications and network connectivity to the Company’s data centers;
• the Company’s failure to qualify and maintain its qualification as a real estate investment trust;
• environmental uncertainties and risks related to natural disasters;
• financial market fluctuations;
• changes in real estate and zoning laws, revaluations for tax purposes and increases in real property tax rates;
• and limitations inherent in our current and any future joint venture investments, such as lack of sole decision-making authority and reliance on our partners’ financial condition.
While forward-looking statements reflect the Company’s good faith beliefs, they are not guarantees of future performance. Any forward-looking statement speaks only as of the date on which it
was made. The Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or
methods, future events or other changes. For a further discussion of these and other factors that could cause the Company’s future results to differ materially from any forward-looking
statements, see the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, as well as other periodic reports the Company files
with the Securities and Exchange Commission, many of which should be interpreted as being heightened as a result of the ongoing COVID-19 pandemic and the actions taken to contain the
pandemic or mitigate its impact.
This presentation includes measures not derived in accordance with generally accepted accounting principles (“GAAP”), such as FFO, operating FFO, adjusted Operating FFO, EBITDAre,
adjusted EBITDA, NOI, ROIC and MRR. These measures should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP, and may also be
inconsistent with similar measures presented by other companies. Reconciliation of these measures to the most closely comparable GAAP measures are presented in the attached pages. We
refer you to the appendix of this presentation for reconciliations of these measures and to the section entitled "Management's Discussion and Analysis of Financial Condition and Results of
Operations--Non-GAAP Financial Measures" in our 10-K for further information regarding these measures.
© QTS. All Rights Reserved. 2
First Quarter 2021
Review
© QTS. All Rights Reserved.
3
$0.66
$0.76
1Q '20 1Q '21
52.9%
55.0%
1Q '20 1Q '21
$67
$82
1Q '20 1Q '21
$126
$149
1Q '20 1Q '21
Q1 2021 Financial Highlights
Adjusted EBITDA ($M)
Operating FFO per Share
Revenue ($M)
Adj. EBITDA Margin (%)
© QTS. All Rights Reserved. 4
Q1 2021 Leasing Review
1. Incremental annualized revenue from new and modified renewal leases, net of downgrades.
2. Backlog of signed but not yet commenced annualized GAAP rent as of 3/31/21.
3. Backlog of signed but not yet commenced annualized cash rent as of 3/31/21.
Strong start to 2021
• Compares favorably to average quarterly net leasing expectation of $17 – $20 million1
• Strong Q1 leasing performance follows record leasing performance in Q4 2020 which further de-risks
financial growth expectations in 2021
Ended Q1 with backlog of signed but not yet commenced annualized GAAP rent of ~$81M2
• Represents increase of nearly 50% year-over-year
• Backlog is down approx. 7% sequentially as a result of robust lease commencements and associated
in-servicing of more than $112 million of development capital during Q1 2021
• On a cash basis, QTS’ backlog of ~$152M3 represents an increase of approximately 51% year-over-
year
• Significant backlog materially de-risks development activity for 2021, more than 80% of which is
directly tied to signed leases
Healthy underlying trends within installed customer base
• Same space renewal rates were +2.2% during Q1 ’21, consistent with historical range of price
increases in the low to mid-single digit percent range
• Churn during Q1 ’21 of 0.7% was consistent with expectations and full-year guidance of 3 – 6%
Signed new and modified leases totaling $21M of incremental annualized rent1
© QTS. All Rights Reserved. 5
Maintaining Momentum in Hyperscale
5
Hyperscale represented approximately 50% of signed leasing performance in Q1
• Since implementing strategic plan to more intentionally target hyperscale growth opportunities, QTS has
experienced significant growth in hyperscale deal funnel and signed leasing activity
• Established QTS as an incumbent provider with many of the largest and fastest growing technology
companies in the world
• Tracking well against annual hyperscale leasing volume target of 2 – 4 larger, 5+ megawatt signed leases
in 2021
Signed 8MW anchor tenant lease with hyperscale cloud provider in Q1
• Anchors new 42MW Ashburn DC-2 development, currently scheduled to open in mid-2021
• New 42MW development will extend strong momentum in Ashburn market after largely leasing up entire
32MW existing facility in Ashburn over the past 2+ years
• Ashburn DC-2 site supports breadth of QTS’ target customer verticals
• Including 8MW lease signed during Q1 2021, QTS has currently pre-leased approximately 10MW of
capacity in new Ashburn DC-2 development, representing nearly 25% of stabilized capacity of the site
© QTS. All Rights Reserved. 6
Accelerating Hybrid Colocation Demand
Enterprise new logo activity returning to more normalized levels
• Resurgence in new enterprise logo activity includes opportunities that temporarily stalled in 2020 as well
as new requirements largely concentrated in the financial, healthcare and technology verticals
• New logos contributed approximately 37% of total hybrid colocation leasing in Q1, consistent with
historical range of 30-50%
• QTS signed 34 new enterprise logos during Q1 ’21, nearly 50% higher than average quarterly new logo
activity during the height of the pandemic in Q2/Q3 of 2020
Increasing size of enterprise deployments
• Year-to-date, QTS has signed seven hybrid colocation leases of 250kW or greater, with an average deal
size of nearly 1MW
• Includes two 1MW leases signed subsequent to the end of the first quarter, positioning QTS well for continued
strong hybrid colocation leasing in the second quarter of 2021
• Year-to-date hybrid colocation leasing includes 1) a 2MW lease with one of the largest commercial banks in the
US, 2) a 1.8MW lease for a Fortune 500 diversified financial services company and 3) a 1MW lease with a large
independent advertising firm
• Compares to 14 hybrid colocation leases of 250kW or greater signed during full-year 2020 with an
average deal size of approximately 650kW
QTS Piscataway QTS Chicago
Hybrid Colocation represented approximately 50% of signed leasing performance in Q1
21%
Year-Over-Year Growth Year-Over-Year Growth
Q1 ’21 Annualized Rent
43%
Q1 ’21 NOI
36%
Q1 ’21 Annualized Rent
25%
Q1 ’21 NOI
© QTS. All Rights Reserved. 7
Balance Sheet
Review and Outlook
© QTS. All Rights Reserved. 8
• Leverage of 4.3x3 net debt to LQA
adj. EBITDA, including forward
equity proceeds; net debt to LQA
adj. EBITDA of 5.8x at the end of
Q1 2021
• More than $1.1B of available
liquidity, including undrawn forward
equity proceeds
• Undrawn forward equity proceeds
of $493M4 support strategy of pre-
funding capital needs 3-4 quarters
in advance
• No significant debt maturities until
2023 and beyond
• ~70% of indebtedness is subject to
a fixed rate, including interest rate
swap agreements
• In April 2021, S&P upgraded its
issue-level credit rating on QTS to
BB+
Highlights
Balance Sheet and Liquidity Summary
Capital Structure ($M)
Debt Maturities ($M)5
1. Includes three term loans ($700 million in aggregate) and approximately $362 million of borrowings on revolving credit facility as of March 31, 2021
2. Market Cap calculated as: Class A and Class B common stock and OP units of 76.9 million incl. common stock sold in forward structure using treasury stock method, multiplied by 3/31/2021 stock price of $62.04 per share.
3. Adjusted for the effects of cash expected to be received upon the full physical settlement of, and issuance of 8.2 million shares of common stock pursuant to forward equity sales through the date of this report, assuming such
proceeds were used to repay a portion of the Company’s outstanding debt. The company expects to use the proceeds from these forward equity agreements to fund future capital expenditures.
4. Reflects net proceeds available at the Company’s election to physically settle the forward equity sales
5. Includes QTS’ pro rata share of debt at the joint venture
6. Net of cash and cash equivalents
$7.1B
Enterprise
Value6
$2 $3
$412
$229 $229
$1,027
2021 2022 2023 2024 2025 2026+
© QTS. All Rights Reserved. 9
Full Year 2021 Guidance Summary
1. Consistent with GAAP accounting standards, revenue from the unconsolidated joint venture is not included in QTS’ reported GAAP financial statements.
2. Consistent with NAREIT-defined standards, QTS has included its proportionate ownership of EBITDAre from the unconsolidated JV in its reported EBITDAre and adjusted EBITDA results.
3. Consistent with NAREIT-defined standards, QTS has included its proportionate ownership of Funds from Operations from the unconsolidated JV in its reported Funds from Operations,
Operating Funds from Operations and Operating Funds from Operations per diluted share results. Reflects fully diluted share count.
4. Reflects cash capital expenditures and excludes acquisitions. Includes QTS’ proportionate share of cash capital expenditures in the unconsolidated Manassas joint venture.
Note: The Company’s 2021 guidance assumes, among other things, that its facilities continue to operate and it does not experience significant work stoppages or closures, it is able to mitigate
any supply chain disruptions for its development activities, and it is able to collect revenues in line with current expectations.
Midpoint
$M except per share values Low Midpoint High Low Midpoint High
Growth
Y/Y
Revenue
1
$599.0 $606.0 $613.0 $602.0 $609.0 $616.0 12.9%
Adjusted EBITDA
2
$330.0 $335.0 $340.0 $332.0 $336.5 $341.0 12.4%
Operating FFO per Share3
$2.92 $2.98 $3.04 $2.94 $2.99 $3.04 5.3%
Annual Rental Churn 3.0% 4.5% 6.0% 3.0% 4.5% 6.0%
Capital Expenditures4
$800.0 $850.0 $900.0 $875.0 $925.0 $975.0
Current
2021 Guidance
Initial
2021 Guidance
© QTS. All Rights Reserved. 10
Closing Remarks
© QTS. All Rights Reserved.
11
Thank You!
ir@qtsdatacenters.com
© QTS. All Rights Reserved. 12
Appendix
© QTS. All Rights Reserved. 13
NOI Reconciliation
March 31, December 31, March 31,
$ in millions 2021 2020 2020
Net Operating Income (NOI)
Net income (loss) $ 7,918 $ (10,660) $ 8,120
Equity in net loss of unconsolidated entity 559 411 677
Interest expense 8,148 9,122 7,162
Depreciation and amortization 55,506 55,887 45,070
Debt restructuring costs - 18,036 -
Other (income) expense - - (159)
Tax expense (benefit) 138 242 (169)
Transaction and integration costs 1,516 2,665 216
General and administrative expenses 23,641 20,809 20,683
NOI from consolidated operations $ 97,426 $ 96,512 $ 81,600
Pro rata share of NOI from unconsolidated entity 1,133 1,172 844
Total NOI $ 98,559 $ 97,684 $ 82,444
Three Months Ended
© QTS. All Rights Reserved. 14
EBITDAre & Adjusted EBITDA Reconciliation
March 31, December 31, March 31,
$ in millions 2021 2020 2020
EBITDAre and Adjusted EBITDA
Net income (loss) $ 7,918 $ (10,660) $ 8,120
Equity in net loss of unconsolidated entity 559 411 677
Interest expense 8,148 9,122 7,162
Tax expense (benefit) 138 242 (169)
Depreciation and amortization 55,506 55,887 45,070
Pro rata share of EBITDAre from unconsolidated entity 1,106 1,167 819
EBITDAre $ 73,375 $ 56,169 $ 61,679
Debt restructuring costs - 18,036 -
Equity-based compensation expense 6,856 6,862 4,875
Transaction, integration and implementation costs 1,516 2,665 216
Adjusted EBITDA $ 81,747 $ 83,732 $ 66,770
Three Months Ended
© QTS. All Rights Reserved. 15
FFO, Operating FFO and Adjusted Operating FFO
Reconciliation
(1) The Company’s calculations of Operating FFO and Adjusted Operating FFO may not be comparable to Operating FFO and Adjusted Operating FFO as calculated by other REITs that do not use the same definition.
March 31, December 31, March 31,
$ in millions 2021 2020 2020
FFO
Net income (loss) $ 7,918 $ (10,660) 8,120
Equity in net loss of unconsolidated entity 559 411 677
Real estate depreciation and amortization 52,629 52,763 41,700
Pro rata share of FFO from unconsolidated entity 457 495 278
FFO $ 61,563 $ 43,009 $ 50,775
Preferred stock dividends (7,045) (7,045) (7,045)
FFO available to common stockholders & OP unit holders $ 54,518 $ 35,964 $ 43,730
Debt restructuring costs - 18,036 -
Transaction and integration costs 1,516 2,665 216
Operating FFO available to common stockholders & OP unit holders
(1)
$ 56,034 $ 56,665 $ 43,946
Maintenance capital expenditures (1,704) (2,000) (1,662)
Leasing commissions paid (9,460) (11,271) (8,998)
Amortization of deferred financing costs 1,130 1,180 987
Non real estate depreciation and amortization 2,876 3,124 3,370
Straight line rent revenue and expense and other (7,609) (8,748) (3,755)
Tax expense (benefit) from operating results 138 242 (169)
Equity-based compensation expense 6,856 6,862 4,875
Adjustments for unconsolidated entity 46 (72) 66
Adjusted Operating FFO available to common stockholders & OP unit holders (1)
$ 48,307 $ 45,982 $ 38,660
Three Months Ended
© QTS. All Rights Reserved. 16
MRR Reconciliation
March 31, December 31, March 31,
$ in millions 2021 2020 2020
Recognized MRR in the period
Total period revenues (GAAP basis) $ 148,732 $ 143,897 $ 126,292
Less: Total period variable lease revenue from recoveries (16,128) (14,648) (12,275)
Total period deferred setup fees (6,436) (6,585) (3,924)
Total period straight line rent and other (11,623) (10,201) (8,032)
Recognized MRR in the period $ 114,545 $ 112,463 $ 102,061
MRR at period end
Total period revenues (GAAP basis) 148,732 143,897 126,292
Less: Total revenues excluding last month (99,683) (96,260) (82,446)
Total revenues for last month of period $ 49,049 $ 47,637 $ 43,846
Less: Last month variable lease revenue from recoveries (5,163) (4,953) (4,156)
Last month deferred setup fees (2,179) (2,207) (1,410)
Last month straight line rent and other (2,370) (2,349) (3,669)
Add: Pro rata share of MRR at period end of unconsolidated entity 472 411 352
MRR at period end $ 39,809 $ 38,539 $ 34,963
Three Months Ended

More Related Content

What's hot

asset_allocation 2009
asset_allocation 2009asset_allocation 2009
asset_allocation 2009
Nino Boezio
 
Blx webcast presentation 2 q20 final
Blx webcast presentation 2 q20 finalBlx webcast presentation 2 q20 final
Blx webcast presentation 2 q20 final
Bladex
 

What's hot (20)

Blx webcast presentation_4q21
Blx webcast presentation_4q21Blx webcast presentation_4q21
Blx webcast presentation_4q21
 
Ladder Capital - Investor Presentation
Ladder Capital - Investor PresentationLadder Capital - Investor Presentation
Ladder Capital - Investor Presentation
 
Presentacion corporativa 4 q20 ingles
Presentacion corporativa   4 q20 inglesPresentacion corporativa   4 q20 ingles
Presentacion corporativa 4 q20 ingles
 
asset_allocation 2009
asset_allocation 2009asset_allocation 2009
asset_allocation 2009
 
Blx webcast presentation 3Q20
Blx webcast presentation 3Q20Blx webcast presentation 3Q20
Blx webcast presentation 3Q20
 
Blx webcast presentation 1q 21
Blx webcast presentation 1q 21Blx webcast presentation 1q 21
Blx webcast presentation 1q 21
 
Bladex Corporate Presentation 3Q2021
Bladex Corporate Presentation 3Q2021Bladex Corporate Presentation 3Q2021
Bladex Corporate Presentation 3Q2021
 
Presentacion corporativa 2 q20 ingles
Presentacion corporativa   2 q20 inglesPresentacion corporativa   2 q20 ingles
Presentacion corporativa 2 q20 ingles
 
Presentacion corporativa 1 q21 ingles
Presentacion corporativa   1 q21 inglesPresentacion corporativa   1 q21 ingles
Presentacion corporativa 1 q21 ingles
 
Presentacion corporativa 2 q21 ingles
Presentacion corporativa 2 q21 inglesPresentacion corporativa 2 q21 ingles
Presentacion corporativa 2 q21 ingles
 
Blx webcast presentation 2 q21 v final
Blx webcast presentation 2 q21 v finalBlx webcast presentation 2 q21 v final
Blx webcast presentation 2 q21 v final
 
Q2 2020 Earnings Presentation
Q2 2020 Earnings PresentationQ2 2020 Earnings Presentation
Q2 2020 Earnings Presentation
 
Q3 2020 Earnings Presentation
Q3 2020 Earnings PresentationQ3 2020 Earnings Presentation
Q3 2020 Earnings Presentation
 
Blx webcast presentation 4 q20 final
Blx webcast presentation 4 q20 finalBlx webcast presentation 4 q20 final
Blx webcast presentation 4 q20 final
 
Zep Inc. Investor Presentation
Zep Inc. Investor Presentation Zep Inc. Investor Presentation
Zep Inc. Investor Presentation
 
Blx webcast presentation 2 q20 final
Blx webcast presentation 2 q20 finalBlx webcast presentation 2 q20 final
Blx webcast presentation 2 q20 final
 
Blx webcast presentation 2 q19
Blx webcast presentation 2 q19Blx webcast presentation 2 q19
Blx webcast presentation 2 q19
 
Banc 2016 - Investor Presentation
Banc 2016 - Investor PresentationBanc 2016 - Investor Presentation
Banc 2016 - Investor Presentation
 
Banc 2016 Second Quarter Earnings - Investor Presentation
Banc 2016 Second Quarter Earnings - Investor PresentationBanc 2016 Second Quarter Earnings - Investor Presentation
Banc 2016 Second Quarter Earnings - Investor Presentation
 
TNK Q2-21 Earnings Presentation
TNK Q2-21 Earnings PresentationTNK Q2-21 Earnings Presentation
TNK Q2-21 Earnings Presentation
 

Similar to Q1 2021 Earnings Presentation

Similar to Q1 2021 Earnings Presentation (20)

Q4 2020 Earnings Presentation
Q4 2020 Earnings PresentationQ4 2020 Earnings Presentation
Q4 2020 Earnings Presentation
 
Q1 2020 Earnings Presentation
Q1 2020 Earnings PresentationQ1 2020 Earnings Presentation
Q1 2020 Earnings Presentation
 
Q2 2019 Earnings Presentation
Q2 2019 Earnings PresentationQ2 2019 Earnings Presentation
Q2 2019 Earnings Presentation
 
Q4 2019 Earnings Presentation
Q4 2019 Earnings PresentationQ4 2019 Earnings Presentation
Q4 2019 Earnings Presentation
 
Q1 2019 Earnings Presentation
Q1 2019 Earnings PresentationQ1 2019 Earnings Presentation
Q1 2019 Earnings Presentation
 
Q2 2019 Investor Presentation
Q2 2019 Investor PresentationQ2 2019 Investor Presentation
Q2 2019 Investor Presentation
 
Q4 2018 Earnings Presentation
Q4 2018 Earnings Presentation Q4 2018 Earnings Presentation
Q4 2018 Earnings Presentation
 
Q3 2017 november investor presentation final
Q3 2017 november investor presentation finalQ3 2017 november investor presentation final
Q3 2017 november investor presentation final
 
Q317 bmch earnings presentation final
Q317 bmch earnings presentation finalQ317 bmch earnings presentation final
Q317 bmch earnings presentation final
 
Q3 2019 Earnings Presentation
Q3 2019 Earnings PresentationQ3 2019 Earnings Presentation
Q3 2019 Earnings Presentation
 
Enlk and enlc first quarter 2017 operations report
Enlk and enlc first quarter 2017 operations reportEnlk and enlc first quarter 2017 operations report
Enlk and enlc first quarter 2017 operations report
 
Teck’s Q2 2019 Financial Results and Investors’ Conference Call
Teck’s Q2 2019 Financial Results and Investors’ Conference CallTeck’s Q2 2019 Financial Results and Investors’ Conference Call
Teck’s Q2 2019 Financial Results and Investors’ Conference Call
 
BP Energy Week: CEO Bernard Looney view
BP Energy Week: CEO Bernard Looney viewBP Energy Week: CEO Bernard Looney view
BP Energy Week: CEO Bernard Looney view
 
bp 4Q 2020 financial results
bp 4Q 2020 financial resultsbp 4Q 2020 financial results
bp 4Q 2020 financial results
 
bp 3Q 2021 financial results
bp 3Q 2021 financial resultsbp 3Q 2021 financial results
bp 3Q 2021 financial results
 
Sem group earnings presentation q3 2016 final
Sem group earnings presentation q3 2016 finalSem group earnings presentation q3 2016 final
Sem group earnings presentation q3 2016 final
 
Sem group earnings presentation 2q 2017 final
Sem group earnings presentation 2q 2017 finalSem group earnings presentation 2q 2017 final
Sem group earnings presentation 2q 2017 final
 
bp 1Q 2021 financial results
bp 1Q 2021 financial resultsbp 1Q 2021 financial results
bp 1Q 2021 financial results
 
2 q2017 earnings_ppt_final
2 q2017 earnings_ppt_final2 q2017 earnings_ppt_final
2 q2017 earnings_ppt_final
 
February 9 2021 Investor Presentation
February 9 2021 Investor PresentationFebruary 9 2021 Investor Presentation
February 9 2021 Investor Presentation
 

Recently uploaded

Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
Call Girls In Delhi Whatsup 9873940964 Enjoy Unlimited Pleasure
 
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
anilsa9823
 
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts PodanurTop Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
dharasingh5698
 
young call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Service
young call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Serviceyoung call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Service
young call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Service
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In AmritsarCall Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
only4webmaster01
 
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
Call Girls In Delhi Whatsup 9873940964 Enjoy Unlimited Pleasure
 
Corporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfCorporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdf
Probe Gold
 
VIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our Escorts
VIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our EscortsVIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our Escorts
VIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our Escorts
sonatiwari757
 

Recently uploaded (20)

Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
Russian Call Girls Rohini Sector 3 💓 Delhi 9999965857 @Sabina Modi VVIP MODEL...
 
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024
 
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida 👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida  👉 Delhi 👈 : 9999 Cash Payment...(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida  👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida 👉 Delhi 👈 : 9999 Cash Payment...
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call GirlVIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
 
@9999965857 🫦 Sexy Desi Call Girls Janakpuri 💓 High Profile Escorts Delhi 🫶
@9999965857 🫦 Sexy Desi Call Girls Janakpuri 💓 High Profile Escorts Delhi 🫶@9999965857 🫦 Sexy Desi Call Girls Janakpuri 💓 High Profile Escorts Delhi 🫶
@9999965857 🫦 Sexy Desi Call Girls Janakpuri 💓 High Profile Escorts Delhi 🫶
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
 
Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024
 
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort ServiceEnjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
 
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts PodanurTop Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
Top Rated Call Girls In Podanur 📱 {7001035870} VIP Escorts Podanur
 
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
 
Diligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage StartupsDiligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage Startups
 
young call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Service
young call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Serviceyoung call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Service
young call girls in Mahavir Nagar 🔝 9953056974 🔝 Delhi escort Service
 
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In AmritsarCall Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
 
Corporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfCorporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdf
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS LiveVip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
 
VIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our Escorts
VIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our EscortsVIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our Escorts
VIP Call Girl Amritsar 7001035870 Enjoy Call Girls With Our Escorts
 

Q1 2021 Earnings Presentation

  • 1. © QTS. All Rights Reserved. QTS Realty Trust, Inc. First Quarter 2021 Earnings Presentation
  • 2. © QTS. All Rights Reserved. 1 Forward Looking Statements Some of the statements contained in this document constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In particular, statements pertaining to the COVID-19 pandemic, its impact on the Company and the Company’s response thereto and to the Company’s strategy, plans, intentions, capital resources, liquidity, portfolio performance, results of operations, anticipated growth in our funds from operations and anticipated market conditions contain forward-looking statements. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. The forward-looking statements contained in this document reflect the Company’s current views about future events and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances that may cause actual results to differ significantly from those expressed in any forward-looking statement. The Company does 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: • adverse economic or real estate developments in the Company’s markets or the technology industry; • obsolescence or reduction in marketability of our infrastructure due to changing industry demands; • global, national and local economic conditions; • risks related to the COVID-19 pandemic, including, but not limited to, the risk of business and/or operational disruptions, disruption of the Company’s customers’ businesses that could affect their ability to make rental payments to the Company, supply chain disruptions and delays in the construction or development of the Company’s data centers; • risks related to the Company’s international operations; • difficulties in identifying properties to acquire and completing acquisitions; • the Company’s failure to successfully develop, redevelop and operate acquired properties or lines of business; • significant increases in construction and development costs; • the increasingly competitive environment in which the Company operates; • defaults on, or termination or non-renewal of, leases by customers; • decreased rental rates or increased vacancy rates; • increased interest rates and operating costs, including increased energy costs; • financing risks, including the Company’s failure to obtain necessary outside financing; • dependence on third parties to provide Internet, telecommunications and network connectivity to the Company’s data centers; • the Company’s failure to qualify and maintain its qualification as a real estate investment trust; • environmental uncertainties and risks related to natural disasters; • financial market fluctuations; • changes in real estate and zoning laws, revaluations for tax purposes and increases in real property tax rates; • and limitations inherent in our current and any future joint venture investments, such as lack of sole decision-making authority and reliance on our partners’ financial condition. While forward-looking statements reflect the Company’s good faith beliefs, they are not guarantees of future performance. Any forward-looking statement speaks only as of the date on which it was made. The Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. For a further discussion of these and other factors that could cause the Company’s future results to differ materially from any forward-looking statements, see the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, as well as other periodic reports the Company files with the Securities and Exchange Commission, many of which should be interpreted as being heightened as a result of the ongoing COVID-19 pandemic and the actions taken to contain the pandemic or mitigate its impact. This presentation includes measures not derived in accordance with generally accepted accounting principles (“GAAP”), such as FFO, operating FFO, adjusted Operating FFO, EBITDAre, adjusted EBITDA, NOI, ROIC and MRR. These measures should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP, and may also be inconsistent with similar measures presented by other companies. Reconciliation of these measures to the most closely comparable GAAP measures are presented in the attached pages. We refer you to the appendix of this presentation for reconciliations of these measures and to the section entitled "Management's Discussion and Analysis of Financial Condition and Results of Operations--Non-GAAP Financial Measures" in our 10-K for further information regarding these measures.
  • 3. © QTS. All Rights Reserved. 2 First Quarter 2021 Review
  • 4. © QTS. All Rights Reserved. 3 $0.66 $0.76 1Q '20 1Q '21 52.9% 55.0% 1Q '20 1Q '21 $67 $82 1Q '20 1Q '21 $126 $149 1Q '20 1Q '21 Q1 2021 Financial Highlights Adjusted EBITDA ($M) Operating FFO per Share Revenue ($M) Adj. EBITDA Margin (%)
  • 5. © QTS. All Rights Reserved. 4 Q1 2021 Leasing Review 1. Incremental annualized revenue from new and modified renewal leases, net of downgrades. 2. Backlog of signed but not yet commenced annualized GAAP rent as of 3/31/21. 3. Backlog of signed but not yet commenced annualized cash rent as of 3/31/21. Strong start to 2021 • Compares favorably to average quarterly net leasing expectation of $17 – $20 million1 • Strong Q1 leasing performance follows record leasing performance in Q4 2020 which further de-risks financial growth expectations in 2021 Ended Q1 with backlog of signed but not yet commenced annualized GAAP rent of ~$81M2 • Represents increase of nearly 50% year-over-year • Backlog is down approx. 7% sequentially as a result of robust lease commencements and associated in-servicing of more than $112 million of development capital during Q1 2021 • On a cash basis, QTS’ backlog of ~$152M3 represents an increase of approximately 51% year-over- year • Significant backlog materially de-risks development activity for 2021, more than 80% of which is directly tied to signed leases Healthy underlying trends within installed customer base • Same space renewal rates were +2.2% during Q1 ’21, consistent with historical range of price increases in the low to mid-single digit percent range • Churn during Q1 ’21 of 0.7% was consistent with expectations and full-year guidance of 3 – 6% Signed new and modified leases totaling $21M of incremental annualized rent1
  • 6. © QTS. All Rights Reserved. 5 Maintaining Momentum in Hyperscale 5 Hyperscale represented approximately 50% of signed leasing performance in Q1 • Since implementing strategic plan to more intentionally target hyperscale growth opportunities, QTS has experienced significant growth in hyperscale deal funnel and signed leasing activity • Established QTS as an incumbent provider with many of the largest and fastest growing technology companies in the world • Tracking well against annual hyperscale leasing volume target of 2 – 4 larger, 5+ megawatt signed leases in 2021 Signed 8MW anchor tenant lease with hyperscale cloud provider in Q1 • Anchors new 42MW Ashburn DC-2 development, currently scheduled to open in mid-2021 • New 42MW development will extend strong momentum in Ashburn market after largely leasing up entire 32MW existing facility in Ashburn over the past 2+ years • Ashburn DC-2 site supports breadth of QTS’ target customer verticals • Including 8MW lease signed during Q1 2021, QTS has currently pre-leased approximately 10MW of capacity in new Ashburn DC-2 development, representing nearly 25% of stabilized capacity of the site
  • 7. © QTS. All Rights Reserved. 6 Accelerating Hybrid Colocation Demand Enterprise new logo activity returning to more normalized levels • Resurgence in new enterprise logo activity includes opportunities that temporarily stalled in 2020 as well as new requirements largely concentrated in the financial, healthcare and technology verticals • New logos contributed approximately 37% of total hybrid colocation leasing in Q1, consistent with historical range of 30-50% • QTS signed 34 new enterprise logos during Q1 ’21, nearly 50% higher than average quarterly new logo activity during the height of the pandemic in Q2/Q3 of 2020 Increasing size of enterprise deployments • Year-to-date, QTS has signed seven hybrid colocation leases of 250kW or greater, with an average deal size of nearly 1MW • Includes two 1MW leases signed subsequent to the end of the first quarter, positioning QTS well for continued strong hybrid colocation leasing in the second quarter of 2021 • Year-to-date hybrid colocation leasing includes 1) a 2MW lease with one of the largest commercial banks in the US, 2) a 1.8MW lease for a Fortune 500 diversified financial services company and 3) a 1MW lease with a large independent advertising firm • Compares to 14 hybrid colocation leases of 250kW or greater signed during full-year 2020 with an average deal size of approximately 650kW QTS Piscataway QTS Chicago Hybrid Colocation represented approximately 50% of signed leasing performance in Q1 21% Year-Over-Year Growth Year-Over-Year Growth Q1 ’21 Annualized Rent 43% Q1 ’21 NOI 36% Q1 ’21 Annualized Rent 25% Q1 ’21 NOI
  • 8. © QTS. All Rights Reserved. 7 Balance Sheet Review and Outlook
  • 9. © QTS. All Rights Reserved. 8 • Leverage of 4.3x3 net debt to LQA adj. EBITDA, including forward equity proceeds; net debt to LQA adj. EBITDA of 5.8x at the end of Q1 2021 • More than $1.1B of available liquidity, including undrawn forward equity proceeds • Undrawn forward equity proceeds of $493M4 support strategy of pre- funding capital needs 3-4 quarters in advance • No significant debt maturities until 2023 and beyond • ~70% of indebtedness is subject to a fixed rate, including interest rate swap agreements • In April 2021, S&P upgraded its issue-level credit rating on QTS to BB+ Highlights Balance Sheet and Liquidity Summary Capital Structure ($M) Debt Maturities ($M)5 1. Includes three term loans ($700 million in aggregate) and approximately $362 million of borrowings on revolving credit facility as of March 31, 2021 2. Market Cap calculated as: Class A and Class B common stock and OP units of 76.9 million incl. common stock sold in forward structure using treasury stock method, multiplied by 3/31/2021 stock price of $62.04 per share. 3. Adjusted for the effects of cash expected to be received upon the full physical settlement of, and issuance of 8.2 million shares of common stock pursuant to forward equity sales through the date of this report, assuming such proceeds were used to repay a portion of the Company’s outstanding debt. The company expects to use the proceeds from these forward equity agreements to fund future capital expenditures. 4. Reflects net proceeds available at the Company’s election to physically settle the forward equity sales 5. Includes QTS’ pro rata share of debt at the joint venture 6. Net of cash and cash equivalents $7.1B Enterprise Value6 $2 $3 $412 $229 $229 $1,027 2021 2022 2023 2024 2025 2026+
  • 10. © QTS. All Rights Reserved. 9 Full Year 2021 Guidance Summary 1. Consistent with GAAP accounting standards, revenue from the unconsolidated joint venture is not included in QTS’ reported GAAP financial statements. 2. Consistent with NAREIT-defined standards, QTS has included its proportionate ownership of EBITDAre from the unconsolidated JV in its reported EBITDAre and adjusted EBITDA results. 3. Consistent with NAREIT-defined standards, QTS has included its proportionate ownership of Funds from Operations from the unconsolidated JV in its reported Funds from Operations, Operating Funds from Operations and Operating Funds from Operations per diluted share results. Reflects fully diluted share count. 4. Reflects cash capital expenditures and excludes acquisitions. Includes QTS’ proportionate share of cash capital expenditures in the unconsolidated Manassas joint venture. Note: The Company’s 2021 guidance assumes, among other things, that its facilities continue to operate and it does not experience significant work stoppages or closures, it is able to mitigate any supply chain disruptions for its development activities, and it is able to collect revenues in line with current expectations. Midpoint $M except per share values Low Midpoint High Low Midpoint High Growth Y/Y Revenue 1 $599.0 $606.0 $613.0 $602.0 $609.0 $616.0 12.9% Adjusted EBITDA 2 $330.0 $335.0 $340.0 $332.0 $336.5 $341.0 12.4% Operating FFO per Share3 $2.92 $2.98 $3.04 $2.94 $2.99 $3.04 5.3% Annual Rental Churn 3.0% 4.5% 6.0% 3.0% 4.5% 6.0% Capital Expenditures4 $800.0 $850.0 $900.0 $875.0 $925.0 $975.0 Current 2021 Guidance Initial 2021 Guidance
  • 11. © QTS. All Rights Reserved. 10 Closing Remarks
  • 12. © QTS. All Rights Reserved. 11 Thank You! ir@qtsdatacenters.com
  • 13. © QTS. All Rights Reserved. 12 Appendix
  • 14. © QTS. All Rights Reserved. 13 NOI Reconciliation March 31, December 31, March 31, $ in millions 2021 2020 2020 Net Operating Income (NOI) Net income (loss) $ 7,918 $ (10,660) $ 8,120 Equity in net loss of unconsolidated entity 559 411 677 Interest expense 8,148 9,122 7,162 Depreciation and amortization 55,506 55,887 45,070 Debt restructuring costs - 18,036 - Other (income) expense - - (159) Tax expense (benefit) 138 242 (169) Transaction and integration costs 1,516 2,665 216 General and administrative expenses 23,641 20,809 20,683 NOI from consolidated operations $ 97,426 $ 96,512 $ 81,600 Pro rata share of NOI from unconsolidated entity 1,133 1,172 844 Total NOI $ 98,559 $ 97,684 $ 82,444 Three Months Ended
  • 15. © QTS. All Rights Reserved. 14 EBITDAre & Adjusted EBITDA Reconciliation March 31, December 31, March 31, $ in millions 2021 2020 2020 EBITDAre and Adjusted EBITDA Net income (loss) $ 7,918 $ (10,660) $ 8,120 Equity in net loss of unconsolidated entity 559 411 677 Interest expense 8,148 9,122 7,162 Tax expense (benefit) 138 242 (169) Depreciation and amortization 55,506 55,887 45,070 Pro rata share of EBITDAre from unconsolidated entity 1,106 1,167 819 EBITDAre $ 73,375 $ 56,169 $ 61,679 Debt restructuring costs - 18,036 - Equity-based compensation expense 6,856 6,862 4,875 Transaction, integration and implementation costs 1,516 2,665 216 Adjusted EBITDA $ 81,747 $ 83,732 $ 66,770 Three Months Ended
  • 16. © QTS. All Rights Reserved. 15 FFO, Operating FFO and Adjusted Operating FFO Reconciliation (1) The Company’s calculations of Operating FFO and Adjusted Operating FFO may not be comparable to Operating FFO and Adjusted Operating FFO as calculated by other REITs that do not use the same definition. March 31, December 31, March 31, $ in millions 2021 2020 2020 FFO Net income (loss) $ 7,918 $ (10,660) 8,120 Equity in net loss of unconsolidated entity 559 411 677 Real estate depreciation and amortization 52,629 52,763 41,700 Pro rata share of FFO from unconsolidated entity 457 495 278 FFO $ 61,563 $ 43,009 $ 50,775 Preferred stock dividends (7,045) (7,045) (7,045) FFO available to common stockholders & OP unit holders $ 54,518 $ 35,964 $ 43,730 Debt restructuring costs - 18,036 - Transaction and integration costs 1,516 2,665 216 Operating FFO available to common stockholders & OP unit holders (1) $ 56,034 $ 56,665 $ 43,946 Maintenance capital expenditures (1,704) (2,000) (1,662) Leasing commissions paid (9,460) (11,271) (8,998) Amortization of deferred financing costs 1,130 1,180 987 Non real estate depreciation and amortization 2,876 3,124 3,370 Straight line rent revenue and expense and other (7,609) (8,748) (3,755) Tax expense (benefit) from operating results 138 242 (169) Equity-based compensation expense 6,856 6,862 4,875 Adjustments for unconsolidated entity 46 (72) 66 Adjusted Operating FFO available to common stockholders & OP unit holders (1) $ 48,307 $ 45,982 $ 38,660 Three Months Ended
  • 17. © QTS. All Rights Reserved. 16 MRR Reconciliation March 31, December 31, March 31, $ in millions 2021 2020 2020 Recognized MRR in the period Total period revenues (GAAP basis) $ 148,732 $ 143,897 $ 126,292 Less: Total period variable lease revenue from recoveries (16,128) (14,648) (12,275) Total period deferred setup fees (6,436) (6,585) (3,924) Total period straight line rent and other (11,623) (10,201) (8,032) Recognized MRR in the period $ 114,545 $ 112,463 $ 102,061 MRR at period end Total period revenues (GAAP basis) 148,732 143,897 126,292 Less: Total revenues excluding last month (99,683) (96,260) (82,446) Total revenues for last month of period $ 49,049 $ 47,637 $ 43,846 Less: Last month variable lease revenue from recoveries (5,163) (4,953) (4,156) Last month deferred setup fees (2,179) (2,207) (1,410) Last month straight line rent and other (2,370) (2,349) (3,669) Add: Pro rata share of MRR at period end of unconsolidated entity 472 411 352 MRR at period end $ 39,809 $ 38,539 $ 34,963 Three Months Ended