SlideShare ist ein Scribd-Unternehmen logo
1 von 19
Downloaden Sie, um offline zu lesen
© QTS. All Rights Reserved.
QTS Realty Trust, Inc.
Third Quarter 2019
Earnings Presentation
© QTS. All Rights Reserved.
1
Forward Looking Statements
Some of the statements contained in this presentation 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 our 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. You can also identify forward-looking statements by
discussions of strategy, plans or intentions.
The forward-looking statements contained in this presentation reflect our current views about future events and are subject to numerous known and unknown risks,
uncertainties, assumptions and changes in circumstances that may cause our actual results to differ significantly from those expressed in any forward-looking statement. 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:
• adverse economic or real estate developments in our 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 our international operations;
• difficulties in identifying properties to acquire and completing acquisitions;
• our 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 we operate;
• 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 our failure to obtain necessary outside financing;
• dependence on third parties to provide Internet, telecommunications and network connectivity to our data centers;
• our failure to qualify and maintain our qualification as a REIT;
• 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 our 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. We disclaim 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 our future results to differ materially from
any forward-looking statements, see the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018 (“10-K”) and in the other
periodic reports we file with the Securities and Exchange Commission.
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. As used herein, “Core” refers to our business that primarily consists of our
hyperscale and hybrid colocation leases. 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
Third Quarter 2019
Review
© QTS. All Rights Reserved. 3
Consistent Performance Enabled by Differentiated
Platform
FEDERAL
Leading provider with
established expertise:
HYBRID COLOCATION
Software-defined data
center:
HYPERSCALE
Significant powered
shell capacity:
Q1 Q2 Q3/Q4
2019
• First of its kind monitoring
and orchestration platform
• Fully integrated and
hybrid enabled
• SDN-enabled universal
connectivity
• Premium customer
experience
• High-end security &
compliance platform
• Operational capability
• Demonstrated track
record
• Cost advantage
• Ability to deliver quickly
• Growth capacity
• Strategically located in
Tier 1 markets
© QTS. All Rights Reserved. 4
NetLeasing($M)1
• Q3 leasing driven by a strong acceleration in hyperscale combined with steady enterprise demand
• +13% above prior four quarter average leasing
• Subsequent to the end of Q3, signed a 12MW expansion with a strategic hyperscale customer
that will anchor QTS’ new data center development in Atlanta; this lease is not included in Q3
leasing
• Q3 leasing includes 4.5MW downgrade from this customer in Richmond; excluding this
downgrade, Q3 leasing would have been in excess of $22M
• Signed 40 new hybrid colocation logos, up 10%+ year-over-year
• Same space renewal rates +2.0%
• Strong leasing activity resulted in record booked-not-billed backlog of $80M as of the end of Q3 ‘19
Signed new/modified leases totaling $17.4M of incremental annualized rent
Backlog($M)2
1. Incremental annualized revenue from new and modified renewal leases, net of downgrades. Reflects results for Core business only in 2018.
2. Backlog of signed but not yet commenced annualized monthly recurring revenue. Reflects results for Core business only in 2018.
$15.3M Prior 4
Quarter Avg.
Q3 2019 Leasing Review
© QTS. All Rights Reserved. 5
Q3 2019 Hyperscale Leasing Highlights
Hyperscale vertical accounted for approximately 50% of Q3 ’19 leasing
Piscataway: 500kWManassas: 4MW
Ashburn: 10MW (new logo)Atlanta 2: 12MW1
1. Signed subsequent to the end of the third quarter 2019
© QTS. All Rights Reserved. 6
Review of QTS Ashburn Performance
QTS Ashburn Highlights:
 Total capacity: 32MW facility with 178,000
square feet of raised floor space
 Opened in mid-2018
 Among most active QTS sites for both leasing
and pipeline across hyperscale and hybrid
colocation verticals
 In just over a year since opening, QTS has
already sold more than half the capacity of the
site, including the 10MW hyperscale lease
signed during Q3 ‘19
 Continuing to monitor Northern Virginia
market:
 Expecting competitive data center supply to
increase over the next 6-9 months
 Pleased with current pipeline and return profile
of leases signed
 Flexibility to match incremental investment to
visible growth opportunities in pipeline
© QTS. All Rights Reserved. 7
Atlanta-Metro Mega Data Center Expansion
• Development will include a new data center adjacent to QTS’ existing site totaling more
than 250,000 SF of leasable capacity and 72 critical megawatts
• Expect to deliver first phase of new development in mid-2020
• Significant pre-leasing through the 12MW anchor tenant signed subsequent to the end of
Q3 ‘19 is consistent with QTS’ de-risked approach to overall capital allocation
• Expansion takes advantage of QTS’ key competitive advantages in Atlanta market
• One of the most strategic and interconnected campus’ in the southeast with access to 200+
network, IT services and cloud providers
• Strong operating leverage based on 1M+ SF currently in operation in the Atlanta market
• Ability to offer customers the lowest cost of power in the market (20%+ below peers)
through expandable 120MW substation
• Large embedded customer base totaling over 500 customers across two existing sites
• QTS currently owns approximately 76 acres of adjacent land in Atlanta, which provides the
opportunity to more than double the Company’s current Atlanta footprint over time
Next phase of development extends QTS’ runway for growth and market
leadership in Atlanta
© QTS. All Rights Reserved. 8
Third Quarter 2019
Financial Review
© QTS. All Rights Reserved.
9
• Q3 ’19 OFFO growth of 16% year-over-year1; Q3 ’19 OFFO/sh growth of 6% year-over-year1
• Adjusted EBITDA margin of 50.3%, down 90bps vs. Q3 ‘181
• Lower margin was driven by higher-than-expected power costs in certain locations combined
with increased property tax expenses, a significant portion of which was passed through
directly to customers
• Higher-than-expected utilities and property tax expenses aggregated to approximately $1.5M
of incremental expense, net of what was recovered from customers
• Excluding the net effect of these expenses, Q3 ’19 adjusted EBITDA margin would have
approximated 53%, an increase of approximately 200bp year-over-year
1. Prior period amounts represent Core business only
Revenue1
Q3 2019 Financial Highlights
$107.5
$125.3
Q3 '18 Q3 '19
$55.0
$63.0
Q3 '18 Q3 '19
Adjusted EBITDA1
© QTS. All Rights Reserved. 10
Market Cap,
$3,388M2
Senior Notes,
$400M
Pro Rata Share of
Unconsolidated JV Debt, $34M
Series B Convertible
Preferred Stock, $316M
Series A Preferred
Stock, $107M
Finance Leases &
Other, $48M
Unsecured Credit
Facility, $924M1
• Reported net debt to LQA
adjusted EBITDA of 5.5x; pro
forma leverage of 4.8x4, including
forward equity proceeds
• $175M5 of undrawn forward
equity proceeds available as of
November 4, 2019
• In October ‘19, extended credit
facility with improved pricing and
increased capacity by $180M to
$1.7B
• Record $80M booked-not-billed
backlog of annualized revenue
• No significant debt maturities until
beyond 2022
• 75%+ of debt is subject to a fixed
rate, including interest rate swap
agreements
1. Includes three term loans ($700 million in aggregate) and $224 million of borrowings on revolving credit facility as of September 30, 2019, including the pro forma effects of an amendment to the Company’s unsecured credit
facility executed in October 2019
2. Market Cap calculated as: Class A and Class B common stock and OP units of 66 million incl. common stock sold in forward structure using treasury stock method, multiplied by 9/30/2019 stock price of $51.41 per share.
3. Includes the pro forma effects of an amendment to the Company’s unsecured credit facility executed in October 2019; may not sum due to rounding
4. Pro forma for the effects of cash expected to be received upon the full physical settlement of, and issuance of, 3.7 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.
5. Reflects net proceeds available at the Company’s election to physically settle the forward equity sales
$5.2B
Enterprise
Value
Capital Structure Highlights
Debt Maturities ($M)3
$1 $3 $3 $5
$261
$1,134
2019 2020 2021 2022 2023 2024+
Balance Sheet and Liquidity Summary
© QTS. All Rights Reserved. 11
Full Year 2019 Guidance Summary
• Record booked-not-billed backlog and current momentum expected to support low double digit top-line
growth in 2020
• Incremental operating leverage expected to drive continued adjusted EBITDA margin expansion of at
least 50bp in 2020
• To support record backlog, 2020 capital expenditures expected to be consistent with 2019 levels plus
an additional $100-150M to deliver on 12MW anchor tenant deployment in new expansion in Atlanta
• Significant portion of 2020 capital needs pre-funded with $175M of undrawn forward equity proceeds
available combined with incremental revolving credit facility capacity
Prior 2019 Guidance Updated 2019 Guidance
Low High Low High
Revenue1
$461 $475 $470 $480
Adjusted EBITDA2
$243.5 $253.5 $243.5 $253.5
Operating FFO per Share3
$2.61 $2.71 $2.61 $2.71
Annual Rental Churn 3% 6% 3% 6%
Capital Expenditures4
$450 $500 $350 $400
1. Consistent with GAAP accounting standards, revenue from the unconsolidated joint venture is not included in QTS’ reported GAAP financial statements as of the closing date of the JV.
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.
© QTS. All Rights Reserved. 12
Closing Remarks
© QTS. All Rights Reserved.
13
Thank You!
ir@qtsdatacenters.com
© QTS. All Rights Reserved. 14
Appendix
© QTS. All Rights Reserved. 15
NOI Reconciliation
$ in thousands
Net Operating Income (NOI)
Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Equity in net (income) loss of unconsolidated entity 317 401 — — —
Interest income (22) (36) (66) — (66)
Interest expense 6,724 6,459 6,384 2 6,386
Depreciation and amortization 42,875 41,481 36,693 1,206 37,899
Other (income) expense (370) 40 — — —
Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980)
Transaction and integration costs 827 1,039 901 — 901
General and administrative expenses 19,504 20,124 17,732 2,191 19,923
Restructuring — — — 13,737 13,737
NOI from consolidated operations $ 76,812 $ 77,242 $ 68,811 $ 2,097 $ 70,908
Pro rata share of NOI from unconsolidated entity 872 842 — — —
Total NOI $ 77,684 $ 78,084 $ 68,811 $ 2,097 $ 70,908
June 30, 2019
TotalNon-Core
Three Months Ended
CoreTotal Total
September 30, 2019 September 30, 2018
© QTS. All Rights Reserved. 16
EBITDAre & Adjusted EBITDA Reconciliation
$ in thousands
EBITDAre and Adjusted EBITDA
Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Equity in net (income) loss of unconsolidated entity 317 401 — — —
Interest income (22) (36) (66) — (66)
Interest expense 6,724 6,459 6,384 2 6,386
Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980)
Depreciation and amortization 42,875 41,481 36,693 1,206 37,899
Loss on disposition of depreciated property and impairment w rite-dow ns of depreciated property — — — 7,409 7,409
Pro rata share of EBITDAre from unconsolidated entity 867 863 — — —
EBITDAre $ 57,718 $ 56,902 $ 50,178 $ (6,422) $ 43,756
Equity-based compensation expense 4,456 4,296 3,961 — 3,961
Restructuring costs — — — 6,328 6,328
Transaction and integration costs 827 1,039 901 — 901
Adjusted EBITDA $ 63,001 $ 62,237 $ 55,040 $ (94) $ 54,946
June 30, 2019
TotalNon-Core
Three Months Ended
September 30, 2018September 30, 2019
Total Total Core
© QTS. All Rights Reserved. 17
FFO, Operating FFO and Adjusted Operating FFO
Reconciliation
*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
$ in thousands
FFO
Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Equity in net (income) loss of unconsolidated entity 317 401 — — —
Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579
Pro rata share of FFO from unconsolidated entity 369 344 — — —
FFO (1)
47,243 46,824 41,599 (13,912) 27,687
Preferred stock dividends (7,045) (7,045) (7,045) — (7,045)
FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642
Restructuring costs — — — 13,737 13,737
Transaction and integration costs 827 1,039 901 — 901
Tax benefit associated w ith restructuring, transaction and integration costs — — — (571) (571)
Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709
Maintenance Capex (381) (2,233) (1,660) — (1,660)
Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461)
Amortization of deferred financing costs and bond discount 978 979 959 — 959
Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320
Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067)
Tax expense (benefit) from operating results 369 199 (409) — (409)
Equity-based compensation expense 4,456 4,296 3,961 — 3,961
Adjustments for unconsolidated entity 63 (42) — — —
Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352
June 30, 2019
Three Months Ended
Core
September 30, 2019
Total Total TotalNon-Core
September 30, 2018
© QTS. All Rights Reserved. 18
MRR Reconciliation
$ in thousands
Recognized MRR in the period
Total period revenues (GAAPbasis) $ 125,255 $ 119,167 $ 107,513 $ 4,700 $ 112,213
Less: Total period variable lease revenue from recoveries (17,563) (12,672) (11,800) — (11,800)
Total period deferred setup fees (4,041) (3,822) (3,174) (101) (3,275)
Total period straight line rent and other (4,768) (5,485) (1,701) (2,171) (3,872)
Recognized MRR in the period 98,883 97,188 90,838 2,428 93,266
MRR at period end
Total period revenues (GAAPbasis) $ 125,255 $ 119,167 $ 107,513 $ 4,700 $ 112,213
Less: Total revenues excluding last month (81,114) (77,863) (71,443) (4,416) (75,859)
Total revenues for last month of period 44,141 41,304 36,070 284 36,354
Less: Last month variable lease revenue from recoveries (6,369) (4,222) (3,896) — (3,896)
Last month deferred setup fees (1,684) (1,322) (1,095) — (1,095)
Last month straight line rent and other (3,452) (3,323) (979) 356 (623)
Add: Pro rata share of MRR at period end of unconsolidated entity 343 343 — — —
MRR at period end $ 32,979 $ 32,780 $ 30,100 $ 640 $ 30,740
Three Months Ended
June 30, 2019September 30, 2019
Total Total Core Non-Core
September 30, 2018
Total

Weitere ähnliche Inhalte

Was ist angesagt?

January 2017 investor presentation final
January 2017 investor presentation finalJanuary 2017 investor presentation final
January 2017 investor presentation finalSemGroupCorporation
 
Asset Information: Addressing 21st Century Challenges
Asset Information: Addressing 21st Century ChallengesAsset Information: Addressing 21st Century Challenges
Asset Information: Addressing 21st Century ChallengesCognizant
 
3 q2017 earnings_ppt_final
3 q2017 earnings_ppt_final3 q2017 earnings_ppt_final
3 q2017 earnings_ppt_finalInfraREIT
 
Investor presentation baltimore investor meetings
Investor presentation   baltimore investor meetingsInvestor presentation   baltimore investor meetings
Investor presentation baltimore investor meetingsIronMInc
 
1Q2018 Results & Supplemental Information
1Q2018 Results & Supplemental Information1Q2018 Results & Supplemental Information
1Q2018 Results & Supplemental InformationInfraREIT
 
04 15-15 april investor presentation wc-final
04 15-15 april investor presentation wc-final04 15-15 april investor presentation wc-final
04 15-15 april investor presentation wc-finalAES_BigSky
 
How Imprivata Combines External Data Sources for Business Insights
How Imprivata Combines External Data Sources for Business InsightsHow Imprivata Combines External Data Sources for Business Insights
How Imprivata Combines External Data Sources for Business InsightsPat Patterson
 
Risk Data Aggregation Risk Reporting
Risk Data Aggregation  Risk ReportingRisk Data Aggregation  Risk Reporting
Risk Data Aggregation Risk ReportingShelly Biggs
 
Fundamental Review of the Trading Book
Fundamental Review of the Trading BookFundamental Review of the Trading Book
Fundamental Review of the Trading Bookaccenture
 
Maxim auto business update final
Maxim auto business update finalMaxim auto business update final
Maxim auto business update finalmaxim2015ir
 
2012_GTM Recommendation
2012_GTM Recommendation2012_GTM Recommendation
2012_GTM RecommendationRick VARGAS
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Inc.
 
Overview of PRMIA Vienna event on BCBS 239
Overview of PRMIA Vienna event on BCBS 239Overview of PRMIA Vienna event on BCBS 239
Overview of PRMIA Vienna event on BCBS 239Alfonso Asaro
 

Was ist angesagt? (18)

January 2017 investor presentation final
January 2017 investor presentation finalJanuary 2017 investor presentation final
January 2017 investor presentation final
 
Asset Information: Addressing 21st Century Challenges
Asset Information: Addressing 21st Century ChallengesAsset Information: Addressing 21st Century Challenges
Asset Information: Addressing 21st Century Challenges
 
3 q2017 earnings_ppt_final
3 q2017 earnings_ppt_final3 q2017 earnings_ppt_final
3 q2017 earnings_ppt_final
 
Investor presentation baltimore investor meetings
Investor presentation   baltimore investor meetingsInvestor presentation   baltimore investor meetings
Investor presentation baltimore investor meetings
 
Q2 2015 Presentation
Q2 2015 PresentationQ2 2015 Presentation
Q2 2015 Presentation
 
1Q2018 Results & Supplemental Information
1Q2018 Results & Supplemental Information1Q2018 Results & Supplemental Information
1Q2018 Results & Supplemental Information
 
04 15-15 april investor presentation wc-final
04 15-15 april investor presentation wc-final04 15-15 april investor presentation wc-final
04 15-15 april investor presentation wc-final
 
2017 highlights q3
2017 highlights q32017 highlights q3
2017 highlights q3
 
Bcbs 239 v4 30 oct
Bcbs 239 v4 30 octBcbs 239 v4 30 oct
Bcbs 239 v4 30 oct
 
How Imprivata Combines External Data Sources for Business Insights
How Imprivata Combines External Data Sources for Business InsightsHow Imprivata Combines External Data Sources for Business Insights
How Imprivata Combines External Data Sources for Business Insights
 
2Q'17 Level 3 Earnings Presentation
2Q'17 Level 3 Earnings Presentation2Q'17 Level 3 Earnings Presentation
2Q'17 Level 3 Earnings Presentation
 
Risk Data Aggregation Risk Reporting
Risk Data Aggregation  Risk ReportingRisk Data Aggregation  Risk Reporting
Risk Data Aggregation Risk Reporting
 
Fundamental Review of the Trading Book
Fundamental Review of the Trading BookFundamental Review of the Trading Book
Fundamental Review of the Trading Book
 
Maxim auto business update final
Maxim auto business update finalMaxim auto business update final
Maxim auto business update final
 
2012_GTM Recommendation
2012_GTM Recommendation2012_GTM Recommendation
2012_GTM Recommendation
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor Overview
 
Titan Energy WorldWide - Smart Grid
Titan Energy WorldWide - Smart GridTitan Energy WorldWide - Smart Grid
Titan Energy WorldWide - Smart Grid
 
Overview of PRMIA Vienna event on BCBS 239
Overview of PRMIA Vienna event on BCBS 239Overview of PRMIA Vienna event on BCBS 239
Overview of PRMIA Vienna event on BCBS 239
 

Ähnlich wie Q3 2019 Earnings Presentation

Q4 2019 Earnings Presentation
Q4 2019 Earnings PresentationQ4 2019 Earnings Presentation
Q4 2019 Earnings PresentationQTSDataCenters
 
Q1 2020 Earnings Presentation
Q1 2020 Earnings PresentationQ1 2020 Earnings Presentation
Q1 2020 Earnings PresentationQTSDataCenters
 
Q2 2019 Investor Presentation
Q2 2019 Investor PresentationQ2 2019 Investor Presentation
Q2 2019 Investor PresentationKelly Michael
 
Q1 2019 Investor Presentation
Q1 2019 Investor PresentationQ1 2019 Investor Presentation
Q1 2019 Investor PresentationKelly Michael
 
Q1 2021 Earnings Presentation
Q1 2021 Earnings PresentationQ1 2021 Earnings Presentation
Q1 2021 Earnings PresentationQTSDataCenters
 
Q4 2020 Earnings Presentation
Q4 2020 Earnings PresentationQ4 2020 Earnings Presentation
Q4 2020 Earnings PresentationQTSDataCenters
 
QTS Q4 2020 Earnings Presentation
QTS Q4 2020 Earnings PresentationQTS Q4 2020 Earnings Presentation
QTS Q4 2020 Earnings PresentationKelly Michael
 
09 2015 wolfe_ppt_final_full
09 2015 wolfe_ppt_final_full09 2015 wolfe_ppt_final_full
09 2015 wolfe_ppt_final_fullInfraREIT
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Inc.
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Inc.
 
09 2015 barclays_presentation_final (1)
09 2015 barclays_presentation_final (1)09 2015 barclays_presentation_final (1)
09 2015 barclays_presentation_final (1)InfraREIT
 
REITWeek 2016 Investor Conference
REITWeek 2016 Investor ConferenceREITWeek 2016 Investor Conference
REITWeek 2016 Investor ConferenceIronMInc
 
IRDeck_Q322Highlights_FINAL.pdf
IRDeck_Q322Highlights_FINAL.pdfIRDeck_Q322Highlights_FINAL.pdf
IRDeck_Q322Highlights_FINAL.pdfxiso
 
2015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-12015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-1ADAESIR
 
2015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-12015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-1ada ades
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Inc.
 

Ähnlich wie Q3 2019 Earnings Presentation (20)

Q4 2019 Earnings Presentation
Q4 2019 Earnings PresentationQ4 2019 Earnings Presentation
Q4 2019 Earnings Presentation
 
Q1 2020 Earnings Presentation
Q1 2020 Earnings PresentationQ1 2020 Earnings Presentation
Q1 2020 Earnings Presentation
 
Q2 2019 Investor Presentation
Q2 2019 Investor PresentationQ2 2019 Investor Presentation
Q2 2019 Investor Presentation
 
Q1 2019 Investor Presentation
Q1 2019 Investor PresentationQ1 2019 Investor Presentation
Q1 2019 Investor Presentation
 
Q1 2021 Earnings Presentation
Q1 2021 Earnings PresentationQ1 2021 Earnings Presentation
Q1 2021 Earnings Presentation
 
Q4 2020 Earnings Presentation
Q4 2020 Earnings PresentationQ4 2020 Earnings Presentation
Q4 2020 Earnings Presentation
 
QTS Q4 2020 Earnings Presentation
QTS Q4 2020 Earnings PresentationQTS Q4 2020 Earnings Presentation
QTS Q4 2020 Earnings Presentation
 
09 2015 wolfe_ppt_final_full
09 2015 wolfe_ppt_final_full09 2015 wolfe_ppt_final_full
09 2015 wolfe_ppt_final_full
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor Overview
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor Overview
 
Utica Shale Divestiture and PRB Update
Utica Shale Divestiture and PRB UpdateUtica Shale Divestiture and PRB Update
Utica Shale Divestiture and PRB Update
 
09 2015 barclays_presentation_final (1)
09 2015 barclays_presentation_final (1)09 2015 barclays_presentation_final (1)
09 2015 barclays_presentation_final (1)
 
June 2019 Update
June 2019 UpdateJune 2019 Update
June 2019 Update
 
1Q 2019 Earnings
1Q 2019 Earnings1Q 2019 Earnings
1Q 2019 Earnings
 
REITWeek 2016 Investor Conference
REITWeek 2016 Investor ConferenceREITWeek 2016 Investor Conference
REITWeek 2016 Investor Conference
 
IRDeck_Q322Highlights_FINAL.pdf
IRDeck_Q322Highlights_FINAL.pdfIRDeck_Q322Highlights_FINAL.pdf
IRDeck_Q322Highlights_FINAL.pdf
 
CHK 2018 Q2 Earnings
CHK 2018 Q2 EarningsCHK 2018 Q2 Earnings
CHK 2018 Q2 Earnings
 
2015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-12015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-1
 
2015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-12015 form-10-k-and-strategy-discussion 041916-1
2015 form-10-k-and-strategy-discussion 041916-1
 
ORBCOMM Investor Overview
ORBCOMM Investor OverviewORBCOMM Investor Overview
ORBCOMM Investor Overview
 

Kürzlich hochgeladen

Osisko Gold Royalties Ltd - Corporate Presentation, March 2024
Osisko Gold Royalties Ltd - Corporate Presentation, March 2024Osisko Gold Royalties Ltd - Corporate Presentation, March 2024
Osisko Gold Royalties Ltd - Corporate Presentation, March 2024Osisko Gold Royalties Ltd
 
WWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDF
WWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDFWWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDF
WWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDFMichael Claudio
 
Deutsche EuroShop | Company Presentation | 03/24
Deutsche EuroShop | Company Presentation | 03/24Deutsche EuroShop | Company Presentation | 03/24
Deutsche EuroShop | Company Presentation | 03/24Deutsche EuroShop AG
 
Deutsche EuroShop | Preliminary Results FY 2023
Deutsche EuroShop | Preliminary Results FY 2023Deutsche EuroShop | Preliminary Results FY 2023
Deutsche EuroShop | Preliminary Results FY 2023Deutsche EuroShop AG
 
Nicola Mining Inc. Corporate Presentation March 2024
Nicola Mining Inc. Corporate Presentation March 2024Nicola Mining Inc. Corporate Presentation March 2024
Nicola Mining Inc. Corporate Presentation March 2024nicola_mining
 
Advancing Discovery New Craigmont Project’s High-grade Copper Potential
Advancing Discovery New Craigmont Project’s High-grade Copper PotentialAdvancing Discovery New Craigmont Project’s High-grade Copper Potential
Advancing Discovery New Craigmont Project’s High-grade Copper Potentialnicola_mining
 

Kürzlich hochgeladen (6)

Osisko Gold Royalties Ltd - Corporate Presentation, March 2024
Osisko Gold Royalties Ltd - Corporate Presentation, March 2024Osisko Gold Royalties Ltd - Corporate Presentation, March 2024
Osisko Gold Royalties Ltd - Corporate Presentation, March 2024
 
WWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDF
WWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDFWWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDF
WWW.SOFTSOP.COM PITCH DECK PRESENTATION.PDF
 
Deutsche EuroShop | Company Presentation | 03/24
Deutsche EuroShop | Company Presentation | 03/24Deutsche EuroShop | Company Presentation | 03/24
Deutsche EuroShop | Company Presentation | 03/24
 
Deutsche EuroShop | Preliminary Results FY 2023
Deutsche EuroShop | Preliminary Results FY 2023Deutsche EuroShop | Preliminary Results FY 2023
Deutsche EuroShop | Preliminary Results FY 2023
 
Nicola Mining Inc. Corporate Presentation March 2024
Nicola Mining Inc. Corporate Presentation March 2024Nicola Mining Inc. Corporate Presentation March 2024
Nicola Mining Inc. Corporate Presentation March 2024
 
Advancing Discovery New Craigmont Project’s High-grade Copper Potential
Advancing Discovery New Craigmont Project’s High-grade Copper PotentialAdvancing Discovery New Craigmont Project’s High-grade Copper Potential
Advancing Discovery New Craigmont Project’s High-grade Copper Potential
 

Q3 2019 Earnings Presentation

  • 1. © QTS. All Rights Reserved. QTS Realty Trust, Inc. Third Quarter 2019 Earnings Presentation
  • 2. © QTS. All Rights Reserved. 1 Forward Looking Statements Some of the statements contained in this presentation 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 our 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. You can also identify forward-looking statements by discussions of strategy, plans or intentions. The forward-looking statements contained in this presentation reflect our current views about future events and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances that may cause our actual results to differ significantly from those expressed in any forward-looking statement. 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: • adverse economic or real estate developments in our 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 our international operations; • difficulties in identifying properties to acquire and completing acquisitions; • our 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 we operate; • 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 our failure to obtain necessary outside financing; • dependence on third parties to provide Internet, telecommunications and network connectivity to our data centers; • our failure to qualify and maintain our qualification as a REIT; • 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 our 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. We disclaim 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 our future results to differ materially from any forward-looking statements, see the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018 (“10-K”) and in the other periodic reports we file with the Securities and Exchange Commission. 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. As used herein, “Core” refers to our business that primarily consists of our hyperscale and hybrid colocation leases. 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 Third Quarter 2019 Review
  • 4. © QTS. All Rights Reserved. 3 Consistent Performance Enabled by Differentiated Platform FEDERAL Leading provider with established expertise: HYBRID COLOCATION Software-defined data center: HYPERSCALE Significant powered shell capacity: Q1 Q2 Q3/Q4 2019 • First of its kind monitoring and orchestration platform • Fully integrated and hybrid enabled • SDN-enabled universal connectivity • Premium customer experience • High-end security & compliance platform • Operational capability • Demonstrated track record • Cost advantage • Ability to deliver quickly • Growth capacity • Strategically located in Tier 1 markets
  • 5. © QTS. All Rights Reserved. 4 NetLeasing($M)1 • Q3 leasing driven by a strong acceleration in hyperscale combined with steady enterprise demand • +13% above prior four quarter average leasing • Subsequent to the end of Q3, signed a 12MW expansion with a strategic hyperscale customer that will anchor QTS’ new data center development in Atlanta; this lease is not included in Q3 leasing • Q3 leasing includes 4.5MW downgrade from this customer in Richmond; excluding this downgrade, Q3 leasing would have been in excess of $22M • Signed 40 new hybrid colocation logos, up 10%+ year-over-year • Same space renewal rates +2.0% • Strong leasing activity resulted in record booked-not-billed backlog of $80M as of the end of Q3 ‘19 Signed new/modified leases totaling $17.4M of incremental annualized rent Backlog($M)2 1. Incremental annualized revenue from new and modified renewal leases, net of downgrades. Reflects results for Core business only in 2018. 2. Backlog of signed but not yet commenced annualized monthly recurring revenue. Reflects results for Core business only in 2018. $15.3M Prior 4 Quarter Avg. Q3 2019 Leasing Review
  • 6. © QTS. All Rights Reserved. 5 Q3 2019 Hyperscale Leasing Highlights Hyperscale vertical accounted for approximately 50% of Q3 ’19 leasing Piscataway: 500kWManassas: 4MW Ashburn: 10MW (new logo)Atlanta 2: 12MW1 1. Signed subsequent to the end of the third quarter 2019
  • 7. © QTS. All Rights Reserved. 6 Review of QTS Ashburn Performance QTS Ashburn Highlights:  Total capacity: 32MW facility with 178,000 square feet of raised floor space  Opened in mid-2018  Among most active QTS sites for both leasing and pipeline across hyperscale and hybrid colocation verticals  In just over a year since opening, QTS has already sold more than half the capacity of the site, including the 10MW hyperscale lease signed during Q3 ‘19  Continuing to monitor Northern Virginia market:  Expecting competitive data center supply to increase over the next 6-9 months  Pleased with current pipeline and return profile of leases signed  Flexibility to match incremental investment to visible growth opportunities in pipeline
  • 8. © QTS. All Rights Reserved. 7 Atlanta-Metro Mega Data Center Expansion • Development will include a new data center adjacent to QTS’ existing site totaling more than 250,000 SF of leasable capacity and 72 critical megawatts • Expect to deliver first phase of new development in mid-2020 • Significant pre-leasing through the 12MW anchor tenant signed subsequent to the end of Q3 ‘19 is consistent with QTS’ de-risked approach to overall capital allocation • Expansion takes advantage of QTS’ key competitive advantages in Atlanta market • One of the most strategic and interconnected campus’ in the southeast with access to 200+ network, IT services and cloud providers • Strong operating leverage based on 1M+ SF currently in operation in the Atlanta market • Ability to offer customers the lowest cost of power in the market (20%+ below peers) through expandable 120MW substation • Large embedded customer base totaling over 500 customers across two existing sites • QTS currently owns approximately 76 acres of adjacent land in Atlanta, which provides the opportunity to more than double the Company’s current Atlanta footprint over time Next phase of development extends QTS’ runway for growth and market leadership in Atlanta
  • 9. © QTS. All Rights Reserved. 8 Third Quarter 2019 Financial Review
  • 10. © QTS. All Rights Reserved. 9 • Q3 ’19 OFFO growth of 16% year-over-year1; Q3 ’19 OFFO/sh growth of 6% year-over-year1 • Adjusted EBITDA margin of 50.3%, down 90bps vs. Q3 ‘181 • Lower margin was driven by higher-than-expected power costs in certain locations combined with increased property tax expenses, a significant portion of which was passed through directly to customers • Higher-than-expected utilities and property tax expenses aggregated to approximately $1.5M of incremental expense, net of what was recovered from customers • Excluding the net effect of these expenses, Q3 ’19 adjusted EBITDA margin would have approximated 53%, an increase of approximately 200bp year-over-year 1. Prior period amounts represent Core business only Revenue1 Q3 2019 Financial Highlights $107.5 $125.3 Q3 '18 Q3 '19 $55.0 $63.0 Q3 '18 Q3 '19 Adjusted EBITDA1
  • 11. © QTS. All Rights Reserved. 10 Market Cap, $3,388M2 Senior Notes, $400M Pro Rata Share of Unconsolidated JV Debt, $34M Series B Convertible Preferred Stock, $316M Series A Preferred Stock, $107M Finance Leases & Other, $48M Unsecured Credit Facility, $924M1 • Reported net debt to LQA adjusted EBITDA of 5.5x; pro forma leverage of 4.8x4, including forward equity proceeds • $175M5 of undrawn forward equity proceeds available as of November 4, 2019 • In October ‘19, extended credit facility with improved pricing and increased capacity by $180M to $1.7B • Record $80M booked-not-billed backlog of annualized revenue • No significant debt maturities until beyond 2022 • 75%+ of debt is subject to a fixed rate, including interest rate swap agreements 1. Includes three term loans ($700 million in aggregate) and $224 million of borrowings on revolving credit facility as of September 30, 2019, including the pro forma effects of an amendment to the Company’s unsecured credit facility executed in October 2019 2. Market Cap calculated as: Class A and Class B common stock and OP units of 66 million incl. common stock sold in forward structure using treasury stock method, multiplied by 9/30/2019 stock price of $51.41 per share. 3. Includes the pro forma effects of an amendment to the Company’s unsecured credit facility executed in October 2019; may not sum due to rounding 4. Pro forma for the effects of cash expected to be received upon the full physical settlement of, and issuance of, 3.7 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. 5. Reflects net proceeds available at the Company’s election to physically settle the forward equity sales $5.2B Enterprise Value Capital Structure Highlights Debt Maturities ($M)3 $1 $3 $3 $5 $261 $1,134 2019 2020 2021 2022 2023 2024+ Balance Sheet and Liquidity Summary
  • 12. © QTS. All Rights Reserved. 11 Full Year 2019 Guidance Summary • Record booked-not-billed backlog and current momentum expected to support low double digit top-line growth in 2020 • Incremental operating leverage expected to drive continued adjusted EBITDA margin expansion of at least 50bp in 2020 • To support record backlog, 2020 capital expenditures expected to be consistent with 2019 levels plus an additional $100-150M to deliver on 12MW anchor tenant deployment in new expansion in Atlanta • Significant portion of 2020 capital needs pre-funded with $175M of undrawn forward equity proceeds available combined with incremental revolving credit facility capacity Prior 2019 Guidance Updated 2019 Guidance Low High Low High Revenue1 $461 $475 $470 $480 Adjusted EBITDA2 $243.5 $253.5 $243.5 $253.5 Operating FFO per Share3 $2.61 $2.71 $2.61 $2.71 Annual Rental Churn 3% 6% 3% 6% Capital Expenditures4 $450 $500 $350 $400 1. Consistent with GAAP accounting standards, revenue from the unconsolidated joint venture is not included in QTS’ reported GAAP financial statements as of the closing date of the JV. 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.
  • 13. © QTS. All Rights Reserved. 12 Closing Remarks
  • 14. © QTS. All Rights Reserved. 13 Thank You! ir@qtsdatacenters.com
  • 15. © QTS. All Rights Reserved. 14 Appendix
  • 16. © QTS. All Rights Reserved. 15 NOI Reconciliation $ in thousands Net Operating Income (NOI) Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Equity in net (income) loss of unconsolidated entity 317 401 — — — Interest income (22) (36) (66) — (66) Interest expense 6,724 6,459 6,384 2 6,386 Depreciation and amortization 42,875 41,481 36,693 1,206 37,899 Other (income) expense (370) 40 — — — Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980) Transaction and integration costs 827 1,039 901 — 901 General and administrative expenses 19,504 20,124 17,732 2,191 19,923 Restructuring — — — 13,737 13,737 NOI from consolidated operations $ 76,812 $ 77,242 $ 68,811 $ 2,097 $ 70,908 Pro rata share of NOI from unconsolidated entity 872 842 — — — Total NOI $ 77,684 $ 78,084 $ 68,811 $ 2,097 $ 70,908 June 30, 2019 TotalNon-Core Three Months Ended CoreTotal Total September 30, 2019 September 30, 2018
  • 17. © QTS. All Rights Reserved. 16 EBITDAre & Adjusted EBITDA Reconciliation $ in thousands EBITDAre and Adjusted EBITDA Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Equity in net (income) loss of unconsolidated entity 317 401 — — — Interest income (22) (36) (66) — (66) Interest expense 6,724 6,459 6,384 2 6,386 Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980) Depreciation and amortization 42,875 41,481 36,693 1,206 37,899 Loss on disposition of depreciated property and impairment w rite-dow ns of depreciated property — — — 7,409 7,409 Pro rata share of EBITDAre from unconsolidated entity 867 863 — — — EBITDAre $ 57,718 $ 56,902 $ 50,178 $ (6,422) $ 43,756 Equity-based compensation expense 4,456 4,296 3,961 — 3,961 Restructuring costs — — — 6,328 6,328 Transaction and integration costs 827 1,039 901 — 901 Adjusted EBITDA $ 63,001 $ 62,237 $ 55,040 $ (94) $ 54,946 June 30, 2019 TotalNon-Core Three Months Ended September 30, 2018September 30, 2019 Total Total Core
  • 18. © QTS. All Rights Reserved. 17 FFO, Operating FFO and Adjusted Operating FFO Reconciliation *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 $ in thousands FFO Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Equity in net (income) loss of unconsolidated entity 317 401 — — — Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579 Pro rata share of FFO from unconsolidated entity 369 344 — — — FFO (1) 47,243 46,824 41,599 (13,912) 27,687 Preferred stock dividends (7,045) (7,045) (7,045) — (7,045) FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642 Restructuring costs — — — 13,737 13,737 Transaction and integration costs 827 1,039 901 — 901 Tax benefit associated w ith restructuring, transaction and integration costs — — — (571) (571) Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709 Maintenance Capex (381) (2,233) (1,660) — (1,660) Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461) Amortization of deferred financing costs and bond discount 978 979 959 — 959 Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320 Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067) Tax expense (benefit) from operating results 369 199 (409) — (409) Equity-based compensation expense 4,456 4,296 3,961 — 3,961 Adjustments for unconsolidated entity 63 (42) — — — Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352 June 30, 2019 Three Months Ended Core September 30, 2019 Total Total TotalNon-Core September 30, 2018
  • 19. © QTS. All Rights Reserved. 18 MRR Reconciliation $ in thousands Recognized MRR in the period Total period revenues (GAAPbasis) $ 125,255 $ 119,167 $ 107,513 $ 4,700 $ 112,213 Less: Total period variable lease revenue from recoveries (17,563) (12,672) (11,800) — (11,800) Total period deferred setup fees (4,041) (3,822) (3,174) (101) (3,275) Total period straight line rent and other (4,768) (5,485) (1,701) (2,171) (3,872) Recognized MRR in the period 98,883 97,188 90,838 2,428 93,266 MRR at period end Total period revenues (GAAPbasis) $ 125,255 $ 119,167 $ 107,513 $ 4,700 $ 112,213 Less: Total revenues excluding last month (81,114) (77,863) (71,443) (4,416) (75,859) Total revenues for last month of period 44,141 41,304 36,070 284 36,354 Less: Last month variable lease revenue from recoveries (6,369) (4,222) (3,896) — (3,896) Last month deferred setup fees (1,684) (1,322) (1,095) — (1,095) Last month straight line rent and other (3,452) (3,323) (979) 356 (623) Add: Pro rata share of MRR at period end of unconsolidated entity 343 343 — — — MRR at period end $ 32,979 $ 32,780 $ 30,100 $ 640 $ 30,740 Three Months Ended June 30, 2019September 30, 2019 Total Total Core Non-Core September 30, 2018 Total