QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation

Page created by Ricky Leon
 
CONTINUE READING
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
QTS Realty Trust, Inc.

                                   Fourth Quarter and Year-End 2017
                                   Earnings Presentation

© 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
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, 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; and
   changes in real estate and zoning laws, revaluations for tax purposes and increases in real property tax rates.
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, 2017 (“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,
EBITDA, 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..
         © 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
Fourth Quarter and Year-End
2017 Overview

© 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
3

2017 Year in Review
         Revenue ($M)                                    NOI ($M)                    2017 Highlights
                                                                                                    Deepened presence
                                      $446.5                                                        in existing growth
                                                                    $281.3
                                                                                                    markets: Atlanta,
                                                                                                    Dallas and Chicago
   $402.4                                        $257.0
                                                                             Expanded footprint
                                                                             with strategic land
                                                                             acquisitions in
                                                                             Ashburn, VA; Phoenix,
                                                                             AZ; and Hillsboro, OR

     2016                             2017        2016              2017                            Launched
                                                                                                    Hyperblock solution

  Adjusted EBITDA ($M)                         Operating FFO per Share       Officially launched
                                                                             industry-first
                                                                             software-defined
                                      $208.0                        $2.76
                                                                             data center platform

                                                 $2.61                                              Announced strategic
   $184.3                                                                                           partnership with
                                                                                                    leading SDN platforms

                                                                             Signed strategic
                                                                             collaboration with
                                                                             AWS – QTS
     2016                             2017       2016               2017     CloudRamp
   © 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
4

Q4 2017 Operating Performance Review

                             Signed new and modified leases in Q4 ’17 representing $8.7M of
                              incremental annualized rent
                              - Reflects 49 new logos, up 60%+ vs. Q4 ’16
                              - Includes 2MW Hyperblock expansion with existing customer in Irving, TX
                              - Subsequent to the end of Q4 ’17, signed a new tenant in one of QTS’ leased facilities in
                                Northern Virginia
                                        Refills capacity that was previously vacated by a government contractor in early 2017
                                        Had this deal signed during the fourth quarter, as previously expected, Q4 ’17 net
                                         leasing would have exceeded $14M

                             Demand strength in Atlanta, Chicago and Piscataway

         $      $            Booked-not-billed backlog remains strong at $47M of annualized rent as
$   $     $                   of Q4 ’17

                             Pricing continues to reflect a healthy demand environment
                              - Pricing on new & modified leases up 8% vs. P4Q average
                              - Renewal rates up 1.2%, consistent with expectation of low to mid single digit percent
                                increases
    © 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
5

Fourth Quarter Leasing Detail
 Leasing results in Q4 ’17 were below our prior four-quarter average
    - Partially driven by delays in wholesale lease signings, which remain in pipeline or were
       signed in Q1, and downgrade activity in C3 – Cloud and Managed Services business
 Churn in Q4’17 of 2.8%, bringing full-year churn to 8.4%
    - Q4’17 churn includes unanticipated C3 customer liquidation representing 1.2% of churn

                                                   Net Incremental Annualized Rent Signed ($M)

                                                                               Average:
                                                                                $12.0M

                                                                                                        Average:
                                        Average:                                                         $10.4M
                                         $9.9M

                          2015                                        2016                       2017
     © 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
QTS Strategic Plan to
Accelerate Growth and
Profitability

© 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
7

Strategic Plan to Accelerate Leasing and Growth in 2018 and Beyond
                                                     Purpose

 QTS is seeing significant momentum in both Hyperscale and Hybrid Colocation; need to further align
  the business with those primary growth drivers
 Plan reduces complexity and cost in business and enhances growth, margin and predictability
                                                    Initiatives

 Realign Salesforce and                     Further Narrow Focus of            Broader Cost Reduction
      Organization                            C3 Product Portfolio                    Initiative

       Hyperscale
            +
                                        +     Focus exclusively on
                                                 solutions that
                                                                       +       Align cost structure with
                                                                                    more simplified
    Hybrid Colocation                        complement colocation                 business model

                                                     Benefits

                                                                               Increase margin
 Increase leasing volume                    Reduce complexity
                                                                               Increase profitability
 Accelerate revenue                         Improve predictability
                                                                               Enhance OFFO/share
  growth                                     Operating efficiencies
                                                                                growth and performance

     © 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
8

Differentiated Capability to Drive Success in Both Hyperscale and
Hybrid Colocation

            Hyperscale Customers Need:                                    Hybrid Colocation Customers Need:
                  Scale                Economics                   Integrated Hybrid Solution  Seamless Connectivity
                  Speed                Location                    Premium Customer Service  Secure & Compliant

                            QTS Solution:                                                QTS Solution:
                       World-Class Infrastructure &                                          Hybrid Colocation
                           Mega Data Centers                                                     Platform

  Significant Growth Capacity – 1.3M SF of powered shell            Software-Defined Data Center Platform – Provides
   capacity in top U.S. markets with ability to scale quickly and     infrastructure visibility and dynamic control to customers
   efficiently
                                                                     Enhanced Hybrid Solutions through QTS CloudRamp –
  Operating and Build Cost Advantage – Low basis focus +             Strategic partnerships with public cloud providers expand
   mega scale approach provide permanent cost advantage               hybrid colocation opportunity

                                                                     Seamless Connectivity – SDN-enabled universal connectivity
  New Market Expansion in Ashburn, Phoenix and                       to carriers, service providers and CSP’s
   Hillsboro – Provides future path to growth capacity in
   markets where hyperscale customers want to be                     High-End Security and Compliance – Dedicated team to
                                                                      help enterprises manage cyber risks against their data
  Premium Customer Experience and Service Delivery –
   Software-defined platform and service delivery track record       Premium Customer Experience – Portfolio of managed
   provide further differentiation for hyperscale customers           services and industry-leading customer service

    © 2016 QTS. All Rights Reserved.
QTS Realty Trust, Inc - Fourth Quarter and Year-End 2017 Earnings Presentation
9

Hyperscale Growth Strategy Ramping

 Recent land acquisitions in key markets have enabled
  expanded hyperscale customer dialogues
 Hyperscale opportunity pipeline is 4X vs. beginning of
  2017
 Active discussions on needs ranging from 4 to 40MW’s

                                             Four Hyperblock leases signed since product introduction in
                                              Q2 ’17
                                               - 2MW Hyperblock expansion in Dallas during Q4’17 brings
                                                 customer’s total deployment up to 12MW with QTS
                                               - Participated in multi-location public cloud RFP through two
                                                 Hyperblock leases in Atlanta and Dallas during Q3’17

 Plan to bring 124k square feet of raised floor capacity online
  in 2018, with the majority to satisfy current and future
  hyperscale demand

     © 2016 QTS. All Rights Reserved.
10

Software-Defined Platform Differentiating QTS
in Hybrid Colocation Market

                                       Recent customer wins driven by software-defined data center
                                        platform
                                            - University Hospital - Piscataway
                                            - Global financial services firm - Piscataway
                                            - Transportation and logistics company - Chicago

                                       QTS CloudRamp partnership with AWS ramping
                                           - Signed multiple CloudRamp customers in Q1’18
                                           - Pipeline continues to build consistent with expectations

                                       SDN partners driving accelerated pace of cross connect growth
                                           -   Q4 ‘17 connectivity revenue up 15% year-over-year

                                       Re-leased formerly vacated facility in Northern VA during Q1 ’18
                                           - Further validates QTS Federal focus
                                           - Had deal signed during Q4 ’17, as previously expected,
                                             Q4’17 net leasing would have exceeded $14M
   © 2016 QTS. All Rights Reserved.
11

QTS Piscataway: A Hybrid Colocation Success Story

                           Return on Invested Capital – Piscataway, NJ

                                                                 12.0%            Facility acquired in June 2016 for $125M

                                              8.8%                                 Mega scale: capacity to double
                                                                                    raised floor SF to 176,000 and
                                                                                    expand critical MW to 26MW
                                5.9%                                                within powered shell

                                                                                   Low basis: purchase price $14M per MW

                            Acquisition   Current Run-Rate   Current Run-Rate +
                            (June 2016)       (Q4 '17)         Signed Backlog      Growth opportunity: drive higher
                                                                                    utilization and returns through
Customers:                          19          26                  34              hybrid platform
Annualized MRR:                 $7.5M         $13.9M              $15.4M

     © 2016 QTS. All Rights Reserved.
12

Restructuring Plan Step #1 - Realigning Organization Around
Hyperscale and Hybrid Colocation
                           C3                                             Hyperscale             Hybrid Colocation

         C1                              C2

                                                                      Hyperscale sales team
      C1-Wholesale Sales Team                                      focused exclusively on top
                                                                     30 Hyperscale accounts
                                                                                                 Hybrid Colocation team
  C2-Commercial Sales Team                                                                      enabled to pursue all non-
                                                                                                Hyperscale opportunities
  Realigning QTS leadership team around Hyperscale and Hybrid Colocation
   Dan Bennewitz, COO – Sales and Marketing, plans to retire in 2018
              -      QTS has commenced an executive search for a Chief Revenue Officer as a replacement
              -      Tag Greason, EVP of Sales, will continue to lead hyperscale sales
       David Robey, formerly VP of Facilities will be named QTS’ Chief Operating Officer
              -      Succeeds Jim Reinhart, who will be transitioning out of the organization

                          Expect realignment to drive accelerated core leasing and revenue growth rates
      © 2016 QTS. All Rights Reserved.
13

Restructuring Plan Step #2 – Further Narrow Focus of C3 - Cloud &
Managed Services Unit to Support Hybrid Colocation

 Simplifying product portfolio to exclusively focus on solutions that complement hybrid colocation product

                          Reduce product portfolio from >100 products to approximately 15

 Proven strength in “Core” products that are strategic to QTS’ long-term growth and differentiated colocation
                                                                                       Secured                Remote
                                                                                       Logistics              Hands

                                                                                                   Hardware
                                                                                                    Assure

         Software-Defined Data             High-End Security &     QTS CloudRamp            Managed Services
            Center Platform                Compliance Support          Partners

 Total revenue associated with exit of “Non-Core” products of approximately $65-75M

 Revenue impact from exit of lower margin “Non-Core” products offset by direct and indirect costs
  associated with operating full C3 – Cloud & Managed Services platform

   Simplification of product portfolio will significantly improve predictability and operating efficiencies while
                                       reducing complexity in the business

     © 2016 QTS. All Rights Reserved.
14

Restructuring Plan Step #3 - Cost Reduction Initiative

                                                   Narrow C3 Focus

                             Rent expense associated with certain leased data centers

  _______
  _______
  _______
  _______                                          Software licenses
                                                                                                                                                                     53%
                                                                                                                                                         Core1 Adjusted
                                               Communications expense                                                                                    EBITDA margin
                                                                                                                                                            in 2018
                                                 Hardware depreciation

                                               Personnel-related expenses

 Broader cost reduction initiatives + narrowing the scope of C3 product portfolio enables
  QTS to achieve adjusted EBITDA margin in “Core” business of approximately 53%
  in 2018
 Enables business restructuring with relatively modest impact on bottom line performance

        Aligning cost structure with simplified business model enables increased margin and profitability and
                                   enhanced OFFO/share growth and performance
                                                       1.Core business includes Hyperscale and Hybrid Colocation businesses and excludes Non-Core Business unit. Non-Core business includes specific
            © 2016 QTS. All Rights Reserved.            products within C3 – Cloud and Managed Services business that QTS plans to exit over the course of 2018 in addition to an estimate of C3-
                                                        attached colocation revenue.
Financial Outlook

© 2016 QTS. All Rights Reserved.
16

Full Year 2018 Core Guidance Summary

                                                                                                    2018 Core Guidance2
                                                                                           Low                        Mid                       High
    Core Revenue                                                                         $408m                     $415m                      $422m
    Core Adjusted EBITDA                                                                 $218m                     $223m                      $228m
    Core Operating FFO per diluted share                                                  $2.55                      $2.60                     $2.65
    Capital Expenditures1                                                                $425m                     $450m                      $475m

     Over the course of 2018, QTS will provide guidance and disclosure around its Core3
      business to isolate trends in the go-forward business and will separate out Non-Core4
      business financials which QTS is in the process of exiting.
     Annual rental churn for Core business: 3% - 6% (vs. historical target range of 5% - 8%)
     Capital expenditures of $425-475m, front-end loaded in 2018 related to new development in
      Ashburn, VA; excludes additional success-based development in Hillsboro, OR and Phoenix,
      AZ
     Expect to maintain leverage in the mid-5x range over the course of 2018 and will evaluate a
      range of funding options including: 1) ATM program, 2) structured financing, 3) JV
      partnership opportunities, and 4) potential asset divestitures.

                                      1. Reflects cash capital expenditures and excludes capital expenditures from acquisitions
                                      2.2018 guidance excludes results from Non-Core Business unit, which QTS expects to exit over the course of 2018 as part of restructuring plan
   © 2016 QTS. All Rights Reserved.   3.Core business includes Hyperscale and Hybrid Colocation businesses
                                      4.Non-Core business includes specific products within C3 – Cloud and Managed Services business that QTS plans to exit in addition to an estimate
                                       of C3-attached colocation revenue.
17

2018 Guidance Bridge – Investor Day vs. Current View                                                        ($50)

  2018 Core Revenue Guidance ($ in millions)

     $500                                               ($65) – ($75)
                                                                          Non-Core C3
                                                                           Revenue
                                                                          ($45)-($50)
     $450
                                                                                  ($7)      ($5) – ($10)     $408 - $422
                                                         C2 Revenue
     $400                                               attached to C3
                                                             deals
                                          $500            ($20)-($25)

     $350                     $447

     $300

     $250
                             2017      Preliminary     Exit of Non-Core      C3 Customer   Q4’17 Leasing   2018 Core Revenue
                            Revenue   Implied 2018         Revenue              Churn         Impact           Guidance
                                        Revenue                                 in Q4’17                      (Current View)
                                        Guidance
                                      (Investor day)

   © 2016 QTS. All Rights Reserved.
18

2018 Guidance Bridge – Investor Day vs. Current View

2018 Core Adjusted EBITDA Guidance ($ in millions)
  $250

                                                         ($4) – ($5)
                                                                         ($3) – ($4)                 $218 - $228
  $230                                                                                 ($4) – ($5)

                                                                                                        53.7%
  $210                                                                                                 Margin*         $2.55 - $2.65

  $190                                    $235
                                         47.0%
                       $208              Margin
  $170               46.6%
                     Margin

  $150
                2017 Adjusted           Preliminary      Exit of Non-   C3 Customer     Q4’17        2018 Core Adj.    2018 Core OFFO
                   EBITDA              Implied 2018     Core Revenue       Churn       Leasing          EBITDA           Per Diluted
                                       Adj. EBITDA                        in Q4’17     Impact          Guidance        Share Guidance
                                         Guidance                                                     (Current View)     (Current View)
                                       (Investor day)

    © 2016 QTS. All Rights Reserved.                                                                                             * Midpoint
19

Updated QTS 2020 Vision

                                       Investor Day View                        Updated Core1 View
                                               (Nov. ’17)                                   (as of Q4 ’17)
 Revenue Growth                       12% in 2018; Ramping to Mid-    Accelerated Ramp to Mid-Teens % Growth in Core
                                      Teens % Growth by 2020          Revenue in 2019 and 2020

 Adjusted EBITDA                      • 50bp Margin Expansion         • 53%+ Core Adj. EBITDA Margin in 2018, Up 600+ bp
 Margin                                 Annually                        vs. Prior View
                                      • Implied ~48% Margin by 2020   • 50bp Margin Expansion Annually in 2019 and 2020
                                                                      • Implies 54% Core Adj. EBITDA Margin by 2020

 OFFO Per Share                       300bp Below Revenue Growth      • 300bp Below Revenue Growth
 Growth2                                                              • $3.50 OFFO per Diluted Share Run-Rate by End of
                                                                        2020, In-Line With Prior View

 Leverage3                            Low to Mid 5x Range             Low to Mid 5x Range

   © 2016 QTS. All Rights Reserved.                                                1. Core business includes Hyperscale and Hybrid Colocation businesses
                                                                                   2. Excluding non-cash tax benefit
                                                                                   3. Long-term target leverage remains 5x or lower
20

Restructuring Plan Summary

                                            Key Steps

 Realign salesforce                   Further narrow C3            Broader cost
  and organization                     product portfolio        reduction initiative
        around                        to focus on managed      to align cost structure with
    Hyperscale and                    services that enhance     more simplified business
   Hybrid Colocation                        colocation                    model

                                             Benefits

                                                                                   $
                                                                    Increase margin
    Increase leasing                   Reduce complexity
                                                                           +
         volume                                 +
                                                                  Increase profitability
            +                         Improve predictability
                                                                           +
   Accelerate revenue                           +
                                                                 Enhance OFFO/share
         growth                       Operating efficiencies
                                                                 growth & performance

   © 2016 QTS. All Rights Reserved.
Thank You

© 2016 QTS. All Rights Reserved.
Appendix

© 2016 QTS. All Rights Reserved.   22
22

NOI Reconciliation
                                                                                                         Three Months Ended                                           Year Ended
                                                                                      December 31,          September 30,  December 31,                              December 31,
     $ in thousands                                                                       2017                  2017           2016                                2017        2016
     Net Operating Income (NOI)
     Net income (loss)                                                               $       (16,113)       $            7,394        $        5,481         $       1,457        $    24,685
     Interest expense                                                                          8,049                     7,958                 6,125               30,523              23,159
     Interest income                                                                              (1)                      (65)                    -                   (67)                 (3)
     Depreciation and amortization                                                            37,140                    35,309                 33,093             140,924             124,786
     Debt restructuring costs                                                                 19,992                         -                   194               19,992                 193
     Tax benefit of taxable REIT subsidiaries                                                 (4,374)                   (2,454)                 (707)               (9,778)             (9,976)
     Transaction, integration and impairment costs                                             9,449                     1,114                 1,521               11,060              10,906
     General and administrative expenses                                                      20,820                    21,652                 21,450              87,231              83,286
                                                                                     $                      $                         $                      $                    $
     NOI (1)                                                                                  74,962                    70,908                 67,157             281,342             257,036
     Breakdown of NOI by facility:
     Atlanta-Metro data center                                                       $        20,845        $           18,588        $        20,187        $      80,648        $     81,074
     Atlanta-Suwanee data center                                                              12,778                    12,206                 11,937               48,365              45,760
     Richmond data center                                                                     12,613                    11,687                 8,324                40,919              30,752
     Irving data center                                                                       9,666                      8,707                 4,952                32,870              16,608
     Dulles data center                                                                       5,744                      5,630                 4,877                21,672              19,384
     Leased data centers (2)                                                                  2,238                      2,648                 5,504                12,006              24,131
     Santa Clara data center                                                                  2,653                      2,741                 3,325                11,378              13,703
     Piscataway data center                                                                   2,286                      2,427                 2,871                 9,395               5,627
     Princeton data center                                                                    2,391                      2,415                 2,364                 9,598               9,544
     Sacramento data center                                                                   1,664                      1,525                 1,892                 6,804               7,734
     Chicago data center                                                                      1,445                      1,285                   324                 4,652                167
     Fort Worth data center                                                                       (7)                       94                     3                  268                   3
     Other facilities (3)                                                                       646                        955                   597                 2,767               2,549
     NOI (1)                                                                         $        74,962        $           70,908        $        67,157        $ 281,342            $ 257,036

     1.    Includes facility level general and administrative expense allocation charges of 4% of cash revenue for all facilities, with the exception of the leased facilities acquired in 2015, which
           include general and administrative expense allocation charges of 10% of cash revenue. These allocated charges aggregated to $5.6 million, $5.5 million and $5.3 million for the three
           month periods ended December 31, 2017, September 30, 2017, and December 31, 2016, respectively, and $21.6 million and $20.6 million for the years ended December 31, 2017
           and 2016, respectively.
     2.    At December 31, 2017 includes 11 facilities. All facilities are leased, including those subject to capital leases. During the quarter ended March 31, 2017, the Company moved its
           Jersey City, NJ facility to the “Leased data centers” line item. In October 2017, the Company finalized the buyout of the Vault facility in Dulles, VA that was previously subject to a
           capital lease agreement, and as such has moved it to a separate “Dulles data center” line item
     3.    Consists of Miami, FL; Lenexa, KS; Overland Park, KS; and Duluth, GA facilities. During the quarter ended March 31, 2017, the Company moved its Miami, FL facility to the “Other
           facilities” line item
   © 2016 QTS. All Rights Reserved.
23

EBITDA & Adjusted EBITDA Reconciliation

                                                              Three Months Ended                      Year Ended
                                                   December 31, September 30, December 31,           December 31,
   $ in thousands                                      2017          2017         2016             2017        2016
   EBITDA and Adjusted EBITDA
   Net income (loss)                               $   (16,113) $      7,394     $    5,481    $      1,457 $ 24,685
   Interest expense                                      8,049         7,958          6,125         30,523     23,159
   Interest income                                           (1)          (65)            -             (67)        (3)
   Tax benefit of taxable REIT subsidiaries             (4,374)       (2,454)          (707)         (9,778)    (9,976)
   Depreciation and amortization                        37,140        35,309         33,093        140,924    124,786
   EBITDA                                               24,701        48,142         43,992        163,059    162,651

   Debt restructuring costs                             19,992             -            194       19,992         193
   Equity-based compensation expense                     3,356         3,693          2,697       13,863       10,584
   Transaction, integration and impairment costs         9,449         1,114          1,521       11,060       10,906
   Adjusted EBITDA                                 $    57,498   $    52,949     $   48,404    $ 207,974    $ 184,334

   © 2016 QTS. All Rights Reserved.
24

FFO, Operating FFO and Adjusted Operating FFO Reconciliation

                                                                                                Three Months Ended                                                Year Ended
                                                                                      December 31, September 30, December 31,                                    December 31,
   $ in thousands                                                                         2017         2017          2016                                      2017        2016
   FFO
   Net income (loss)                                                                  $       (16,113) $                7,394       $         5,481       $     1,457        $    24,685
   Real estate depreciation and amortization                                                   32,539                  31,237                28,703           123,555            108,474
   FFO                                                                                         16,426                  38,631                34,184           125,012            133,159

   Debt restructuring costs                                                                    19,992                       -                   193             19,992               193
   Transaction, integration and impairment costs                                                9,449                   1,114                 1,521             11,060             10,906
   Tax benefit associated with transaction and integration costs                                    -                      -                   (525)                -              (3,592)
   Operating FFO *                                                                             45,867                  39,745                35,373           156,064            140,666

   Maintenance Capex                                                                             (848)                 (2,193)               (2,613)           (5,009)   (5,059)
   Leasing commissions paid                                                                    (6,299)                 (5,592)               (5,154)         (20,115)  (18,751)
   Amortization of deferred financing costs and bond discount                                     925                     992                   912             3,868     3,545
   Non real estate depreciation and amortization                                                4,601                   4,071                 4,390           17,369    16,313
   Straight line rent revenue and expense and other                                            (2,054)                 (1,149)                 (984)           (4,967)   (6,794)
   Tax benefit from operating results                                                          (4,374)                 (2,454)                 (181)           (9,778)   (6,384)
   Equity-based compensation expense                                                            3,356                   3,693                 2,697           13,863    10,584
   Adjusted Operating FFO *                                                           $        41,174       $          37,113       $        34,440       $ 151,295 $ 134,120

    *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

   © 2016 QTS. All Rights Reserved.
25

MRR Reconciliation

                                                             Three Months Ended                      Year Ended
                                                  December 31, September 30, December 31,           December 31,
  $ in thousands                                      2017          2017         2016             2017        2016
  Recognized MRR in the period
  Total period revenues (GAAP basis)              $   118,911 $     113,767     $   105,443    $ 446,510 $ 402,363
  Less: Total period recoveries                        (11,053)      (9,698)         (8,965)      (37,886)  (29,271)
      Total period deferred setup fees                  (2,979)      (2,659)         (2,636)      (10,690)   (9,172)
      Total period straight line rent and other         (9,442)      (6,982)         (2,867)      (22,848)  (16,589)
  Recognized MRR in the period                          95,437       94,428          90,975      375,086   347,331

  MRR at period end
  Total period revenues (GAAP basis)              $   118,911 $     113,767     $   105,443 $ 446,510 $ 402,363
  Less: Total revenues excluding last month            (78,746)      (76,912)        (69,465) (406,345)  (366,385)
  Total revenues for last month of period               40,165        36,855          35,978    40,165     35,978
  Less: Last month recoveries                           (3,175)       (2,631)         (3,247)    (3,175)    (3,247)
     Last month deferred setup fees                     (1,123)         (893)           (968)    (1,123)     (968)
     Last month straight line rent and other            (4,159)       (1,704)           (873)    (4,159)     (873)
  MRR at period end                               $     31,708 $      31,627    $     30,890 $ 31,708 $ 30,890

   © 2016 QTS. All Rights Reserved.
You can also read