QTS Reports Third Quarter 2019 Operating Results

Published

OVERLAND PARK, Kan., Nov. 4, 2019 /PRNewswire/ -- QTS Realty Trust, Inc. ("QTS" or the "Company") (NYSE: QTS) today announced operating results for the third quarter ended September 30, 2019.

Third Quarter GAAP & Other Highlights

  Three Months Ended Nine Months Ended
September 30, September 30,
2019 2018 % Change 2019 2018 % Change
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 %
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 %
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 %
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 %
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 %
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 %

__________________________________
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method.
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity.
2019 2018 % Change 2019 2018 % Change
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 %
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 %
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 %
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 %
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 %
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 %

Additional Third Quarter Highlights

  • Recognized total consolidated revenues of $125.3 million for the quarter ended September 30, 2019, an increase of 11.6% compared to total consolidated revenue of $112.2 million for the quarter ended September 30, 2018 as well an increase of 16.5% compared to total consolidated Core revenue of $107.5 million for the quarter ended September 30, 2018. This does not include QTS' pro rata share of revenue attributable to its unconsolidated joint venture of $1.2 million for the quarter ended September 30, 2019.
  • Reported Adjusted EBITDA of $63.0 million for the quarter ended September 30, 2019, an increase of 14.5% compared to Core Adjusted EBITDA of $55.0 million for the same period in 2018.
  • Reported Operating FFO available to common stockholders and OP unit holders for the quarter ended September 30, 2019 of $41.0 million, an increase of 15.7% compared to Core Operating FFO available to common stockholders and OP unit holders of $35.5 million for the same period in 2018.
  • Reported Operating FFO per fully diluted share of $0.65 for the quarter ended September 30, 2019, compared to Core Operating FFO per fully diluted share of $0.61 in the same period of 2018.
  • Signed new and modified renewal leases during the third quarter of 2019 aggregating to $17.4 million of incremental annualized rent, net of downgrades. Subsequent to the end of the third quarter of 2019, QTS signed a 12 megawatt lease with an existing hyperscale customer that will anchor QTS' announced expansion on its Atlanta-Metro campus.
  • Reported annualized booked-not-billed monthly recurring revenue ("MRR") of $79.8 million as of September 30, 2019 compared to $68.1 million as of June 30, 2019.

"QTS delivered another solid performance during the third quarter highlighted by particular strength in our hyperscale vertical which resulted in the largest backlog of signed, but not yet commenced MRR in our company's history," said Chad Williams, Chairman and CEO of QTS.

Williams added, "The consistency of our financial and operating performance over the course of 2019 has demonstrated the strength of our diversified platform across our key customer verticals. We are pleased with our current momentum and are excited to enter QTS' next chapter of growth in Atlanta with a new mega scale facility expansion at our downtown campus which will be anchored by a 12 megawatt commitment from an existing QTS hyperscale customer."

Financial Results

Net income recognized in the third quarter of 2019 was $6.6 million ($0.05 net loss per basic and diluted common share), compared to net loss of $6.9 million ($0.25 net loss per basic and diluted common share) recognized in the third quarter of 2018. The change in net income was primarily driven by a reduction in restructuring expenses of approximately $13.7 million related to costs incurred in the prior year associated with the Company's strategic growth plan.

QTS generated total revenues of $125.3 million in the third quarter of 2019, an increase of 16.5% compared to total Core revenue of $107.5 million in the third quarter of 2018. MRR as of September 30, 2019 was $33.0 million compared to Core MRR as of September 30, 2018 of $30.1 million.

QTS generated $63.0 million of Adjusted EBITDA in the third quarter of 2019, an increase of 14.5% compared to Core Adjusted EBITDA of $55.0 million for the third quarter of 2018.

Additionally, QTS generated Operating FFO available to common stockholders and OP unit holders of $41.0 million in the third quarter of 2019, an increase of 15.7% compared to Core Operating FFO available to common stockholders and OP unit holders of $35.5 million in the third quarter of 2018.

Operating FFO per fully diluted share was $0.65 in the third quarter of 2019, compared to Core Operating FFO per fully diluted share of $0.61 in the third quarter of 2018.

Leasing Activity

During the quarter ended September 30, 2019, QTS entered into new and modified renewal leases aggregating to $17.4 million of incremental annualized rent. The Company's third quarter leasing performance was driven by a strong acceleration in its hyperscale product offering combined with continued steady hybrid colocation demand. Included within QTS' third quarter 2019 leasing results is a 4.5 megawatt downgrade from a hyperscale customer in QTS' Richmond mega data center. However, this strategic customer executed an additional 12 megawatt expansion in QTS' Atlanta-Metro campus. The 12 megawatt lease in Atlanta-Metro was signed subsequent to the end of the third quarter 2019 and is not included in QTS' third quarter 2019 new and modified leasing results. Excluding the effect of this 4.5 megawatt downgrade, QTS' third quarter new and modified leasing would have been in excess of $22 million of incremental annualized rent.

During the quarter ended September 30, 2019, QTS renewed leases with total annualized rent of $25.9 million at an average rent per square foot of $541, which was 2.0% higher than the annualized rent prior to their respective renewals. There is variability in the Company's renewal rates based on the mix of product types renewed, and renewal rates are generally expected to increase in the low to mid-single digits as compared to pre-renewal pricing. Rental Churn (which the Company defines as MRR lost in the period to a customer intending to fully exit the QTS platform in the near term compared to total MRR at the beginning of the period) was 1.1% for the three months ended September 30, 2019. Rental Churn was 3.4% for the nine months ended September 30, 2019.

As of September 30, 2019, the booked-not-billed MRR balance (which represents customer leases that have been executed, but for which lease payments have not commenced as of September 30, 2019) was approximately $6.6 million, or $79.8 million of annualized rent, and compares to $5.7 million, or $68.1 million of annualized rent at June 30, 2019. The booked-not-billed balance is expected to contribute an incremental $2.9 million to MRR in 2019 (representing $16.4 million in annualized MRR), an incremental $14.5 million in 2020 (representing $25.1 million in annualized MRR), and an incremental $38.2 million in annualized MRR thereafter.

Development

During the quarter ended September 30, 2019, the Company brought online approximately 11 megawatts of gross power and approximately 68,000 net rentable square feet ("NRSF") of raised floor and customer specific capital at its Atlanta-Metro, Ashburn and Fort Worth facilities at an aggregate cost of approximately $66.9 million. In addition, during the third quarter of 2019, the Company's significant development activity continued at the Ashburn, Irving, Chicago, Atlanta-Metro, Santa Clara and Piscataway facilities to have space ready for customers in 2019 and forward. The Company expects to bring an additional 49,000 raised floor NRSF into service in 2019 at an aggregate cost of approximately $96 million, of which $88 million has already been spent as of September 30, 2019.

Balance Sheet and Liquidity

As of September 30, 2019, the Company's total indebtedness, inclusive of its pro rata share of joint venture debt, was approximately $1.4 billion, resulting in a net debt to annualized Adjusted EBITDA of 5.5x. The Company's leverage ratio 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 described below, assuming such proceeds were used to repay a portion of the Company's outstanding debt, is approximately 4.8x. The Company expects to use proceeds from these forward equity agreements to fund future capital expenditures.

In October 2019, the Company amended its unsecured credit facility with extended and expanded terms. The amended unsecured credit facility has a total capacity of $1.7 billion and includes a $225 million term loan which matures in December 2024, a $225 million term loan which matures in April 2025, a third term loan for $250 million which matures in October 2026 and a $1.0 billion revolving portion of the credit facility which matures in December 2023, with a one year extension option. Interest rates can vary based on leverage levels. The current interest rate is LIBOR plus 1.20% on both $225 million term loans, LIBOR plus 1.50% on the seven year $250 million term loan and LIBOR plus 1.25% for the revolving portion of the credit facility. The pricing on the two $225 million term loans and the revolving portion of the credit facility represents a 10 basis point reduction from the interest rate on QTS' credit facility prior to the amendment. The amended unsecured credit facility also provides for borrowing capacity of up to $300 million in various foreign currencies, and a $500 million accordion feature to increase the credit facility up to $2.2 billion, subject to certain conditions, including consent of the agent and obtaining additional loan commitments.

During the three months ended September 30, 2019, the Company settled a portion of the forward sale entered into in the first quarter of 2019 by issuing 2.8 million shares of common stock for net proceeds of approximately $110 million, which was used to repay amounts outstanding under its revolving credit facility. Following this partial settlement, the Company has approximately $36 million of proceeds remaining available under this forward sale, which it expects to physically settle prior to March 1, 2020.

In June 2019, the Company established a new "at-the-market" ("ATM") equity offering program pursuant to which the Company may issue, from time to time, up to $400 million of its Class A common stock, which may include shares to be issued on a forward basis. Pursuant to this ATM program, during the third quarter of 2019 and through the date of this report the Company sold on a forward basis approximately 2.8 million shares of QTS' Class A common stock at an average of approximately $51 per share, representing available proceeds upon physical settlement of approximately $139 million. The Company expects to physically settle (by delivering shares of common stock) these forward sales prior to their first anniversary date. When combined with the approximately $36 million of proceeds remaining available under the forward sale in the first quarter of 2019, the Company currently has access to over $175 million of net proceeds through forward stock sales.

As of September 30, 2019, pro forma for the amended credit facility and forward equity proceeds, the Company had total available liquidity of approximately $961 million which was comprised of $772 million of available capacity under the Company's unsecured revolving credit facility, approximately $175 million available proceeds at the Company's election to physically settle the aforementioned forward equity sales, and approximately $14 million of cash and cash equivalents.

2019 Guidance

__________________________________ 2019 Guidance Previous 2019 Guidance
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 %
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 %
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 %
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 %
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 %

The Company is increasing its 2019 Revenue guidance from a previous range of $461 million - $475 million to a new range of $470 million - $480 million, primarily due to higher than expected power and property tax expense recoveries. Revenue guidance assumes annual rental churn as previously announced of between 3% and 6%. The Company is reaffirming its Adjusted EBITDA guidance range for 2019 of $243.5 million - $253.5 million and reaffirming its Operating FFO per fully diluted share guidance range for 2019 of $2.61 per share to $2.71 per share. As a result of the Company's continued focus on capital allocation and aligning its investments with a booked-not-billed backlog that is weighted toward second half 2020 commencements, the Company is lowering its 2019 capital expenditures guidance from the previously announced range of $450 million - $500 million to a range of $350 million - $400 million.

The Company's 2019 guidance includes the effects of the Company's joint venture, which is reflected as an unconsolidated joint venture on QTS' reported financial statements. Consistent with GAAP accounting standards, revenue from the unconsolidated joint venture is not included in QTS' reported GAAP financial statements. Also consistent with GAAP accounting and NAREIT-defined standards, QTS includes its proportionate ownership of EBITDAre and FFO from the joint venture in its reported EBITDAre and FFO results, respectively.

QTS does not provide reconciliations for the non-GAAP financial measures included in its guidance provided above due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including net income (loss) and adjustments that could be made for restructuring costs, transaction costs, lease exit costs, asset impairments and loss on disposals and other charges as those amounts are subject to significant variability based on future transactions that are not yet known, the amount of which, based on historical experience, could be significant.

Non-GAAP Financial Measures

This release includes certain non-GAAP financial measures that management believes are helpful in understanding the Company's business, as further described below. The Company does not, nor does it suggest investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, GAAP financial information. The Company believes that the presentation of non-GAAP financial measures provide meaningful supplemental information to both management and investors that is indicative of the Company's operations. The Company has included a reconciliation of this additional information to the most comparable GAAP measure in the selected financial information below.

Definitions

Core. The Core business consists primarily of the Company's hyperscale and hybrid colocation business, along with technology and services revenue from the Company's cloud and managed services business that supports hyperscale and hybrid colocation customers. Core financial measures and operating statistics represent the financial results or operating statistics, as applicable, of the Company's Core business. The Company transitioned its "Non-Core" business (i.e., business other than the Core business) over the course of 2018, ending in the fourth quarter of 2018, following the Company's announcement of its strategic growth plan in the first quarter of 2018.

Non-Core. Non-Core represents the portion of the Company's business that the Company exited in accordance with its strategic growth plan announced in the first quarter of 2018 and completed in the fourth quarter of 2018. The Non-Core business consisted of certain products and services within the Company's cloud and managed services business, primarily managed hosting, as well as colocation revenue attached to certain customers in the managed services business. Non-Core financial measures and operating statistics represent the financial results or operating statistics, as applicable, of the Company's Non-Core business for the applicable period.

Conference Call Details

The Company will host a conference call and webcast on November 5, 2019, at 8:30 a.m. Eastern time (7:30 a.m. Central time) to discuss its financial results, current business trends and market conditions.

The dial-in number for the conference call is (877) 883-0383 (U.S.) or (412) 902-6506 (International). The participant entry number is 2688926# and callers are asked to dial in ten minutes prior to start time. A link to the live broadcast and the replay will be available on the Company's website (www.qtsdatacenters.com) under the Investors tab.

About QTS

QTS Realty Trust, Inc. (NYSE: QTS) is a leading provider of data center solutions across a diverse footprint spanning more than 6 million square feet of owned mega scale data center space throughout primarily North America and Europe. Through its software-defined technology platform, QTS is able to deliver secure, compliant infrastructure solutions, robust connectivity and premium customer service to leading hyperscale technology companies, enterprises, and government entities. QTS owns, operates or manages 26 data centers and supports more than 1,100 customers primarily in North America and Europe.

QTS Investor Relations Contact

Stephen Douglas – EVP – Financeir@qtsdatacenters.com

Forward Looking Statements

Some of the statements contained in this release constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In particular, statements pertaining to the Company's 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 also can identify forward-looking statements by discussions of strategy, plans or intentions.

The forward-looking statements contained in this release reflect the Company's current views about future events and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances that may cause actual results to differ significantly from those expressed in any forward-looking statement. The Company does not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: adverse economic or real estate developments in the Company's markets or the technology industry; obsolescence or reduction in marketability of our infrastructure due to changing industry demands; global, national and local economic conditions; risks related to the Company's international operations; difficulties in identifying properties to acquire and completing acquisitions; the Company's failure to successfully develop, redevelop and operate acquired properties or lines of business; significant increases in construction and development costs; the increasingly competitive environment in which the Company operates; defaults on, or termination or non-renewal of leases by customers; decreased rental rates or increased vacancy rates; increased interest rates and operating costs, including increased energy costs; financing risks, including the Company's failure to obtain necessary outside financing; dependence on third parties to provide Internet, telecommunications and network connectivity to the Company's data centers; the Company's failure to qualify and maintain its qualification as a real estate investment trust; environmental uncertainties and risks related to natural disasters; financial market fluctuations; changes in real estate and zoning laws, revaluations for tax purposes and increases in real property tax rates; and limitations inherent in our current and any future joint venture investments, such as lack of sole decision-making authority and reliance on our partners' financial condition.

While forward-looking statements reflect the Company's good faith beliefs, they are not guarantees of future performance. Any forward-looking statement speaks only as of the date on which it was made. The Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. For a further discussion of these and other factors that could cause the Company's future results to differ materially from any forward-looking statements, see the section entitled "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2018 and other periodic reports the Company files with the Securities and Exchange Commission.

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data)
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31,
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1)
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644)
1,727,835 1,555,148
Construction in progress  (2) 843,754 790,064
Real Estate Assets, net 2,571,589 2,345,212
Investments in unconsolidated entity 30,742
Operating lease right-of-use assets, net 58,551
Cash and cash equivalents 13,518 11,759
Rents and other receivables, net 76,163 55,093
Acquired intangibles, net 85,242 95,451
Deferred costs, net  (3) (4) 48,312 45,096
Prepaid expenses 8,490 6,822
Goodwill 173,843 173,843
Assets held for sale 71,800
Other assets, net (5) 57,042 56,893
TOTAL ASSETS $ 3,123,492 $ 2,861,969
LIABILITIES
Unsecured credit facility, net  (4) $ 918,631 $ 945,657
Senior notes, net of debt issuance costs  (4) 395,358 394,786
Finance leases and mortgage notes payable 47,511 4,674
Operating lease liabilities 65,949
Accounts payable and accrued liabilities 94,104 99,166
Dividends and distributions payable 32,980 29,633
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349
Deferred income taxes 1,563 1,097
Deferred income 41,404 33,241
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements.
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use.
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively.
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented.
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets.
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding.
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding.
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644)
1,727,835 1,555,148
Construction in progress  (2) 843,754 790,064
Real Estate Assets, net 2,571,589 2,345,212
Investments in unconsolidated entity 30,742
Operating lease right-of-use assets, net 58,551
Cash and cash equivalents 13,518 11,759
Rents and other receivables, net 76,163 55,093
Acquired intangibles, net 85,242 95,451
Deferred costs, net  (3) (4) 48,312 45,096
Prepaid expenses 8,490 6,822
Goodwill 173,843 173,843
Assets held for sale 71,800
Other assets, net (5) 57,042 56,893
TOTAL ASSETS $ 3,123,492 $ 2,861,969
LIABILITIES
Unsecured credit facility, net  (4) $ 918,631 $ 945,657
Senior notes, net of debt issuance costs  (4) 395,358 394,786
Finance leases and mortgage notes payable 47,511 4,674
Operating lease liabilities 65,949
Accounts payable and accrued liabilities 94,104 99,166
Dividends and distributions payable 32,980 29,633
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349
Deferred income taxes 1,563 1,097
Deferred income 41,404 33,241
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

 

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data)
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use.
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30,
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1)
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues:
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187
1,727,835 1,555,148 Operating expenses:
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785
Goodwill 173,843 173,843 Other income and expense:
Assets held for sale 71,800 Interest income 22 36 66 103 92
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330
Equity in earnings (loss) of unconsolidated entity (317) (401) (992)
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822)
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item.
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively.
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items.
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively.
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively.
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method.
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187
1,727,835 1,555,148 Operating expenses:
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785
Goodwill 173,843 173,843 Other income and expense:
Assets held for sale 71,800 Interest income 22 36 66 103 92
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330
Equity in earnings (loss) of unconsolidated entity (317) (401) (992)
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822)
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

 

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________ Consolidated Statements of Comprehensive Income
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item. (unaudited and in thousands)
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively.
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items. Three Months Ended Nine Months Ended
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively. September 30, June 30, September 30, September 30,
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively. 2019 2019 2018 2019 2018
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method. Net income (loss) $ 6,588 $ 7,535 $ (6,892) $ 35,271 $ (13,577)
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774 Other comprehensive income (loss):
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413 Foreign currency translation adjustment gain (loss) (426) 66 (360)
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187 Increase (decrease) in fair value of derivative contracts (5,733) (18,606) 1,429 (34,192) 9,974
1,727,835 1,555,148 Operating expenses: Reclassification of other comprehensive income to interest expense (235) (471) (83) (1,200) 410
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515 Comprehensive income (loss) 194 (11,476) (5,546) (481) (3,193)
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896 Comprehensive (income) loss attributable to noncontrolling interests (22) 1,291 639 52 368
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633 Comprehensive income (loss) attributable to QTS Realty Trust, Inc. $ 172 $ (10,185) $ (4,907) $ (429) $ (2,825)
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785
Goodwill 173,843 173,843 Other income and expense:
Assets held for sale 71,800 Interest income 22 36 66 103 92
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330
Equity in earnings (loss) of unconsolidated entity (317) (401) (992)
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822)
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

FFO, Operating FFO, and Adjusted Operating FFO

The Company considers funds from operations ("FFO"), to be a supplemental measure of its performance which should be considered along with, but not as an alternative to, net income (loss) and cash provided by operating activities as a measure of operating performance. The Company calculates FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts ("NAREIT"). FFO represents net income (loss) (computed in accordance with GAAP), adjusted to exclude gains (or losses) from sales of depreciable real estate related to its primary business, impairment write-downs of depreciable real estate related to its primary business, real estate-related depreciation and amortization and similar adjustments for unconsolidated entities. To the extent the Company incurs gains or losses from the sale of assets that are incidental to its primary business, or incurs impairment write-downs associated with assets that are incidental to its primary business, it includes such charges in its calculation of FFO. The Company's management uses FFO as a supplemental performance measure because, in excluding real estate-related depreciation and amortization and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs.

Due to the volatility and nature of certain significant charges and gains recorded in the Company's operating results that management believes are not reflective of its operating performance, management computes an adjusted measure of FFO, which the Company refers to as Operating funds from operations ("Operating FFO"). Operating FFO is a non-GAAP measure that is used as a supplemental operating measure and to provide additional information to users of the financial statements. The Company generally calculates Operating FFO as FFO excluding certain non-routine charges and gains and losses that management believes are not indicative of the results of the Company's operating real estate portfolio. The Company believes that Operating FFO provides investors with another financial measure that may facilitate comparisons of operating performance between periods and, to the extent they calculate Operating FFO on a comparable basis, between REITs.

Adjusted Operating Funds From Operations ("Adjusted Operating FFO") is a non-GAAP measure that is used as a supplemental operating measure and to provide additional information to users of the financial statements. The Company calculates Adjusted Operating FFO by adding or subtracting from Operating FFO items such as: maintenance capital investment, paid leasing commissions, amortization of deferred financing costs, non-real estate depreciation and amortization, straight line rent adjustments, income taxes, non-cash compensation and similar adjustments for unconsolidated entities.

The Company offers these measures because it recognizes that FFO, Operating FFO and Adjusted Operating FFO will be used by investors as a basis to compare its operating performance with that of other REITs. However, because FFO, Operating FFO and Adjusted Operating FFO exclude real estate depreciation and amortization and capture neither the changes in the value of the Company's properties that result from use or market conditions, nor the level of capital expenditures and capitalized leasing commissions necessary to maintain the operating performance of its properties, all of which have real economic effect and could materially impact its financial condition, cash flows and results of operations, the utility of FFO, Operating FFO and Adjusted Operating FFO as measures of its operating performance is limited. The Company's calculation of FFO may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO in accordance with NAREIT guidance. In addition, the Company's calculations of FFO, Operating FFO and Adjusted Operating FFO are not necessarily comparable to FFO, Operating FFO and Adjusted Operating FFO as calculated by other REITs that do not use the same definition or implementation guidelines or interpret the standards differently from us. FFO, Operating FFO and Adjusted Operating FFO are non-GAAP measures and should not be considered a measure of the Company's results of operations or liquidity or as a substitute for, or an alternative to, net income (loss), cash provided by operating activities or any other performance measure determined in accordance with GAAP, nor is it indicative of funds available to fund its cash needs, including its ability to make distributions to its stockholders.

For periods in 2018, Core Operating FFO and Adjusted Core Operating FFO represent Operating FFO and Adjusted Operating FFO of the Company's Core business, respectively, and are used as supplemental performance measures because they reflect results of the portion of the business the Company retained following completion of the strategic growth plan. 

A reconciliation of net income (loss) to FFO, Operating FFO and Adjusted Operating FFO is presented below (unaudited and in thousands):

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________ Consolidated Statements of Comprehensive Income Three Months Ended
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item. (unaudited and in thousands) September 30,  2019 June 30, 2019 September 30,  2018
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively. Total Total Core Non-Core Total
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items. Three Months Ended Nine Months Ended FFO
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively. September 30, June 30, September 30, September 30, Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively. 2019 2019 2018 2019 2018 Equity in net (income) loss of unconsolidated entity 317 401
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method. Net income (loss) $ 6,588 $ 7,535 $ (6,892) $ 35,271 $ (13,577) Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774 Other comprehensive income (loss): Pro rata share of FFO from unconsolidated entity 369 344
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413 Foreign currency translation adjustment gain (loss) (426) 66 (360) FFO (1) 47,243 46,824 41,599 (13,912) 27,687
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187 Increase (decrease) in fair value of derivative contracts (5,733) (18,606) 1,429 (34,192) 9,974 Preferred stock dividends (7,045) (7,045) (7,045) (7,045)
1,727,835 1,555,148 Operating expenses: Reclassification of other comprehensive income to interest expense (235) (471) (83) (1,200) 410 FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515 Comprehensive income (loss) 194 (11,476) (5,546) (481) (3,193)
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896 Comprehensive (income) loss attributable to noncontrolling interests (22) 1,291 639 52 368 Restructuring costs 13,737 13,737
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633 Comprehensive income (loss) attributable to QTS Realty Trust, Inc. $ 172 $ (10,185) $ (4,907) $ (429) $ (2,825) Transaction and integration costs 827 1,039 901 901
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187 Tax benefit associated with restructuring, transaction and integration costs (571) (571)
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474 Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402 Maintenance Capex (381) (2,233) (1,660) (1,660)
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408 Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461)
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785 Amortization of deferred financing costs and bond discount 978 979 959 959
Goodwill 173,843 173,843 Other income and expense: Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320
Assets held for sale 71,800 Interest income 22 36 66 103 92 Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067)
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699) Tax expense (benefit) from operating results 369 199 (409) (409)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330 Equity-based compensation expense 4,456 4,296 3,961 3,961
Equity in earnings (loss) of unconsolidated entity (317) (401) (992) Adjustments for unconsolidated entity 63 (42)
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822) Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________ Consolidated Statements of Comprehensive Income Three Months Ended ___________________________________
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item. (unaudited and in thousands) September 30,  2019 June 30, 2019 September 30,  2018 (1) FFO for the three months ended September 30, 2018 includes $7.4 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the three months ended September 30, 2019 and June 30, 2019
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively. Total Total Core Non-Core Total
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items. Three Months Ended Nine Months Ended FFO * 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.
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively. September 30, June 30, September 30, September 30, Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively. 2019 2019 2018 2019 2018 Equity in net (income) loss of unconsolidated entity 317 401
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method. Net income (loss) $ 6,588 $ 7,535 $ (6,892) $ 35,271 $ (13,577) Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774 Other comprehensive income (loss): Pro rata share of FFO from unconsolidated entity 369 344
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413 Foreign currency translation adjustment gain (loss) (426) 66 (360) FFO (1) 47,243 46,824 41,599 (13,912) 27,687
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187 Increase (decrease) in fair value of derivative contracts (5,733) (18,606) 1,429 (34,192) 9,974 Preferred stock dividends (7,045) (7,045) (7,045) (7,045)
1,727,835 1,555,148 Operating expenses: Reclassification of other comprehensive income to interest expense (235) (471) (83) (1,200) 410 FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515 Comprehensive income (loss) 194 (11,476) (5,546) (481) (3,193)
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896 Comprehensive (income) loss attributable to noncontrolling interests (22) 1,291 639 52 368 Restructuring costs 13,737 13,737
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633 Comprehensive income (loss) attributable to QTS Realty Trust, Inc. $ 172 $ (10,185) $ (4,907) $ (429) $ (2,825) Transaction and integration costs 827 1,039 901 901
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187 Tax benefit associated with restructuring, transaction and integration costs (571) (571)
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474 Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402 Maintenance Capex (381) (2,233) (1,660) (1,660)
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408 Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461)
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785 Amortization of deferred financing costs and bond discount 978 979 959 959
Goodwill 173,843 173,843 Other income and expense: Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320
Assets held for sale 71,800 Interest income 22 36 66 103 92 Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067)
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699) Tax expense (benefit) from operating results 369 199 (409) (409)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330 Equity-based compensation expense 4,456 4,296 3,961 3,961
Equity in earnings (loss) of unconsolidated entity (317) (401) (992) Adjustments for unconsolidated entity 63 (42)
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822) Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

 

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________ Consolidated Statements of Comprehensive Income Three Months Ended ___________________________________ Nine Months Ended
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item. (unaudited and in thousands) September 30,  2019 June 30, 2019 September 30,  2018 (1) FFO for the three months ended September 30, 2018 includes $7.4 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the three months ended September 30, 2019 and June 30, 2019 September 30,  2019 September 30,  2018
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively. Total Total Core Non-Core Total Total Core Non-Core Total
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items. Three Months Ended Nine Months Ended FFO * 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. FFO
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively. September 30, June 30, September 30, September 30, Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Net income (loss) $ 35,271 $ 18,056 $ (31,633) $ (13,577)
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively. 2019 2019 2018 2019 2018 Equity in net (income) loss of unconsolidated entity 317 401 Equity in net (income) loss of unconsolidated entity 992
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method. Net income (loss) $ 6,588 $ 7,535 $ (6,892) $ 35,271 $ (13,577) Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579 Real estate depreciation and amortization 114,440 98,308 2,171 100,479
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774 Other comprehensive income (loss): Pro rata share of FFO from unconsolidated entity 369 344 Gain on sale of real estate, net (13,408)
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413 Foreign currency translation adjustment gain (loss) (426) 66 (360) FFO (1) 47,243 46,824 41,599 (13,912) 27,687 Pro rata share of FFO from unconsolidated entity 754
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187 Increase (decrease) in fair value of derivative contracts (5,733) (18,606) 1,429 (34,192) 9,974 Preferred stock dividends (7,045) (7,045) (7,045) (7,045) FFO (1) 138,049 116,364 (29,462) 86,902
1,727,835 1,555,148 Operating expenses: Reclassification of other comprehensive income to interest expense (235) (471) (83) (1,200) 410 FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642 Preferred stock dividends (21,135) (9,621) (9,621)
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515 Comprehensive income (loss) 194 (11,476) (5,546) (481) (3,193) FFO available to common stockholders & OP unit holders 116,914 106,743 (29,462) 77,281
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896 Comprehensive (income) loss attributable to noncontrolling interests (22) 1,291 639 52 368 Restructuring costs 13,737 13,737
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633 Comprehensive income (loss) attributable to QTS Realty Trust, Inc. $ 172 $ (10,185) $ (4,907) $ (429) $ (2,825) Transaction and integration costs 827 1,039 901 901 Restructuring costs 33,697 33,697
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187 Tax benefit associated with restructuring, transaction and integration costs (571) (571) Transaction and integration costs 3,080 2,474 2,474
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474 Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709 Tax benefit associated with restructuring, transaction and integration costs (2,247) (2,247)
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697 Operating FFO available to common stockholders & OP unit holders* 119,994 109,217 1,988 111,205
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402 Maintenance Capex (381) (2,233) (1,660) (1,660)
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408 Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461) Maintenance Capex (3,323) (5,202) (5,202)
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785 Amortization of deferred financing costs and bond discount 978 979 959 959 Leasing commissions paid (20,345) (18,651) (391) (19,042)
Goodwill 173,843 173,843 Other income and expense: Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320 Amortization of deferred financing costs and bond discount 2,935 2,882 2,882
Assets held for sale 71,800 Interest income 22 36 66 103 92 Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067) Non real estate depreciation and amortization 8,704 6,958 4,195 11,153
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699) Tax expense (benefit) from operating results 369 199 (409) (409) Straight line rent revenue and expense and other (4,679) (4,822) 4 (4,818)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330 Equity-based compensation expense 4,456 4,296 3,961 3,961 Tax expense (benefit) from operating results 779 (998) (998)
Equity in earnings (loss) of unconsolidated entity (317) (401) (992) Adjustments for unconsolidated entity 63 (42) Equity-based compensation expense 12,052 11,441 11,441
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822) Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352 Adjustments for unconsolidated entity 43
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245 Adjusted Operating FFO available to common stockholders & OP unit holders* $ 116,160 $ 100,825 $ 5,796 $ 106,621
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________ Consolidated Statements of Comprehensive Income Three Months Ended ___________________________________ Nine Months Ended __________________________________
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item. (unaudited and in thousands) September 30,  2019 June 30, 2019 September 30,  2018 (1) FFO for the three months ended September 30, 2018 includes $7.4 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the three months ended September 30, 2019 and June 30, 2019 September 30,  2019 September 30,  2018 (1) FFO for the nine months ended September 30, 2018 includes $14.5 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the nine months ended September 30, 2019.
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively. Total Total Core Non-Core Total Total Core Non-Core Total
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items. Three Months Ended Nine Months Ended FFO * 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. FFO * 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.
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively. September 30, June 30, September 30, September 30, Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Net income (loss) $ 35,271 $ 18,056 $ (31,633) $ (13,577)
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively. 2019 2019 2018 2019 2018 Equity in net (income) loss of unconsolidated entity 317 401 Equity in net (income) loss of unconsolidated entity 992
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method. Net income (loss) $ 6,588 $ 7,535 $ (6,892) $ 35,271 $ (13,577) Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579 Real estate depreciation and amortization 114,440 98,308 2,171 100,479
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774 Other comprehensive income (loss): Pro rata share of FFO from unconsolidated entity 369 344 Gain on sale of real estate, net (13,408)
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413 Foreign currency translation adjustment gain (loss) (426) 66 (360) FFO (1) 47,243 46,824 41,599 (13,912) 27,687 Pro rata share of FFO from unconsolidated entity 754
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187 Increase (decrease) in fair value of derivative contracts (5,733) (18,606) 1,429 (34,192) 9,974 Preferred stock dividends (7,045) (7,045) (7,045) (7,045) FFO (1) 138,049 116,364 (29,462) 86,902
1,727,835 1,555,148 Operating expenses: Reclassification of other comprehensive income to interest expense (235) (471) (83) (1,200) 410 FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642 Preferred stock dividends (21,135) (9,621) (9,621)
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515 Comprehensive income (loss) 194 (11,476) (5,546) (481) (3,193) FFO available to common stockholders & OP unit holders 116,914 106,743 (29,462) 77,281
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896 Comprehensive (income) loss attributable to noncontrolling interests (22) 1,291 639 52 368 Restructuring costs 13,737 13,737
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633 Comprehensive income (loss) attributable to QTS Realty Trust, Inc. $ 172 $ (10,185) $ (4,907) $ (429) $ (2,825) Transaction and integration costs 827 1,039 901 901 Restructuring costs 33,697 33,697
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187 Tax benefit associated with restructuring, transaction and integration costs (571) (571) Transaction and integration costs 3,080 2,474 2,474
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474 Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709 Tax benefit associated with restructuring, transaction and integration costs (2,247) (2,247)
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697 Operating FFO available to common stockholders & OP unit holders* 119,994 109,217 1,988 111,205
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402 Maintenance Capex (381) (2,233) (1,660) (1,660)
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408 Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461) Maintenance Capex (3,323) (5,202) (5,202)
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785 Amortization of deferred financing costs and bond discount 978 979 959 959 Leasing commissions paid (20,345) (18,651) (391) (19,042)
Goodwill 173,843 173,843 Other income and expense: Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320 Amortization of deferred financing costs and bond discount 2,935 2,882 2,882
Assets held for sale 71,800 Interest income 22 36 66 103 92 Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067) Non real estate depreciation and amortization 8,704 6,958 4,195 11,153
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699) Tax expense (benefit) from operating results 369 199 (409) (409) Straight line rent revenue and expense and other (4,679) (4,822) 4 (4,818)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330 Equity-based compensation expense 4,456 4,296 3,961 3,961 Tax expense (benefit) from operating results 779 (998) (998)
Equity in earnings (loss) of unconsolidated entity (317) (401) (992) Adjustments for unconsolidated entity 63 (42) Equity-based compensation expense 12,052 11,441 11,441
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822) Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352 Adjustments for unconsolidated entity 43
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245 Adjusted Operating FFO available to common stockholders & OP unit holders* $ 116,160 $ 100,825 $ 5,796 $ 106,621
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre) and Adjusted EBITDA

The Company calculates EBITDAre in accordance with ("NAREIT"). EBITDAre represents net income (loss) (computed in accordance with GAAP), adjusted to exclude gains (or losses) from sales of depreciated property, income tax expense (or benefit), interest expense, depreciation and amortization, impairments of depreciated property and unconsolidated entities, and similar adjustments for unconsolidated entities. The Company's management uses EBITDAre as a supplemental performance measure because it provides performance measures that, when compared year over year, captures the performance of the Company's operations by removing the impact of capital structure (primarily interest expense) and asset base charges (primarily depreciation and amortization) from its operating results.

Due to the volatility and nature of certain significant charges and gains recorded in the Company's operating results that management believes are not reflective of its operating performance, management computes an adjusted measure of EBITDAre, which the Company refers to as Adjusted EBITDA. The Company generally calculates Adjusted EBITDA excluding certain non-routine charges, write off of unamortized deferred financing costs, gains (losses) on extinguishment of debt, restructuring costs, and transaction and integration costs, as well as the Company's pro-rata share of each of those respective expenses associated with the unconsolidated entity aggregated into one line item categorized as "Adjustments for the unconsolidated entity." In addition, the Company calculates Adjusted EBITDA excluding certain non-cash recurring costs such as equity-based compensation. The Company believes that Adjusted EBITDA provides investors with another financial measure that may facilitate comparisons of operating performance between periods and, to the extent other REITs calculate Adjusted EBITDA on a comparable basis, between REITs.

Management uses EBITDAre and Adjusted EBITDA as supplemental performance measures as they provide useful measures of assessing the Company's operating results. Other companies may not calculate EBITDAre or Adjusted EBITDA in the same manner. Accordingly, the Company's EBITDAre and Adjusted EBITDA may not be comparable to others. EBITDAre and Adjusted EBITDA should be considered only as supplements to net income (loss) as measures of the Company's performance and should not be used as substitutes for net income (loss), as measures of its results of operations or liquidity or as an indications of funds available to meet its cash needs, including its ability to make distributions to its stockholders.

For periods in 2018, Core EBITDAre and Adjusted EBITDAre are used as supplemental performance measures because they reflect results of the portion of the business of the Company retained following completion of the strategic growth plan.

A reconciliation of net income (loss) to EBITDAre and Adjusted EBITDA on a consolidated, Core and non-Core basis is presented below (unaudited and in thousands):

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________ Consolidated Statements of Comprehensive Income Three Months Ended ___________________________________ Nine Months Ended __________________________________ Three Months Ended
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item. (unaudited and in thousands) September 30,  2019 June 30, 2019 September 30,  2018 (1) FFO for the three months ended September 30, 2018 includes $7.4 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the three months ended September 30, 2019 and June 30, 2019 September 30,  2019 September 30,  2018 (1) FFO for the nine months ended September 30, 2018 includes $14.5 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the nine months ended September 30, 2019. September 30,  2019 June 30, 2019 September 30,  2018
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively. Total Total Core Non-Core Total Total Core Non-Core Total Total Total Core Non-Core Total
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items. Three Months Ended Nine Months Ended FFO * 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. FFO * 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. EBITDAre and Adjusted EBITDA
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively. September 30, June 30, September 30, September 30, Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Net income (loss) $ 35,271 $ 18,056 $ (31,633) $ (13,577) Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively. 2019 2019 2018 2019 2018 Equity in net (income) loss of unconsolidated entity 317 401 Equity in net (income) loss of unconsolidated entity 992 Equity in net (income) loss of unconsolidated entity 317 401
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method. Net income (loss) $ 6,588 $ 7,535 $ (6,892) $ 35,271 $ (13,577) Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579 Real estate depreciation and amortization 114,440 98,308 2,171 100,479 Interest income (22) (36) (66) (66)
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774 Other comprehensive income (loss): Pro rata share of FFO from unconsolidated entity 369 344 Gain on sale of real estate, net (13,408) Interest expense 6,724 6,459 6,384 2 6,386
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413 Foreign currency translation adjustment gain (loss) (426) 66 (360) FFO (1) 47,243 46,824 41,599 (13,912) 27,687 Pro rata share of FFO from unconsolidated entity 754 Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980)
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187 Increase (decrease) in fair value of derivative contracts (5,733) (18,606) 1,429 (34,192) 9,974 Preferred stock dividends (7,045) (7,045) (7,045) (7,045) FFO (1) 138,049 116,364 (29,462) 86,902 Depreciation and amortization 42,875 41,481 36,693 1,206 37,899
1,727,835 1,555,148 Operating expenses: Reclassification of other comprehensive income to interest expense (235) (471) (83) (1,200) 410 FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642 Preferred stock dividends (21,135) (9,621) (9,621) Loss on disposition of depreciated property and impairment write-downs of depreciated property 7,409 7,409
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515 Comprehensive income (loss) 194 (11,476) (5,546) (481) (3,193) FFO available to common stockholders & OP unit holders 116,914 106,743 (29,462) 77,281 Pro rata share of EBITDAre from unconsolidated entity 867 863
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896 Comprehensive (income) loss attributable to noncontrolling interests (22) 1,291 639 52 368 Restructuring costs 13,737 13,737 EBITDAre $ 57,718 $ 56,902 $ 50,178 $ (6,422) $ 43,756
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633 Comprehensive income (loss) attributable to QTS Realty Trust, Inc. $ 172 $ (10,185) $ (4,907) $ (429) $ (2,825) Transaction and integration costs 827 1,039 901 901 Restructuring costs 33,697 33,697
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187 Tax benefit associated with restructuring, transaction and integration costs (571) (571) Transaction and integration costs 3,080 2,474 2,474 Equity-based compensation expense 4,456 4,296 3,961 3,961
Cash and cash equivalents 13,518 11,759 Transaction and integration costs 827 1,039 901 3,080 2,474 Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709 Tax benefit associated with restructuring, transaction and integration costs (2,247) (2,247) Restructuring costs 6,328 6,328
Rents and other receivables, net 76,163 55,093 Restructuring 13,737 33,697 Operating FFO available to common stockholders & OP unit holders* 119,994 109,217 1,988 111,205 Transaction and integration costs 827 1,039 901 901
Acquired intangibles, net 85,242 95,451 Total operating expenses 111,649 104,569 113,765 313,581 332,402 Maintenance Capex (381) (2,233) (1,660) (1,660) Adjusted EBITDA $ 63,001 $ 62,237 $ 55,040 $ (94) $ 54,946
Deferred costs, net  (3) (4) 48,312 45,096 Gain on sale of real estate, net 13,408 Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461) Maintenance Capex (3,323) (5,202) (5,202)
Prepaid expenses 8,490 6,822 Operating income (loss) 13,606 14,598 (1,552) 56,938 5,785 Amortization of deferred financing costs and bond discount 978 979 959 959 Leasing commissions paid (20,345) (18,651) (391) (19,042)
Goodwill 173,843 173,843 Other income and expense: Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320 Amortization of deferred financing costs and bond discount 2,935 2,882 2,882
Assets held for sale 71,800 Interest income 22 36 66 103 92 Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067) Non real estate depreciation and amortization 8,704 6,958 4,195 11,153
Other assets, net (5) 57,042 56,893 Interest expense (6,724) (6,459) (6,386) (20,329) (22,699) Tax expense (benefit) from operating results 369 199 (409) (409) Straight line rent revenue and expense and other (4,679) (4,822) 4 (4,818)
TOTAL ASSETS $ 3,123,492 $ 2,861,969 Other income (expense) 370 (40) 330 Equity-based compensation expense 4,456 4,296 3,961 3,961 Tax expense (benefit) from operating results 779 (998) (998)
Equity in earnings (loss) of unconsolidated entity (317) (401) (992) Adjustments for unconsolidated entity 63 (42) Equity-based compensation expense 12,052 11,441 11,441
LIABILITIES Income (loss) before taxes 6,957 7,734 (7,872) 36,050 (16,822) Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352 Adjustments for unconsolidated entity 43
Unsecured credit facility, net  (4) $ 918,631 $ 945,657 Tax benefit (expense) of taxable REIT subsidiaries (369) (199) 980 (779) 3,245 Adjusted Operating FFO available to common stockholders & OP unit holders* $ 116,160 $ 100,825 $ 5,796 $ 106,621
Senior notes, net of debt issuance costs  (4) 395,358 394,786 Net income (loss) 6,588 7,535 (6,892) 35,271 (13,577)
Finance leases and mortgage notes payable 47,511 4,674 Net (income) loss attributable to noncontrolling interests  (5) 49 (52) 1,610 (1,593) 2,641
Operating lease liabilities 65,949 Net income (loss) attributable to QTS Realty Trust, Inc. $ 6,637 $ 7,483 $ (5,282) $ 33,678 $ (10,936)
Accounts payable and accrued liabilities 94,104 99,166 Preferred stock dividends (7,045) (7,045) (7,045) (21,135) (9,621)
Dividends and distributions payable 32,980 29,633 Net income (loss) attributable to common stockholders $ (408) $ 438 $ (12,327) $ 12,543 $ (20,557)
Advance rents, derivative contracts, security deposits and other liabilities 52,180 32,679
Liabilities held for sale 24,349 Net income (loss) per share attributable to common shares:
Deferred income taxes 1,563 1,097      Basic  (6) $ (0.05) $ (0.03) $ (0.25) $ 0.12 $ (0.42)
Deferred income 41,404 33,241      Diluted  (6) (0.05) (0.03) (0.25) 0.12 (0.42)
TOTAL LIABILITIES 1,649,680 1,565,282
EQUITY
7.125% Series A cumulative redeemable perpetual preferred stock: $0.01 par value (liquidation preference $25.00 per share), 4,600,000 shares authorized, 4,280,000 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (6) 103,212 103,212
6.50% Series B cumulative convertible perpetual preferred stock: $0.01 par value (liquidation preference $100.00 per share), 3,162,500 shares authorized, issued and outstanding as of September 30, 2019 and December 31, 2018, respectively (7) 304,223 304,265
Common stock: $0.01 par value, 450,133,000 shares authorized, 58,238,145 and 51,123,417 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively 582 511
Additional paid-in capital 1,326,087 1,062,473
Accumulated other comprehensive income (loss) (28,900) 2,073
Accumulated dividends in excess of earnings (340,943) (278,548)
Total stockholders' equity 1,364,261 1,193,986
Noncontrolling interests 109,551 102,701
TOTAL EQUITY 1,473,812 1,296,687
TOTAL LIABILITIES AND EQUITY $ 3,123,492 $ 2,861,969

 

__________________________________ 2019 Guidance Previous 2019 Guidance Consolidated Balance Sheets ___________________________________ Consolidated Statements of Operations __________________________________ Consolidated Statements of Comprehensive Income Three Months Ended ___________________________________ Nine Months Ended __________________________________ Three Months Ended Nine Months Ended
  Three Months Ended Nine Months Ended (1) Basic and diluted net income (loss) per share were calculated using the two-class method. ($ in millions except per share amounts) Low High Low High (unaudited and in thousands except shares data) (1) The balance sheet at September 30, 2019 and December 31, 2018, has been derived from the consolidated financial statements at that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements. (unaudited and in thousands except share and per share data) (1) Pursuant to the Company's adoption of ASC 842 "Leases" on January 1, 2019 and to remain consistent with revenue presentation across the industry, historical revenue categories have been reclassified to conform to current presentation of two categories. The new categories incorporate a reclassification of straight line rent from the "Other" line item into the "Rental" line item, a reclassification of "Recoveries from Customers" from its own line item into the "Rental" line item and a combination of the "Cloud and managed services" and "Other" line items into a single "Other" line item. (unaudited and in thousands) September 30,  2019 June 30, 2019 September 30,  2018 (1) FFO for the three months ended September 30, 2018 includes $7.4 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the three months ended September 30, 2019 and June 30, 2019 September 30,  2019 September 30,  2018 (1) FFO for the nine months ended September 30, 2018 includes $14.5 million of impairment losses related to certain non-real estate product related assets that were considered incidental to our primary business and were included in the "Restructuring" line item of the consolidated statement of operations. No gains, losses or impairment write-downs associated with assets incidental to our primary business were incurred during the nine months ended September 30, 2019. September 30,  2019 June 30, 2019 September 30,  2018 September 30,  2019 September 30,  2018
September 30, September 30, (2) Includes QTS's pro rata share of results from its unconsolidated entity. Revenue $ 470 $ 480 $ 461 $ 475 (2) As of September 30, 2019, construction in progress included $222.6 million related to land acquisitions whereby the initiation of development activities has begun to prepare the property for its intended use. (2) Represents lease revenue, inclusive of recoveries from customers as well as straight line rent. Recoveries from customers was $17.6 million, $12.7 million, and $11.8 million for the three months ended September 30, 2019, June 30, 2019, and September 30, 2018, respectively, and $41.0 million and $33.8 million for the nine months ended September 30, 2019 and 2018, respectively. Straight line rent was $2.3 million, $1.0 million and $1.2 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively. Total Total Core Non-Core Total Total Core Non-Core Total Total Total Core Non-Core Total Total Core Non-Core Total
2019 2018 % Change 2019 2018 % Change Adjusted EBITDA $ 243.5 $ 253.5 $ 243.5 $ 253.5 September 30, December 31, (3) As of September 30, 2019 and December 31, 2018, deferred costs, net included $6.2 million and $7.7 million of deferred financing costs net of amortization, respectively, and $42.1 million and $37.4 million of deferred leasing costs net of amortization, respectively. Three Months Ended Nine Months Ended (3) Includes revenue from managed services, sales of scrap metals and other unused materials and various other revenue items. Three Months Ended Nine Months Ended FFO * 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. FFO * 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. EBITDAre and Adjusted EBITDA EBITDAre and Adjusted EBITDA
Total revenue $ 125,255 $ 112,213 11.6 % $ 357,111 $ 338,187 5.6 % Operating FFO per fully diluted share $ 2.61 $ 2.71 $ 2.61 $ 2.71 2019 (1) 2018 (1) (4) Debt issuance costs, net related to the Senior Notes and term loan portion of the Company's unsecured credit facility aggregating $10.2 million and $11.6 million at September 30, 2019 and December 31, 2018, respectively, have been netted against the related debt liability line items for both periods presented. September 30, June 30, September 30, September 30, (4) Includes personnel costs, sales and marketing costs, professional fees, travel costs, product investment costs and other corporate general and administrative expenses. General and administrative expenses were 15.6%, 16.9%, and 17.8% of total revenues for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 16.7% million and 18.7% million for the nine months ended September 30, 2019 and 2018, respectively. September 30, June 30, September 30, September 30, Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Net income (loss) $ 35,271 $ 18,056 $ (31,633) $ (13,577) Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892) Net income (loss) $ 35,271 $ 18,056 $ (31,633) $ (13,577)
Net income (loss) $ 6,588 $ (6,892) 195.6 % $ 35,271 $ (13,577) 359.8 % ASSETS (5) As of September 30, 2019 and December 31, 2018, other assets, net included $54.0 million and $48.8 million of corporate fixed assets, respectively, primarily relating to construction of corporate offices, leasehold improvements and product related assets. 2019 2019 2018 (1) 2019 2018 (1) (5) The weighted average noncontrolling ownership interest of QualityTech, LP was 10.7%, 10.7% and 11.5% for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and 10.9% and 11.5% for the nine months ended September 30, 2019 and 2018, respectively. 2019 2019 2018 2019 2018 Equity in net (income) loss of unconsolidated entity 317 401 Equity in net (income) loss of unconsolidated entity 992 Equity in net (income) loss of unconsolidated entity 317 401 Equity in net (income) loss of unconsolidated entity 992
Net income (loss) attributable to common stockholders $ (408) $ (12,327) 96.7 % $ 12,543 $ (20,557) 161.0 % Real Estate Assets (6) As of September 30, 2019, the total liquidation preference of the Series A Preferred Stock was $107.0 million, calculated as $25.00 liquidation preference per share times 4,280,000 shares outstanding. Revenues: (6) Basic and diluted net income (loss) per share were calculated using the two-class method. Net income (loss) $ 6,588 $ 7,535 $ (6,892) $ 35,271 $ (13,577) Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579 Real estate depreciation and amortization 114,440 98,308 2,171 100,479 Interest income (22) (36) (66) (66) Interest income (103) (92) (92)
Net income (loss) per share attributable to basic common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.8 % Land $ 127,587 $ 105,541 (7) As of September 30, 2019, the total liquidation preference of the Series B Preferred Stock was $316.3 million, calculated as $100.00 liquidation preference per share times 3,162,500 shares outstanding. Rental (2) $ 121,475 $ 114,977 $ 104,760 $ 345,841 $ 305,774 Other comprehensive income (loss): Pro rata share of FFO from unconsolidated entity 369 344 Gain on sale of real estate, net (13,408) Interest expense 6,724 6,459 6,384 2 6,386 Interest expense 20,329 22,686 13 22,699
Net income (loss) per share attributable to diluted common shares (1) $ (0.05) $ (0.25) 81.0 % $ 0.12 $ (0.42) 128.5 % Buildings, improvements and equipment 2,155,810 1,917,251 Other (3) 3,780 4,190 7,453 11,270 32,413 Foreign currency translation adjustment gain (loss) (426) 66 (360) FFO (1) 47,243 46,824 41,599 (13,912) 27,687 Pro rata share of FFO from unconsolidated entity 754 Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980) Tax expense (benefit) of taxable REIT subsidiaries 779 (998) (2,247) (3,245)
FFO available to common stockholders & OP unit holders $ 40,198 (2) $ 20,642 94.7 % $ 116,914 (2) $ 77,281 51.3 % Less: Accumulated depreciation (555,562) (467,644) Total revenues 125,255 119,167 112,213 357,111 338,187 Increase (decrease) in fair value of derivative contracts (5,733) (18,606) 1,429 (34,192) 9,974 Preferred stock dividends (7,045) (7,045) (7,045) (7,045) FFO (1) 138,049 116,364 (29,462) 86,902 Depreciation and amortization 42,875 41,481 36,693 1,206 37,899 Depreciation and amortization 123,144 105,266 6,366 111,632
1,727,835 1,555,148 Operating expenses: Reclassification of other comprehensive income to interest expense (235) (471) (83) (1,200) 410 FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642 Preferred stock dividends (21,135) (9,621) (9,621) Loss on disposition of depreciated property and impairment write-downs of depreciated property 7,409 7,409 (Gain) loss on disposition of depreciated property and impairment write-downs of depreciated property (13,408) 14,548 14,548
Construction in progress  (2) 843,754 790,064 Property operating costs 44,730 38,570 38,217 117,403 112,515 Comprehensive income (loss) 194 (11,476) (5,546) (481) (3,193) FFO available to common stockholders & OP unit holders 116,914 106,743 (29,462) 77,281 Pro rata share of EBITDAre from unconsolidated entity 867 863 Pro rata share of EBITDAre from unconsolidated entity 1,945
Real Estate Assets, net 2,571,589 2,345,212 Real estate taxes and insurance 3,713 3,355 3,088 10,435 8,896 Comprehensive (income) loss attributable to noncontrolling interests (22) 1,291 639 52 368 Restructuring costs 13,737 13,737 EBITDAre $ 57,718 $ 56,902 $ 50,178 $ (6,422) $ 43,756 EBITDAre $ 168,949 $ 144,918 $ (12,953) $ 131,965
Investments in unconsolidated entity 30,742 Depreciation and amortization 42,875 41,481 37,900 123,144 111,633 Comprehensive income (loss) attributable to QTS Realty Trust, Inc. $ 172 $ (10,185) $ (4,907) $ (429) $ (2,825) Transaction and integration costs 827 1,039 901 901 Restructuring costs 33,697 33,697
Operating lease right-of-use assets, net 58,551 General and administrative (4) 19,504 20,124 19,922 59,519 63,187 Tax benefit associated with restructuring, transaction and integration costs (571) (571) Transaction and integration costs 3,080 2,474 2,474 Equity-based compensation expense 4,456 4,296 3,961