Investor Meetings
November 2006
Foundation for the Digital World
Exhibit 99.1


1
Forward Looking Statements
The information included in this presentation contains forward-looking statements. Such statements are based
on management’s beliefs and assumptions made based on information currently available to
management.
Such forward looking statements include statements and projections related to growth in the e-
commerce market, the digital communication and distribution market, and the data storage market, the market
effects of regulatory requirements, the disaster recovery market, the replacement cost of our assets,
redevelopment costs in our buildings, and time periods to stabilization of our development space, the effect new
leases will have on our rental revenues and results of operations, lease expiration rates, the effect of leasing and
acquisition on our FFO, and annualized GAAP rent. Such statements are subject to risks, uncertainties and
assumptions
and
are
not
guarantees
of
future
performance
and
may
be
affected
by
known
and
unknown
risks,
trends, uncertainties and factors that are beyond our control that may cause actual results to vary materially.
Some of the risks and uncertainties include, among others, the following: adverse economic or real estate
developments in our markets or the technology industry; general and local economic conditions; defaults on or
non-renewal of leases by tenants; difficulty acquiring or operating properties in foreign jurisdictions, changes in
foreign laws and regulations, including those related to taxation and real estate ownership and operation,
increased interest rates and operating costs; inability to acquire new properties (including those we are in the
process of acquiring); our failure to obtain necessary outside financing; increased construction costs; decreased
rental rates or increased vacancy rates; difficulties in identifying properties to acquire and completing
acquisitions; our failure to successfully operate acquired properties and operations; our failure to maintain our
status as a REIT; possible adverse changes to tax law; environmental uncertainties and risks related to natural
disasters; environmental or contamination issues at our buildings; financial market fluctuations; changes in
foreign currency exchange rates; and changes in real estate and zoning laws and increases in real property tax
rates.
The risks described above are not exhaustive, and additional factors could adversely affect our business
and financial performance, including those discussed in our annual report on Form 10-K for the year ended
December
31,
2005
and
subsequent
filings
with
the
Securities
and
Exchange
Commission.
We
expressly
disclaim any responsibility to update forward-looking statements, whether as a result of new information, future
events or otherwise.


2
Digital Realty Trust overview
Tenants consist of leading global
companies diversified across various
industries
Own 58 properties comprising 11.3
million rentable sq ft which includes 1.5
million sq ft of additional space held for
redevelopment
(1)
Portfolio occupancy of 94.7% and
“same store”
occupancy of 96.4%
(2)
Assets strategically located in 25 top
technology markets throughout North
America and Europe
DLR is a leading institutional owner focused on mission critical
technology properties throughout North America and Europe
350 East Cermak Road
Chicago, IL
(1) Includes property acquisitions and one property under contract in Paris, France as of November 6, 2006.
(2) Occupancy is as of September 30, 2006 net of redevelopment space.


3
DLR Investment Highlights
Specialized focus in dynamic and
growing industries
High quality portfolio that is difficult to
replicate
Proven track record of creating
shareholder value
Conservative and flexible capital
structure
Uniquely positioned as both a value and
growth REIT
2323 Bryan Street
Dallas, TX


4
DLR properties feature advanced technical systems
Power backup/redundancy
Power management/conversion
Precision air cooling/handling
Systems and security controls
Between
$500
and
$1,000
psf
typically
invested
in
DLR
buildings,
creating
a
barrier
to
exit for tenants and discouraging speculative new supply


5
DLR Presence in 25 Top Markets
Boston
Boston
Los Angeles
Dallas
Chicago
NY Metro
DLR Regional Office
DLR Market
Note:
Reflects
all
owned
assets
and
one
property
under
contract
in
Paris,
France
as
of
November
6,
2006.
Charlotte
St. Paul
Philadelphia
Phoenix
Denver
Sacramento
Geneva
Dublin
Austin
Toronto
Silicon Valley
Northern
Virginia
Atlanta
Miami
Boston
Amsterdam
Houston
Paris
San Francisco
London
Seattle
# of
Properties
# of
Buildings
Total Rentable
Square Feet
Domestic
52
             
69
             
10,640,395
International
6
                
8
                
662,626
Total
58
77
11,303,021


6
DLR is unique in its focus on technology properties
Financial
Corporate
Communications
Internet Enterprise
Datacenters (40%
(1)
)
Internet Gateways (43%
(1)
)
Storage/server intensive buildings
Provide a secure 24 x 7 environment
for the storage and processing of
mission-critical electronic information
Used to house the primary IT
operations of leading companies,
transaction processing and disaster
recovery purposes
Internet and telecom network
intensive buildings
Serve as the hub for Internet and data
communications within and between
major metropolitan areas
Market-dominant position in their
respective MSAs
Frequently serve as a super-regional
connection point with multiple anchor
tenants
(1)  Calculated based on gross annualized rents using in place leases as of September 30, 2006.
Technology


7
Strong trends drive sustained demand for DLR space
Other Growth Drivers
Increased federal
regulatory and legislative
requirements for business
continuity and records
retention
Disaster Recovery
initiatives prioritized as a
result of Hurricanes Katrina
and Rita
HIPAA patient records
security and retention
regulations
Significant growth in online
advertising; up 30% in
2005 to $12.5 billion
(4)
(1)
(2)
(3)
Primary Drivers –
Estimated Annual Growth Rates
(1) Forrester Research estimate of US online sales growth from 2005-2010
(2) IDC estimate of US VOIP subscriber growth from 2005 to 2009
(3) Wall Street Journal estimate of corporate data storage capacity growth
(4) PriceWaterhouseCoopers
14%
73%
60%
20
40
60
80
E-Commerce
Digital
Communication
& Distribution
Data Storage
100%
0%


8
0%
10%
20%
30%
40%
50%
60%
70%
80%
Q1'02
Q3'02
Q1'03
Q3'03
Q1'04
Q3'04
Q1'05
Q3'05
Q1'06
Q3'06
$0
$100
$200
$300
$400
$500
$600
Avg Utilization Rate (%)
Rent psf Total
Rent psf Utilized
Source:
Estimated based on reported cabinet (available and billing), square feet and revenue data from Equinix and Savvis as per press releases, SEC filings, research
reports and internal DLR estimates as of September 30, 2006.  Assumes 35 sq ft per cabinet throughout period if square feet not reported. 
Equinix
and
Savvis,
two
leading
managed
service
providers
that
“resell”
space
leased directly from DLR, are experiencing strong growth in revenues and utilization
Bill rates and utilization rates are escalating
Revenue PSF
Utilization Rate
Revenue PSF (Utilized)
$518 psf
Revenue PSF (Total)
$148 psf
Utilization Rate
29%
$530psf
$337psf
67%


9
DLR offers sustained growth
Acquisitions
Leasing of Turn Key Datacenter Space
Redevelopment Portfolio
DLR growth is derived from three sources


10
Proven Track Record: Strong Acquisition Activity
Since its IPO, DLR has more than doubled its total assets through
property acquisitions
Total Undepreciated
Assets
($000)
$847.2
$1,044.3
$1,137.4
$1,413.4
$1,508.5
$1,593.6
$1,648.2
$1,794.4
$1,996.1
$400
$600
$800
$1,000
$1,200
$1,400
$1,600
$1,800
$2,000
9/30/2004
12/31/2004
3/31/2005
6/30/2005
9/30/2005
12/31/2005
3/31/2006
6/30/2006
9/30/2006


11
2005 & YTD 2006 Acquisitions
(1)
Net rentable square feet figures excludes space held for redevelopment.
(2)
Savvis Portfolio includes 2401 & 2403 Walsh Street, 4650 & 4700 Old Ironsides Drive and 200 North Nash Street.
(3)
Charlotte Portfolio includes 113 & 125 North Meyers and 731 East
Trade Street.
(4)
Estimated occupancy based on information provided by the seller.
(5)
AboveNet
Portfolio Includes 1807 Michael Faraday Court, 8100 Boone Boulevard (VA) and 111 Eighth Street (NY)
(6)
DLR has a 49% interest in property
(7)
Converted from EUR to USD using a 1:1.27 exchange rate at September 30, 2006
DLR has acquired approximately $968M in new properties
Purchase
Total Rentable
Net Rentable
Redevelopment
Occupancy
Property
Location
Price (M)
Sq. Ft.
Sq Ft (1)
Sq Ft
(Net of Redev)
833 Chestnut East
Philadelphia
     654,758
535,098
      
119,660
          
76%
1125 Energy Park Drive
St. Paul
     112,827
112,827
      
-
                       
100%
350 East Cermak Road
Chicago
  1,133,739
870,531
      
263,208
          
90%
8534 Concord Center Drive
Denver
82,229
      
82,229
        
-
                       
100%
Savvis Portfolio
(2)
Santa Clara & Los Angeles
560,000
    
560,000
      
-
                       
100%
600-780 South Federal
Chicago
161,547
    
161,547
      
-
                       
87%
Paul van Vlissingenstraat 16
Amsterdam
112,472
    
77,472
        
35,000
            
59%
Charlotte Portfolio
(3)
Charlotte
95,499
      
72,550
        
22,949
            
100%
115 Second Avenue
Waltham, MA
66,730
      
10,494
        
56,236
            
N/A
Chemin de l'Epinglier 2
Geneva
59,190
      
59,190
        
-
                       
100%
251 Exchange Place
Herndon, VA
70,982
      
70,982
        
-
                       
100%
7500 & 7620 Metro Center Drive
Austin
119,962
    
45,000
        
74,962
            
38%
3 Corporate Place
Piscataway, NJ
283,124
    
-
                   
283,124
          
N/A
2005 Acquisitions
$466
3,513,059
 
2,657,920
   
855,139
          
4025 Midway Road
Carrollton, TX
100,590
    
36,856
        
63,734
            
100%
Clonshaugh Industrial Estate
Dublin, Ireland
20,000
      
20,000
        
-
                       
100%
Clonshaugh Industrial Estate
Dublin, Ireland
2.6 acres
-
                   
-
                       
N/A
6800 Millcreek Drive
Toronto, Canada
83,758
      
83,758
        
-
                       
100%
101 Aquila Way
Atlanta
313,581
    
313,581
      
-
                       
100%
12001 North Freeway
Houston
300,705
    
281,426
      
19,279
            
99%
14901 FAA Boulevard
Dallas
263,700
    
263,700
      
-
                       
100%
120 E. Van Buren Street
(4)
Phoenix
287,514
    
206,359
      
81,155
            
95%
Gyroscoopweg 2E-2F
Amsterdam, Netherlands
55,585
      
55,585
        
-
                       
100%
600 Winter Street
Waltham, MA
30,400
      
30,400
        
-
                       
100%
2300 NW 89th Place
Miami
64,174
      
64,174
        
-
                       
100%
AboveNet Portfolio
(5)
New York & N. Virginia
119,389
    
119,389
      
-
                       
100%
2055 East Technology Circle
Tempe, AZ
54,612
      
-
                   
54,612
            
N/A
2001 Sixth Avenue
(6)
Seattle, WA
389,460
    
389,460
      
-
                       
90%
YTD 2006 Acquisitions
$450
2,083,468
 
1,261,265
   
164,168
          
114 Rue Ambroise Croizat
Paris, France
352,146
    
150,996
      
201,150
          
60%
2006 Significant Pending Acquisition
$52
(7)
352,146
    
150,996
      
201,150
          
Total 2005, YTD 2006 & Significant Pending 2006 Acquisitions
$968
5,948,673
 
4,070,181
   
1,220,457
       


12
Leasing Drives Internal Growth
DLR has executed 173 leases in the first nine months of 2006, contributing
approximately $21.7M in annualized GAAP rental revenues
(1)
(1) GAAP rental revenues include total rent for both renewals and expansions.
$1.3 million
$21.00
61,952
24
Non Technical
$3.9 million
$54.00
71,971
5
Redevelopment
$16.5 million
$89.00
185,136
144
Datacenter
Annualized
GAAP Rent
Annualized
GAAP Rent PSF
Total SF
Leased
# of Leases
Type of
Space
DLR commenced 153 leases in the first nine months of 2006, contributing
approximately $23.4M in annualized GAAP rental revenues
(1)


13
Same Store Growth
35,000
36,000
37,000
38,000
39,000
40,000
41,000
42,000
43,000
44,000
Jun-05
Sept-05
Dec-05
Mar-06
Jun-06
Sep-06
91.5%
92.0%
92.5%
93.0%
93.5%
94.0%
94.5%
95.0%
95.5%
96.0%
96.5%
97.0%
Quarterly Operating Revenue
Occupancy
($000)
Same Store Quarterly Operating
Revenue
(2)
Increase = 14.5%
Same Store Occupancy
(1)
Increase = 277 bps
(1)
Same Store Occupancy excludes redevelopment space until leased
(2)
Quarterly Operating Revenue includes rental and tenant reimbursement revenue.


14
Case studies: DLR’s value-add leasing
Recent leasing illustrates effectiveness of DLR’s leasing and engineering team
Executed
new
36,000
sf
lease
with global energy company at
an
average
of
$23
psf
NNN
for
5
yr term
Provided base building
improvements; tenant invested
in datacenter build out
Managed custom datacenter
design and construction
36,000 sf
vacant shell
redevelopment space
Executed
new
10,000
sf
suite
lease with IT services company
at approx. $100 psf for 10 yr
term
Executed
new
22,300
sf
lease
with financial institution at an
average of $79 psf for 2.5 yr
term
Invested approx. $2.5M to fully
condition 10,000 sq. ft. on a
speculative basis
Designed and constructed
custom datacenter facility for
major international financial
institution
35,000 sf
previously vacant
Prior rate approx. $25 psf
Executed
15,750
sf
lease
with
global chemical company at
approx.
$73
psf
for
10
yr
term
to
commence upon substantial
completion of improvements
Invested $350,000 to customize 
turn key datacenter facility to be
delivered to tenant upon
substantial completion in late
2006
15,750 sf
existing vacant turn
key datacenter
Executed
new
21,000
sf
lease
with global technology
company at approx. $85 psf for
10 yr term
Invested approx. $7.9M to
design, construct and operate
custom datacenter facility for
tenant
21,000 sf
vacant shell space
Result
DLR Action
Opportunity


15
DLR Redevelopment Opportunities
Inventory
totals
1.5
million
sf
of
vacant,
redevelopment
space
with
potential
for
up
to
900,000
sf
of
datacenter:
Approximately 55% of inventory in income producing
properties
Remaining 45% of inventory in 5 recently acquired vacant
buildings
Redevelopment costs vary by building
Base building power, structural upgrades: $35 -
$50 psf
Custom
datacenter:
$350
to
$800
psf
(often
funded
by
tenants)
Stabilized income projected over the next 24 to 36 months


16
DLR’s
Competitive Advantage: Dedicated Technical Professionals
Over 25 DLR professionals in the areas of
IT sales
Datacenter sales engineers
Design and construction
Datacenter operations
Technical professionals collaborate with our tenants to develop cost effective
solutions for their datacenter requirements
DLR possesses the necessary scale to support these specialized professionals


17
Source:  Independent study by CCG Facilities Integration Inc. based on datacenter projects with improvements similar to DLR.
(1)
Infrastructure only. Does not include electronic equipment. Assumes 60% ratio of datacenter to total building with all cost allocated to raised floor area.
(2)
DLR estimate based on Equinix press release dated September 19, 2006.
(3)
Reflects all owned properties and one property under contract in
Paris, France as of November 6, 2006. 
Replacement Cost Estimate
Replacement
cost
illustrates
the
value
of
DLR’s
portfolio
DLR
owns
over
6.4M
sq
ft
of
improved
datacenter
space
(3)
Cost per Square Foot
Equinix
(2)
Cost Components
Low
High
Land
$40
$70
Building Shell
60
150
Electrical Systems
$297
$396
Mechanical Systems (HVAC)
92
122
Fire Protection
21
29
Other Construction and Fees
130
173
Sub Total
$540
$720
Total Development Costs
$640
$940
$1,250
Base Building
Data Center
Improvements
(1)


18
1.9%
1.1%
3.9%
5.6%
9.3%
17.1%
1.6%
7.4%
5.0%
15.8%
26.0%
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
Thereafter
DLR’s model features long-term, stable leases
6.9% in through 2008
The stability of our long-term leases complements our growth
Note:
Excludes
vacant
square
footage
of
0.5
million
square
feet
and
space
held
for
redevelopment
as
of
September
30,
2006.
Lease Expiration as a % of Net Rentable Square Feet
The average lease term is approximately 12 years with 7 years remaining
Leases typically contain 3% annual rent bumps


19
DLR 2006 Guidance
Internal Growth 
2006 projected FFO Per Share Guidance
(1)(2)
:
$1.55 to $1.65
External Growth
(1)
Based on Company guidance confirmed in our November 6, 2006 earnings call.
(2)
FFO and AFFO is a non GAAP financial measure. For a description of FFO and AFFO see page 26.
6.5 –
10.0%
FFO
(2)
Per Share Growth
Lease-Up 
125,000 to 150,000 sq ft of basic
commercial space (gross rent
$19 / sq ft)
200,000 to  300,000 sq ft of
highly improved tech &
redevelopment space (gross rent
$40 / sq ft)
Acquisitions
$300 - $400 million at 8.0% to
9.0% cap rate
 
6.5 –
10.0%
FFO Per Share Growth
13.0 –
20.0%
Overall FFO Per Share Growth


20
Digital Realty Financial Overview
Strong and Consistent FFO
(1)
Growth
$0.41 per diluted share and unit for 3Q06, + 17% from 3Q05
and + 8% from 2Q06
Well Supported Dividend
3.4% yield
(2)
FFO
/
AFFO
payout
ratio
of
66%
/
90%
(3)
for
3Q06
Increased quarterly common dividend in 4Q06, +8%
Proven Access to Capital
Expanded credit facility to $500M from $350M, increasing
liquidity and financial flexibility
Raised $172.5M of 4.125% convertible debt
Raised $134.0M in net proceeds from common stock offering
DLR
has
Achieved
a
Total
Return
Since
IPO
of
218%
(4)
(1)
FFO and AFFO is a non GAAP financial measure. For a description of FFO and AFFO see page 26.
(2)
Based on most recent quarterly dividend annualized.  Dividend yield based on November 6, 2006 closing stock price of $33.83.
(3)
FFO payout ratio is dividend declared per common share and unit divided by diluted FFO per share and unit.  AFFO payout ratio is
dividend
declared per common share and unit divided by diluted AFFO per share and unit. For a description of FFO and AFFO see page 26.
(4)
Based on November 6, 2006 closing stock price of $33.83.


21
Improving overall credit quality of DLR portfolio
+
=
+
=
Approximately $18 million of base rental income, or over 11% of overall income, has
experienced an improvement in credit quality.
(1)
As a result of a sublease relationship with Microsoft for 200,000 sq ft of space that is leased directly by Savvis.
(2)
On June 30, 2006, SAVVIS completed the exchange of its Series A Preferred stock for 37.4 million shares of common stock.
(1) (2)


22
DLR’s
top
tenants
have
experienced
a
robust
increase
in
equity
capitalization
(1)
Significant Equity Capitalization Improvement in Top Tenants
$0.6
$0.4
$1.4
$0.7
$1.2
$1.7
$16.9
$6.1
$10.6
0.0
2.0
At IPO
Dec-05
Current
At IPO
Dec-05
Current
At IPO
Dec-05
Current
$18.0
6.0
(1) Increase in equity capitalization calculated as of November 6, 2006 from DLR IPO date of November 1, 2004
12.0


23
Fixed Rate Debt
25.8%
Variable Rate Debt
3.1%
Preferred Stock
4.8%
Equity
66.2%
DLR employs a conservative capital structure
Wtd
Average Cost of
Debt: 5.64%;
Approximately 89% fixed
rate debt
(4)
Periodically refinancing
high cost debt with lower
rate, longer term, fixed
rate financing
No debt maturing through
2009 (assuming
extensions)
Total Enterprise Value
(1)
$3,459.6M
(1) Based on closing price and shares outstanding of DLR common stock
($33.83) at November 6, 2006.
(2) Excludes $2.0 million of unamortized debt premium for 1125 Energy
Park Drive & 731 East Trade Street.
(3) Unsecured credit facility as of November 6, 2006.
(4) $172.5 million of convertible debt.
Dividend Yield / Rate:    3.4% / $1.145
(2)(4)
(1)
(3)



25
Definition of Non-GAAP Financial Measures
This presentation includes certain non-GAAP financial measures that management believes are helpful in understanding our business, as
further described below. Our definition and calculation of non-GAAP financial measures may differ from those of other REITs, and,
therefore, may not be comparable. The non-GAAP financial measures should not be considered an alternative to net income or any other
GAAP measurement of performance and should not be considered an alternative to cash flows from operating, investing or financing
activities as a measure of liquidity.
Funds from Operations (FFO)
We calculate Funds from Operations, or FFO, in accordance with the standards established by the National Association of Real Estate
Investment Trusts, or NAREIT.  FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses)
from sales of property, real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after
adjustments
for
unconsolidated
partnerships
and
joint
ventures.
Management
uses
FFO
as
a
supplemental
performance
measure
because, in excluding real estate related depreciation and amortization and gains and losses from property dispositions, it provides a
performance
measure
that,
when
compared
year
over
year,
captures
trends
in
occupancy
rates,
rental
rates
and
operating
costs.
We
also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare our
operating performance with that of other REITs.  However, because FFO excludes depreciation and amortization and captures neither
the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures and leasing
commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could
materially impact our results from operations, the utility of FFO as a measure of our performance is limited.  Other REITs may not
calculate
FFO
in
accordance
with
the
NAREIT
definition
and,
accordingly,
our
FFO
may
not
be
comparable
to
such
other
REITs’
FFO. 
Accordingly, FFO should be considered only as a supplement to net income as a measure of our performance.
Adjusted Funds From Operations (AFFO)
We present adjusted funds from operations, or AFFO, as a supplemental operating measure because, when compared year over year, it
assesses our ability to fund dividend and distribution requirements from our operating activities. We also believe that, as a widely
recognized
measure
of
the
operations
of
REITs,
AFFO
will
be
used
by
investors
as
a
basis
to
assess
our
ability
to
fund
dividend
payments in comparison to other REITs. We calculate adjusted funds from operations, or AFFO, by adding to or subtracting from FFO (i)
non-real estate depreciation, (ii) amortization of deferred financing costs (iii) non cash compensation (iv) loss from early extinguishment
of
debt
(v)
straight
line
rents
(vi)
fair
value
of
lease
revenue
amortization
(vii)
capitalized
leasing
payroll
(viii)
recurring
tenant
improvements and (ix) capitalized leasing commissions. Other equity REITs may not calculate AFFO in a consistent manner.
Accordingly,
our
AFFO
may
not
be
comparable
to
other
equity
REITs’
AFFO.
AFFO
should
be
considered
only
as
a
supplement
to
net
income computed in accordance with GAAP as a measure of our operations.
Each of FFO and Adjusted EBITDA exclude items that have real economic effect and could materially impact our results from operations,
and therefore the utility of FFO and Adjusted EBTIDA as a measure of our performance is limited.
Nothing contained herein is intended to revise or confirm the earnings, FFO or acquisition guidance we confirmed on our Earnings
Conference Call held on November 6, 2006 and available on our website at www.digitalrealtytrust.com.


26
Reconciliation of non GAAP items to their closest GAAP
Funds
from
operations
(1)
Cash paid for interest (including discontinued operations)
Q306
Q206
Q305
FY2005
Q306
Q206
FY2005
Net income available to common stockholders
$11,342
$1,650
$1,326
$6,087
Total GAAP interest expense (including
discontinued operations)
$14,533
$12,181
$39,122
Amortization of deferred financing costs
(916)
(749)
(2,921)
Minority interests in operating partnership including
discontinued operations
8,464
1,340
1,628
8,268
Capitalized interest
917
1,058
279
Real estate related depreciation and amortization
(2)
24,454
20,238
16,929
62,171
Noncash
interest
(1,674)
806
(1,424)
Gain on sale of assets
(18,016)
-
-
-
Cash paid for interest
$12,860
$13,296
$35,056
Funds from operations (FFO)
$26,244
$23,228
$19,883
$76,526
Funds from operations (FFO) per diluted share
$    0.41
$    0.38
$    0.35
$   1.37
Net income per diluted share available to common
stockholders
$    0.30
$    0.05
$    0.05
$    0.25
Funds from operations (FFO)
$26,244
$23,228
$19,883
$76,526
Non real estate depreciation
285
37
28
61
Amortization of deferred financing costs
916
937
790
2,965
Non cash compensation
430
435
50
481
Loss from early extinguishment of debt
40
425
-
1,021
Straight line rents
(3,856)
(4,233)
(3,815)
(13,023)
Above and below market rent amortization
(2,837)
(1,504)
(416)
(1,717)
Capitalized leasing compensation
(185)
(888)
(549)
(781)
Recurring capital expenditures and tenant improvements
(338)
(338)
(240)
(2,897)
Capitalized leasing commissions
(1,523)
(1,682)
(757)
(3,051)
Adjusted funds from operations
(1)
$19,176
$16,417
$14,974
$59,585
(2) Real estate depreciation and amortization was computed as follows:
Q306
Q206
Q305
FY2005
Depreciation and amortization per income statement
$24,739
$19,511
$16,309
$59,616
Depreciation and amortization of discontinued operations
at 7979 East Tufts Avenue
-
764
648
2,616
Non real estate depreciation
(285)
(37)
(28)
(61)
$24,454
$20,238
$16,929
$62,171
Weighted-average shares outstanding -
diluted
64,397
60,959
57,526
55,761
(1)
Funds
from
operations
and
Adjusted
Funds
from
operations
for
all
periods
presented
above
includes
the
results of 7979 East Tufts Avenue, a property which we sold on July 12, 2006.