Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
© QTS. All Rights Reserved.
QTS Realty Trust, Inc.Investor Presentation
Fourth Quarter 2019
© QTS. All Rights Reserved.2
Forward Looking Statements
Some of the statements contained in this presentation constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements
relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In
particular, statements pertaining to our capital resources, liquidity, portfolio performance results of operations, anticipated growth in our funds from operations and anticipated
market conditions contain forward-looking statements. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,”
“will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or
phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. You can also identify forward-looking statements by
discussions of strategy, plans or intentions.
The forward-looking statements contained in this presentation reflect our current views about future events and are subject to numerous known and unknown risks,
uncertainties, assumptions and changes in circumstances that may cause our actual results to differ significantly from those expressed in any forward-looking statement. We
do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual
results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
• adverse economic or real estate developments in our markets or the technology industry;
• obsolescence or reduction in marketability of our infrastructure due to changing industry demands;
• global, national and local economic conditions;
• risks related to our international operations;
• difficulties in identifying properties to acquire and completing acquisitions;
• our failure to successfully develop, redevelop and operate acquired properties or lines of business;
• significant increases in construction and development costs;
• the increasingly competitive environment in which we operate;
• defaults on, or termination or non-renewal of, leases by customers;
• decreased rental rates or increased vacancy rates;
• increased interest rates and operating costs, including increased energy costs;
• financing risks, including our failure to obtain necessary outside financing;
• dependence on third parties to provide Internet, telecommunications and network connectivity to our data centers;
• our failure to qualify and maintain our qualification as a REIT;
• environmental uncertainties and risks related to natural disasters;
• financial market fluctuations;
• changes in real estate and zoning laws, revaluations for tax purposes and increases in real property tax rates; and
• limitations inherent in our current and any future joint venture investments, such as lack of sole decision-making authority and reliance on our partners’ financial condition.
While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. Any forward-looking statement speaks only as of the date on
which it was made. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new
information, data or methods, future events or other changes. For a further discussion of these and other factors that could cause our future results to differ materially from
any forward-looking statements, see the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018 (“10-K”) and in the other
periodic reports we file with the Securities and Exchange Commission.
This presentation includes measures not derived in accordance with generally accepted accounting principles (“GAAP”), such as FFO, operating FFO, adjusted Operating
FFO, EBITDAre, adjusted EBITDA, NOI, ROIC and MRR. These measures should not be considered in isolation or as a substitute for any measure derived in accordance
with GAAP, and may also be inconsistent with similar measures presented by other companies. As used herein, “Core” refers to our business that primarily consists of our
hyperscale and hybrid colocation leases. Reconciliation of these measures to the most closely comparable GAAP measures are presented in the attached pages. We refer
you to the appendix of this presentation for reconciliations of these measures and to the section entitled "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Non-GAAP Financial Measures" in our 10-K for further information regarding these measures.
© QTS. All Rights Reserved. 3
Broad Footprint Focused on Top Data Center Markets
2.9 million SF of raised floor capacity1 and 780+ MW of available utility power2
1. Represents basis-of-design floor space as of September 30, 2019. Basis-of-design floor space defined as the total data center raised floor potential of existing data center facilities.
2. Represents installed utility power and transformation capacity that is available for use by the facility as of September 30, 2019.
3. Based on data center raised floor. Includes Santa Clara, CA which is subject to a long-term ground lease and excludes data centers subject to capital lease obligations.
26 DATA CENTERS 14 96%MARKETS OWNED3
© QTS. All Rights Reserved. 4
QTS Key Investment Highlights
Secular trends support continued growth
Record backlog supports strong and de-risked growth outlook
Differentiated platform enables enhanced value creation
Balanced capital allocation approach
①
②
③
④
Capital plan fully funded well into 2020⑤
© QTS. All Rights Reserved. 5
$40
$64
2018 2023
$48
$384
2018 2023
Driving Success in Hyperscale & Hybrid Colocation
1.Structure Research
2.Based on MRR as of September 30, 2019, including QTS’ 50% pro rata share of leases associated with unconsolidated joint
ventures
Hyperscale Hybrid Colocation
8%10%
10%
72%
$489B Market
Size
8%
33%
11%
48%
$803B Market
Size
On-PremiseManaged
InfrastructureColocation Hyperscale/Cloud
2023
IT Infrastructure Growing and Moving Off-Premise1
51%CAGR
Hyperscale/Cloud
Market ($B)Colocation
Market ($B)
201810%CAGR
• Growth Accelerant
• High Credit Quality Tenants
• Longer Term Contracts
• Customer Diversification
• Higher ROIC
• Enhanced Capital Efficiency
• Higher Barriers to Entry
World-Class Mega Data Center Infrastructure Technology-Enabled Colocation Platform
68% of Revenue232% of Revenue2
© QTS. All Rights Reserved. 6
Strong and Visible Growth Outlook
Record booked-not-billed backlog de-risks future performance
2019 Growth Outlook Summary2
1. Represents annualized MRR associated with leases that have been signed but have not yet commenced; may not sum due to rounding.
2. Reflects midpoint of 2019 guidance over 2018 results for Core business.
$80M Annualized
Booked-Not-Billed MRR ($M)1
70bpEBITDA Margin
Growth Y/Y
12%Revenue
Growth Y/Y
14%Adjusted EBITDA
Growth Y/Y
© QTS. All Rights Reserved. 7
Differentiated Capability to Drive Success Across
Three Primary Customer Verticals
HYPERSCALEHYBRID COLOCATION FEDERAL
Significant powered
shell capacity:
• Cost advantage
• Ability to deliver quickly
• Growth capacity
• Strategically located in
Tier 1 markets
Leading provider with
established expertise:
• High-end security &
compliance platform
• Operational capability
• Demonstrated track record
Software-defined data
center:
• First of its kind monitoring
and orchestration platform
• Fully integrated and hybrid
enabled
• SDN-enabled universal
connectivity
• Premium customer
experience
© QTS. All Rights Reserved. 8
Service Delivery Platform Differentiates QTS
Colocation
SDP enables the first true Software Defined Data Center
Over 16,000 SDP Users | 15+ Integrated Partners | 90M Data Points Collected Per Day
The Data We Digitize What We Do With the Data How We Share the Data
© QTS. All Rights Reserved. 9
QTS Service Delivery Platform - Third Party Feedback
On how they leverage SDP Today:
“SDP allowed us to review over and under-subscribed
cabinets in real-time, enabling us to shift infrastructure
or increase our density.”
VP of IT(Multi-National Bank)
IT Director(Clean Energy
Automotive
Manufacturer)
Product
Manager(Communications Service
Provider Partner)
On using SDP for their Customers:
“The Power Analytics App is a game-changer. Most of
your competitors take 3 weeks to provide this data
to our Customers.”
On how SDP drove the selection of QTS:
“There was not a close 2nd in our evaluation. The
innovation of SDP combined with Solution Portability
and NPS made this an easy decision.”
“”
You are showing things that have been on
my clients’ wish list for quite some
time….mostly what they get from your
competitors is a really limited subset of
what you’ve just shown
On QTS’ Power & Sensor
Real-Time Analytics
Research Vice President, Infrastructure Strategies
Group – Industry Leading Research & Advisory Firm
“”
The API and programmatic approach,
being able to bridge into the physical world
is very attractive…. I see differentiation
here
On how QTS’ SDP Platform
Interacts with Customers
Research Director, Cloud Service Provider Group –
Industry Leading Research & Advisory Firm
“”
You have cemented yourselves as the
provider that is pushing the boundaries in
development and service delivery. It’s
clear you are more than just a colo provider
On QTS’ vision for Hybrid Colocation
Research Vice President, Technology Service Provider
Group – Industry Leading Research & Advisory Firm
Customers and Partners Industry Analysts
© QTS. All Rights Reserved. 10
The QTS Hyperscale Advantage
* JLL Global Data Center Outlook 2018
© QTS. All Rights Reserved. 11
Approach to Hyperscale Value Creation
Hyperscale strategy prioritizes capital efficiency and returns
• Contributed 24 MW Manassas hyperscale development into JV in 2019
• Reduced QTS’ overall capital requirement by approximately $120 million
• Enhanced stabilized return profile by ~300 basis points to ~12%
Enhanced return profile utilizing JV structure with Alinda
• 3 MW lease with new hyperscale logo signed in Q1 ’19 deploys into
existing powered shell capacity with significant scalability
• 12 MW lease with existing hyperscale customer signed in Q4 ’19
anchors new expansion in Atlanta adjacent to existing facility, leveraging
existing competitive advantages in Atlanta market
• Leveraging existing low basis infrastructure supports enhanced capital
efficiency and ROIC at or above typical hyperscale ROIC profile of 9-11%
Leveraging low basis infrastructure
• 5+ MW lease supporting a large Federal program with hyperscale
customer signed in Q2 ’19 in multiple facilities with powered shell capacity
• Higher barriers to entry and unique security requirements of Federal
customers create opportunity to generate above-average ROIC
Capitalizing on established capabilities in Federal vertical
© QTS. All Rights Reserved. 12
Uniquely positioned to succeed in Federal vertical
• Unique security, personnel and operational requirements
• Incumbency and industry expertise are powerful differentiators for QTS
• Higher barriers to entry create opportunity to achieve premium ROIC
Higher barriers to entry targeting the Federal vertical
• Seeing a growing number of sizable Federal deals in the market similar to
5+ MW lease signed with hyperscale customer in Q2 ‘19
• Increasing pressure on Federal Government to find outsourced solutions
Growing opportunity set
• QTS has made strategic investments in the necessary processes,
operational capability and talent required to meet Federal needs
• Track record of success in Federal vertical with strategically located
powered shell footprint further supporting enhanced returns on capital
Federal Vertical Remains a Core Focus Area for QTS
© QTS. All Rights Reserved. 13
Disciplined Approach to Development
Capital discipline and de-risked entry point
• Continued focus on capital discipline to balance long-term growth with near-term
results
• De-risked approach to market expansion
• Infrastructure designed to support multi-tenant environments to enable increased
flexibility and drive valuable diversification of product and customer mix
Greenfield Development
with Visibility on
Anchor Tenant
Low-Basis,
Infrastructure-Rich
Development
Repurposing
Existing Assets
Examples
• Richmond, VA
• Irving, TX
• Chicago, IL
• Atlanta, GA
• Suwanee, GA
• Piscataway, NJ
• Eemshaven (Netherlands)
• Groningen (Netherlands)
• Princeton, NJ
• Fort Worth, TX
• Ashburn, VA
• Manassas, VA
• Hillsboro, OR
• Phoenix, AZ
• Atlanta, GA (expansion)
Data Center
Re-Focus
Enterprise
Sale-Leaseback
Pre-Lease
Greenfield
© QTS. All Rights Reserved. 14
Positioned for Continued Capital Efficient Growth
QTS’ powered shell capacity represents 5+ years of growth
• Ability to approximately double
footprint in pre-built powered shell
reduces future capital needs
• Existing capacity in strategic
hyperscale markets supports
capital efficient future growth
• In addition, have land available in
majority of key markets already
acquired and pad-ready
Powered Shell Capacity
1.Full Buildout reflects our “Basis of Design” NRSF at full buildout; does not include additional development which could take place on adjacent, owned land.
2.Includes properties contributed to unconsolidated joint ventures at the JVs’ 100% share
57% currently built out
1.3M SFadditional capacity
2.9M SF at Full Buildout1,2
© QTS. All Rights Reserved. 15
Atlanta-Metro Mega Data Center Expansion
• Development will include a new data center adjacent to QTS’ existing site totaling more
than 250,000 SF of leasable capacity and 72 critical megawatts
• Expect to deliver first phase of new development in mid-2020
• Significant pre-leasing through the 12MW anchor tenant signed subsequent to the end of
Q3 ‘19 is consistent with QTS’ de-risked approach to overall capital allocation
• Expansion takes advantage of QTS’ key competitive advantages in Atlanta market
• One of the most strategic and interconnected campus’ in the southeast with access to 200+
network, IT services and cloud providers
• Strong operating leverage based on 1M+ SF currently in operation in the Atlanta market
• Ability to offer customers the lowest cost of power in the market (20%+ below peers)
through expandable 120MW substation
• Large embedded customer base totaling over 500 customers across two existing sites
• QTS currently owns approximately 76 acres of adjacent land in Atlanta, which provides the
opportunity to more than double the Company’s current Atlanta footprint over time
Next phase of development extends QTS’ runway for growth and market
leadership in Atlanta
© QTS. All Rights Reserved. 16
Best-in-Class “Mega” Data Centers
205,608 SF
100% Built Out
205,608 SF
Utility Power: 36MW Occupied: 91.8%
527,186 SF
100% Built Out
527,186 SF
Utility Power: 120MW1 Occupied: 97.9%
167,309 SF
30% Built Out
557,309 SF
Utility Power: 110MW Occupied: 52.5%
Atlanta-Suwanee, GA
ROIC: 27.1%
Atlanta-Metro, GA
ROIC: 17.5%
Richmond, VA
ROIC: 12.7%
174,160 SF
63% Built Out
275,701 SF
Utility Power: 140MW Occupied: 95.5%
98,820 SF
56% Built Out
176,000 SF
Utility Power: 111MW Occupied: 90.2%
56,000 SF
26% Built Out
215,855 SF
Utility Power: 55MW2 Occupied: 93.8%
Piscataway, NJ
ROIC: 11.1%
Chicago, IL
ROIC: 8.2%
Irving, TX
ROIC: 12.5%
Note: Square footage reflects current Raised Floor Operating Net Rentable Square Feet (“NRSF”) as of September 30, 2019 (red shaded bars) and “Basis of Design” Raised Floor NRSF at full buildout. MW denotes
available utility power as of September 30, 2019. Occupied percentage as of September 30, 2019. ROIC calculated by dividing annualized core NOI for the quarter ended September 30, 2019 by the average total cost,
less construction in progress for the quarters ended September 30, 2019 and June 30, 2019.
1. Atlanta -Metro currently has 72 MW of available utility power based on current agreements with its utility provider but has transformer capacity for 120 MW.
2. 24MW available utility power as of September 30, 2019, with an additional 31 MW available upon QTS request.
3. Adjusted to include impact of booked-not-billed backlog
58,157 SF
37% Built Out
158,157 SF
Utility Power: 22MW Occupied: 100.0%
37,960 SF
48% Built Out
80,000 SF
Utility Power: 50MW Occupied: 93.2%
38,740 SF
22% Built Out
178,000 SF
Utility Power: 50MW Occupied: 94.4%
Fort Worth, TX
ROIC: 11.4%3
Ashburn, VA
ROIC: 8.0%3
Princeton, NJ
ROIC: 13.4%
© QTS. All Rights Reserved. 17
Market Cap, $3,388M2
Senior Notes, $400M
Pro Rata Share of Unconsolidated JV Debt, $34M
Series B Convertible Preferred Stock, $316M
Series A Preferred Stock, $107M
Finance Leases & Other, $48M
Unsecured Credit Facility, $924M1
• Reported net debt to LQA
adjusted EBITDA of 5.5x; pro
forma leverage of 4.8x4, including
forward equity proceeds
• $175M5 of undrawn forward
equity proceeds available as of
November 4, 2019
• In October ‘19, extended credit
facility with improved pricing and
increased capacity by $180M to
$1.7B
• Record $80M booked-not-billed
backlog of annualized revenue
• No significant debt maturities until
beyond 2022
• 75%+ of debt is subject to a fixed
rate, including interest rate swap
agreements
1. Includes three term loans ($700 million in aggregate) and $224 million of borrowings on revolving credit facility as of September 30, 2019, including the pro forma effects of an amendment to the Company’s unsecured credit facility executed in October 2019
2. Market Cap calculated as: Class A and Class B common stock and OP units of 66 million incl. common stock sold in forward structure using treasury stock method, multiplied by 9/30/2019 stock price of $51.41 per share.
3. Includes the pro forma effects of an amendment to the Company’s unsecured credit facility executed in October 2019; may not sum due to rounding
4. Pro forma for the effects of cash expected to be received upon the full physical settlement of, and issuance of, 3.7 million shares of common stock pursuant to forward equity sales through the date of this report, assuming such proceeds were used to repay a portion of the Company’s outstanding debt. The company expects to use the proceeds from these forward equity agreements to fund future capital expenditures.
5. Reflects net proceeds available at the Company’s election to physically settle the forward equity sales
$5.2B Enterprise
Value
Capital Structure Highlights
Debt Maturities ($M)3
$1 $3 $3 $5 $261
$1,134
2019 2020 2021 2022 2023 2024+
Balance Sheet and Liquidity Summary
© QTS. All Rights Reserved. 18
Q3 2019
Performance Review
© QTS. All Rights Reserved.19
• Q3 ’19 OFFO growth of 16% year-over-year1; Q3 ’19 OFFO/sh growth of 6% year-over-year1
• Adjusted EBITDA margin of 50.3%, down 90bps vs. Q3 ‘181
• Lower margin was driven by higher-than-expected power costs in certain locations combined
with increased property tax expenses, a significant portion of which was passed through
directly to customers
• Higher-than-expected utilities and property tax expenses aggregated to approximately $1.5M
of incremental expense, net of what was recovered from customers
• Excluding the net effect of these expenses, Q3 ’19 adjusted EBITDA margin would have
approximated 53%, an increase of approximately 200bp year-over-year
1. Prior period amounts represent Core business only
Revenue1
Q3 2019 Financial Highlights
$107.5
$125.3
Q3 '18 Q3 '19
$55.0
$63.0
Q3 '18 Q3 '19
Adjusted EBITDA1
© QTS. All Rights Reserved. 20
Ne
t L
ea
sin
g (
$M
)1
• Q3 leasing driven by a strong acceleration in hyperscale combined with steady enterprise demand
• +13% above prior four quarter average leasing
• Subsequent to the end of Q3, signed a 12MW expansion with a strategic hyperscale customer
that will anchor QTS’ new data center development in Atlanta; this lease is not included in Q3
leasing
• Q3 leasing includes 4.5MW downgrade from this customer in Richmond; excluding this
downgrade, Q3 leasing would have been in excess of $22M
• Signed 40 new hybrid colocation logos, up 10%+ year-over-year
• Same space renewal rates +2.0%
• Strong leasing activity resulted in record booked-not-billed backlog of $80M as of the end of Q3 ‘19
Signed new/modified leases totaling $17.4M of incremental annualized rent
Ba
ck
log
($
M)2
1. Incremental annualized revenue from new and modified renewal leases, net of downgrades. Reflects results for Core business only in 2018.
2. Backlog of signed but not yet commenced annualized monthly recurring revenue. Reflects results for Core business only in 2018.
$15.3M Prior 4
Quarter Avg.
Q3 2019 Leasing Review
© QTS. All Rights Reserved. 21
Q3 2019 Hyperscale Leasing Highlights
Hyperscale vertical accounted for approximately 50% of Q3 ’19 leasing
Piscataway: 500kWManassas: 4MW
Ashburn: 10MW (new logo)Atlanta 2: 12MW1
1. Signed subsequent to the end of the third quarter 2019
© QTS. All Rights Reserved. 23
Appendix
© QTS. All Rights Reserved. 24
NOI Reconciliation
$ in thousands
Net Operating Income (NOI)
Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Equity in net (income) loss of unconsolidated entity 317 401 — — —
Interest income (22) (36) (66) — (66)
Interest expense 6,724 6,459 6,384 2 6,386
Depreciation and amortization 42,875 41,481 36,693 1,206 37,899
Other (income) expense (370) 40 — — —
Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980)
Transaction and integration costs 827 1,039 901 — 901
General and administrative expenses 19,504 20,124 17,732 2,191 19,923
Restructuring — — — 13,737 13,737
NOI from consolidated operations $ 76,812 $ 77,242 $ 68,811 $ 2,097 $ 70,908
Pro rata share of NOI from unconsolidated entity 872 842 — — —
Total NOI $ 77,684 $ 78,084 $ 68,811 $ 2,097 $ 70,908
June 30, 2019
TotalNon-Core
Three Months Ended
CoreTotal Total
September 30, 2019 September 30, 2018
© QTS. All Rights Reserved. 25
EBITDAre & Adjusted EBITDA Reconciliation
$ in thousands
EBITDAre and Adjusted EBITDA
Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Equity in net (income) loss of unconsolidated entity 317 401 — — —
Interest income (22) (36) (66) — (66)
Interest expense 6,724 6,459 6,384 2 6,386
Tax expense (benefit) of taxable REIT subsidiaries 369 199 (409) (571) (980)
Depreciation and amortization 42,875 41,481 36,693 1,206 37,899
Loss on disposition of depreciated property and impairment w rite-dow ns of depreciated property — — — 7,409 7,409
Pro rata share of EBITDAre from unconsolidated entity 867 863 — — —
EBITDAre $ 57,718 $ 56,902 $ 50,178 $ (6,422) $ 43,756
Equity-based compensation expense 4,456 4,296 3,961 — 3,961
Restructuring costs — — — 6,328 6,328
Transaction and integration costs 827 1,039 901 — 901
Adjusted EBITDA $ 63,001 $ 62,237 $ 55,040 $ (94) $ 54,946
June 30, 2019
TotalNon-Core
Three Months Ended
September 30, 2018September 30, 2019
Total Total Core
© QTS. All Rights Reserved. 26
FFO, Operating FFO and Adjusted Operating FFO
Reconciliation
*The company’s calculations of Operating FFO and Adjusted Operating FFO may not be comparable to Operating FFO and Adjusted Operating FFO as calculated by other REITs that do not use the same definition
$ in thousands
FFO
Net income (loss) $ 6,588 $ 7,535 $ 7,576 $ (14,468) $ (6,892)
Equity in net (income) loss of unconsolidated entity 317 401 — — —
Real estate depreciation and amortization 39,969 38,544 34,023 556 34,579
Pro rata share of FFO from unconsolidated entity 369 344 — — —
FFO (1) 47,243 46,824 41,599 (13,912) 27,687
Preferred stock dividends (7,045) (7,045) (7,045) — (7,045)
FFO available to common stockholders & OP unit holders 40,198 39,779 34,554 (13,912) 20,642
Restructuring costs — — — 13,737 13,737
Transaction and integration costs 827 1,039 901 — 901
Tax benefit associated w ith restructuring, transaction and integration costs — — — (571) (571)
Operating FFO available to common stockholders & OP unit holders* 41,025 40,818 35,455 (746) 34,709
Maintenance Capex (381) (2,233) (1,660) — (1,660)
Leasing commissions paid (7,302) (6,528) (5,212) (249) (5,461)
Amortization of deferred f inancing costs and bond discount 978 979 959 — 959
Non real estate depreciation and amortization 2,906 2,937 2,670 650 3,320
Straight line rent revenue and expense and other (2,278) (979) (1,013) (54) (1,067)
Tax expense (benefit) from operating results 369 199 (409) — (409)
Equity-based compensation expense 4,456 4,296 3,961 — 3,961
Adjustments for unconsolidated entity 63 (42) — — —
Adjusted Operating FFO available to common stockholders & OP unit holders* $ 39,836 $ 39,447 $ 34,751 $ (399) $ 34,352
June 30, 2019
Three Months Ended
Core
September 30, 2019
Total Total TotalNon-Core
September 30, 2018
© QTS. All Rights Reserved. 27
MRR Reconciliation
$ in thousands
Recognized MRR in the period
Total period revenues (GAAP basis) $ 125,255 $ 119,167 $ 107,513 $ 4,700 $ 112,213
Less: Total period variable lease revenue from recoveries (17,563) (12,672) (11,800) — (11,800)
Total period deferred setup fees (4,041) (3,822) (3,174) (101) (3,275)
Total period straight line rent and other (4,768) (5,485) (1,701) (2,171) (3,872)
Recognized MRR in the period 98,883 97,188 90,838 2,428 93,266
MRR at period end
Total period revenues (GAAP basis) $ 125,255 $ 119,167 $ 107,513 $ 4,700 $ 112,213
Less: Total revenues excluding last month (81,114) (77,863) (71,443) (4,416) (75,859)
Total revenues for last month of period 44,141 41,304 36,070 284 36,354
Less: Last month variable lease revenue from recoveries (6,369) (4,222) (3,896) — (3,896)
Last month deferred setup fees (1,684) (1,322) (1,095) — (1,095)
Last month straight line rent and other (3,452) (3,323) (979) 356 (623)
Add: Pro rata share of MRR at period end of unconsolidated entity 343 343 — — —
MRR at period end $ 32,979 $ 32,780 $ 30,100 $ 640 $ 30,740
Three Months Ended
June 30, 2019September 30, 2019
Total Total Core Non-Core
September 30, 2018
Total