Public Storage Reports Results for the Three and Six Months Ended June 30, 2016
Public Storage (NYSE:PSA) announced today operating results for the three and six months ended June 30, 2016.
Operating Results for the Three Months Ended June 30, 2016
For the three months ended June 30, 2016, net income allocable to our common shareholders was $280.8 million or $1.61 per
diluted common share, compared to $263.9 million or $1.52 in 2015 representing an increase of $16.9 million or $0.09. The increase
is primarily due to (i) a $33.5 million increase in self-storage net operating income (described below) and (ii) an $8.6 million
foreign exchange translation gain associated with our euro denominated debt, partially offset by (iii) a $15.5 million allocation
to our preferred shareholders as a result of redemption activities during the three months ended June 30, 2016 and (iv) $16.7
million in gains on sale of real estate investments recorded in the three months ended June 30, 2015.
The $33.5 million increase in self-storage net operating income is a result of a $23.9 million increase in our Same Store
Facilities (as defined below) and a $9.6 million increase in our Non Same Store Facilities (as defined below). Revenues for the
Same Store Facilities increased 6.0% or $29.4 million in the three months ended June 30, 2016 as compared to 2015, due primarily to
higher realized annual rent per occupied square foot. Cost of operations for the Same Store Facilities increased by 4.2% or $5.5
million in the three months ended June 30, 2016 as compared to 2015, due primarily to increased property taxes, repairs and
maintenance and payroll. The increase in net operating income for the Non Same Store Facilities is due primarily to the impact of
296 self-storage facilities acquired, developed or expanded since January 2013.
Operating Results for the Six Months Ended June 30, 2016
For the six months ended June 30, 2016, net income allocable to our common shareholders was $522.1 million or $3.00 per diluted
common share, compared to $476.5 million or $2.75 in 2015 representing an increase of $45.6 million or $0.25. The increase is
primarily due to (i) a $78.8 million increase in self-storage net operating income offset partially by (ii) a $22.1 million
increase in allocation to our preferred shareholders as a result of redemption activities and (iii) a $17.5 million reduction in
gains on sales of real estate investments.
The $78.8 million increase in self-storage net operating income is a result of a $58.4 million increase in our Same Store
Facilities and a $20.4 million increase in our Non Same Store Facilities. Revenues for the Same Store Facilities increased 6.2% or
$60.1 million in the six months ended June 30, 2016 as compared to 2015, due primarily to higher realized annual rent per occupied
square foot. Cost of operations for the Same Store Facilities increased by 0.6% or $1.7 million in the six months ended June 30,
2016 as compared to 2015, due primarily to increased property taxes, repairs and maintenance, and payroll, offset partially by
lower snow removal, utilities and advertising and selling expense. The increase in net operating income for the Non Same Store
Facilities is due primarily to the impact of 296 self-storage facilities acquired, developed or expanded since January 2013.
Funds from Operations
For the three months ended June 30, 2016, funds from operations (“FFO”) was $2.34 per diluted common share, as compared to $2.15
in 2015, representing an increase of 8.8%. FFO is a non-GAAP (generally accepted accounting principles) term defined by the
National Association of Real Estate Investment Trusts and generally represents net income before depreciation, gains and losses and
impairment charges with respect to real estate assets.
For the six months ended June 30, 2016, FFO was $4.43 per diluted common share, as compared to $4.06 in 2015, representing an
increase of 9.1%.
We also present “Core FFO per share,” a non-GAAP measure that represents FFO per share excluding the impact of (i) foreign
currency exchange gains and losses, (ii) EITF D-42 charges related to the redemption of preferred securities, (iii) general and
administrative expenses associated with the acquisition of self-storage facilities and (iv) certain other non-cash and/or
nonrecurring income or expense items. We review Core FFO per share to evaluate our ongoing operating performance, and we believe it
is used by investors and REIT analysts in a similar manner. However, Core FFO per share is not a substitute for net income per
share. Because other REITs may not compute Core FFO per share in the same manner as we do, may not use the same terminology or may
not present such a measure, Core FFO per share may not be comparable among REITs.
The following table reconciles from FFO per share to Core FFO per share (unaudited):
|
|
|
|
Three Months Ended June 30, |
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
Change |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per share |
|
|
|
$ |
2.34 |
|
|
|
|
$ |
2.15 |
|
|
|
8.8 |
% |
|
|
|
$ |
4.43 |
|
|
|
$ |
4.06 |
|
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminate the per share impact of items excluded from Core FFO:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency exchange (gain) loss, net, including our equity share
|
|
|
|
|
(0.04 |
) |
|
|
|
|
- |
|
|
|
|
|
|
|
|
0.01 |
|
|
|
|
- |
|
|
|
|
Application of EITF D-42 |
|
|
|
|
0.09 |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
0.15 |
|
|
|
|
0.03 |
|
|
|
|
Property acquisition costs |
|
|
|
|
- |
|
|
|
|
|
0.02 |
|
|
|
|
|
|
|
|
- |
|
|
|
|
0.02 |
|
|
|
|
Other items |
|
|
|
|
0.01 |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
0.02 |
|
|
|
|
- |
|
|
|
|
Core FFO per share |
|
|
|
$ |
2.40 |
|
|
|
|
$ |
2.17 |
|
|
|
10.6 |
% |
|
|
|
$ |
4.61 |
|
|
|
$ |
4.11 |
|
|
|
12.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Operations – Same Store Facilities
The Same Store Facilities represent those facilities that have been owned and operated on a stabilized level of occupancy,
revenues and cost of operations since January 1, 2014. We review the operations of our Same Store Facilities, which excludes
facilities whose operating trends are significantly affected by factors such as facilities damaged by casualty events, as well as
recently developed or acquired facilities, to more effectively evaluate the ongoing performance of our self-storage portfolio in
2014, 2015, and 2016. We believe the Same Store information is used by investors and analysts in a similar manner. The Same Store
pool decreased from the 2,007 facilities at March 31, 2016 to 2,003 facilities at June 30, 2016 due primarily to flooding at
certain properties in our Houston market. The following table summarizes the historical operating results of these 2,003 facilities
(127.5 million net rentable square feet) that represent approximately 85% of the aggregate net rentable square feet of our U.S.
consolidated self-storage portfolio at June 30, 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Operating Data for the Same
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store Facilities (2,003 facilities)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
|
|
|
|
Percentage |
|
|
|
|
|
|
|
|
|
|
Percentage |
|
|
|
2016 |
|
|
2015 |
|
|
Change |
|
|
2016 |
|
|
2015 |
|
|
Change |
|
|
|
|
(Dollar amounts in thousands, except for per square foot amounts) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
|
$ |
498,172 |
|
|
|
$ |
469,725 |
|
|
|
6.1 |
% |
|
|
$ |
980,593 |
|
|
|
$ |
922,998 |
|
|
|
6.2 |
% |
Late charges and administrative fees |
|
|
|
23,144 |
|
|
|
|
22,216 |
|
|
|
4.2 |
% |
|
|
|
46,859 |
|
|
|
|
44,370 |
|
|
|
5.6 |
% |
Total revenues (a) |
|
|
|
521,316 |
|
|
|
|
491,941 |
|
|
|
6.0 |
% |
|
|
|
1,027,452 |
|
|
|
|
967,368 |
|
|
|
6.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property taxes |
|
|
|
52,940 |
|
|
|
|
50,404 |
|
|
|
5.0 |
% |
|
|
|
105,776 |
|
|
|
|
101,014 |
|
|
|
4.7 |
% |
On-site property manager payroll |
|
|
|
27,058 |
|
|
|
|
25,419 |
|
|
|
6.4 |
% |
|
|
|
54,159 |
|
|
|
|
52,527 |
|
|
|
3.1 |
% |
Supervisory payroll |
|
|
|
9,478 |
|
|
|
|
9,074 |
|
|
|
4.5 |
% |
|
|
|
18,616 |
|
|
|
|
18,151 |
|
|
|
2.6 |
% |
Repairs and maintenance |
|
|
|
9,830 |
|
|
|
|
8,751 |
|
|
|
12.3 |
% |
|
|
|
18,113 |
|
|
|
|
16,774 |
|
|
|
8.0 |
% |
Snow removal |
|
|
|
494 |
|
|
|
|
293 |
|
|
|
68.6 |
% |
|
|
|
3,343 |
|
|
|
|
8,493 |
|
|
|
(60.6 |
)% |
Utilities |
|
|
|
8,684 |
|
|
|
|
9,270 |
|
|
|
(6.3 |
)% |
|
|
|
18,736 |
|
|
|
|
19,932 |
|
|
|
(6.0 |
)% |
Advertising and selling expense |
|
|
|
5,563 |
|
|
|
|
5,553 |
|
|
|
0.2 |
% |
|
|
|
10,655 |
|
|
|
|
11,758 |
|
|
|
(9.4 |
)% |
Other direct property costs |
|
|
|
13,476 |
|
|
|
|
13,418 |
|
|
|
0.4 |
% |
|
|
|
27,137 |
|
|
|
|
26,515 |
|
|
|
2.3 |
% |
Allocated overhead |
|
|
|
8,514 |
|
|
|
|
8,354 |
|
|
|
1.9 |
% |
|
|
|
19,315 |
|
|
|
|
18,993 |
|
|
|
1.7 |
% |
Total cost of operations (a) |
|
|
|
136,037 |
|
|
|
|
130,536 |
|
|
|
4.2 |
% |
|
|
|
275,850 |
|
|
|
|
274,157 |
|
|
|
0.6 |
% |
Net operating income (b) |
|
|
$ |
385,279 |
|
|
|
$ |
361,405 |
|
|
|
6.6 |
% |
|
|
$ |
751,602 |
|
|
|
$ |
693,211 |
|
|
|
8.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
|
73.9 |
% |
|
|
|
73.5 |
% |
|
|
0.5 |
% |
|
|
|
73.2 |
% |
|
|
|
71.7 |
% |
|
|
2.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square foot occupancy |
|
|
|
95.3 |
% |
|
|
|
95.4 |
% |
|
|
(0.1 |
)% |
|
|
|
94.5 |
% |
|
|
|
94.4 |
% |
|
|
0.1 |
% |
Realized annual rental income per (c): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupied square foot |
|
|
$ |
16.39 |
|
|
|
$ |
15.45 |
|
|
|
6.1 |
% |
|
|
$ |
16.28 |
|
|
|
$ |
15.34 |
|
|
|
6.1 |
% |
Available square foot (“REVPAF”) |
|
|
$ |
15.62 |
|
|
|
$ |
14.73 |
|
|
|
6.0 |
% |
|
|
$ |
15.38 |
|
|
|
$ |
14.47 |
|
|
|
6.3 |
% |
At June 30: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square foot occupancy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95.2 |
% |
|
|
|
95.7 |
% |
|
|
(0.5 |
)% |
Annual contract rent per occupied square foot (d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
17.13 |
|
|
|
$ |
16.26 |
|
|
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
|
Revenues and cost of operations do not include ancillary revenues and expenses
generated at the facilities with respect to tenant reinsurance and retail sales. |
|
(b) |
|
|
See attached reconciliation of self-storage net operating income (“NOI”) to operating
income. |
|
(c) |
|
|
Realized annual rent per occupied square foot is computed by dividing annualized
rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period.
Realized annual rent per available square foot (“REVPAF”) is computed by dividing annualized rental income, before late charges
and administrative fees, by the total available rentable square feet for the period. These measures exclude late charges and
administrative fees in order to provide a better measure of our ongoing level of revenue. Late charges are dependent upon the
level of delinquency and administrative fees are dependent upon the level of move-ins. In addition, the rates charged for late
charges and administrative fees can vary independently from rental rates. These measures take into consideration promotional
discounts, which reduce rental income. |
|
(d) |
|
|
Contract rent represents the applicable contractual monthly rent charged to our
tenants, excluding the impact of promotional discounts, late charges and administrative fees. |
|
|
|
|
The following table summarizes selected quarterly financial data with respect to the Same Store Facilities (unaudited):
|
|
|
|
|
For the Quarter Ended |
|
|
|
|
|
|
|
|
|
March 31 |
|
|
June 30 |
|
|
September 30 |
|
|
December 31 |
|
|
Entire Year |
|
|
|
|
|
(Amounts in thousands, except for per square foot amounts) |
Total revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
$ |
506,136 |
|
|
|
$ |
521,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
$ |
475,427 |
|
|
|
$ |
491,941 |
|
|
|
$ |
516,918 |
|
|
|
$ |
508,054 |
|
|
|
$ |
1,992,340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
$ |
139,813 |
|
|
|
$ |
136,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
$ |
143,621 |
|
|
|
$ |
130,536 |
|
|
|
$ |
133,765 |
|
|
|
$ |
107,368 |
|
|
|
$ |
515,290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
$ |
52,836 |
|
|
|
$ |
52,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
$ |
50,610 |
|
|
|
$ |
50,404 |
|
|
|
$ |
50,053 |
|
|
|
$ |
27,958 |
|
|
|
$ |
179,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repairs and maintenance, including snow removal expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
$ |
11,132 |
|
|
|
$ |
10,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
$ |
16,223 |
|
|
|
$ |
9,044 |
|
|
|
$ |
10,198 |
|
|
|
$ |
10,318 |
|
|
|
$ |
45,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and selling expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
$ |
5,092 |
|
|
|
$ |
5,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
$ |
6,205 |
|
|
|
$ |
5,553 |
|
|
|
$ |
6,970 |
|
|
|
$ |
6,447 |
|
|
|
$ |
25,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVPAF: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
$ |
15.13 |
|
|
|
$ |
15.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
$ |
14.22 |
|
|
|
$ |
14.73 |
|
|
|
$ |
15.44 |
|
|
|
$ |
15.19 |
|
|
|
$ |
14.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average realized annual rent per occupied square foot:
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
$ |
16.16 |
|
|
|
$ |
16.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
$ |
15.22 |
|
|
|
$ |
15.45 |
|
|
|
$ |
16.20 |
|
|
|
$ |
16.19 |
|
|
|
$ |
15.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average occupancy levels for the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
93.6 |
% |
|
|
|
95.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
93.4 |
% |
|
|
|
95.4 |
% |
|
|
|
95.3 |
% |
|
|
|
93.9 |
% |
|
|
|
94.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Operations – Non Same Store Facilities
The Non Same Store Facilities at June 30, 2016 represent 296 facilities that were not stabilized with respect to occupancies or
rental rates since January 1, 2014 or that we did not own as of January 1, 2014. The following table summarizes operating data with
respect to the Non Same Store Facilities (unaudited):
NON SAME STORE |
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
FACILITIES |
|
|
|
2016 |
|
|
2015 |
|
|
Change |
|
|
2016 |
|
|
2015 |
|
|
Change |
|
|
|
|
(Dollar amounts in thousands, except for per square foot amounts) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 acquisitions |
|
|
|
$ |
3,264 |
|
|
$ |
- |
|
|
$ |
3,264 |
|
|
$ |
5,103 |
|
|
|
$ |
- |
|
|
|
$ |
5,103 |
|
2015 acquisitions |
|
|
|
|
3,777 |
|
|
|
1,019 |
|
|
|
2,758 |
|
|
|
7,372 |
|
|
|
|
1,642 |
|
|
|
|
5,730 |
|
2014 acquisitions |
|
|
|
|
11,500 |
|
|
|
10,334 |
|
|
|
1,166 |
|
|
|
22,435 |
|
|
|
|
20,006 |
|
|
|
|
2,429 |
|
2013 acquisitions |
|
|
|
|
24,582 |
|
|
|
22,475 |
|
|
|
2,107 |
|
|
|
48,392 |
|
|
|
|
43,849 |
|
|
|
|
4,543 |
|
Developed facilities |
|
|
|
|
5,194 |
|
|
|
1,830 |
|
|
|
3,364 |
|
|
|
9,451 |
|
|
|
|
3,016 |
|
|
|
|
6,435 |
|
Other facilities |
|
|
|
|
24,754 |
|
|
|
23,429 |
|
|
|
1,325 |
|
|
|
48,768 |
|
|
|
|
45,784 |
|
|
|
|
2,984 |
|
Total revenues |
|
|
|
|
73,071 |
|
|
|
59,087 |
|
|
|
13,984 |
|
|
|
141,521 |
|
|
|
|
114,297 |
|
|
|
|
27,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of operations before depreciation and amortization expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 acquisitions |
|
|
|
|
1,174 |
|
|
|
- |
|
|
|
1,174 |
|
|
|
1,725 |
|
|
|
|
- |
|
|
|
|
1,725 |
|
2015 acquisitions |
|
|
|
|
1,275 |
|
|
|
374 |
|
|
|
901 |
|
|
|
2,567 |
|
|
|
|
578 |
|
|
|
|
1,989 |
|
2014 acquisitions |
|
|
|
|
3,143 |
|
|
|
2,989 |
|
|
|
154 |
|
|
|
6,246 |
|
|
|
|
6,137 |
|
|
|
|
109 |
|
2013 acquisitions |
|
|
|
|
7,094 |
|
|
|
6,803 |
|
|
|
291 |
|
|
|
14,211 |
|
|
|
|
13,966 |
|
|
|
|
245 |
|
Developed facilities |
|
|
|
|
2,623 |
|
|
|
956 |
|
|
|
1,667 |
|
|
|
4,433 |
|
|
|
|
1,573 |
|
|
|
|
2,860 |
|
Other facilities |
|
|
|
|
6,341 |
|
|
|
6,168 |
|
|
|
173 |
|
|
|
12,518 |
|
|
|
|
12,657 |
|
|
|
|
(139 |
) |
Total cost of operations |
|
|
|
|
21,650 |
|
|
|
17,290 |
|
|
|
4,360 |
|
|
|
41,700 |
|
|
|
|
34,911 |
|
|
|
|
6,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 acquisitions |
|
|
|
|
2,090 |
|
|
|
- |
|
|
|
2,090 |
|
|
|
3,378 |
|
|
|
|
- |
|
|
|
|
3,378 |
|
2015 acquisitions |
|
|
|
|
2,502 |
|
|
|
645 |
|
|
|
1,857 |
|
|
|
4,805 |
|
|
|
|
1,064 |
|
|
|
|
3,741 |
|
2014 acquisitions |
|
|
|
|
8,357 |
|
|
|
7,345 |
|
|
|
1,012 |
|
|
|
16,189 |
|
|
|
|
13,869 |
|
|
|
|
2,320 |
|
2013 acquisitions |
|
|
|
|
17,488 |
|
|
|
15,672 |
|
|
|
1,816 |
|
|
|
34,181 |
|
|
|
|
29,883 |
|
|
|
|
4,298 |
|
Developed facilities |
|
|
|
|
2,571 |
|
|
|
874 |
|
|
|
1,697 |
|
|
|
5,018 |
|
|
|
|
1,443 |
|
|
|
|
3,575 |
|
Other facilities |
|
|
|
|
18,413 |
|
|
|
17,261 |
|
|
|
1,152 |
|
|
|
36,250 |
|
|
|
|
33,127 |
|
|
|
|
3,123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (a) |
|
|
|
$ |
51,421 |
|
|
$ |
41,797 |
|
|
$ |
9,624 |
|
|
$ |
99,821 |
|
|
|
$ |
79,386 |
|
|
|
$ |
20,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square foot occupancy: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91.7 |
% |
|
|
|
- |
|
|
|
|
- |
|
2015 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92.3 |
% |
|
|
|
88.0 |
% |
|
|
|
4.9 |
% |
2014 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94.5 |
% |
|
|
|
93.4 |
% |
|
|
|
1.2 |
% |
2013 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94.6 |
% |
|
|
|
94.7 |
% |
|
|
|
(0.1 |
)% |
Developed facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65.8 |
% |
|
|
|
77.3 |
% |
|
|
|
(14.9 |
)% |
Other facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90.3 |
% |
|
|
|
91.1 |
% |
|
|
|
(0.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89.4 |
% |
|
|
|
91.9 |
% |
|
|
|
(2.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual contract rent per occupied square foot: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
11.10 |
|
|
|
$ |
- |
|
|
|
|
- |
|
2015 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.09 |
|
|
|
|
12.94 |
|
|
|
|
1.2 |
% |
2014 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.09 |
|
|
|
|
13.04 |
|
|
|
|
8.1 |
% |
2013 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.08 |
|
|
|
|
14.04 |
|
|
|
|
7.4 |
% |
Developed facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.73 |
|
|
|
|
11.37 |
|
|
|
|
12.0 |
% |
Other facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.46 |
|
|
|
|
16.45 |
|
|
|
|
6.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
14.93 |
|
|
|
$ |
14.48 |
|
|
|
|
3.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24 |
|
|
|
|
- |
|
|
|
|
24 |
|
2015 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
|
8 |
|
|
|
|
9 |
|
2014 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 |
|
|
|
|
44 |
|
|
|
|
- |
|
2013 acquisitions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105
|
|
|
|
|
105
|
|
|
|
|
-
|
|
Developed facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
13 |
|
|
|
|
16 |
|
Other facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77 |
|
|
|
|
77 |
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
296 |
|
|
|
|
247 |
|
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net rentable square feet (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
2016 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,703 |
|
|
|
|
- |
|
|
|
|
1,703 |
|
2015 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,285 |
|
|
|
|
560 |
|
|
|
|
725 |
|
2014 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,457 |
|
|
|
|
3,457 |
|
|
|
|
- |
|
2013 acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,906 |
|
|
|
|
6,906 |
|
|
|
|
- |
|
Developed facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,113 |
|
|
|
|
1,124 |
|
|
|
|
1,989 |
|
Other facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,324 |
|
|
|
|
6,290 |
|
|
|
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,788 |
|
|
|
|
18,337 |
|
|
|
|
4,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
|
See attached reconciliation of self-storage NOI to operating income. |
|
|
|
|
Investing and Capital Markets Activities
During the three months ended June 30, 2016, we acquired 12 self-storage facilities (six located in Ohio, two each in South
Carolina and Texas, and one each in North Carolina and Indiana), with 0.9 million net rentable square feet, for $99 million.
Subsequent to June 30, 2016, we acquired or were under contract to acquire 21 self-storage facilities (11 in Oklahoma, four in
Kentucky, two in Ohio, and one each in Georgia, Colorado, Utah and Michigan), with 1.7 million net rentable square feet, for $169
million. During the six months ended June 30, 2016, we acquired 24 self-storage facilities with 1.7 million net rentable square
feet for $198 million.
During the three months ended June 30, 2016, we completed seven newly developed facilities and various expansion projects (1.0
million net rentable square feet) costing $116 million. During the six months ended June 30, 2016, we completed nine newly
developed facilities and various expansion projects (1.3 million net rentable square feet) costing an aggregate of $137 million. At
June 30, 2016, we had various facilities in development (4.1 million net rentable square feet) estimated to cost $510 million and
various expansion projects (0.9 million net rentable square feet) estimated to cost $121 million. The remaining $403 million of
development costs for these projects is expected to be incurred in 2016 and 2017.
On May 17, 2016, we issued our 5.125% Series C Preferred Shares for gross proceeds of $200 million.
On June 21, 2016, we called our 6.35% Series R Preferred Shares for redemption. The shares were redeemed on July 26, 2016.
On July 20, 2016, we issued our 4.95% Series D Preferred Shares for gross proceeds of $325 million.
Distributions Declared
On July 27, 2016, our Board of Trustees declared a regular common quarterly dividend of $1.80 per common share. The Board also
declared dividends with respect to our various series of preferred shares. All the dividends are payable on September 29, 2016 to
shareholders of record as of September 14, 2016.
Second Quarter Conference Call
A conference call is scheduled for July 28, 2016 at 11:00 a.m. (PDT) to discuss the second quarter earnings results. The
domestic dial-in number is (866) 406-5408, and the international dial-in number is (973) 582-2770 (conference ID number for either
domestic or international is 45700639). A simultaneous audio webcast may be accessed by using the link at www.publicstorage.com under “Company Info, Investor Relations, News and Events, Events Calendar.” A replay of
the conference call may be accessed through August 11, 2016 by calling (800) 585-8367 (domestic) or (404) 537-3406 (international)
or by using the link at www.publicstorage.com under “Company Info, Investor Relations, News and Events, Events Calendar.” All forms of
replay utilize conference ID number 45700639.
About Public Storage
Public Storage, a member of the S&P 500 and FT Global 500, is a REIT that primarily acquires, develops, owns and operates
self-storage facilities. The Company’s headquarters are located in Glendale, California. At June 30, 2016, we had interests in
2,310 self-storage facilities located in 38 states with approximately 151 million net rentable square feet in the United States and
218 storage facilities located in seven Western European nations with approximately 12 million net rentable square feet operated
under the “Shurgard” brand. We also own a 42% common equity interest in PS Business Parks, Inc. (NYSE:PSB) which owned and operated
approximately 28 million rentable square feet of commercial space at June 30, 2016.
Additional information about Public Storage is available on our website, www.publicstorage.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of
1995. All statements in this press release, other than statements of historical fact, are forward-looking statements which may be
identified by the use of the words “expects,” “believes,” “anticipates,” “should,” “estimates” and similar expressions. These
forward-looking statements involve known and unknown risks and uncertainties, which may cause our actual results and performance to
be materially different from those expressed or implied in the forward-looking statements. Factors and risks that may impact future
results and performance include, but are not limited to, those described in Part 1, Item 1A, “Risk Factors” in our most recent
Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on February 29, 2016 and in our other
filings with the SEC and the following: general risks associated with the ownership and operation of real estate, including changes
in demand, risk related to development of self-storage facilities, potential liability for environmental contamination, natural
disasters and adverse changes in laws and regulations governing property tax, real estate and zoning; risks associated with
downturns in the national and local economies in the markets in which we operate, including risks related to current economic
conditions and the economic health of our customers; the impact of competition from new and existing self-storage and commercial
facilities and other storage alternatives; difficulties in our ability to successfully evaluate, finance, integrate into our
existing operations and manage acquired and developed properties; risks associated with international operations including, but not
limited to, unfavorable foreign currency rate fluctuations, changes in tax laws, and local and global economic uncertainty that
could adversely affect our earnings and cash flows; risks related to our participation in joint ventures; the impact of the
regulatory environment as well as national, state and local laws and regulations including, without limitation, those governing
environmental, taxes, our tenant reinsurance business and labor, and risks related to the impact of new laws and regulations; risks
of increased tax expense associated either with a possible failure by us to qualify as a REIT, or with challenges to the
determination of taxable income for our taxable REIT subsidiaries; changes in federal or state tax laws related to the taxation of
REITs and other corporations; security breaches or a failure of our networks, systems or technology could adversely impact our
business, customer and employee relationships; risks associated with the self-insurance of certain business risks, including
property and casualty insurance, employee health insurance and workers compensation liabilities; difficulties in raising capital at
a reasonable cost; delays in the development process; ongoing litigation and other legal and regulatory actions which may divert
management’s time and attention, require us to pay damages and expenses or restrict the operation of our business; and economic
uncertainty due to the impact of war or terrorism. These forward-looking statements speak only as of the date of this press
release. All of our forward-looking statements, including those in this press release, are qualified in their entirety by this
statement. We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether as a
result of new information, new estimates, or other factors, events or circumstances after the date of this press release, except
where expressly required by law. Given these risks and uncertainties, you should not rely on any forward-looking statements in this
press release, or which management may make orally or in writing from time to time, as predictions of future events nor guarantees
of future performance.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PUBLIC STORAGE
SELECTED BALANCE SHEET DATA
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
Six Months Ended June 30, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
|
|
|
$ |
594,387 |
|
|
|
|
$ |
551,028 |
|
|
|
|
$ |
1,168,973 |
|
|
|
|
$ |
1,081,665 |
|
Ancillary operations |
|
|
|
|
39,801 |
|
|
|
|
|
37,587 |
|
|
|
|
|
77,001 |
|
|
|
|
|
71,829 |
|
|
|
|
|
|
634,188 |
|
|
|
|
|
588,615 |
|
|
|
|
|
1,245,974 |
|
|
|
|
|
1,153,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
|
|
|
157,687 |
|
|
|
|
|
147,826 |
|
|
|
|
|
317,550 |
|
|
|
|
|
309,068 |
|
Ancillary cost of operations |
|
|
|
|
14,317 |
|
|
|
|
|
13,271 |
|
|
|
|
|
27,740 |
|
|
|
|
|
24,041 |
|
Depreciation and amortization |
|
|
|
|
107,013 |
|
|
|
|
|
106,473 |
|
|
|
|
|
212,141 |
|
|
|
|
|
213,619 |
|
General and administrative |
|
|
|
|
18,321 |
|
|
|
|
|
20,988 |
|
|
|
|
|
41,368 |
|
|
|
|
|
45,148 |
|
|
|
|
|
|
297,338 |
|
|
|
|
|
288,558 |
|
|
|
|
|
598,799 |
|
|
|
|
|
591,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
|
336,850 |
|
|
|
|
|
300,057 |
|
|
|
|
|
647,175 |
|
|
|
|
|
561,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
|
|
|
4,028 |
|
|
|
|
|
3,815 |
|
|
|
|
|
7,864 |
|
|
|
|
|
7,852 |
|
Interest expense |
|
|
|
|
(1,378 |
) |
|
|
|
|
- |
|
|
|
|
|
(2,089 |
) |
|
|
|
|
- |
|
Equity in earnings of unconsolidated real estate entities |
|
|
|
|
10,227 |
|
|
|
|
|
7,480 |
|
|
|
|
|
24,391 |
|
|
|
|
|
23,664 |
|
Gain on sale of real estate investments |
|
|
|
|
- |
|
|
|
|
|
16,688 |
|
|
|
|
|
689 |
|
|
|
|
|
18,160 |
|
Foreign currency exchange gain (loss) |
|
|
|
|
8,632 |
|
|
|
|
|
- |
|
|
|
|
|
(2,322 |
) |
|
|
|
|
- |
|
Net income |
|
|
|
|
358,359 |
|
|
|
|
|
328,040 |
|
|
|
|
|
675,708 |
|
|
|
|
|
611,294 |
|
Allocation to noncontrolling interests |
|
|
|
|
(1,700 |
) |
|
|
|
|
(1,635 |
) |
|
|
|
|
(3,176 |
) |
|
|
|
|
(3,108 |
) |
Net income allocable to Public Storage shareholders |
|
|
|
|
356,659 |
|
|
|
|
|
326,405 |
|
|
|
|
|
672,532 |
|
|
|
|
|
608,186 |
|
Allocation of net income to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shareholders – distributions |
|
|
|
|
(59,216 |
) |
|
|
|
|
(61,449 |
) |
|
|
|
|
(121,488 |
) |
|
|
|
|
(125,004 |
) |
Preferred shareholders – redemptions |
|
|
|
|
(15,537 |
) |
|
|
|
|
- |
|
|
|
|
|
(26,873 |
) |
|
|
|
|
(4,784 |
) |
Restricted share units |
|
|
|
|
(1,131 |
) |
|
|
|
|
(1,030 |
) |
|
|
|
|
(2,061 |
) |
|
|
|
|
(1,859 |
) |
Net income allocable to common shareholders |
|
|
|
$ |
280,775 |
|
|
|
|
$ |
263,926 |
|
|
|
|
$ |
522,110 |
|
|
|
|
$ |
476,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share – Basic |
|
|
|
$ |
1.62 |
|
|
|
|
$ |
1.53 |
|
|
|
|
$ |
3.02 |
|
|
|
|
$ |
2.76 |
|
Net income per common share – Diluted |
|
|
|
$ |
1.61 |
|
|
|
|
$ |
1.52 |
|
|
|
|
$ |
3.00 |
|
|
|
|
$ |
2.75 |
|
Weighted average common shares – Basic |
|
|
|
|
173,087 |
|
|
|
|
|
172,629 |
|
|
|
|
|
173,032 |
|
|
|
|
|
172,575 |
|
Weighted average common shares – Diluted |
|
|
|
|
174,000 |
|
|
|
|
|
173,387 |
|
|
|
|
|
173,925 |
|
|
|
|
|
173,377 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PUBLIC STORAGE
SELECTED BALANCE SHEET DATA
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016 |
|
|
|
|
|
|
December 31, 2015 |
ASSETS |
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
$ |
260,124 |
|
|
|
|
|
|
|
$ |
104,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating real estate facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and buildings, at cost |
|
|
|
|
|
|
|
|
|
13,570,660 |
|
|
|
|
|
|
|
|
13,205,261 |
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
|
(5,064,423 |
) |
|
|
|
|
|
|
|
(4,866,738 |
) |
|
|
|
|
|
|
|
|
|
|
8,506,237 |
|
|
|
|
|
|
|
|
8,338,523 |
|
Construction in process |
|
|
|
|
|
|
|
|
|
228,103 |
|
|
|
|
|
|
|
|
219,190 |
|
Investments in unconsolidated real estate entities (a) |
|
|
|
|
|
|
|
|
|
696,069 |
|
|
|
|
|
|
|
|
809,308 |
|
Goodwill and other intangible assets, net |
|
|
|
|
|
|
|
|
|
213,396 |
|
|
|
|
|
|
|
|
211,458 |
|
Other assets |
|
|
|
|
|
|
|
|
|
93,208 |
|
|
|
|
|
|
|
|
95,468 |
|
Total assets |
|
|
|
|
|
|
|
|
$ |
9,997,137 |
|
|
|
|
|
|
|
$ |
9,778,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured notes |
|
|
|
|
|
|
|
|
$ |
379,792 |
|
|
|
|
|
|
|
$ |
263,940 |
|
Mortgage notes |
|
|
|
|
|
|
|
|
|
57,043 |
|
|
|
|
|
|
|
|
55,076 |
|
Preferred shares called for redemption |
|
|
|
|
|
|
|
|
|
487,500 |
|
|
|
|
|
|
|
|
- |
|
Accrued and other liabilities |
|
|
|
|
|
|
|
|
|
305,769 |
|
|
|
|
|
|
|
|
261,578 |
|
Total liabilities |
|
|
|
|
|
|
|
|
|
1,230,104 |
|
|
|
|
|
|
|
|
580,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Public Storage shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Preferred Shares, $0.01 par value, 100,000,000 shares authorized, 147,700 shares issued
(in series) and outstanding (162,200 at December 31, 2015), at liquidation preference
|
|
|
|
|
|
|
|
|
|
3,692,500 |
|
|
|
|
|
|
|
|
4,055,000 |
|
Common Shares, $0.10 par value, 650,000,000 shares authorized, 173,098,015 shares issued and
outstanding, 172,921,241 shares at December 31, 2015)
|
|
|
|
|
|
|
|
|
|
17,310 |
|
|
|
|
|
|
|
|
17,293 |
|
Paid-in capital |
|
|
|
|
|
|
|
|
|
5,598,846 |
|
|
|
|
|
|
|
|
5,601,506 |
|
Accumulated deficit |
|
|
|
|
|
|
|
|
|
(491,912 |
) |
|
|
|
|
|
|
|
(434,610 |
) |
Accumulated other comprehensive loss |
|
|
|
|
|
|
|
|
|
(78,991 |
) |
|
|
|
|
|
|
|
(68,548 |
) |
Total Public Storage shareholders’ equity |
|
|
|
|
|
|
|
|
|
8,737,753 |
|
|
|
|
|
|
|
|
9,170,641 |
|
Noncontrolling interests |
|
|
|
|
|
|
|
|
|
29,280 |
|
|
|
|
|
|
|
|
26,997 |
|
Total equity |
|
|
|
|
|
|
|
|
|
8,767,033 |
|
|
|
|
|
|
|
|
9,197,638 |
|
Total liabilities and equity |
|
|
|
|
|
|
|
|
$ |
9,997,137 |
|
|
|
|
|
|
|
$ |
9,778,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
|
Decrease in investments in unconsolidated real estate entities is due primarily to a $104 million
cash distribution we received from Shurgard Europe in the three months ended June 30, 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PUBLIC STORAGE
SELECTED FINANCIAL DATA
Computation of Funds from Operations and Funds Available for Distribution
(Unaudited – amounts in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
Six Months Ended June 30, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
Computation of FFO per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income allocable to common shareholders |
|
|
|
$ |
280,775 |
|
|
|
|
$ |
263,926 |
|
|
|
|
$ |
522,110 |
|
|
|
|
$ |
476,539 |
|
Eliminate items excluded from FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
107,013 |
|
|
|
|
|
106,473 |
|
|
|
|
|
212,141 |
|
|
|
|
|
213,619 |
|
Depreciation from unconsolidated real estate investments |
|
|
|
|
19,454 |
|
|
|
|
|
19,035 |
|
|
|
|
|
38,991 |
|
|
|
|
|
37,816 |
|
Depreciation allocated to noncontrolling interests and restricted share unitholders
|
|
|
|
|
(876 |
) |
|
|
|
|
(828 |
) |
|
|
|
|
(1,758 |
) |
|
|
|
|
(1,755 |
) |
Gains on sale of real estate investments, including our equity share from investments and other
|
|
|
|
|
- |
|
|
|
|
|
(16,625 |
) |
|
|
|
|
(689 |
) |
|
|
|
|
(23,103 |
) |
FFO allocable to common shares (a) |
|
|
|
$ |
406,366 |
|
|
|
|
$ |
371,981 |
|
|
|
|
$ |
770,795 |
|
|
|
|
$ |
703,116 |
|
Diluted weighted average common shares |
|
|
|
|
174,000 |
|
|
|
|
|
173,387 |
|
|
|
|
|
173,925 |
|
|
|
|
|
173,377 |
|
FFO per share (a) |
|
|
|
$ |
2.34 |
|
|
|
|
$ |
2.15 |
|
|
|
|
$ |
4.43 |
|
|
|
|
$ |
4.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Earnings per Share to FFO per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - diluted |
|
|
|
$ |
1.61 |
|
|
|
|
$ |
1.52 |
|
|
|
|
$ |
3.00 |
|
|
|
|
$ |
2.75 |
|
Eliminate per share amounts excluded from FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization, including amounts from investments and excluding amounts allocated to
noncontrolling interests and restricted share unitholders
|
|
|
|
|
0.72 |
|
|
|
|
|
0.72 |
|
|
|
|
|
1.43 |
|
|
|
|
|
1.44 |
|
Gains on sale of real estate investments, including our equity share from investments and other
|
|
|
|
|
0.01 |
|
|
|
|
|
(0.09 |
) |
|
|
|
|
- |
|
|
|
|
|
(0.13 |
) |
FFO per share (a) |
|
|
|
$ |
2.34 |
|
|
|
|
$ |
2.15 |
|
|
|
|
$ |
4.43 |
|
|
|
|
$ |
4.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computation of Funds Available for Distribution ("FAD"):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO allocable to common shares |
|
|
|
$ |
406,366 |
|
|
|
|
$ |
371,981 |
|
|
|
|
$ |
770,795 |
|
|
|
|
$ |
703,116 |
|
Eliminate effect of items included in FFO but not FAD: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash share-based compensation expense |
|
|
|
|
8,431 |
|
|
|
|
|
7,334 |
|
|
|
|
|
16,483 |
|
|
|
|
|
14,492 |
|
Foreign currency exchange (gain) loss, net, including our equity share from investments
|
|
|
|
|
(6,537 |
) |
|
|
|
|
- |
|
|
|
|
|
1,381 |
|
|
|
|
|
- |
|
Application of EITF D-42, including our equity share from investments
|
|
|
|
|
15,537 |
|
|
|
|
|
- |
|
|
|
|
|
26,873 |
|
|
|
|
|
4,784 |
|
Less: Capital expenditures to maintain real estate facilities |
|
|
|
|
(30,552 |
) |
|
|
|
|
(24,562 |
) |
|
|
|
|
(44,945 |
) |
|
|
|
|
(32,461 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAD (a) |
|
|
|
$ |
393,245 |
|
|
|
|
$ |
354,753 |
|
|
|
|
$ |
770,587 |
|
|
|
|
$ |
689,931 |
|
Distributions paid to common shareholders |
|
|
|
$ |
311,357 |
|
|
|
|
$ |
293,327 |
|
|
|
|
$ |
605,324 |
|
|
|
|
$ |
534,776 |
|
Distribution payout ratio |
|
|
|
|
79.2 |
% |
|
|
|
|
82.7 |
% |
|
|
|
|
78.6 |
% |
|
|
|
|
77.5 |
% |
Distributions per common share |
|
|
|
$ |
1.80 |
|
|
|
|
$ |
1.70 |
|
|
|
|
$ |
3.50 |
|
|
|
|
$ |
3.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
|
FFO and FFO per share are non-GAAP measures defined by the National Association of
Real Estate Investment Trusts and, along with the non-GAAP measure FAD, are considered helpful measures of REIT performance by
REITs and many REIT analysts. FFO represents net income before real estate depreciation, gains or losses and impairment
charges, which are excluded because they are based upon historical real estate costs and assume that building values diminish
ratably over time, while we believe that real estate values fluctuate due to market conditions. FAD represents FFO adjusted to
exclude certain non-cash charges and to deduct capital expenditures. We utilize FAD in evaluating our ongoing cash flow
available for investment, debt repayment, and common distributions. We believe investors and analysts utilize FAD in a similar
manner. FFO and FFO per share are not a substitute for net income or earnings per share. FFO and FAD are not substitutes for
GAAP net cash flow in evaluating our liquidity or ability to pay dividends, because they exclude investing and financing
activities presented on our statements of cash flows. In addition, other REITs may compute these measures differently, so
comparisons among REITs may not be helpful. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PUBLIC STORAGE
SELECTED FINANCIAL DATA
Reconciliation of Self-Storage Net Operating Income to
Operating Income
(Unaudited – amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
Six Months Ended June 30, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage revenues for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store Facilities |
|
|
|
$ |
521,316 |
|
|
|
|
$ |
491,941 |
|
|
|
|
$ |
1,027,452 |
|
|
|
|
$ |
967,368 |
|
Non Same Store Facilities |
|
|
|
|
73,071 |
|
|
|
|
|
59,087 |
|
|
|
|
|
141,521 |
|
|
|
|
|
114,297 |
|
Self-storage revenues |
|
|
|
|
594,387 |
|
|
|
|
|
551,028 |
|
|
|
|
|
1,168,973 |
|
|
|
|
|
1,081,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store Facilities |
|
|
|
|
136,037 |
|
|
|
|
|
130,536 |
|
|
|
|
|
275,850 |
|
|
|
|
|
274,157 |
|
Non Same Store Facilities |
|
|
|
|
21,650 |
|
|
|
|
|
17,290 |
|
|
|
|
|
41,700 |
|
|
|
|
|
34,911 |
|
Self-storage cost of operations |
|
|
|
|
157,687 |
|
|
|
|
|
147,826 |
|
|
|
|
|
317,550 |
|
|
|
|
|
309,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage net operating income for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store Facilities |
|
|
|
|
385,279 |
|
|
|
|
|
361,405 |
|
|
|
|
|
751,602 |
|
|
|
|
|
693,211 |
|
Non Same Store Facilities |
|
|
|
|
51,421 |
|
|
|
|
|
41,797 |
|
|
|
|
|
99,821 |
|
|
|
|
|
79,386 |
|
Self-storage net operating income (a) |
|
|
|
|
436,700 |
|
|
|
|
|
403,202 |
|
|
|
|
|
851,423 |
|
|
|
|
|
772,597 |
|
Ancillary operating revenues |
|
|
|
|
39,801 |
|
|
|
|
|
37,587 |
|
|
|
|
|
77,001 |
|
|
|
|
|
71,829 |
|
Ancillary cost of operations |
|
|
|
|
(14,317 |
) |
|
|
|
|
(13,271 |
) |
|
|
|
|
(27,740 |
) |
|
|
|
|
(24,041 |
) |
Depreciation and amortization |
|
|
|
|
(107,013 |
) |
|
|
|
|
(106,473 |
) |
|
|
|
|
(212,141 |
) |
|
|
|
|
(213,619 |
) |
General and administrative expense |
|
|
|
|
(18,321 |
) |
|
|
|
|
(20,988 |
) |
|
|
|
|
(41,368 |
) |
|
|
|
|
(45,148 |
) |
Operating income on our income statement |
|
|
|
$ |
336,850 |
|
|
|
|
$ |
300,057 |
|
|
|
|
$ |
647,175 |
|
|
|
|
$ |
561,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
|
Net operating income or “NOI” is a non-GAAP financial measure that excludes the
impact of depreciation and amortization expense, which is based upon historical real estate costs and assumes that building
values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. We utilize NOI
in determining current property values, evaluating property performance, and in evaluating operating trends. We believe that
investors and analysts utilize NOI in a similar manner. NOI is not a substitute for net income, net operating cash flow, or
other related GAAP financial measures, in evaluating our operating results. This table reconciles from NOI for our self-storage
facilities to the operating income presented on our income statement. |
|
|
|
|
Public Storage
Clemente Teng
(818) 244-8080, Ext. 1141
View source version on businesswire.com: http://www.businesswire.com/news/home/20160727006649/en/