Attached files

file filename
8-K - 8-K - Public Storagepsa-20180801x8k.htm

 

News Release



Public Storage

701 Western Avenue

Glendale, CA 91201-2349

PublicStorage.com







 

 



For Release

Immediately



Date

August 1, 2018



Contact

Ryan Burke



 

(818) 244-8080, Ext. 1141



 

 



Public Storage Reports Results for the Three and Six Months Ended June 30, 2018

GLENDALE,  CaliforniaPublic Storage (NYSE:PSA) announced today operating results for the three and six months ended June 30, 2018.       

Operating Results for the Three Months Ended June 30, 2018

For the three months ended June 30, 2018, net income allocable to our common shareholders was $348.3 million or $2.00 per diluted common share, compared to $276.7 million or $1.59 per diluted common share in 2017 representing an increase of $71.6 million or $0.41 per diluted common share.  The increase is due primarily to (i) a $12.3 million increase in self-storage net operating income (described below), (ii) our $24.0 million equity share of a gain on sale of assets recorded by PS Business Parks in the three months ended June 30, 2018, (iii) a $47.4 million increase due to the impact of foreign currency exchange gains and losses associated with our euro denominated debt and (iv) a $14.6 million allocation to preferred shareholders associated with preferred share redemptions in the three months ended June 30, 2017.  These increases were offset partially by a $13.0 million increase in general and administrative expense due to the acceleration of share-based compensation expense accruals for our CEO and CFO in 2018 as a result of their upcoming retirement and the reversal of share-based compensation accruals forfeited by retiring executives in 2017. 

The $12.3 million increase in self-storage net operating income is a result of a $4.7 million increase in our Same Store Facilities (as defined below) and a $7.6 million increase in our Non Same Store Facilities (as defined below).  Revenues for the Same Store Facilities increased 1.5% or $8.5 million in the three months ended June 30, 2018 as compared to 2017, due primarily to higher realized annual rent per occupied square foot.  Cost of operations for the Same Store Facilities increased by 2.6% or $3.8 million in the three months ended June 30, 2018 as compared to 2017, due primarily to increased property taxes.  The increase in net operating income of $7.6 million for the Non Same Store Facilities is due primarily to the impact of 137 self-storage facilities acquired and developed since January 2016.  

Operating Results for the Six Months Ended June 30, 2018

For the six months ended June 30, 2018, net income allocable to our common shareholders was $636.1 million or $3.65 per diluted common share, compared to $557.8 million or $3.20 in 2017 representing an increase of $78.3 million or $0.45 per diluted common share.  The increase is due primarily to (i) a $25.9 million increase in self-storage net operating income, (ii) our $34.9 million equity share of gains recorded by PS Business Parks in the six months ended June 30, 2018, (iii) a $41.1 million increase due to the impact of foreign currency exchange gains and losses associated with our euro denominated debt and (iv) a $14.6 million allocation to preferred shareholders associated with preferred share redemptions in the six months ended June 30, 2017.  These increases were offset partially by a $21.0 million increase in general and administrative expense due to the acceleration of share-based compensation expense accruals for our CEO and CFO in 2018 as a result of their upcoming retirement and the reversal of share-based compensation accruals forfeited by retiring executives in 2017.

The $25.9 million increase in self-storage net operating income is a result of an $11.2 million increase in our Same Store Facilities and $14.7 million increase in our Non Same Store Facilities.  Revenues for the Same Store Facilities increased 1.8% or $20.0 million in the six months ended June 30, 2018 as compared to 2017, due primarily to higher realized annual rent per occupied square foot.  Cost of operations for the Same Store Facilities increased by 3.0% or $8.8 million in the six months ended June 30, 2018 as compared to 2017, due primarily to increased property taxes, property manager payroll, and allocated overhead.  The increase in net operating income of $14.7 million for the Non Same Store Facilities is due primarily to the impact of 137 self-storage facilities acquired and developed since January 2016.



1

 


 

 



Funds from Operations

For the three months ended June 30, 2018, funds from operations (“FFO”) was $2.65 per diluted common share, as compared to $2.31 in 2017, representing an increase of 14.7%.  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, 2018, FFO was $5.02 per diluted common share, as compared to $4.65 in 2017, representing an increase of 8.0%.

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 and (iii) accelerations of accruals due to the upcoming retirement of our CEO and CFO and reversals of accruals with respect to share-based awards forfeited by retiring senior executive officers.  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



 

2018

 

2017

 

Change

 

2018

 

2017

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share

$

2.65 

 

$

2.31 

 

14.7% 

 

$

5.02 

 

$

4.65 

 

8.0% 

Eliminate the per share impact of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

items excluded from Core FFO, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange (gain) loss

 

(0.13)

 

 

0.15 

 

 

 

 

(0.06)

 

 

0.18 

 

 

Application of EITF D-42

 

 -

 

 

0.08 

 

 

 

 

 -

 

 

0.08 

 

 

Acceleration (reversal) of share-based

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

compensation expense due to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

executive officer retirement

 

0.04 

 

 

(0.03)

 

 

 

 

0.09 

 

 

(0.03)

 

 

Other items

 

0.01 

 

 

 -

 

 

 

 

 -

 

 

 -

 

 

Core FFO per share

$

2.57 

 

$

2.51 

 

2.4% 

 

$

5.05 

 

$

4.88 

 

3.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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, 2016.  We review the operations of our Same Store Facilities, which excludes facilities whose operating trends are significantly affected by factors such as casualty events, as well as recently developed or acquired facilities, to more effectively evaluate the ongoing performance of our self-storage portfolio in 2016, 2017 and 2018.  We believe the Same Store information is used by investors and REIT analysts in a similar manner.  The Same Store pool decreased from 2,052 facilities at March 31, 2018 to 2,048 facilities at June 30, 2018. The following table summarizes the historical operating results of these 2,048 facilities (131.3 million net rentable square feet) that represent approximately 82% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at June 30, 2018.     





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data for the Same

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store Facilities (2,048 facilities)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended June 30,

 

Six Months Ended June 30,



 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



2018

 

2017

 

Change

 

2018

 

2017

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(Dollar amounts in thousands, except for per square foot amounts)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

534,997 

 

$

526,249 

 

1.7% 

 

$

1,058,876 

 

$

1,039,210 

 

1.9% 

Late charges and administrative fees

 

23,654 

 

 

23,887 

 

(1.0)%

 

 

48,318 

 

 

47,998 

 

0.7% 

Total revenues (a)

 

558,651 

 

 

550,136 

 

1.5% 

 

 

1,107,194 

 

 

1,087,208 

 

1.8% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes

 

59,174 

 

 

56,066 

 

5.5% 

 

 

117,566 

 

 

111,928 

 

5.0% 

On-site property manager payroll

 

27,847 

 

 

27,554 

 

1.1% 

 

 

56,511 

 

 

55,061 

 

2.6% 

Supervisory payroll

 

9,296 

 

 

9,895 

 

(6.1)%

 

 

18,891 

 

 

20,035 

 

(5.7)%

Repairs and maintenance

 

10,948 

 

 

11,203 

 

(2.3)%

 

 

20,352 

 

 

20,873 

 

(2.5)%

Snow removal

 

654 

 

 

194 

 

237.1% 

 

 

2,787 

 

 

2,216 

 

25.8% 

Utilities

 

9,556 

 

 

9,339 

 

2.3% 

 

 

20,379 

 

 

19,552 

 

4.2% 

Advertising and selling

 

7,706 

 

 

8,138 

 

(5.3)%

 

 

14,229 

 

 

14,937 

 

(4.7)%

Other direct property costs

 

14,521 

 

 

14,247 

 

1.9% 

 

 

29,557 

 

 

28,520 

 

3.6% 

Allocated overhead

 

11,100 

 

 

10,335 

 

7.4% 

 

 

24,182 

 

 

22,533 

 

7.3% 

Total cost of operations (a)

 

150,802 

 

 

146,971 

 

2.6% 

 

 

304,454 

 

 

295,655 

 

3.0% 

Net operating income (b)

$

407,849 

 

$

403,165 

 

1.2% 

 

$

802,740 

 

$

791,553 

 

1.4% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

73.0% 

 

 

73.3% 

 

(0.4)%

 

 

72.5% 

 

 

72.8% 

 

(0.4)%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

94.0% 

 

 

94.6% 

 

(0.6)%

 

 

93.1% 

 

 

93.8% 

 

(0.7)%

Realized annual rental income per (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupied square foot

$

17.35 

 

$

16.95 

 

2.4% 

 

$

17.32 

 

$

16.87 

 

2.7% 

Available square foot (“REVPAF”)

$

16.30 

 

$

16.03 

 

1.7% 

 

$

16.13 

 

$

15.83 

 

1.9% 

At June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

 

 

 

 

 

 

 

 

93.7% 

 

 

94.7% 

 

(1.1)%

Annual contract rent per occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

square foot (d)

 

 

 

 

 

 

 

 

$

17.93 

 

$

17.63 

 

1.7% 



(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.  

3

 


 

 

(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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

$

548,543 

 

$

558,651 

 

 

 

 

 

 

 

 

 

2017

$

537,072 

 

$

550,136 

 

$

568,429 

 

$

555,588 

 

$

2,211,225 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

2018

$

153,652 

 

$

150,802 

 

 

 

 

 

 

 

 

 

2017

$

148,684 

 

$

146,971 

 

$

148,198 

 

$

118,351 

 

$

562,204 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

$

58,392 

 

$

59,174 

 

 

 

 

 

 

 

 

 

2017

$

55,862 

 

$

56,066 

 

$

55,855 

 

$

32,332 

 

$

200,115 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repairs and maintenance, including

 

 

 

 

 

 

 

 

 

 

 

 

snow removal expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

$

11,537 

 

$

11,602 

 

 

 

 

 

 

 

 

 

2017

$

11,692 

 

$

11,397 

 

$

11,421 

 

$

11,983 

 

$

46,493 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and selling expense:

 

 

 

 

 

 

 

 

 

 

 

 

2018

$

6,523 

 

$

7,706 

 

 

 

 

 

 

 

 

 

2017

$

6,799 

 

$

8,138 

 

$

6,972 

 

$

6,802 

 

$

28,711 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

$

15.96 

 

$

16.30 

 

 

 

 

 

 

 

 

 

2017

$

15.63 

 

$

16.03 

 

$

16.54 

 

$

16.17 

 

$

16.09 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average realized annual

 

 

 

 

 

 

 

 

 

 

 

 

rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

$

17.30 

 

$

17.35 

 

 

 

 

 

 

 

 

 

2017

$

16.79 

 

$

16.95 

 

$

17.49 

 

$

17.37 

 

$

17.15 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average occupancy levels

 

 

 

 

 

 

 

 

for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

92.3% 

 

 

94.0% 

 

 

 

 

 

 

 

 

 

2017

 

93.1% 

 

 

94.6% 

 

 

94.6% 

 

 

93.1% 

 

 

93.8% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 


 

 

Property Operations – Non Same Store Facilities

The Non Same Store Facilities at June 30, 2018 represent 355 facilities that were not stabilized with respect to occupancies or rental rates since January 1, 2016 or that we did not own as of January 1, 2016.  The following table summarizes operating data with respect to the Non Same Store Facilities (unaudited).  Additional data and metrics with respect to these facilities is included in the MD&A in our June 30, 2018 Form 10-Q.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON SAME STORE

Three Months Ended June 30,

 

Six Months Ended June 30,

FACILITIES

2018

 

2017

 

Change

 

2018

 

2017

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(Dollar amounts in thousands, except for per square foot amounts)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018 acquisitions

$

459 

 

$

 -

 

$

459 

 

$

526 

 

$

 -

 

$

526 

2017 acquisitions

 

7,116 

 

 

799 

 

 

6,317 

 

 

13,976 

 

 

1,138 

 

 

12,838 

2016 acquisitions

 

9,761 

 

 

9,031 

 

 

730 

 

 

19,190 

 

 

17,612 

 

 

1,578 

2016 - 2018 new developments

 

8,618 

 

 

3,630 

 

 

4,988 

 

 

15,738 

 

 

5,957 

 

 

9,781 

2013 - 2015 new developments

 

6,591 

 

 

6,151 

 

 

440 

 

 

12,992 

 

 

11,949 

 

 

1,043 

Other facilities

 

54,010 

 

 

54,452 

 

 

(442)

 

 

107,127 

 

 

108,113 

 

 

(986)

    Total revenues

 

86,555 

 

 

74,063 

 

 

12,492 

 

 

169,549 

 

 

144,769 

 

 

24,780 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations before depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and amortization expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018 acquisitions

 

165 

 

 

 -

 

 

165 

 

 

187 

 

 

 -

 

 

187 

2017 acquisitions

 

2,459 

 

 

229 

 

 

2,230 

 

 

4,966 

 

 

380 

 

 

4,586 

2016 acquisitions

 

3,521 

 

 

3,502 

 

 

19 

 

 

7,158 

 

 

6,984 

 

 

174 

2016 - 2018 new developments

 

4,937 

 

 

2,918 

 

 

2,019 

 

 

8,992 

 

 

5,214 

 

 

3,778 

2013 - 2015 new developments

 

2,098 

 

 

1,913 

 

 

185 

 

 

4,197 

 

 

3,780 

 

 

417 

Other facilities

 

15,894 

 

 

15,662 

 

 

232 

 

 

32,109 

 

 

31,160 

 

 

949 

    Total cost of operations

 

29,074 

 

 

24,224 

 

 

4,850 

 

 

57,609 

 

 

47,518 

 

 

10,091 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018 acquisitions

 

294 

 

 

 -

 

 

294 

 

 

339 

 

 

 -

 

 

339 

2017 acquisitions

 

4,657 

 

 

570 

 

 

4,087 

 

 

9,010 

 

 

758 

 

 

8,252 

2016 acquisitions

 

6,240 

 

 

5,529 

 

 

711 

 

 

12,032 

 

 

10,628 

 

 

1,404 

2016 - 2018 new developments

 

3,681 

 

 

712 

 

 

2,969 

 

 

6,746 

 

 

743 

 

 

6,003 

2013 - 2015 new developments

 

4,493 

 

 

4,238 

 

 

255 

 

 

8,795 

 

 

8,169 

 

 

626 

Other facilities

 

38,116 

 

 

38,790 

 

 

(674)

 

 

75,018 

 

 

76,953 

 

 

(1,935)

    Net operating income (a)

$

57,481 

 

$

49,839 

 

$

7,642 

 

$

111,940 

 

$

97,251 

 

$

14,689 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(a)

See attached reconciliation of self-storage net operating income (“NOI”) to operating income.  





Investing and Capital Activities

During the three months ended June 30, 2018, we acquired three self-storage facilities (one each in Indiana, Kentucky and South Carolina) with 0.2 million net rentable square feet for $16.0 million. For the six months ended June 30, 2018, we acquired five self-storage facilities (one each in Indiana, Kentucky, Nebraska, South Carolina and Tennessee) with 0.4 million net rentable square feet for $33.9 million. Subsequent to June 30, 2018, we acquired or were under contract to acquire fourteen self-storage facilities (six in Minnesota, two in Texas, one each in Colorado, Florida, Kentucky, Ohio, South Carolina and Tennessee) with 0.8 million net rentable square feet for $95.2 million.

During the three months ended June 30, 2018, we completed seven newly developed facilities and various expansion projects (1.2 million net rentable square feet) costing $135 million.  For the six months ended June 30, 2018, we completed eleven newly developed facilities and various expansion projects (1.7 million net rentable square feet) costing an aggregate of $195 million. At June 30, 2018, we had various facilities in development (2.2 million net rentable square feet) estimated to cost $315 million and various expansion projects (3.9 million net rentable square feet) estimated to cost $364 million.  The remaining $445 million of development costs for these projects is expected to be incurred primarily in the next 18 months.

As previously reported, Shurgard Europe is considering an initial public offering.  On July 13, 2018, we received a cash distribution from Shurgard Europe totaling $145.4 million, representing our 49% share of an aggregate dividend totaling $296.8 million.  The

5

 


 

 

dividend was funded by Shurgard Europe in part through proceeds from a bank loan.  During the three months ended June 30, 2018, Shurgard Europe acquired five self-storage facilities in Sweden (0.3 million net rentable square feet) for an aggregate of $46 million.

Distributions Declared

On July 25, 2018, our Board of Trustees declared a regular common quarterly dividend of $2.00 per common share.  The Board also declared dividends with respect to our various series of preferred shares. All the dividends are payable on September 27, 2018 to shareholders of record as of September 12, 2018.

Second Quarter Conference Call

A conference call is scheduled for August 2, 2018 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 5787104). 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 15, 2018 by calling (800) 585-8367 (domestic), (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 5787104.

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, 2018, we had interests in 2,402 self-storage facilities located in 38 states with approximately 160 million net rentable square feet in the United States and 228 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, 2018.

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 March 1, 2018 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.

 

6

 


 

PUBLIC STORAGE

SELECTED INCOME STATEMENT DATA

(Amounts in thousands, except per share data)

(Unaudited)

 

 

 









 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,



 

2018

 

2017

 

2018

 

2017



 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage facilities

 

$

645,206 

 

$

624,199 

 

$

1,276,743 

 

$

1,231,977 

Ancillary operations

 

 

40,322 

 

 

40,113 

 

 

78,709 

 

 

77,882 



 

 

685,528 

 

 

664,312 

 

 

1,355,452 

 

 

1,309,859 



 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations

 

 

179,876 

 

 

171,195 

 

 

362,063 

 

 

343,173 

Ancillary cost of operations

 

 

11,101 

 

 

11,383 

 

 

21,741 

 

 

22,307 

Depreciation and amortization

 

 

119,777 

 

 

110,177 

 

 

237,756 

 

 

221,106 

General and administrative

 

 

31,329 

 

 

14,992 

 

 

62,849 

 

 

40,020 



 

 

342,083 

 

 

307,747 

 

 

684,409 

 

 

626,606 



 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

343,445 

 

 

356,565 

 

 

671,043 

 

 

683,253 



 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

6,328 

 

 

4,155 

 

 

11,872 

 

 

8,153 

Interest expense

 

 

(8,388)

 

 

(1,116)

 

 

(16,495)

 

 

(2,164)

Equity in earnings of unconsolidated real estate entities

41,963 

 

 

20,068 

 

 

72,758 

 

 

40,017 

Gain on real estate investment sales

 

 

 -

 

 

975 

 

 

424 

 

 

975 

Foreign currency exchange gain (loss)

 

 

21,944 

 

 

(25,440)

 

 

10,126 

 

 

(31,006)

Net income

 

 

405,292 

 

 

355,207 

 

 

749,728 

 

 

699,228 

Allocation to noncontrolling interests

 

 

(1,490)

 

 

(1,505)

 

 

(2,929)

 

 

(3,084)

Net income allocable to Public Storage shareholders

 

 

403,802 

 

 

353,702 

 

 

746,799 

 

 

696,144 

Allocation of net income to:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shareholders – distributions

 

 

(54,077)

 

 

(61,281)

 

 

(108,158)

 

 

(121,402)

Preferred shareholders – redemptions

 

 

 -

 

 

(14,638)

 

 

 -

 

 

(14,638)

Restricted share units 

 

 

(1,425)

 

 

(1,102)

 

 

(2,522)

 

 

(2,292)

Net income allocable to common shareholders

 

$

348,300 

 

$

276,681 

 

$

636,119 

 

$

557,812 



 

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share – Basic

 

$

2.00 

 

$

1.59 

 

$

3.66 

 

$

3.22 

Net income per common share – Diluted

 

$

2.00 

 

$

1.59 

 

$

3.65 

 

$

3.20 

Weighted average common shares – Basic

 

 

173,932 

 

 

173,602 

 

 

173,912 

 

 

173,483 

Weighted average common shares – Diluted

 

 

174,224 

 

 

174,075 

 

 

174,186 

 

 

174,072 



 

7

 


 

PUBLIC STORAGE

SELECTED BALANCE SHEET DATA

(Amounts in thousands, except share and per share data)

 

 

 







 

 

 

 

 

 



 

June 30, 2018

 

December 31, 2017

ASSETS

 

(Unaudited)

 

 

 



 

 

 

 

 

 

Cash and equivalents

 

$

338,419 

 

$

433,376 



 

 

 

 

 

 

Operating real estate facilities:

 

 

 

 

 

 

Land and buildings, at cost

 

 

14,944,632 

 

 

14,665,989 

Accumulated depreciation

 

 

(5,923,687)

 

 

(5,700,331)



 

 

9,020,945 

 

 

8,965,658 

Construction in process

 

 

234,044 

 

 

264,441 

Investments in unconsolidated real estate entities

 

 

762,247 

 

 

724,173 

Goodwill and other intangible assets, net

 

 

207,390 

 

 

214,957 

Other assets

 

 

129,917 

 

 

130,287 

Total assets

 

$

10,692,962 

 

$

10,732,892 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 



 

 

 

 

 

 

Senior unsecured notes

 

$

1,392,516 

 

$

1,402,109 

Mortgage notes

 

 

28,318 

 

 

29,213 

Accrued and other liabilities

 

 

351,336 

 

 

337,201 

Total liabilities

 

 

1,772,170 

 

 

1,768,523 



 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Public Storage shareholders’ equity:

 

 

 

 

 

 

Cumulative Preferred Shares, $0.01 par value, 100,000,000 shares

 

 

 

 

 

 

authorized, 161,000 shares issued (in series) and outstanding,

 

 

 

 

 

 

(161,000 at December 31, 2017) at liquidation preference

 

 

4,025,000 

 

 

4,025,000 

Common Shares, $0.10 par value, 650,000,000 shares authorized,

 

 

 

 

 

 

173,937,035 shares issued and outstanding, (173,853,370 shares

 

 

 

 

 

 

at December 31, 2017)

 

 

17,394 

 

 

17,385 

Paid-in capital

 

 

5,673,078 

 

 

5,648,399 

Accumulated deficit

 

 

(735,065)

 

 

(675,711)

Accumulated other comprehensive loss

 

 

(84,601)

 

 

(75,064)

Total Public Storage shareholders’ equity

 

 

8,895,806 

 

 

8,940,009 

Noncontrolling interests

 

 

24,986 

 

 

24,360 

Total equity

 

 

8,920,792 

 

 

8,964,369 

Total liabilities and equity

 

$

10,692,962 

 

$

10,732,892 



 

8

 


 

PUBLIC STORAGE

SELECTED FINANCIAL DATA

 

Computation of Funds from Operations and Funds Available for Distribution

(Unaudited – amounts in thousands)

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,



 

2018

 

2017

 

2018

 

2017



 

 

 

 

 

 

 

 

 

 

 

 

Computation of FFO per Share:

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

 

$

348,300 

 

$

276,681 

 

$

636,119 

 

$

557,812 

Eliminate items excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

119,777 

 

 

110,177 

 

 

237,756 

 

 

221,106 

Depreciation from unconsolidated real estate investments

19,308 

 

 

17,368 

 

 

38,623 

 

 

34,581 

Depreciation allocated to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

and restricted share unitholders

 

 

(1,014)

 

 

(837)

 

 

(1,932)

 

 

(1,799)

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

(23,873)

 

 

(1,466)

 

 

(35,764)

 

 

(3,077)

FFO allocable to common shares (a)

 

$

462,498 

 

$

401,923 

 

$

874,802 

 

$

808,623 

Diluted weighted average common shares

 

 

174,224 

 

 

174,075 

 

 

174,186 

 

 

174,072 

FFO per share (a)

 

$

2.65 

 

$

2.31 

 

$

5.02 

 

$

4.65 



 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Earnings per Share to FFO per Share:

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share—Diluted

 

$

2.00 

 

$

1.59 

 

$

3.65 

 

$

3.20 

Eliminate per share amounts excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization allocable to

 

 

 

 

 

 

 

 

 

 

 

 

common shareholders

 

 

0.79 

 

 

0.73 

 

 

1.58 

 

 

1.46 

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments and other

 

 

(0.14)

 

 

(0.01)

 

 

(0.21)

 

 

(0.01)

FFO per share (a)

 

$

2.65 

 

$

2.31 

 

$

5.02 

 

$

4.65 



 

 

 

 

 

 

 

 

 

 

 

 

Computation of Funds Available for Distribution ("FAD"):

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to common shares

 

$

462,498 

 

$

401,923 

 

$

874,802 

 

$

808,623 

Eliminate effect of items included in FFO but not FAD:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense in excess of

 

 

 

 

 

 

 

 

 

 

cash paid

17,080 

 

 

4,085 

 

 

22,989 

 

 

799 

Foreign currency exchange (gain) loss

 

 

(21,944)

 

 

25,440 

 

 

(10,126)

 

 

31,006 

Application of EITF D-42, including our equity

 

 

 

 

 

 

 

 

 

 

 

 

share from investments

 

 

 -

 

 

14,638 

 

 

 -

 

 

14,638 

Less: Capital expenditures to maintain real estate facilities

(28,883)

 

 

(26,490)

 

 

(53,227)

 

 

(53,540)



 

 

 

 

 

 

 

 

 

 

 

 

FAD (a)

 

$

428,751 

 

$

419,596 

 

$

834,438 

 

$

801,526 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions paid to common shareholders and restricted

 

 

 

 

 

 

 

 

 

 

 

 

share units

 

$

348,984 

 

$

348,372 

 

$

697,995 

 

$

696,585 



 

 

 

 

 

 

 

 

 

 

 

 

Distribution payout ratio

 

 

81.4% 

 

 

83.0% 

 

 

83.6% 

 

 

86.9% 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions per common share

 

$

2.00 

 

$

2.00 

 

$

4.00 

 

$

4.00 



 

 

 

 

 

 

 

 

 

 

 

 

(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. 

9

 


 

PUBLIC STORAGE

SELECTED FINANCIAL DATA

 

Reconciliation of Self-Storage Net Operating Income to

Operating Income

(Unaudited – amounts in thousands)

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,



 

2018

 

2017

 

2018

 

2017



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage revenues for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

$

558,651 

 

$

550,136 

 

$

1,107,194 

 

$

1,087,208 

Non Same Store Facilities

 

 

86,555 

 

 

74,063 

 

 

169,549 

 

 

144,769 

Self-storage revenues

 

 

645,206 

 

 

624,199 

 

 

1,276,743 

 

 

1,231,977 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

150,802 

 

 

146,971 

 

 

304,454 

 

 

295,655 

Non Same Store Facilities

 

 

29,074 

 

 

24,224 

 

 

57,609 

 

 

47,518 

Self-storage cost of operations

 

 

179,876 

 

 

171,195 

 

 

362,063 

 

 

343,173 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage net operating income for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

407,849 

 

 

403,165 

 

 

802,740 

 

 

791,553 

Non Same Store Facilities

 

 

57,481 

 

 

49,839 

 

 

111,940 

 

 

97,251 

Self-storage net operating income (a)

 

 

465,330 

 

 

453,004 

 

 

914,680 

 

 

888,804 

Ancillary revenues

 

 

40,322 

 

 

40,113 

 

 

78,709 

 

 

77,882 

Ancillary cost of operations

 

 

(11,101)

 

 

(11,383)

 

 

(21,741)

 

 

(22,307)

Depreciation and amortization

 

 

(119,777)

 

 

(110,177)

 

 

(237,756)

 

 

(221,106)

General and administrative expense

 

 

(31,329)

 

 

(14,992)

 

 

(62,849)

 

 

(40,020)

Operating income on our income statement

 

$

343,445 

 

$

356,565 

 

$

671,043 

 

$

683,253 



(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.

10