Attached files

file filename
8-K - 8-K - Public Storagepsa-20161026x8k.htm

 

News Release



Public Storage

701 Western Avenue

Glendale, CA 91201-2349

www.publicstorage.com







 

For Release

Immediately

Date

October 26, 2016

Contact

Clemente Teng



(818) 244-8080, Ext. 1141



Public Storage Reports Results for the Three and Nine Months Ended September 30, 2016 and Increases Quarterly Common Dividend by 11% to $2.00 Per Share

GLENDALE,  California – Public Storage (NYSE:PSA) announced today operating results for the three and nine months ended September 30, 2016

Operating Results for the Three Months Ended September 30, 2016

For the three months ended September  30, 2016, net income allocable to our common shareholders was $309.0 million or $1.78 per diluted common share, compared to $273.5 million or $1.58 in 2015 representing an increase of $35.5 million or $0.20.   The increase is primarily due to (i) a $28.3 million increase in self-storage net operating income (described below) and (ii) an  $8.0 million decrease in income allocated to preferred shareholders.

The $28.3 million increase in self-storage net operating income is a result of an $18.1 million increase in our Same Store Facilities (as defined below) and a $10.2 million increase in our Non Same Store Facilities (as defined below).  Revenues for the Same Store Facilities increased 5.1% or $26.6 million in the three months ended September 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 6.4% or $8.5 million in the three months ended September  30, 2016 as compared to 2015, due primarily to increased property taxes,  on-site property manager payroll, and allocated overhead.  The increase in net operating income for the Non Same Store Facilities is due primarily to the impact of 308 self-storage facilities acquired, developed or expanded since January 2013.  

Operating Results for the Nine Months Ended September 30, 2016

For the nine months ended September 30, 2016, net income allocable to our common shareholders was $831.1 million or $4.78 per diluted common share, compared to $750.0 million or $4.32 in 2015 representing an increase of $81.1 million or $0.46.   The increase is primarily due to (i) a $107.1 million increase in self-storage net operating income offset partially by (ii) an  $18.0 million increase in allocation to our preferred shareholders as a result of redemption activities and (iii) a $28.1 million reduction in gains on sales of real estate investments, including our equity share.

The $107.1 million increase in self-storage net operating income is a result of a $76.3 million increase in our Same Store Facilities and a $30.8 million increase in our Non Same Store Facilities.  Revenues for the Same Store Facilities increased 5.8% or $86.5 million in the nine months ended September  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 2.5% or $10.2 million in the nine months ended September  30, 2016 as compared to 2015, due primarily to increased property taxes,  on-site property manager payroll and repairs and maintenance, offset partially by lower snow removal costs.  The increase in net operating income for the Non Same Store Facilities is due primarily to the impact of 308 self-storage facilities acquired,  developed or expanded since January 2013.

Funds from Operations

For the three months ended September  30, 2016, funds from operations (“FFO”) was $2.51 per diluted common share, as compared to $2.27 in 2015, representing an increase of 10.6%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 nine months ended September 30, 2016,  FFO was $6.94 per diluted common share, as compared to $6.33 in 2015, representing an increase of 9.6%.

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 September 30,

 

Nine Months Ended September 30,



 

 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



 

2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share

$

2.51 

 

$

2.27 

 

10.6% 

 

$

6.94 

 

$

6.33 

 

9.6% 

Eliminate the per share impact of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

items excluded from Core FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange loss,

 

 

 

 

 

 

 

 

 

 -

 

 

 -

 

 

net, including our equity share

 

0.02 

 

 

 -

 

 

 

 

0.03 

 

 

 -

 

 

Application of EITF D-42

 

 -

 

 

0.03 

 

 

 

 

0.15 

 

 

0.06 

 

 

Property acquisition costs

 

 -

 

 

0.01 

 

 

 

 

0.01 

 

 

0.03 

 

 

Other items

 

 -

 

 

0.02 

 

 

 

 

0.01 

 

 

0.02 

 

 

Core FFO per share

$

2.53 

 

$

2.33 

 

8.6% 

 

$

7.14 

 

$

6.44 

 

10.9% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 2,003 facilities at June 30, 2016 to 2,000 facilities at September 30, 2016, due primarily to casualty damage. The following table summarizes the historical operating results of these 2,000 facilities (127.2 million net rentable square feet) that represent approximately 84% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at September 30, 2016. 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data for the Same

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store Facilities (2,000 facilities)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended September 30,

 

Nine Months Ended September 30,



 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

516,971 

 

$

491,235 

 

5.2% 

 

$

1,495,273 

 

$

1,412,123 

 

5.9% 

Late charges and administrative fees

 

25,301 

 

 

24,478 

 

3.4% 

 

 

72,050 

 

 

68,733 

 

4.8% 

Total revenues (a)

 

542,272 

 

 

515,713 

 

5.1% 

 

 

1,567,323 

 

 

1,480,856 

 

5.8% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes

 

52,629 

 

 

49,946 

 

5.4% 

 

 

158,278 

 

 

150,861 

 

4.9% 

On-site property manager payroll

 

27,160 

 

 

25,449 

 

6.7% 

 

 

81,210 

 

 

77,866 

 

4.3% 

Supervisory payroll

 

9,252 

 

 

8,933 

 

3.6% 

 

 

27,830 

 

 

27,052 

 

2.9% 

Repairs and maintenance

 

10,760 

 

 

10,179 

 

5.7% 

 

 

28,847 

 

 

26,920 

 

7.2% 

Snow removal

 

 -

 

 

 -

 

0.0% 

 

 

3,332 

 

 

8,451 

 

(60.6)%

Utilities

 

10,417 

 

 

10,469 

 

(0.5)%

 

 

29,111 

 

 

30,373 

 

(4.2)%

Advertising and selling expense

 

7,573 

 

 

6,954 

 

8.9% 

 

 

18,205 

 

 

18,687 

 

(2.6)%

Other direct property costs

 

13,556 

 

 

13,036 

 

4.0% 

 

 

40,602 

 

 

39,463 

 

2.9% 

Allocated overhead

 

10,633 

 

 

8,520 

 

24.8% 

 

 

29,919 

 

 

27,484 

 

8.9% 

Total cost of operations (a)

 

141,980 

 

 

133,486 

 

6.4% 

 

 

417,334 

 

 

407,157 

 

2.5% 

Net operating income (b)

$

400,292 

 

$

382,227 

 

4.7% 

 

$

1,149,989 

 

$

1,073,699 

 

7.1% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

73.8% 

 

 

74.1% 

 

(0.4)%

 

 

73.4% 

 

 

72.5% 

 

1.2% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

95.3% 

 

 

95.3% 

 

0.0% 

 

 

94.8% 

 

 

94.7% 

 

0.1% 

Realized annual rental income per (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupied square foot

$

17.06 

 

$

16.21 

 

5.2% 

 

$

16.54 

 

$

15.63 

 

5.8% 

Available square foot (“REVPAF”)

$

16.25 

 

$

15.44 

 

5.2% 

 

$

15.67 

 

$

14.80 

 

5.9% 

At September 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

 

 

 

 

 

 

 

 

94.2% 

 

 

94.2% 

 

0.0% 

Annual contract rent per occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

square foot (d)

 

 

 

 

 

 

 

 

$

17.70 

 

$

16.91 

 

4.7% 



(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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

504,952 

 

$

520,099 

 

$

542,272 

 

 

 

 

 

 

2015

$

474,337 

 

$

490,806 

 

$

515,713 

 

$

506,869 

 

$

1,987,725 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

139,511 

 

$

135,843 

 

$

141,980 

 

 

 

 

 

 

2015

$

143,301 

 

$

130,370 

 

$

133,486 

 

$

107,080 

 

$

514,237 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

52,720 

 

$

52,929 

 

$

52,629 

 

 

 

 

 

 

2015

$

50,508 

 

$

50,407 

 

$

49,946 

 

$

27,845 

 

$

178,706 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repairs and maintenance, including

 

 

 

 

 

 

 

 

 

 

 

 

snow removal expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

11,111 

 

$

10,308 

 

$

10,760 

 

 

 

 

 

 

2015

$

16,167 

 

$

9,025 

 

$

10,179 

 

$

10,300 

 

$

45,671 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and selling expense:

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

5,080 

 

$

5,552 

 

$

7,573 

 

 

 

 

 

 

2015

$

6,192 

 

$

5,541 

 

$

6,954 

 

$

6,432 

 

$

25,119 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

15.13 

 

$

15.63 

 

$

16.25 

 

 

 

 

 

 

2015

$

14.22 

 

$

14.73 

 

$

15.44 

 

$

15.19 

 

$

14.90 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average realized annual

 

 

 

rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

16.17 

 

$

16.39 

 

$

17.06 

 

 

 

 

 

 

2015

$

15.23 

 

$

15.45 

 

$

16.21 

 

$

16.19 

 

$

15.77 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average occupancy levels

 

 

 

 

 

 

 

 

for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

93.6% 

 

 

95.4% 

 

 

95.3% 

 

 

 

 

 

 

2015

 

93.4% 

 

 

95.4% 

 

 

95.3% 

 

 

93.9% 

 

 

94.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 


 

 

Property Operations – Non Same Store Facilities

The Non Same Store Facilities at September  30, 2016 represent 308 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 September 30,

 

Nine Months Ended September 30,

FACILITIES

2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

$

5,292 

 

$

 -

 

$

5,292 

 

$

10,395 

 

$

 -

 

$

10,395 

2015 acquisitions

 

4,076 

 

 

1,861 

 

 

2,215 

 

 

11,448 

 

 

3,503 

 

 

7,945 

2014 acquisitions

 

12,081 

 

 

11,037 

 

 

1,044 

 

 

34,516 

 

 

31,043 

 

 

3,473 

2013 acquisitions

 

25,645 

 

 

23,867 

 

 

1,778 

 

 

74,037 

 

 

67,716 

 

 

6,321 

Developed facilities

 

6,579 

 

 

2,842 

 

 

3,737 

 

 

16,030 

 

 

5,858 

 

 

10,172 

Other facilities

 

27,212 

 

 

25,656 

 

 

1,556 

 

 

78,381 

 

 

73,665 

 

 

4,716 

    Total revenues

 

80,885 

 

 

65,263 

 

 

15,622 

 

 

224,807 

 

 

181,785 

 

 

43,022 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations before depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and amortization expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

1,937 

 

 

 -

 

 

1,937 

 

 

3,662 

 

 

 -

 

 

3,662 

2015 acquisitions

 

1,362 

 

 

574 

 

 

788 

 

 

3,929 

 

 

1,152 

 

 

2,777 

2014 acquisitions

 

3,345 

 

 

3,166 

 

 

179 

 

 

9,591 

 

 

9,303 

 

 

288 

2013 acquisitions

 

7,536 

 

 

7,197 

 

 

339 

 

 

21,747 

 

 

21,163 

 

 

584 

Developed facilities

 

2,989 

 

 

1,127 

 

 

1,862 

 

 

7,422 

 

 

2,700 

 

 

4,722 

Other facilities

 

6,756 

 

 

6,460 

 

 

296 

 

 

19,770 

 

 

19,603 

 

 

167 

    Total cost of operations

 

23,925 

 

 

18,524 

 

 

5,401 

 

 

66,121 

 

 

53,921 

 

 

12,200 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

3,355 

 

 

 -

 

 

3,355 

 

 

6,733 

 

 

 -

 

 

6,733 

2015 acquisitions

 

2,714 

 

 

1,287 

 

 

1,427 

 

 

7,519 

 

 

2,351 

 

 

5,168 

2014 acquisitions

 

8,736 

 

 

7,871 

 

 

865 

 

 

24,925 

 

 

21,740 

 

 

3,185 

2013 acquisitions

 

18,109 

 

 

16,670 

 

 

1,439 

 

 

52,290 

 

 

46,553 

 

 

5,737 

Developed facilities

 

3,590 

 

 

1,715 

 

 

1,875 

 

 

8,608 

 

 

3,158 

 

 

5,450 

Other facilities

 

20,456 

 

 

19,196 

 

 

1,260 

 

 

58,611 

 

 

54,062 

 

 

4,549 



 

 

 

 

 

 

 

    Net operating income (a)

$

56,960 

 

$

46,739 

 

$

10,221 

 

$

158,686 

 

$

127,864 

 

$

30,822 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

91.3% 

 

 

 -

 

 

 -

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

91.2% 

 

 

89.4% 

 

 

2.0% 

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

93.5% 

 

 

93.9% 

 

 

(0.4)%

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

93.1% 

 

 

93.4% 

 

 

(0.3)%

Developed facilities

 

 

 

 

 

 

 

 

 

 

66.6% 

 

 

75.3% 

 

 

(11.6)%

Other facilities

 

 

 

 

 

 

 

 

 

 

89.0% 

 

 

90.0% 

 

 

(1.1)%



 

 

 

 

 

 

 

 

 

 

88.1% 

 

 

90.8% 

 

 

(3.0)%

Annual contract rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

$

11.04 

 

$

 -

 

 

 -

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

13.84 

 

 

13.38 

 

 

3.4% 

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

14.67 

 

 

13.69 

 

 

7.2% 

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

15.72 

 

 

14.76 

 

 

6.5% 

Developed facilities

 

 

 

 

 

 

 

 

 

 

13.22 

 

 

12.31 

 

 

7.4% 

Other facilities

 

 

 

 

 

 

 

 

 

 

18.00 

 

 

16.88 

 

 

6.6% 



 

 

 

 

 

 

 

 

 

$

15.36 

 

$

15.07 

 

 

1.9% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 


 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON SAME STORE

Three Months Ended September 30,

 

Nine Months Ended September 30,

FACILITIES (Continued)

2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

Number of facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

32 

 

 

 -

 

 

32 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

17 

 

 

10 

 

 

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

44 

 

 

44 

 

 

 -

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

105 

 

 

105 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

30 

 

 

16 

 

 

14 

Other facilities

 

 

 

 

 

 

 

 

 

 

80 

 

 

80 

 

 

 -



 

 

 

 

 

 

 

 

 

 

308 

 

 

255 

 

 

53 

Net rentable square feet (in thousands):

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

2,329 

 

 

 -

 

 

2,329 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

1,285 

 

 

738 

 

 

547 

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

3,457 

 

 

3,457 

 

 

 -

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

6,906 

 

 

6,906 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

3,225 

 

 

1,463 

 

 

1,762 

Other facilities

 

 

 

 

 

 

 

 

 

 

6,699 

 

 

6,614 

 

 

85 



 

 

 

 

 

 

 

 

 

 

23,901 

 

 

19,178 

 

 

4,723 

(a)

See attached reconciliation of self-storage NOI to operating income.

Investing and Capital Markets Activities

During the three months ended September 30, 2016, we acquired eight self-storage facilities (four located in Kentucky, and one each in Georgia, Colorado, Michigan and Utah), with 0.6 million net rentable square feet, for $73 million.    During the nine months ended September 30, 2016, we acquired 32 self-storage facilities with 2.3 million net rentable square feet for $271 million.    Subsequent to September 30, 2016, we acquired or were under contract to acquire 21 self-storage facilities (11 in Oklahoma, four each in Tennessee and Ohio,  and one each in California and Texas), with 1.7 million net rentable square feet for $149 million.

During the three months ended September 30, 2016, we completed one newly developed facility and various expansion projects (0.2 million net rentable square feet) costing $25 million.  During the nine months ended September 30, 2016, we completed ten newly developed facilities and various expansion projects (1.4 million net rentable square feet) costing an aggregate of $162 millionAt September 30, 2016, we had various facilities in development (4.2 million net rentable square feet) estimated to cost $543 million and various expansion projects (1.1 million net rentable square feet) estimated to cost $145 million.  The remaining $427 million of development costs for these projects is expected to be incurred primarily in the next 18 months.

On July 20, 2016, we issued our 4.95% Series D Preferred Shares for gross proceeds of $325 million.

On October 14, 2016, we issued our 4.90% Series E Preferred Shares for gross proceeds of $350 million.

Distributions Declared

On October 26, 2016, our Board of Trustees declared a regular common quarterly dividend of $2.00 per common share, which is an increase of $0.20 or 11% over the previous quarter’s distribution.  The Board also declared dividends with respect to our various series of preferred shares. All the dividends are payable on December 29, 2016 to shareholders of record as of December  14, 2016.

Third Quarter Conference Call

A conference call is scheduled for October 27,  2016 at 11:00 a.m. (PDT) to discuss the third 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 92505093). 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 November 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 92505093.

6

 


 

 



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 September  30, 2016, we had interests in 2,319 self-storage facilities located in 38 states with approximately 152 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 September 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.





 

7

 


 

PUBLIC STORAGE

SELECTED INCOME STATEMENT DATA

(Amounts in thousands, except per share data)

(Unaudited)

 

 

 









 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage facilities

 

$

623,157 

 

$

580,976 

 

$

1,792,130 

 

$

1,662,641 

Ancillary operations

 

 

39,991 

 

 

37,896 

 

 

116,992 

 

 

109,725 



 

 

663,148 

 

 

618,872 

 

 

1,909,122 

 

 

1,772,366 



 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations

 

 

165,905 

 

 

152,010 

 

 

483,455 

 

 

461,078 

Ancillary cost of operations

 

 

12,722 

 

 

12,676 

 

 

40,462 

 

 

36,715 

Depreciation and amortization

 

 

109,432 

 

 

106,082 

 

 

321,573 

 

 

319,701 

General and administrative

 

 

22,140 

 

 

23,573 

 

 

63,508 

 

 

68,721 



 

 

310,199 

 

 

294,341 

 

 

908,998 

 

 

886,215 



 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

352,949 

 

 

324,531 

 

 

1,000,124 

 

 

886,151 



 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

3,750 

 

 

3,659 

 

 

11,614 

 

 

11,509 

Interest expense

 

 

(1,221)

 

 

 -

 

 

(3,310)

 

 

 -

Equity in earnings of unconsolidated real estate entities

17,237 

 

 

12,603 

 

 

41,628 

 

 

36,267 

Gain on sale of real estate investments

 

 

 -

 

 

343 

 

 

689 

 

 

18,503 

Foreign currency exchange loss

 

 

(3,665)

 

 

 -

 

 

(5,987)

 

 

 -

Net income

 

 

369,050 

 

 

341,136 

 

 

1,044,758 

 

 

952,430 

Allocation to noncontrolling interests

 

 

(1,745)

 

 

(1,568)

 

 

(4,921)

 

 

(4,676)

Net income allocable to Public Storage shareholders

 

 

367,305 

 

 

339,568 

 

 

1,039,837 

 

 

947,754 

Allocation of net income to:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shareholders – distributions

 

 

(57,178)

 

 

(61,062)

 

 

(178,666)

 

 

(186,066)

Preferred shareholders – redemptions

 

 

 -

 

 

(4,113)

 

 

(26,873)

 

 

(8,897)

Restricted share units 

 

 

(1,170)

 

 

(885)

 

 

(3,231)

 

 

(2,744)

Net income allocable to common shareholders

 

$

308,957 

 

$

273,508 

 

$

831,067 

 

$

750,047 



 

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share – Basic

 

$

1.78 

 

$

1.58 

 

$

4.80 

 

$

4.34 

Net income per common share – Diluted

 

$

1.78 

 

$

1.58 

 

$

4.78 

 

$

4.32 

Weighted average common shares – Basic

 

 

173,108 

 

 

172,771 

 

 

173,057 

 

 

172,641 

Weighted average common shares – Diluted

 

 

173,848 

 

 

173,529 

 

 

173,899 

 

 

173,428 



 

8

 


 

PUBLIC STORAGE

SELECTED BALANCE SHEET DATA

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

 

 

 







 

 

 

 

 

 



 

September 30, 2016

 

December 31, 2015

ASSETS

 

(Unaudited)

 

 

 



 

 

 

 

 

 

Cash and cash equivalents

 

$

57,213 

 

$

104,285 



 

 

 

 

 

 

Operating real estate facilities:

 

 

 

 

 

 

Land and buildings, at cost

 

 

13,686,241 

 

 

13,205,261 

Accumulated depreciation

 

 

(5,166,881)

 

 

(4,866,738)



 

 

8,519,360 

 

 

8,338,523 

Construction in process

 

 

261,372 

 

 

219,190 

Investments in unconsolidated real estate entities (a)

 

 

697,040 

 

 

809,308 

Goodwill and other intangible assets, net

 

 

212,548 

 

 

211,458 

Other assets

 

 

118,236 

 

 

95,468 

Total assets

 

$

9,865,769 

 

$

9,778,232 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 



 

 

 

 

 

 

Senior unsecured notes

 

$

383,438 

 

$

263,940 

Mortgage notes

 

 

47,454 

 

 

55,076 

Accrued and other liabilities

 

 

345,734 

 

 

261,578 

Total liabilities

 

 

776,626 

 

 

580,594 



 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Public Storage shareholders’ equity:

 

 

 

 

 

 

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

 

 

 

 

 

 

authorized, 160,700 shares issued (in series) and outstanding

 

 

 

 

 

 

(162,200 at December 31, 2015), at liquidation preference

 

 

4,017,500 

 

 

4,055,000 

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

 

 

 

 

 

 

173,137,424 shares issued and outstanding, (172,921,241 shares

 

 

 

 

 

 

at December 31, 2015)

 

 

17,314 

 

 

17,293 

Paid-in capital

 

 

5,602,834 

 

 

5,601,506 

Accumulated deficit

 

 

(494,325)

 

 

(434,610)

Accumulated other comprehensive loss

 

 

(83,667)

 

 

(68,548)

Total Public Storage shareholders’ equity

 

 

9,059,656 

 

 

9,170,641 

Noncontrolling interests

 

 

29,487 

 

 

26,997 

Total equity

 

 

9,089,143 

 

 

9,197,638 

Total liabilities and equity

 

$

9,865,769 

 

$

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. 

 

9

 


 

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

 

Nine Months Ended



 

September 30,

 

September 30,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

Computation of FFO per Share:

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

 

$

308,957 

 

$

273,508 

 

$

831,067 

 

$

750,047 

Eliminate items excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

109,432 

 

 

106,082 

 

 

321,573 

 

 

319,701 

Depreciation from unconsolidated real estate investments

18,328 

 

 

21,276 

 

 

57,319 

 

 

59,092 

Depreciation allocated to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

and restricted share unitholders

 

 

(884)

 

 

(877)

 

 

(2,642)

 

 

(2,632)

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments and other

 

 

(78)

 

 

(5,730)

 

 

(767)

 

 

(28,833)

FFO allocable to common shares (a)

 

$

435,755 

 

$

394,259 

 

$

1,206,550 

 

$

1,097,375 

Diluted weighted average common shares

 

 

173,848 

 

 

173,529 

 

 

173,899 

 

 

173,428 

FFO per share (a)

 

$

2.51 

 

$

2.27 

 

$

6.94 

 

$

6.33 



 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Earnings per Share to FFO per Share:

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

1.78 

 

$

1.58 

 

$

4.78 

 

$

4.32 

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

 

 

0.73 

 

 

0.73 

 

 

2.16 

 

 

2.17 

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments and other

 

 

 -

 

 

(0.04)

 

 

 -

 

 

(0.16)

FFO per share (a)

 

$

2.51 

 

$

2.27 

 

$

6.94 

 

$

6.33 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 



 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to common shares

 

$

435,755 

 

$

394,259 

 

$

1,206,550 

 

$

1,097,375 

Eliminate effect of items included in FFO but not FAD:

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash share-based compensation expense

 

 

11,416 

 

 

9,911 

 

 

27,899 

 

 

24,403 

Foreign currency exchange loss, net, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

3,665 

 

 

 -

 

 

5,046 

 

 

 -

Application of EITF D-42, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

 -

 

 

5,160 

 

 

26,873 

 

 

9,944 

Less: Capital expenditures to maintain real estate facilities

 

 

(22,834)

 

 

(20,414)

 

 

(67,779)

 

 

(52,875)



 

 

 

 

 

 

 

 

 

 

 

 

FAD (a)

 

$

428,002 

 

$

388,916 

 

$

1,198,589 

 

$

1,078,847 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions paid to common shareholders

 

$

311,374 

 

$

293,634 

 

$

916,698 

 

$

828,410 



 

 

 

 

 

 

 

 

 

 

 

 

Distribution payout ratio

 

 

72.8% 

 

 

75.5% 

 

 

76.5% 

 

 

76.8% 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions per common share

 

$

1.80 

 

$

1.70 

 

$

5.30 

 

$

4.80 



 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

10

 


 

PUBLIC STORAGE

SELECTED FINANCIAL DATA

 

Reconciliation of Self-Storage Net Operating Income to

Operating Income
(Unaudited – amounts in thousands)









 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage revenues for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

$

542,272 

 

$

515,713 

 

$

1,567,323 

 

$

1,480,856 

Non Same Store Facilities

 

 

80,885 

 

 

65,263 

 

 

224,807 

 

 

181,785 

Self-storage revenues

 

 

623,157 

 

 

580,976 

 

 

1,792,130 

 

 

1,662,641 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

141,980 

 

 

133,486 

 

 

417,334 

 

 

407,157 

Non Same Store Facilities

 

 

23,925 

 

 

18,524 

 

 

66,121 

 

 

53,921 

Self-storage cost of operations

 

 

165,905 

 

 

152,010 

 

 

483,455 

 

 

461,078 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage net operating income for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

400,292 

 

 

382,227 

 

 

1,149,989 

 

 

1,073,699 

Non Same Store Facilities

 

 

56,960 

 

 

46,739 

 

 

158,686 

 

 

127,864 

Self-storage net operating income (a)

 

 

457,252 

 

 

428,966 

 

 

1,308,675 

 

 

1,201,563 

Ancillary operating revenues

 

 

39,991 

 

 

37,896 

 

 

116,992 

 

 

109,725 

Ancillary cost of operations

 

 

(12,722)

 

 

(12,676)

 

 

(40,462)

 

 

(36,715)

Depreciation and amortization

 

 

(109,432)

 

 

(106,082)

 

 

(321,573)

 

 

(319,701)

General and administrative expense

 

 

(22,140)

 

 

(23,573)

 

 

(63,508)

 

 

(68,721)

Operating income on our income statement

 

$

352,949 

 

$

324,531 

 

$

1,000,124 

 

$

886,151 



(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.



11