Attached files

file filename
8-K - 8-K - Public Storagepsa-20170222x8k.htm

 

News Release



Public Storage

701 Western Avenue

Glendale, CA 91201-2349

www.publicstorage.com







 

For Release

Immediately

Date

February 22, 2017

Contact

Clemente Teng



(818) 244-8080, Ext. 1141



Public Storage Reports Results for the Fourth Quarter and Year Ended December  31, 2016

GLENDALE,  California – Public Storage (NYSE:PSA) announced today operating results for the quarter and year ended December 31, 2016

Operating Results for the Three Months Ended December 31, 2016

For the three months ended December 31, 2016, net income allocable to our common shareholders was $352.8 million or $2.03 per diluted common share, compared to $303.0 million or $1.74 per share in 2015 representing an increase of $49.8 million or $0.29 per share.  The increase is due primarily to a $32.0 million increase in self-storage net operating income (described below) and a $23.3 million increase in foreign exchange translation gains associated with our euro denominated debt.

The $32.0 million increase in self-storage net operating income is a result of a $20.6 million increase in our Same Store Facilities (as defined below) and an $11.4 million increase in our Non Same Store Facilities (as defined below).  Revenues for the Same Store Facilities increased 4.6% or $23.5 million in the three months ended December 31, 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 2.7% or $2.9 million in the three months ended December 31, 2016 as compared to 2015, due primarily to increased property taxes,  repairs and maintenance and advertising and selling costs, offset partially by reduced allocated overhead costs.  The increase in net operating income for the Non Same Store Facilities is due primarily to the impact of 337 self-storage facilities acquired, developed or expanded since January 2013.  

Operating Results for the Year Ended December 31, 2016

For the year ended December 31, 2016, net income allocable to our common shareholders was $1,183.9 million or $6.81 per diluted common share, compared to $1,053.1 million or $6.07 per share in 2015 representing an increase of $130.8 million or $0.74 per share.   The increase is primarily due to (i) a $139.1 million increase in self-storage net operating income and (ii) a $17.3 million increase in foreign exchange translation gains associated with our euro denominated debt offset partially by (iii) a $29.0 million reduction in gains on sales of real estate investments, including our equity share and (iv) a $20.0 million increase in EITF D-42 charges, including our equity share, as a result of preferred redemption activities.

The $139.1 million increase in self-storage net operating income is a result of a $96.9 million increase in our Same Store Facilities and a $42.2 million increase in our Non Same Store Facilities.  Revenues for the Same Store Facilities increased 5.5% or $110.0 million in the year ended December 31, 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 $13.1 million in the year ended December 31, 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 337 self-storage facilities acquired,  developed or expanded since January 2013.

Funds from Operations

For the three months ended December 31, 2016, funds from operations (“FFO”) was $2.77 per diluted common share, as compared to $2.46 in 2015, representing an increase of 12.6%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 year ended December 31, 2016,  FFO was $9.70 per diluted common share, as compared to $8.79 in 2015, representing an increase of 10.4%.

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 December 31,

 

Year Ended December 31,



 

 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



 

2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share

$

2.77 

 

$

2.46 

 

12.6% 

 

$

9.70 

 

$

8.79 

 

10.4% 

Eliminate the per share impact of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

items excluded from Core FFO, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange gain

 

(0.14)

 

 

 -

 

 

 

 

(0.11)

 

 

 -

 

 

Application of EITF D-42

 

0.02 

 

 

 -

 

 

 

 

0.17 

 

 

0.06 

 

 

Property acquisition costs

 

 -

 

 

 -

 

 

 

 

0.01 

 

 

0.04 

 

 

Other items

 

 -

 

 

(0.01)

 

 

 

 

0.02 

 

 

0.01 

 

 

Core FFO per share

$

2.65 

 

$

2.45 

 

8.2% 

 

$

9.79 

 

$

8.90 

 

10.0% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 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 following table summarizes the historical operating results of these 2,000 facilities (127.2 million net rentable square feet) that represent approximately 83% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at December 31, 2016. 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data for the Same

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store Facilities (2,000 facilities)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended December 31,

 

Year Ended December 31,



 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

506,335 

 

$

483,230 

 

4.8% 

 

$

2,001,608 

 

$

1,895,352 

 

5.6% 

Late charges and administrative fees

 

24,038 

 

 

23,639 

 

1.7% 

 

 

96,088 

 

 

92,373 

 

4.0% 

Total revenues (a)

 

530,373 

 

 

506,869 

 

4.6% 

 

 

2,097,696 

 

 

1,987,725 

 

5.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes

 

29,073 

 

 

27,845 

 

4.4% 

 

 

187,351 

 

 

178,706 

 

4.8% 

On-site property manager payroll

 

22,910 

 

 

22,795 

 

0.5% 

 

 

104,120 

 

 

100,661 

 

3.4% 

Supervisory payroll

 

8,387 

 

 

8,040 

 

4.3% 

 

 

36,217 

 

 

35,092 

 

3.2% 

Repairs and maintenance

 

9,998 

 

 

9,096 

 

9.9% 

 

 

38,845 

 

 

35,994 

 

7.9% 

Snow removal

 

803 

 

 

1,204 

 

(33.3)%

 

 

4,135 

 

 

9,677 

 

(57.3)%

Utilities

 

8,807 

 

 

8,914 

 

(1.2)%

 

 

37,918 

 

 

39,287 

 

(3.5)%

Advertising and selling expense

 

7,115 

 

 

6,432 

 

10.6% 

 

 

25,320 

 

 

25,119 

 

0.8% 

Other direct property costs

 

13,720 

 

 

12,910 

 

6.3% 

 

 

54,322 

 

 

52,372 

 

3.7% 

Allocated overhead

 

9,194 

 

 

9,844 

 

(6.6)%

 

 

39,113 

 

 

37,329 

 

4.8% 

Total cost of operations (a)

 

110,007 

 

 

107,080 

 

2.7% 

 

 

527,341 

 

 

514,237 

 

2.5% 

Net operating income (b)

$

420,366 

 

$

399,789 

 

5.1% 

 

$

1,570,355 

 

$

1,473,488 

 

6.6% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

79.3% 

 

 

78.9% 

 

0.5% 

 

 

74.9% 

 

 

74.1% 

 

1.1% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

93.7% 

 

 

93.9% 

 

(0.2)%

 

 

94.5% 

 

 

94.5% 

 

0.0% 

Realized annual rental income per (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupied square foot

$

16.99 

 

$

16.19 

 

4.9% 

 

$

16.65 

 

$

15.77 

 

5.6% 

Available square foot (“REVPAF”)

$

15.92 

 

$

15.19 

 

4.8% 

 

$

15.73 

 

$

14.90 

 

5.6% 

At December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

 

 

 

 

 

 

 

 

92.3% 

 

 

92.8% 

 

(0.5)%

Annual contract rent per occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

square foot (d)

 

 

 

 

 

 

 

 

$

17.55 

 

$

16.76 

 

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.

(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. 

3

 


 

 

(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 

 

$

530,373 

 

$

2,097,696 

2015

$

474,337 

 

$

490,806 

 

$

515,713 

 

$

506,869 

 

$

1,987,725 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

139,511 

 

$

135,843 

 

$

141,980 

 

$

110,007 

 

$

527,341 

2015

$

143,301 

 

$

130,370 

 

$

133,486 

 

$

107,080 

 

$

514,237 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

52,720 

 

$

52,929 

 

$

52,629 

 

$

29,073 

 

$

187,351 

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 

 

$

10,801 

 

$

42,980 

2015

$

16,167 

 

$

9,025 

 

$

10,179 

 

$

10,300 

 

$

45,671 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and selling expense:

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

5,080 

 

$

5,552 

 

$

7,573 

 

$

7,115 

 

$

25,320 

2015

$

6,192 

 

$

5,541 

 

$

6,954 

 

$

6,432 

 

$

25,119 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

15.13 

 

$

15.63 

 

$

16.25 

 

$

15.92 

 

$

15.73 

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 

 

$

16.99 

 

$

16.65 

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% 

 

 

93.7% 

 

 

94.5% 

2015

 

93.4% 

 

 

95.4% 

 

 

95.3% 

 

 

93.9% 

 

 

94.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 


 

 

Property Operations – Non Same Store Facilities

The Non Same Store Facilities at December 31, 2016 represent 337 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 December 31,

 

Year Ended December 31,

FACILITIES

2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

$

7,779 

 

$

 -

 

$

7,779 

 

$

18,174 

 

$

 -

 

$

18,174 

2015 acquisitions

 

4,126 

 

 

2,752 

 

 

1,374 

 

 

15,574 

 

 

6,255 

 

 

9,319 

2014 acquisitions

 

11,912 

 

 

10,929 

 

 

983 

 

 

46,428 

 

 

41,972 

 

 

4,456 

2013 acquisitions

 

25,353 

 

 

23,765 

 

 

1,588 

 

 

99,390 

 

 

91,481 

 

 

7,909 

Developed facilities

 

7,375 

 

 

3,602 

 

 

3,773 

 

 

23,405 

 

 

9,460 

 

 

13,945 

Other facilities

 

26,780 

 

 

24,967 

 

 

1,813 

 

 

105,161 

 

 

98,632 

 

 

6,529 

    Total revenues

 

83,325 

 

 

66,015 

 

 

17,310 

 

 

308,132 

 

 

247,800 

 

 

60,332 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations before depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and amortization expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

2,793 

 

 

 -

 

 

2,793 

 

 

6,455 

 

 

 -

 

 

6,455 

2015 acquisitions

 

1,081 

 

 

915 

 

 

166 

 

 

5,010 

 

 

2,067 

 

 

2,943 

2014 acquisitions

 

3,254 

 

 

3,001 

 

 

253 

 

 

12,845 

 

 

12,304 

 

 

541 

2013 acquisitions

 

6,761 

 

 

6,854 

 

 

(93)

 

 

28,508 

 

 

28,017 

 

 

491 

Developed facilities

 

3,510 

 

 

1,234 

 

 

2,276 

 

 

10,932 

 

 

3,934 

 

 

6,998 

Other facilities

 

7,044 

 

 

6,534 

 

 

510 

 

 

26,814 

 

 

26,137 

 

 

677 

    Total cost of operations

 

24,443 

 

 

18,538 

 

 

5,905 

 

 

90,564 

 

 

72,459 

 

 

18,105 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

4,986 

 

 

 -

 

 

4,986 

 

 

11,719 

 

 

 -

 

 

11,719 

2015 acquisitions

 

3,045 

 

 

1,837 

 

 

1,208 

 

 

10,564 

 

 

4,188 

 

 

6,376 

2014 acquisitions

 

8,658 

 

 

7,928 

 

 

730 

 

 

33,583 

 

 

29,668 

 

 

3,915 

2013 acquisitions

 

18,592 

 

 

16,911 

 

 

1,681 

 

 

70,882 

 

 

63,464 

 

 

7,418 

Developed facilities

 

3,865 

 

 

2,368 

 

 

1,497 

 

 

12,473 

 

 

5,526 

 

 

6,947 

Other facilities

 

19,736 

 

 

18,433 

 

 

1,303 

 

 

78,347 

 

 

72,495 

 

 

5,852 



 

 

 

 

 

 

 

    Net operating income (a)

$

58,882 

 

$

47,477 

 

$

11,405 

 

$

217,568 

 

$

175,341 

 

$

42,227 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

82.9% 

 

 

 -

 

 

 -

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

90.8% 

 

 

85.3% 

 

 

6.4% 

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

92.0% 

 

 

91.1% 

 

 

1.0% 

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

92.4% 

 

 

92.2% 

 

 

0.2% 

Developed facilities

 

 

 

 

 

 

 

 

 

 

58.6% 

 

 

70.0% 

 

 

(16.3)%

Other facilities

 

 

 

 

 

 

 

 

 

 

88.2% 

 

 

88.2% 

 

 

0.0% 



 

 

 

 

 

 

 

 

 

 

84.6% 

 

 

88.2% 

 

 

(4.1)%

Annual contract rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

$

9.99 

 

$

 -

 

 

 -

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

13.77 

 

 

12.87 

 

 

7.0% 

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

14.47 

 

 

13.51 

 

 

7.1% 

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

15.50 

 

 

14.68 

 

 

5.6% 

Developed facilities

 

 

 

 

 

 

 

 

 

 

12.96 

 

 

12.45 

 

 

4.1% 

Other facilities

 

 

 

 

 

 

 

 

 

 

18.04 

 

 

16.82 

 

 

7.3% 



 

 

 

 

 

 

 

 

 

$

14.80 

 

$

14.88 

 

 

(0.5)%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 


 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON SAME STORE

Three Months Ended December 31,

 

Year Ended December 31,

FACILITIES (Continued)

2016

 

2015

 

Change

 

2016

 

2015

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

55 

 

 

 -

 

 

55 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

17 

 

 

17 

 

 

 -

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

44 

 

 

44 

 

 

 -

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

105 

 

 

105 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

36 

 

 

20 

 

 

16 

Other facilities

 

 

 

 

 

 

 

 

 

 

80 

 

 

80 

 

 

 -



 

 

 

 

 

 

 

 

 

 

337 

 

 

266 

 

 

71 

Net rentable square feet (in thousands):

 

 

 

 

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

4,121 

 

 

 -

 

 

4,121 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

1,285 

 

 

1,285 

 

 

 -

2014 acquisitions

 

 

 

 

 

 

 

 

 

 

3,457 

 

 

3,457 

 

 

 -

2013 acquisitions

 

 

 

 

 

 

 

 

 

 

6,906 

 

 

6,906 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

4,019 

 

 

1,878 

 

 

2,141 

Other facilities

 

 

 

 

 

 

 

 

 

 

6,748 

 

 

6,614 

 

 

134 



 

 

 

 

 

 

 

 

 

 

26,536 

 

 

20,140 

 

 

6,396 

(a)

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

Investing and Capital Markets Activities

During the three months ended December 31, 2016, we acquired 23 self-storage facilities (13 located in Oklahoma,  four each in Ohio and Tennessee and one each in California and Texas) with 1.8 million net rentable square feet for $159 million.    For the year ended December 31, 2016, we acquired 55 self-storage facilities with 4.1 million net rentable square feet for $429 million.    Subsequent to December 31, 2016, we acquired or were under contract to acquire five self-storage facilities (two in Ohio and one each in Minnesota, New York and North Carolina) with 0.3 million net rentable square feet for $26 million.

During the three months ended December 31, 2016, we completed six newly developed facilities and various expansion projects (0.8 million net rentable square feet) costing $107 million.  For the year ended December 31, 2016, we completed 16 newly developed facilities and various expansion projects (2.3 million net rentable square feet) costing an aggregate of $269 million.  At December 31, 2016, we had various facilities in development (4.2 million net rentable square feet) estimated to cost $520 million and various expansion projects (1.1 million net rentable square feet) estimated to cost $140 million.  The remaining $430 million of development costs for these projects is expected to be incurred primarily in the next 18 months.

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

During the year ended December 31, 2016, we issued four series of Preferred Shares for gross proceeds of $1,175 million and an average coupon rate of 5.1%.  During 2016, we also issued €100 million ($113.6 million) of Euro denominated Senior Unsecured Notes to an institutional investor, bearing interest at a fixed rate of 1.54% and maturing in eight years.

During 2016, we redeemed two series of Preferred Shares with an average coupon rate of 6.4% at par for $862.5 million.  

Distributions Declared

On February 22, 2017, 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 March 30, 2017 to shareholders of record as of March 15, 2017.

Fourth Quarter Conference Call

A conference call is scheduled for February 23, 2017 at 10:00 a.m. (PST) to discuss the fourth 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 60310587). 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 March 9, 2017 by calling (800) 585-8367 (domestic) or (404) 537-3406 (international)

6

 


 

 

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 60310587.

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 December 31, 2016, we had interests in 2,348 self-storage facilities located in 38 states with approximately 154 million net rentable square feet in the United States and 219 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 December 31, 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

 

Year Ended



 

December 31,

 

December 31,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage facilities

 

$

613,698 

 

$

572,884 

 

$

2,405,828 

 

$

2,235,525 

Ancillary operations

 

 

37,729 

 

 

36,446 

 

 

154,721 

 

 

146,171 



 

 

651,427 

 

 

609,330 

 

 

2,560,549 

 

 

2,381,696 



 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations

 

 

134,450 

 

 

125,618 

 

 

617,905 

 

 

586,696 

Ancillary cost of operations

 

 

10,716 

 

 

12,091 

 

 

51,178 

 

 

48,806 

Depreciation and amortization

 

 

111,741 

 

 

106,307 

 

 

433,314 

 

 

426,008 

General and administrative

 

 

20,148 

 

 

19,456 

 

 

83,656 

 

 

88,177 



 

 

277,055 

 

 

263,472 

 

 

1,186,053 

 

 

1,149,687 



 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

374,372 

 

 

345,858 

 

 

1,374,496 

 

 

1,232,009 



 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

3,524 

 

 

5,035 

 

 

15,138 

 

 

16,544 

Interest expense

 

 

(900)

 

 

(610)

 

 

(4,210)

 

 

(610)

Equity in earnings of unconsolidated real estate entities

15,128 

 

 

14,670 

 

 

56,756 

 

 

50,937 

Gain on real estate investment sales

 

 

 -

 

 

 -

 

 

689 

 

 

18,503 

Foreign currency exchange gain

 

 

23,557 

 

 

306 

 

 

17,570 

 

 

306 

Net income

 

 

415,681 

 

 

365,259 

 

 

1,460,439 

 

 

1,317,689 

Allocation to noncontrolling interests

 

 

(1,942)

 

 

(1,769)

 

 

(6,863)

 

 

(6,445)

Net income allocable to Public Storage shareholders

 

 

413,739 

 

 

363,490 

 

 

1,453,576 

 

 

1,311,244 

Allocation of net income to:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shareholders – distributions

 

 

(59,548)

 

 

(59,031)

 

 

(238,214)

 

 

(245,097)

Preferred shareholders – redemptions

 

 

 -

 

 

 -

 

 

(26,873)

 

 

(8,897)

Restricted share units 

 

 

(1,379)

 

 

(1,456)

 

 

(4,610)

 

 

(4,200)

Net income allocable to common shareholders

 

$

352,812 

 

$

303,003 

 

$

1,183,879 

 

$

1,053,050 



 

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share – Basic

 

$

2.04 

 

$

1.75 

 

$

6.84 

 

$

6.10 

Net income per common share – Diluted

 

$

2.03 

 

$

1.74 

 

$

6.81 

 

$

6.07 

Weighted average common shares – Basic

 

 

173,190 

 

 

172,877 

 

 

173,091 

 

 

172,699 

Weighted average common shares – Diluted

 

 

173,812 

 

 

173,759 

 

 

173,878 

 

 

173,510 



 

8

 


 

PUBLIC STORAGE

SELECTED BALANCE SHEET DATA

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

 

 

 







 

 

 

 

 

 



 

December 31, 2016

 

December 31, 2015

ASSETS

 

(Unaudited)

 

 

 



 

 

 

 

 

 

Cash and cash equivalents

 

$

183,688 

 

$

104,285 



 

 

 

 

 

 

Operating real estate facilities:

 

 

 

 

 

 

Land and buildings, at cost

 

 

13,963,229 

 

 

13,205,261 

Accumulated depreciation

 

 

(5,270,963)

 

 

(4,866,738)



 

 

8,692,266 

 

 

8,338,523 

Construction in process

 

 

230,310 

 

 

219,190 

Investments in unconsolidated real estate entities

 

 

689,207 

 

 

809,308 

Goodwill and other intangible assets, net

 

 

212,719 

 

 

211,458 

Other assets

 

 

122,148 

 

 

95,468 

Total assets

 

$

10,130,338 

 

$

9,778,232 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 



 

 

 

 

 

 

Senior unsecured notes

 

$

359,810 

 

$

263,940 

Mortgage notes

 

 

30,939 

 

 

55,076 

Accrued and other liabilities

 

 

297,935 

 

 

261,578 

Total liabilities

 

 

688,684 

 

 

580,594 



 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Public Storage shareholders’ equity:

 

 

 

 

 

 

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

 

 

 

 

 

 

authorized, 174,700 shares issued (in series) and outstanding

 

 

 

 

 

 

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

 

 

4,367,500 

 

 

4,055,000 

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

 

 

 

 

 

 

173,288,787 shares issued and outstanding, (172,921,241 shares

 

 

 

 

 

 

at December 31, 2015)

 

 

17,329 

 

 

17,293 

Paid-in capital

 

 

5,609,768 

 

 

5,601,506 

Accumulated deficit

 

 

(487,581)

 

 

(434,610)

Accumulated other comprehensive loss

 

 

(95,106)

 

 

(68,548)

Total Public Storage shareholders’ equity

 

 

9,411,910 

 

 

9,170,641 

Noncontrolling interests

 

 

29,744 

 

 

26,997 

Total equity

 

 

9,441,654 

 

 

9,197,638 

Total liabilities and equity

 

$

10,130,338 

 

$

9,778,232 



 

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

 

Year Ended



 

December 31,

 

December 31,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

Computation of FFO per Share:

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

 

$

352,812 

 

$

303,003 

 

$

1,183,879 

 

$

1,053,050 

Eliminate items excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

111,741 

 

 

106,307 

 

 

433,314 

 

 

426,008 

Depreciation from unconsolidated real estate investments

17,088 

 

 

19,893 

 

 

74,407 

 

 

78,985 

Depreciation allocated to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

and restricted share unitholders

 

 

(907)

 

 

(887)

 

 

(3,549)

 

 

(3,519)

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

(1)

 

 

(888)

 

 

(768)

 

 

(29,721)

FFO allocable to common shares (a)

 

$

480,733 

 

$

427,428 

 

$

1,687,283 

 

$

1,524,803 

Diluted weighted average common shares

 

 

173,812 

 

 

173,759 

 

 

173,878 

 

 

173,510 

FFO per share (a)

 

$

2.77 

 

$

2.46 

 

$

9.70 

 

$

8.79 



 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Earnings per Share to FFO per Share:

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

2.03 

 

$

1.74 

 

$

6.81 

 

$

6.07 

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

0.74 

 

 

0.72 

 

 

2.90 

 

 

2.89 

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments, and other

 

 

 -

 

 

 -

 

 

(0.01)

 

 

(0.17)

FFO per share (a)

 

$

2.77 

 

$

2.46 

 

$

9.70 

 

$

8.79 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 



 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to common shares

 

$

480,733 

 

$

427,428 

 

$

1,687,283 

 

$

1,524,803 

Eliminate effect of items included in FFO but not FAD:

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash share-based compensation expense

 

 

7,524 

 

 

6,147 

 

 

20,765 

 

 

15,793 

Foreign currency exchange gain, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

(23,557)

 

 

(1,773)

 

 

(18,511)

 

 

(1,773)

Application of EITF D-42, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

3,067 

 

 

 -

 

 

29,940 

 

 

9,944 

Less: Capital expenditures to maintain real estate facilities

 

 

(18,268)

 

 

(10,194)

 

 

(86,047)

 

 

(63,069)



 

 

 

 

 

 

 

 

 

 

 

 

FAD (a)

 

$

449,499 

 

$

421,608 

 

$

1,633,430 

 

$

1,485,698 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions paid to common shareholders and restricted

 

 

 

 

 

 

 

 

 

 

 

share units

$

347,447 

 

$

294,674 

 

$

1,267,544 

 

$

1,125,934 



 

 

 

 

 

 

 

 

 

 

 

 

Distribution payout ratio

 

 

77.3% 

 

 

69.9% 

 

 

77.6% 

 

 

75.8% 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions per common share

 

$

2.00 

 

$

1.70 

 

$

7.30 

 

$

6.50 



 

 

 

 

 

 

 

 

 

 

 

 

(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

 

Year Ended



 

December 31,

 

December 31,



 

2016

 

2015

 

2016

 

2015



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage revenues for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

$

530,373 

 

$

506,869 

 

$

2,097,696 

 

$

1,987,725 

Non Same Store Facilities

 

 

83,325 

 

 

66,015 

 

 

308,132 

 

 

247,800 

Self-storage revenues

 

 

613,698 

 

 

572,884 

 

 

2,405,828 

 

 

2,235,525 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

110,007 

 

 

107,080 

 

 

527,341 

 

 

514,237 

Non Same Store Facilities

 

 

24,443 

 

 

18,538 

 

 

90,564 

 

 

72,459 

Self-storage cost of operations

 

 

134,450 

 

 

125,618 

 

 

617,905 

 

 

586,696 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage net operating income for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

420,366 

 

 

399,789 

 

 

1,570,355 

 

 

1,473,488 

Non Same Store Facilities

 

 

58,882 

 

 

47,477 

 

 

217,568 

 

 

175,341 

Self-storage net operating income (a)

 

 

479,248 

 

 

447,266 

 

 

1,787,923 

 

 

1,648,829 

Ancillary operating revenues

 

 

37,729 

 

 

36,446 

 

 

154,721 

 

 

146,171 

Ancillary cost of operations

 

 

(10,716)

 

 

(12,091)

 

 

(51,178)

 

 

(48,806)

Depreciation and amortization

 

 

(111,741)

 

 

(106,307)

 

 

(433,314)

 

 

(426,008)

General and administrative expense

 

 

(20,148)

 

 

(19,456)

 

 

(83,656)

 

 

(88,177)

Operating income on our income statement

 

$

374,372 

 

$

345,858 

 

$

1,374,496 

 

$

1,232,009 



(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