Attached files

file filename
8-K - 8-K - Public Storagepsa-20170726x8k.htm

 

News Release



Public Storage

701 Western Avenue

Glendale, CA 91201-2349

www.publicstorage.com







 

For Release

Immediately

Date

July  26, 2017

Contact

Clemente Teng



(818) 244-8080, Ext. 1141



Public Storage Reports Results for the Three and Six Months Ended June 30, 2017

GLENDALE,  CaliforniaPublic Storage (NYSE:PSA) announced today operating results for the three and six months ended June 30, 2017

Operating Results for the Three Months Ended June 30, 2017

For the three months ended June 30, 2017, net income allocable to our common shareholders was $276.7 million or $1.59 per diluted common share, compared to $280.8 million or $1.61 in 2016 representing a decrease of $4.1 million or $0.02.  The decrease is due primarily to a $34.1 million increase in foreign exchange translation losses associated with our euro denominated debt partially offset by a $16.3 million increase in self-storage net operating income (described below) and a $9.8 million increase in equity in earnings of real estate entities.

The $16.3 million increase in self-storage net operating income is a result of a $10.2 million increase in our Same Store Facilities (as defined below) and $6.1 million increase in our Non Same Store Facilities (as defined below).  Revenues for the Same Store Facilities increased 3.3% or $17.8 million in the three months ended June 30, 2017 as compared to 2016, due primarily to higher realized annual rent per occupied square foot.  Cost of operations for the Same Store Facilities increased by 5.4% or $7.6 million in the three months ended June 30, 2017 as compared to 2016, due primarily to increased property taxes,  repairs and maintenance and advertising and selling costs.  The increase in net operating income for the Non Same Store Facilities is due primarily to the impact of 292 self-storage facilities acquired, developed or expanded since January 2015.  

Operating Results for the Six Months Ended June 30, 2017

For the six months ended June 30 2017, net income allocable to our common shareholders was $557.8 million or $3.20 per diluted common share, compared to $522.1 million or $3.00 in 2016 representing an increase of $35.7 million or $0.20.  The increase is due primarily to a $37.4 million increase in self-storage net operating income, a $15.6 million increase in equity in earnings of real estate entities and a $12.2 million decrease in EITF D-42 charges as a result of our preferred redemption activities in 2017 compared to 2016 partially offset by a $28.7 million increase in foreign exchange translation losses associated with our euro denominated debt.

The $37.4 million increase in self-storage net operating income is a result of a $25.4 million increase in our Same Store Facilities and $12.0 million increase in our Non Same Store Facilities.   Revenues for the Same Store Facilities increased 3.7% or $38.6 million in the six months ended June 30, 2017 as compared to 2016, due primarily to higher realized annual rent per occupied square foot.  Cost of operations for the Same Store Facilities increased by 4.7% or $13.2 million in the six months ended June 30, 2017 as compared to 2016, due primarily to increased property taxes, repairs and maintenance and advertising and selling costs.  The increase in net operating income for the Non Same Store Facilities is due primarily to the impact of 292 self-storage facilities acquired, developed or expanded since January 2015.

Funds from Operations

For the three months ended June 30, 2017, funds from operations (“FFO”) was $2.31 per diluted common share, as compared to $2.34 in 2016, representing a decrease of 1.3%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.

1

 


 

 

For the six months ended June 30, 2017,  FFO was $4.65 per diluted common share, as compared to $4.43 in 2016, representing an increase of 5.0%

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, (iii)  reversals of accruals with respect to share based awards forfeited by executive officers and (iv) certain other non-cash and/or nonrecurring income or expense items.  We review Core FFO per share to evaluate our ongoing operating performance, and we believe it is used by investors and REIT analysts in a similar manner.  However, Core FFO per share is not a substitute for net income per share.  Because other REITs may not compute Core FFO per share in the same manner as we do, may not use the same terminology or may not present such a measure, Core FFO per share may not be comparable among REITs.

The following table reconciles from FFO per share to Core FFO per share (unaudited):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,



 

 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



 

2017

 

2016

 

Change

 

2017

 

2016

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share

$

2.31 

 

$

2.34 

 

(1.3)%

 

$

4.65 

 

$

4.43 

 

5.0% 

Eliminate the per share impact of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

items excluded from Core FFO, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange loss (gain), net

 

0.15 

 

 

(0.04)

 

 

 

 

0.18 

 

 

0.01 

 

 

Application of EITF D-42

 

0.08 

 

 

0.09 

 

 

 

 

0.08 

 

 

0.15 

 

 

Reversals of accruals on forfeited executive

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

share-based awards

 

(0.03)

 

 

 -

 

 

 

 

(0.03)

 

 

 -

 

 

Other items

 

 -

 

 

0.01 

 

 

 

 

 -

 

 

0.02 

 

 

Core FFO per share

$

2.51 

 

$

2.40 

 

4.6% 

 

$

4.88 

 

$

4.61 

 

5.9% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



2

 


 

 

Property OperationsSame 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, 2015.  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 2015, 2016 and 2017The Same Store pool decreased from 2,060 facilities at March 31, 2017 to 2,055 facilities at June 30, 2017.    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 2,055 facilities (131.3 million net rentable square feet) that represent approximately 85% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at June 30, 2017





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data for the Same

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store Facilities (2,055 facilities)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended June 30,

 

Six Months Ended June 30,



 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



2017

 

2016

 

Change

 

2017

 

2016

 

Change



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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

526,151 

 

$

508,619 

 

3.4% 

 

$

1,039,200 

 

$

1,000,740 

 

3.8% 

Late charges and administrative fees

 

23,867 

 

 

23,608 

 

1.1% 

 

 

47,963 

 

 

47,793 

 

0.4% 

Total revenues (a)

 

550,018 

 

 

532,227 

 

3.3% 

 

 

1,087,163 

 

 

1,048,533 

 

3.7% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes

 

56,557 

 

 

54,101 

 

4.5% 

 

 

112,794 

 

 

107,982 

 

4.5% 

On-site property manager payroll

 

27,481 

 

 

27,822 

 

(1.2)%

 

 

54,924 

 

 

55,604 

 

(1.2)%

Supervisory payroll

 

9,896 

 

 

9,682 

 

2.2% 

 

 

20,030 

 

 

19,049 

 

5.1% 

Repairs and maintenance

 

11,241 

 

 

10,191 

 

10.3% 

 

 

20,916 

 

 

18,806 

 

11.2% 

Snow removal

 

190 

 

 

488 

 

(61.1)%

 

 

2,249 

 

 

3,369 

 

(33.2)%

Utilities

 

9,305 

 

 

9,072 

 

2.6% 

 

 

19,490 

 

 

19,469 

 

0.1% 

Advertising and selling expense

 

8,104 

 

 

5,721 

 

41.7% 

 

 

14,894 

 

 

10,948 

 

36.0% 

Other direct property costs

 

14,674 

 

 

13,891 

 

5.6% 

 

 

29,320 

 

 

27,965 

 

4.8% 

Allocated overhead

 

9,857 

 

 

8,767 

 

12.4% 

 

 

21,695 

 

 

19,884 

 

9.1% 

Total cost of operations (a)

 

147,305 

 

 

139,735 

 

5.4% 

 

 

296,312 

 

 

283,076 

 

4.7% 

Net operating income (b)

$

402,713 

 

$

392,492 

 

2.6% 

 

$

790,851 

 

$

765,457 

 

3.3% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

73.2% 

 

 

73.7% 

 

(0.7)%

 

 

72.7% 

 

 

73.0% 

 

(0.4)%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

94.5% 

 

 

95.4% 

 

(0.9)%

 

 

93.8% 

 

 

94.5% 

 

(0.7)%

Realized annual rental income per (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupied square foot

$

16.97 

 

$

16.26 

 

4.4% 

 

$

16.89 

 

$

16.14 

 

4.6% 

Available square foot (“REVPAF”)

$

16.03 

 

$

15.50 

 

3.4% 

 

$

15.83 

 

$

15.25 

 

3.8% 

At June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

 

 

 

 

 

 

 

 

94.6% 

 

 

95.3% 

 

(0.7)%

Annual contract rent per occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

square foot (d)

 

 

 

 

 

 

 

 

$

17.66 

 

$

17.05 

 

3.6% 



(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)

Annual contract rent represents the agreed upon monthly rate that is paid by our tenants in place at the time of measurement.  Contract rates are initially set in the lease agreement upon move-in, and we adjust them from time to time with notice.  Contract rent excludes other fees that are charged on a per-item basis, such as late charges and administrative fees, does not reflect the impact of promotional discounts and does not reflect the impact of rents that are written off as uncollectible.

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

537,145 

 

$

550,018 

 

 

 

 

 

 

 

 

 

2016

$

516,306 

 

$

532,227 

 

$

554,998 

 

$

543,661 

 

$

2,147,192 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

149,007 

 

$

147,305 

 

 

 

 

 

 

 

 

 

2016

$

143,341 

 

$

139,735 

 

$

146,135 

 

$

115,045 

 

$

544,256 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

56,237 

 

$

56,557 

 

 

 

 

 

 

 

 

 

2016

$

53,881 

 

$

54,101 

 

$

53,808 

 

$

31,409 

 

$

193,199 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repairs and maintenance, including

 

 

 

 

 

 

 

 

 

 

 

 

snow removal expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

11,734 

 

$

11,431 

 

 

 

 

 

 

 

 

 

2016

$

11,496 

 

$

10,679 

 

$

11,143 

 

$

11,213 

 

$

44,531 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and selling expense:

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

6,790 

 

$

8,104 

 

 

 

 

 

 

 

 

 

2016

$

5,227 

 

$

5,721 

 

$

7,746 

 

$

7,318 

 

$

26,012 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

15.63 

 

$

16.03 

 

 

 

 

 

 

 

 

 

2016

$

15.00 

 

$

15.50 

 

$

16.12 

 

$

15.81 

 

$

15.61 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average realized annual

 

 

 

rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

16.81 

 

$

16.97 

 

 

 

 

 

 

 

 

 

2016

$

16.02 

 

$

16.26 

 

$

16.93 

 

$

16.87 

 

$

16.52 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average occupancy levels

 

 

 

 

 

 

 

 

for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

93.1% 

 

 

94.5% 

 

 

 

 

 

 

 

 

 

2016

 

93.6% 

 

 

95.4% 

 

 

95.3% 

 

 

93.8% 

 

 

94.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 


 

 

Property OperationsNon Same Store Facilities

The Non Same Store Facilities at June  30, 2017 represent 292 facilities that were not stabilized with respect to occupancies or rental rates since January 1, 2015 or that we did not own as of January 1, 2015.  The following table summarizes operating data with respect to the Non Same Store Facilities (unaudited):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON SAME STORE

Three Months Ended June 30,

 

Six Months Ended June 30,

FACILITIES

2017

 

2016

 

Change

 

2017

 

2016

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

$

799 

 

$

 -

 

$

799 

 

$

1,138 

 

$

 -

 

$

1,138 

2016 acquisitions

 

9,031 

 

 

3,264 

 

 

5,767 

 

 

17,612 

 

 

5,103 

 

 

12,509 

2015 acquisitions

 

4,214 

 

 

3,777 

 

 

437 

 

 

8,286 

 

 

7,372 

 

 

914 

Developed facilities

 

9,781 

 

 

5,194 

 

 

4,587 

 

 

17,906 

 

 

9,451 

 

 

8,455 

Other facilities

 

50,356 

 

 

49,925 

 

 

431 

 

 

99,872 

 

 

98,514 

 

 

1,358 

    Total revenues

 

74,181 

 

 

62,160 

 

 

12,021 

 

 

144,814 

 

 

120,440 

 

 

24,374 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations before depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and amortization expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

 

229 

 

 

 -

 

 

229 

 

 

380 

 

 

 -

 

 

380 

2016 acquisitions

 

3,502 

 

 

1,174 

 

 

2,328 

 

 

6,984 

 

 

1,725 

 

 

5,259 

2015 acquisitions

 

1,374 

 

 

1,275 

 

 

99 

 

 

2,709 

 

 

2,567 

 

 

142 

Developed facilities

 

4,831 

 

 

2,623 

 

 

2,208 

 

 

8,994 

 

 

4,433 

 

 

4,561 

Other facilities

 

13,954 

 

 

12,880 

 

 

1,074 

 

 

27,794 

 

 

25,749 

 

 

2,045 

    Total cost of operations

 

23,890 

 

 

17,952 

 

 

5,938 

 

 

46,861 

 

 

34,474 

 

 

12,387 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

 

570 

 

 

 -

 

 

570 

 

 

758 

 

 

 -

 

 

758 

2016 acquisitions

 

5,529 

 

 

2,090 

 

 

3,439 

 

 

10,628 

 

 

3,378 

 

 

7,250 

2015 acquisitions

 

2,840 

 

 

2,502 

 

 

338 

 

 

5,577 

 

 

4,805 

 

 

772 

Developed facilities

 

4,950 

 

 

2,571 

 

 

2,379 

 

 

8,912 

 

 

5,018 

 

 

3,894 

Other facilities

 

36,402 

 

 

37,045 

 

 

(643)

 

 

72,078 

 

 

72,765 

 

 

(687)



 

 

 

 

 

 

 

    Net operating income (a)

$

50,291 

 

$

44,208 

 

$

6,083 

 

$

97,953 

 

$

85,966 

 

$

11,987 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

 

 

 

 

 

 

 

 

 

 

93.0% 

 

 

 -

 

 

 -

2016 acquisitions (b)

 

 

 

 

 

 

 

 

 

 

90.3% 

 

 

91.7% 

 

 

(1.5)%

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

94.2% 

 

 

92.3% 

 

 

2.1% 

Developed facilities

 

 

 

 

 

 

 

 

 

 

72.5% 

 

 

65.8% 

 

 

10.2% 

Other facilities

 

 

 

 

 

 

 

 

 

 

89.0% 

 

 

92.4% 

 

 

(3.7)%



 

 

 

 

 

 

 

 

 

 

86.4% 

 

 

88.2% 

 

 

(2.0)%

Annual contract rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

 

 

 

 

 

 

 

 

 

$

9.70 

 

$

 -

 

 

 -

2016 acquisitions (b)

 

 

 

 

 

 

 

 

 

 

9.96 

 

 

11.10 

 

 

(10.3)%

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

13.87 

 

 

13.09 

 

 

6.0% 

Developed facilities

 

 

 

 

 

 

 

 

 

 

13.29 

 

 

12.73 

 

 

4.4% 

Other facilities

 

 

 

 

 

 

 

 

 

 

17.16 

 

 

16.80 

 

 

2.1% 



 

 

 

 

 

 

 

 

 

$

14.89 

 

$

15.52 

 

 

(4.1)%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

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

(b)

Contract rents per foot and occupancies at June 30, 2016, representing amounts for the properties we acquired in the first six months of 2016, are higher than the amounts at June 30, 2017, representing amounts for the properties that we acquired throughout 2016, due primarily to the mix of properties at each date. 

5

 


 

 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON SAME STORE

 

 

Six Months Ended June 30,

FACILITIES (Continued)

 

 

 

 

 

 

2017

 

2016

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 -

 

 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

55 

 

 

24 

 

 

31 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

17 

 

 

17 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

39 

 

 

29 

 

 

10 

Other facilities

 

 

 

 

 

 

 

 

 

 

174 

 

 

174 

 

 

 -



 

 

 

 

 

 

 

 

 

 

292 

 

 

244 

 

 

48 

Net rentable square feet (in thousands):

 

 

 

 

 

 

2017 acquisitions

 

 

 

 

 

 

 

 

 

 

398 

 

 

 -

 

 

398 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

4,121 

 

 

1,703 

 

 

2,418 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

1,285 

 

 

1,285 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

4,473 

 

 

3,113 

 

 

1,360 

Other facilities

 

 

 

 

 

 

 

 

 

 

13,340 

 

 

12,958 

 

 

382 



 

 

 

 

 

 

 

 

 

 

23,617 

 

 

19,059 

 

 

4,558 



Investing and Capital Markets Activities

During the three months ended June  30, 2017, we acquired three self-storage facilities (two in Indiana and one in Ohio) with 0.2 million net rentable square feet for $11.6 million.  During the six months ended June 30, 2017, we acquired seven self-storage facilities (two each in Indiana and Ohio and one each in Minnesota, New York and North Carolina) with 0.4 million net rentable square feet for $34.4 million.  Subsequent to June  30, 2017, we acquired or were under contract to acquire seven self-storage facilities (two each in Florida and South Carolina and one each in Kentucky, North Carolina and Ohio) with 0.4 million net rentable square feet for $47.1 million.

During the three months ended June 30, 2017, we completed a newly developed facility and various expansion projects (0.2 million net rentable square feet) costing $21.9 million.  For the six months ended June 30, 2017, we completed three newly developed facilities and various expansion projects (0.7 million net rentable square feet) costing an aggregate of $110.8 million.  At June 30, 2017, we had various facilities in development (3.9 million net rentable square feet) estimated to cost $468 million and various expansion projects (1.7 million net rentable square feet) estimated to cost $191 million.  The remaining $376 million of development costs for these projects is expected to be incurred primarily in the next 18 months.

On June 2, 2017, we issued our 5.150% Series F Preferred Shares for gross proceeds of $280 million.

On June 23, 2017, we called our 5.90% Series S Preferred Shares for redemption.  The shares were redeemed on July 26, 2017 for $460 million plus accrued dividends.

Distributions Declared

On July 26, 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 September 28, 2017 to shareholders of record as of September 13, 2017.

Second Quarter Conference Call

A conference call is scheduled for July 27, 2017 at 10:00 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 46859484). A simultaneous audio webcast may be accessed by using the link at www.publicstorage.com under “Company Info, Investor Relations, News and Events, Events Calendar.”  A replay of the conference call may be accessed through August 11, 2017 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 46859484.

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 June 30, 2017, we had interests in 2,358 self-storage facilities located in 38 states with approximately 156 million net rentable square feet in the United States and 220 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.

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 28, 2017 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

 

Six Month Ended



 

June 30,

 

June 30,



 

2017

 

2016

 

2017

 

2016



 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage facilities

 

$

624,199 

 

$

594,387 

 

$

1,231,977 

 

$

1,168,973 

Ancillary operations

 

 

40,113 

 

 

39,801 

 

 

77,882 

 

 

77,001 



 

 

664,312 

 

 

634,188 

 

 

1,309,859 

 

 

1,245,974 



 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations

 

 

171,195 

 

 

157,687 

 

 

343,173 

 

 

317,550 

Ancillary cost of operations

 

 

11,383 

 

 

14,317 

 

 

22,307 

 

 

27,740 

Depreciation and amortization

 

 

110,177 

 

 

107,013 

 

 

221,106 

 

 

212,141 

General and administrative (a)

 

 

14,992 

 

 

18,321 

 

 

40,020 

 

 

41,368 



 

 

307,747 

 

 

297,338 

 

 

626,606 

 

 

598,799 



 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

356,565 

 

 

336,850 

 

 

683,253 

 

 

647,175 



 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

4,155 

 

 

4,028 

 

 

8,153 

 

 

7,864 

Interest expense

 

 

(1,116)

 

 

(1,378)

 

 

(2,164)

 

 

(2,089)

Equity in earnings of unconsolidated real estate entities

20,068 

 

 

10,227 

 

 

40,017 

 

 

24,391 

Gain on real estate investment sales

 

 

975 

 

 

 -

 

 

975 

 

 

689 

Foreign currency exchange (loss) gain

 

 

(25,440)

 

 

8,632 

 

 

(31,006)

 

 

(2,322)

Net income

 

 

355,207 

 

 

358,359 

 

 

699,228 

 

 

675,708 

Allocation to noncontrolling interests

 

 

(1,505)

 

 

(1,700)

 

 

(3,084)

 

 

(3,176)

Net income allocable to Public Storage shareholders

 

 

353,702 

 

 

356,659 

 

 

696,144 

 

 

672,532 

Allocation of net income to:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shareholders – distributions

 

 

(61,281)

 

 

(59,216)

 

 

(121,402)

 

 

(121,488)

Preferred shareholders – redemptions

 

 

(14,638)

 

 

(15,537)

 

 

(14,638)

 

 

(26,873)

Restricted share units 

 

 

(1,102)

 

 

(1,131)

 

 

(2,292)

 

 

(2,061)

Net income allocable to common shareholders

 

$

276,681 

 

$

280,775 

 

$

557,812 

 

$

522,110 



 

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share – Basic

 

$

1.59 

 

$

1.62 

 

$

3.22 

 

$

3.02 

Net income per common share – Diluted

 

$

1.59 

 

$

1.61 

 

$

3.20 

 

$

3.00 

Weighted average common shares – Basic

 

 

173,602 

 

 

173,087 

 

 

173,483 

 

 

173,032 

Weighted average common shares – Diluted

 

 

174,075 

 

 

174,000 

 

 

174,072 

 

 

173,925 







a)

Included in general and administrative expense for the three and six months ended June 30, 2017 is a $5.4 million reversal of share-based compensation expense due to the forfeiture of share-based awards upon retirement of certain senior executives in the three months ended June 30, 2017.

 

8

 


 

PUBLIC STORAGE

SELECTED BALANCE SHEET DATA

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

 

 

 





 

 

 

 

 

 



 

June 30, 2017

 

December 31, 2016

ASSETS

 

(Unaudited)

 

 

 



 

 

 

 

 

 

Cash and cash equivalents

 

$

358,266 

 

$

183,688 



 

 

 

 

 

 

Operating real estate facilities:

 

 

 

 

 

 

Land and buildings, at cost

 

 

14,159,339 

 

 

13,963,229 

Accumulated depreciation

 

 

(5,482,071)

 

 

(5,270,963)



 

 

8,677,268 

 

 

8,692,266 

Construction in process

 

 

282,374 

 

 

230,310 

Investments in unconsolidated real estate entities

 

 

715,268 

 

 

689,207 

Goodwill and other intangible assets, net

 

 

207,203 

 

 

212,719 

Other assets

 

 

125,348 

 

 

122,148 

Total assets

 

$

10,365,727 

 

$

10,130,338 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 



 

 

 

 

 

 

Senior unsecured notes

 

$

390,692 

 

$

359,810 

Mortgage notes

 

 

30,086 

 

 

30,939 

Preferred shares called for redemption

 

 

460,000 

 

 

 -

Accrued and other liabilities

 

 

322,923 

 

 

297,935 

Total liabilities

 

 

1,203,701 

 

 

688,684 



 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Public Storage shareholders’ equity:

 

 

 

 

 

 

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

 

 

 

 

 

 

authorized, 167,500 shares issued (in series) and outstanding,

 

 

 

 

 

 

(174,700 at December 31, 2016) at liquidation preference

 

 

4,187,500 

 

 

4,367,500 

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

 

 

 

 

 

 

173,699,438 shares issued and outstanding, (173,288,787 shares

 

 

 

 

 

 

at December 31, 2016)

 

 

17,370 

 

 

17,329 

Paid-in capital

 

 

5,625,784 

 

 

5,609,768 

Accumulated deficit

 

 

(609,424)

 

 

(487,581)

Accumulated other comprehensive loss

 

 

(82,143)

 

 

(95,106)

Total Public Storage shareholders’ equity

 

 

9,139,087 

 

 

9,411,910 

Noncontrolling interests

 

 

22,939 

 

 

29,744 

Total equity

 

 

9,162,026 

 

 

9,441,654 

Total liabilities and equity

 

$

10,365,727 

 

$

10,130,338 



 

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

 

Six Month Ended



 

June 30,

 

June 30,



 

2017

 

2016

 

2017

 

2016



 

 

 

 

 

 

 

 

 

 

 

 

Computation of FFO per Share:

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

 

$

276,681 

 

$

280,775 

 

$

557,812 

 

$

522,110 

Eliminate items excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

110,177 

 

 

107,013 

 

 

221,106 

 

 

212,141 

Depreciation from unconsolidated real estate investments

 

17,368 

 

 

19,454 

 

 

34,581 

 

 

38,991 

Depreciation allocated to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

and restricted share unitholders

 

 

(837)

 

 

(876)

 

 

(1,799)

 

 

(1,758)

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

(1,466)

 

 

 -

 

 

(3,077)

 

 

(689)

FFO allocable to common shares (a)

 

$

401,923 

 

$

406,366 

 

$

808,623 

 

$

770,795 

Diluted weighted average common shares

 

 

174,075 

 

 

174,000 

 

 

174,072 

 

 

173,925 

FFO per share (a)

 

$

2.31 

 

$

2.34 

 

$

4.65 

 

$

4.43 



 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Earnings per Share to FFO per Share:

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – Diluted

 

$

1.59 

 

$

1.61 

 

$

3.20 

 

$

3.00 

Eliminate per share amounts excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization allocable to

 

 

 

 

 

 

 

 

 

 

 

 

common shareholders

 

 

0.73 

 

 

0.72 

 

 

1.46 

 

 

1.43 

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments and other

 

 

(0.01)

 

 

0.01 

 

 

(0.01)

 

 

 -

FFO per share (a)

 

$

2.31 

 

$

2.34 

 

$

4.65 

 

$

4.43 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to common shares

 

$

401,923 

 

$

406,366 

 

$

808,623 

 

$

770,795 

Eliminate effect of items included in FFO but not FAD:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense in excess of cash paid

 

 

4,085 

 

 

8,137 

 

 

799 

 

 

2,165 

Foreign currency exchange loss (gain), including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

25,440 

 

 

(6,537)

 

 

31,006 

 

 

1,381 

Application of EITF D-42

 

 

14,638 

 

 

15,537 

 

 

14,638 

 

 

26,873 

Less: Capital expenditures to maintain real estate facilities

 

 

(26,490)

 

 

(30,552)

 

 

(53,540)

 

 

(44,945)



 

 

 

 

 

 

 

 

 

 

 

 

FAD (a)

 

$

419,596 

 

$

392,951 

 

$

801,526 

 

$

756,269 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions paid to common shareholders and restricted

 

 

 

 

 

 

 

 

 

 

 

 

share units

 

$

348,372 

 

$

312,494 

 

$

696,585 

 

$

607,557 



 

 

 

 

 

 

 

 

 

 

 

 

Distribution payout ratio

 

 

83.0% 

 

 

79.5% 

 

 

86.9% 

 

 

80.3% 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions per common share

 

$

2.00 

 

$

1.80 

 

$

4.00 

 

$

3.50 



 

 

 

 

 

 

 

 

 

 

 

 

(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

 

Six Month Ended



 

June 30,

 

June 30,



 

2017

 

2016

 

2017

 

2016



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage revenues for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

$

550,018 

 

$

532,227 

 

$

1,087,163 

 

$

1,048,533 

Non Same Store Facilities

 

 

74,181 

 

 

62,160 

 

 

144,814 

 

 

120,440 

Self-storage revenues

 

 

624,199 

 

 

594,387 

 

 

1,231,977 

 

 

1,168,973 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

147,305 

 

 

139,735 

 

 

296,312 

 

 

283,076 

Non Same Store Facilities

 

 

23,890 

 

 

17,952 

 

 

46,861 

 

 

34,474 

Self-storage cost of operations

 

 

171,195 

 

 

157,687 

 

 

343,173 

 

 

317,550 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage net operating income for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

402,713 

 

 

392,492 

 

 

790,851 

 

 

765,457 

Non Same Store Facilities

 

 

50,291 

 

 

44,208 

 

 

97,953 

 

 

85,966 

Self-storage net operating income (a)

 

 

453,004 

 

 

436,700 

 

 

888,804 

 

 

851,423 

Ancillary operating revenues

 

 

40,113 

 

 

39,801 

 

 

77,882 

 

 

77,001 

Ancillary cost of operations

 

 

(11,383)

 

 

(14,317)

 

 

(22,307)

 

 

(27,740)

Depreciation and amortization

 

 

(110,177)

 

 

(107,013)

 

 

(221,106)

 

 

(212,141)

General and administrative expense

 

 

(14,992)

 

 

(18,321)

 

 

(40,020)

 

 

(41,368)

Operating income on our income statement

 

$

356,565 

 

$

336,850 

 

$

683,253 

 

$

647,175 



(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