Attached files

file filename
8-K - 8-K - Public Storagepsa-20180220x8k.htm

 

News Release



Public Storage

701 Western Avenue

Glendale, CA 91201-2349

www.publicstorage.com







 

For Release

Immediately

Date

February 20, 2018

Contact

Clemente Teng



(818) 244-8080, Ext. 1141



Public Storage Reports Results for the Fourth Quarter and Year Ended December  31, 2017

GLENDALE,  California – Public Storage (NYSE:PSA) announced today operating results for the quarter and year ended December 31, 2017

Operating Results for the Three Months Ended December 31, 2017

For the three months ended December 31, 2017, net income allocable to our common shareholders was $334.1 million or $1.92 per diluted common share, compared to $352.8 million or $2.03 in 2016 representing a decrease of $18.7 million or $0.11.  The decrease primarily reflects (i) a  $29.2 million reduction due to the impact of foreign exchange translation gains and losses associated with our euro denominated debt and (ii) a $7.2 million increase in interest expense associated with higher outstanding debt balances offset partially by (iii) a  $13.8 million increase in self-storage net operating income (described below).

The $13.8 million increase in self-storage net operating income is a result of a $8.7 million increase in our Same Store Facilities (as defined below) and a $5.1 million increase in our Non Same Store Facilities (as defined below).  Revenues for the Same Store Facilities increased 2.1% or $11.6 million in the three months ended December 31, 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 2.6% or $2.9 million in the three months ended December 31, 2017 as compared to 2016, due primarily to increased property manager payroll and repairs and maintenance costs, offset partially by reduced advertising and selling costs.  The increase in net operating income for the Non Same Store Facilities is due primarily to the impact of 345 self-storage facilities acquired, developed or expanded since January 2015.  

Operating Results for the Year Ended December 31, 2017

In 2017, net income allocable to our common shareholders was $1,171.6 million or $6.73 per diluted common share, compared to $1,183.9 million or $6.81 per share in 2016 representing a decrease of $12.3 million or $0.08.   The decrease primarily reflects (i) a $67.6 million reduction due to the impact of foreign exchange translation gains and losses associated with our euro denominated debt,  (ii) an $8.5 million increase in interest expense associated with higher outstanding debt balances and (iii) a $7.8 million casualty loss and $5.2 million in incremental tenant reinsurance losses related to Hurricane Harvey and Irma offset partially by (iv)  a  $66.9 million increase in self-storage net operating income (described below) and (v) an  $18.9 million increase in our equity in earnings of unconsolidated real estate entities.

The $66.9 million increase in self-storage net operating income is a result of a $44.6 million increase in our Same Store Facilities and a $22.3 million increase in our Non Same Store Facilities.  Revenues for the Same Store Facilities increased 3.0% or $63.0 million in 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 3.4% or $18.4 million in 2017 as compared to 2016, due primarily to increased property taxes,  advertising and selling expense and repairs and maintenance costs, 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 345 self-storage facilities acquired,  developed or expanded since January 2015.

Funds from Operations

For the three months ended December 31, 2017, funds from operations (“FFO”) was $2.70 per diluted common share, as compared to $2.77 in 2016, representing a decrease of 2.5%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 years ended December 31, 2017 and 2016,  FFO was flat at $9.70 per diluted common share.

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 December 31,

 

Year Ended December 31,



 

 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



 

2017

 

2016

 

Change

 

2017

 

2016

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share

$

2.70 

 

$

2.77 

 

(2.5)%

 

$

9.70 

 

$

9.70 

 

0.0% 

Eliminate the per share impact of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

items excluded from Core FFO, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange loss (gain), net

 

0.03 

 

 

(0.14)

 

 

 

 

0.29 

 

 

(0.11)

 

 

Application of EITF D-42

 

0.01 

 

 

0.02 

 

 

 

 

0.19 

 

 

0.17 

 

 

Casualty losses and tenant claims due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to hurricanes

 

 -

 

 

 -

 

 

 

 

0.07 

 

 

 -

 

 

Reversals of accruals on forfeited executive

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

share-based awards

 

 -

 

 

 -

 

 

 

 

(0.03)

 

 

 -

 

 

Other items

 

0.01 

 

 

 -

 

 

 

 

0.01 

 

 

0.03 

 

 

Core FFO per share

$

2.75 

 

$

2.65 

 

3.8% 

 

$

10.23 

 

$

9.79 

 

4.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



2

 


 

 

Property Operations – Same Store Facilities

The Same Store Facilities represent those facilities that have been owned and operated on a stabilized level of occupancy, revenues and cost of operations since January 1, 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 2017We 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 2,042 facilities (130.3 million net rentable square feet) that represent approximately 82% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at December 31, 2017





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data for the Same

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store Facilities (2,042 facilities)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended December 31,

 

Year Ended December 31,



 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

Percentage



2017

 

2016

 

Change

 

2017

 

2016

 

Change



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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

527,011 

 

$

515,653 

 

2.2% 

 

$

2,098,780 

 

$

2,035,701 

 

3.1% 

Late charges and administrative fees

 

24,719 

 

 

24,494 

 

0.9% 

 

 

97,593 

 

 

97,655 

 

(0.1)%

Total revenues (a)

 

551,730 

 

 

540,147 

 

2.1% 

 

 

2,196,373 

 

 

2,133,356 

 

3.0% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes

 

31,665 

 

 

31,113 

 

1.8% 

 

 

199,628 

 

 

191,912 

 

4.0% 

On-site property manager payroll

 

24,707 

 

 

23,438 

 

5.4% 

 

 

107,535 

 

 

106,460 

 

1.0% 

Supervisory payroll

 

8,542 

 

 

8,580 

 

(0.4)%

 

 

38,041 

 

 

36,966 

 

2.9% 

Repairs and maintenance

 

11,122 

 

 

10,260 

 

8.4% 

 

 

43,233 

 

 

39,943 

 

8.2% 

Snow removal

 

812 

 

 

866 

 

(6.2)%

 

 

3,061 

 

 

4,235 

 

(27.7)%

Utilities

 

9,162 

 

 

9,158 

 

0.0% 

 

 

39,135 

 

 

39,424 

 

(0.7)%

Advertising and selling expense

 

6,749 

 

 

7,266 

 

(7.1)%

 

 

28,443 

 

 

25,824 

 

10.1% 

Other direct property costs

 

14,435 

 

 

14,099 

 

2.4% 

 

 

57,853 

 

 

55,797 

 

3.7% 

Allocated overhead

 

9,874 

 

 

9,374 

 

5.3% 

 

 

42,010 

 

 

39,963 

 

5.1% 

Total cost of operations (a)

 

117,068 

 

 

114,154 

 

2.6% 

 

 

558,939 

 

 

540,524 

 

3.4% 

Net operating income (b)

$

434,662 

 

$

425,993 

 

2.0% 

 

$

1,637,434 

 

$

1,592,832 

 

2.8% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

78.8% 

 

 

78.9% 

 

(0.1)%

 

 

74.6% 

 

 

74.7% 

 

(0.1)%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

93.1% 

 

 

93.8% 

 

(0.7)%

 

 

93.8% 

 

 

94.5% 

 

(0.7)%

Realized annual rental income per (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupied square foot

$

17.40 

 

$

16.89 

 

3.0% 

 

$

17.19 

 

$

16.54 

 

3.9% 

Available square foot (“REVPAF”)

$

16.18 

 

$

15.83 

 

2.2% 

 

$

16.11 

 

$

15.63 

 

3.1% 

At December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

 

 

 

 

 

 

 

 

91.2% 

 

 

92.5% 

 

(1.4)%

Annual contract rent per occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

square foot (d)

 

 

 

 

 

 

 

 

$

17.97 

 

$

17.44 

 

3.0% 



(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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

533,706 

 

$

546,543 

 

$

564,394 

 

$

551,730 

 

$

2,196,373 

2016

$

512,971 

 

$

528,820 

 

$

551,418 

 

$

540,147 

 

$

2,133,356 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

148,032 

 

$

146,341 

 

$

147,498 

 

$

117,068 

 

$

558,939 

2016

$

142,437 

 

$

138,788 

 

$

145,145 

 

$

114,154 

 

$

540,524 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

55,889 

 

$

56,200 

 

$

55,874 

 

$

31,665 

 

$

199,628 

2016

$

53,555 

 

$

53,765 

 

$

53,479 

 

$

31,113 

 

$

191,912 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repairs and maintenance, including

 

 

 

 

 

 

 

 

 

 

 

 

snow removal expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

11,639 

 

$

11,341 

 

$

11,380 

 

$

11,934 

 

$

46,294 

2016

$

11,420 

 

$

10,590 

 

$

11,042 

 

$

11,126 

 

$

44,178 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and selling expense:

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

6,741 

 

$

8,052 

 

$

6,901 

 

$

6,749 

 

$

28,443 

2016

$

5,187 

 

$

5,678 

 

$

7,693 

 

$

7,266 

 

$

25,824 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

15.65 

 

$

16.05 

 

$

16.56 

 

$

16.18 

 

$

16.11 

2016

$

15.01 

 

$

15.52 

 

$

16.14 

 

$

15.83 

 

$

15.63 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average realized annual

 

 

 

 

 

 

 

 

 

 

 

 

rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

$

16.83 

 

$

17.00 

 

$

17.52 

 

$

17.40 

 

$

17.19 

2016

$

16.04 

 

$

16.29 

 

$

16.95 

 

$

16.89 

 

$

16.54 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average occupancy levels

 

 

 

 

 

 

 

 

for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

93.1% 

 

 

94.6% 

 

 

94.5% 

 

 

93.1% 

 

 

93.8% 

2016

 

93.6% 

 

 

95.4% 

 

 

95.3% 

 

 

93.8% 

 

 

94.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 


 

 

Property Operations – Non Same Store Facilities

The Non Same Store Facilities at December 31, 2017 represent 345 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 December 31,

 

Year Ended December 31,

FACILITIES

2017

 

2016

 

Change

 

2017

 

2016

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

$

2,704 

 

$

 -

 

$

2,704 

 

$

5,577 

 

$

 -

 

$

5,577 

2016 acquisitions

 

9,427 

 

 

7,779 

 

 

1,648 

 

 

36,336 

 

 

18,174 

 

 

18,162 

2015 acquisitions

 

4,368 

 

 

4,126 

 

 

242 

 

 

16,935 

 

 

15,574 

 

 

1,361 

Developed facilities

 

12,780 

 

 

7,375 

 

 

5,405 

 

 

42,301 

 

 

23,405 

 

 

18,896 

Other facilities

 

53,209 

 

 

54,271 

 

 

(1,062)

 

 

214,911 

 

 

215,319 

 

 

(408)

    Total revenues

 

82,488 

 

 

73,551 

 

 

8,937 

 

 

316,060 

 

 

272,472 

 

 

43,588 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations before depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and amortization expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

 

993 

 

 

 -

 

 

993 

 

 

2,006 

 

 

 -

 

 

2,006 

2016 acquisitions

 

3,345 

 

 

2,793 

 

 

552 

 

 

13,693 

 

 

6,455 

 

 

7,238 

2015 acquisitions

 

1,188 

 

 

1,081 

 

 

107 

 

 

5,298 

 

 

5,010 

 

 

288 

Developed facilities

 

5,066 

 

 

3,510 

 

 

1,556 

 

 

19,526 

 

 

10,932 

 

 

8,594 

Other facilities

 

13,485 

 

 

12,912 

 

 

573 

 

 

58,171 

 

 

54,984 

 

 

3,187 

    Total cost of operations

 

24,077 

 

 

20,296 

 

 

3,781 

 

 

98,694 

 

 

77,381 

 

 

21,313 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions

 

1,711 

 

 

 -

 

 

1,711 

 

 

3,571 

 

 

 -

 

 

3,571 

2016 acquisitions

 

6,082 

 

 

4,986 

 

 

1,096 

 

 

22,643 

 

 

11,719 

 

 

10,924 

2015 acquisitions

 

3,180 

 

 

3,045 

 

 

135 

 

 

11,637 

 

 

10,564 

 

 

1,073 

Developed facilities

 

7,714 

 

 

3,865 

 

 

3,849 

 

 

22,775 

 

 

12,473 

 

 

10,302 

Other facilities

 

39,724 

 

 

41,359 

 

 

(1,635)

 

 

156,740 

 

 

160,335 

 

 

(3,595)

    Net operating income (a)

$

58,411 

 

$

53,255 

 

$

5,156 

 

$

217,366 

 

$

195,091 

 

$

22,275 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions (b)

 

 

 

 

 

 

 

 

 

 

87.3% 

 

 

 -

 

 

 -

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

85.9% 

 

 

82.9% 

 

 

3.6% 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

92.4% 

 

 

90.8% 

 

 

1.8% 

Developed facilities

 

 

 

 

 

 

 

 

 

 

63.5% 

 

 

58.6% 

 

 

8.4% 

Other facilities

 

 

 

 

 

 

 

 

 

 

82.8% 

 

 

89.0% 

 

 

(7.0)%



 

 

 

 

 

 

 

 

 

 

79.9% 

 

 

82.8% 

 

 

(3.5)%

Annual contract rent per occupied square foot:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions (b)

 

 

 

 

 

 

 

 

 

$

14.63 

 

$

 -

 

 

 -

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

10.23 

 

 

9.99 

 

 

2.4% 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

14.17 

 

 

13.73 

 

 

3.2% 

Developed facilities

 

 

 

 

 

 

 

 

 

 

13.33 

 

 

13.51 

 

 

(1.3)%

Other facilities

 

 

 

 

 

 

 

 

 

 

17.16 

 

 

16.89 

 

 

1.6% 



 

 

 

 

 

 

 

 

 

$

15.03 

 

$

15.07 

 

 

(0.3)%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 





5

 


 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON SAME STORE

 

 

Year Ended December 31,

FACILITIES (Continued)

 

 

 

 

 

 

2017

 

2016

 

Change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions (b)

 

 

 

 

 

 

 

 

 

 

34 

 

 

 -

 

 

34 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

55 

 

 

55 

 

 

 -

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

17 

 

 

17 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

52 

 

 

36 

 

 

16 

Other facilities

 

 

 

 

 

 

 

 

 

 

187 

 

 

187 

 

 

 -



 

 

 

 

 

 

 

 

 

 

345 

 

 

295 

 

 

50 

Net rentable square feet (in thousands):

 

 

 

 

 

 

2017 acquisitions (b)

 

 

 

 

 

 

 

 

 

 

2,114 

 

 

 -

 

 

2,114 

2016 acquisitions

 

 

 

 

 

 

 

 

 

 

4,177 

 

 

4,121 

 

 

56 

2015 acquisitions

 

 

 

 

 

 

 

 

 

 

1,285 

 

 

1,285 

 

 

 -

Developed facilities

 

 

 

 

 

 

 

 

 

 

6,059 

 

 

4,019 

 

 

2,040 

Other facilities

 

 

 

 

 

 

 

 

 

 

14,677 

 

 

14,069 

 

 

608 



 

 

 

 

 

 

 

 

 

 

28,312 

 

 

23,494 

 

 

4,818 



(a)

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

(b)

Amounts at December 31, 2017 for the 2017 acquisitions include 22 properties acquired from third parties and 12 properties we commenced consolidating at December 31, 2017 in connection with acquiring the 74.25% interest we did not own in a legacy institutional partnership.



Investing and Capital Markets Activities

During the three months ended December 31, 2017, we acquired eight self-storage facilities (six in Texas and one each in Alabama and Kentucky) with 0.5 million net rentable square feet for $68.1 million.    During 2017,  we acquired 22 self-storage facilities (six in Texas, three in Ohio, two each in Florida, Indiana, Kentucky, North Carolina and South Carolina and one each in Alabama, Minnesota and New York) with 1.4 million net rentable square feet for $149.8 million. Subsequent to December 31, 2017, we acquired or were under contract to acquire two self-storage facilities (one each in Nebraska and Tennessee) with 0.2 million net rentable square feet for $18 million.

During the three months ended December 31, 2017, we completed four newly developed facilities and various expansion projects (0.6 million net rentable square feet) costing $56 million.  During 2017, we completed 16 newly developed facilities and various expansion projects (2.7 million net rentable square feet) costing an aggregate of $312 million.  At December 31, 2017, we had various facilities in development (2.7 million net rentable square feet) estimated to cost $367 million and various expansion projects (1.9 million net rentable square feet) estimated to cost $247 million.  The remaining $350 million of development costs for these projects is expected to be incurred primarily in the next 18 months.

On December 31, 2017, we acquired the 74.25% interest we did not own in 12 stabilized self-storage facilities (three in California, two in Minnesota, Nevada and New York, and one each in New Jersey, Ohio and Virginia) with 0.7 million net rentable square feet for $135.5 million in cash.  Our existing 25.75% interest in the earnings of the legacy institutional partnership that owned these properties, and that we managed, was reflected as Equity in Earnings of Real Estate Entities.   We commenced consolidating these properties effective December 31, 2017. 

During 2017, we raised $1,580.0 million in gross proceeds from public offerings comprised of a) two series of Preferred Shares for $580.0 million in gross proceeds with an average coupon rate of 5.1% and b) a public offering of senior notes, comprised of $500 million maturing in five years at a 2.370% coupon rate and $500 million maturing in ten years at a 3.094% coupon rate.  During 2017, we redeemed two series of Preferred Shares with an average coupon rate of 5.8% at par for $922.5 million.

Distributions Declared

On February 20, 2018, our Board of Trustees declared a regular common quarterly dividend of $2.00 per common share.  The Board also declared dividends with respect to our various series of preferred shares. All the dividends are payable on March 29, 2018 to shareholders of record as of March 14, 2018.



6

 


 

 

Fourth Quarter Conference Call

A conference call is scheduled for February 21, 2018 at 11:00 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 1389368). 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 7, 2018 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 1389368.

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, 2017, we had interests in 2,386 self-storage facilities located in 38 states with approximately 159 million net rentable square feet in the United States and 222 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, 2017.

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 27, 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

 

Year Ended



 

December 31,

 

December 31,



 

2017

 

2016

 

2017

 

2016



 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage facilities

 

$

634,218 

 

$

613,698 

 

$

2,512,433 

 

$

2,405,828 

Ancillary operations

 

 

38,090 

 

 

37,729 

 

 

156,095 

 

 

154,721 



 

 

672,308 

 

 

651,427 

 

 

2,668,528 

 

 

2,560,549 



 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations

 

 

141,145 

 

 

134,450 

 

 

657,633 

 

 

617,905 

Ancillary cost of operations

 

 

10,734 

 

 

10,716 

 

 

50,345 

 

 

51,178 

Depreciation and amortization

 

 

120,100 

 

 

111,741 

 

 

454,526 

 

 

433,314 

General and administrative

 

 

20,551 

 

 

20,148 

 

 

82,882 

 

 

83,656 



 

 

292,530 

 

 

277,055 

 

 

1,245,386 

 

 

1,186,053 



 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

379,778 

 

 

374,372 

 

 

1,423,142 

 

 

1,374,496 



 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

6,049 

 

 

3,524 

 

 

18,771 

 

 

15,138 

Interest expense

 

 

(8,137)

 

 

(900)

 

 

(12,690)

 

 

(4,210)

Equity in earnings of unconsolidated real estate entities

18,420 

 

 

15,128 

 

 

75,655 

 

 

56,756 

Gain on real estate investment sales

 

 

446 

 

 

 -

 

 

1,421 

 

 

689 

Foreign currency exchange (loss) gain

 

 

(5,593)

 

 

23,557 

 

 

(50,045)

 

 

17,570 

Casualty loss

 

 

 -

 

 

 -

 

 

(7,789)

 

 

 -

Net income

 

 

390,963 

 

 

415,681 

 

 

1,448,465 

 

 

1,460,439 

Allocation to noncontrolling interests

 

 

(1,564)

 

 

(1,942)

 

 

(6,248)

 

 

(6,863)

Net income allocable to Public Storage shareholders

 

 

389,399 

 

 

413,739 

 

 

1,442,217 

 

 

1,453,576 

Allocation of net income to:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shareholders – distributions

 

 

(54,078)

 

 

(59,548)

 

 

(236,535)

 

 

(238,214)

Preferred shareholders – redemptions

 

 

 -

 

 

 -

 

 

(29,330)

 

 

(26,873)

Restricted share units 

 

 

(1,241)

 

 

(1,379)

 

 

(4,743)

 

 

(4,610)

Net income allocable to common shareholders

 

$

334,080 

 

$

352,812 

 

$

1,171,609 

 

$

1,183,879 



 

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share – Basic

 

$

1.92 

 

$

2.04 

 

$

6.75 

 

$

6.84 

Net income per common share – Diluted

 

$

1.92 

 

$

2.03 

 

$

6.73 

 

$

6.81 

Weighted average common shares – Basic

 

 

173,771 

 

 

173,190 

 

 

173,613 

 

 

173,091 

Weighted average common shares – Diluted

 

 

174,218 

 

 

173,812 

 

 

174,151 

 

 

173,878 



 

8

 


 

PUBLIC STORAGE

SELECTED BALANCE SHEET DATA

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

 

 

 







 

 

 

 

 

 



 

December 31, 2017

 

December 31, 2016

ASSETS

 

(Unaudited)

 

 

 



 

 

 

 

 

 

Cash and cash equivalents

 

$

433,376 

 

$

183,688 



 

 

 

 

 

 

Operating real estate facilities:

 

 

 

 

 

 

Land and buildings, at cost

 

 

14,665,989 

 

 

13,963,229 

Accumulated depreciation

 

 

(5,700,331)

 

 

(5,270,963)



 

 

8,965,658 

 

 

8,692,266 

Construction in process

 

 

264,441 

 

 

230,310 

Investments in unconsolidated real estate entities

 

 

724,173 

 

 

689,207 

Goodwill and other intangible assets, net

 

 

214,957 

 

 

212,719 

Other assets

 

 

130,287 

 

 

122,148 

Total assets

 

$

10,732,892 

 

$

10,130,338 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 



 

 

 

 

 

 

Senior unsecured notes

 

$

1,402,109 

 

$

359,810 

Mortgage notes

 

 

29,213 

 

 

30,939 

Accrued and other liabilities

 

 

337,201 

 

 

297,935 

Total liabilities

 

 

1,768,523 

 

 

688,684 



 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Public Storage shareholders’ equity:

 

 

 

 

 

 

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

 

 

 

 

 

 

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

 

 

 

 

 

 

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

 

 

4,025,000 

 

 

4,367,500 

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

 

 

 

 

 

 

173,853,370 shares issued and outstanding, (173,288,787 shares

 

 

 

 

 

 

at December 31, 2016)

 

 

17,385 

 

 

17,329 

Paid-in capital

 

 

5,648,399 

 

 

5,609,768 

Accumulated deficit

 

 

(675,711)

 

 

(487,581)

Accumulated other comprehensive loss

 

 

(75,064)

 

 

(95,106)

Total Public Storage shareholders’ equity

 

 

8,940,009 

 

 

9,411,910 

Noncontrolling interests

 

 

24,360 

 

 

29,744 

Total equity

 

 

8,964,369 

 

 

9,441,654 

Total liabilities and equity

 

$

10,732,892 

 

$

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

 

Year Ended



 

December 31,

 

December 31,



 

2017

 

2016

 

2017

 

2016



 

 

 

 

 

 

 

 

 

 

 

 

Computation of FFO per Share:

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

 

$

334,080 

 

$

352,812 

 

$

1,171,609 

 

$

1,183,879 

Eliminate items excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

120,100 

 

 

111,741 

 

 

454,526 

 

 

433,314 

Depreciation from unconsolidated real estate investments

19,296 

 

 

17,088 

 

 

71,931 

 

 

74,407 

Depreciation allocated to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

and restricted share unitholders

 

 

(910)

 

 

(907)

 

 

(3,567)

 

 

(3,549)

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments

 

 

(1,831)

 

 

(1)

 

 

(4,908)

 

 

(768)

FFO allocable to common shares (a)

 

$

470,735 

 

$

480,733 

 

$

1,689,591 

 

$

1,687,283 

Diluted weighted average common shares

 

 

174,218 

 

 

173,812 

 

 

174,151 

 

 

173,878 

FFO per share (a)

 

$

2.70 

 

$

2.77 

 

$

9.70 

 

$

9.70 



 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Earnings per Share to FFO per Share:

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share—Diluted

 

$

1.92 

 

$

2.03 

 

$

6.73 

 

$

6.81 

Eliminate per share amounts excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization allocable to

 

 

 

 

 

 

 

 

 

 

 

 

common shareholders

 

 

0.79 

 

 

0.74 

 

 

3.00 

 

 

2.90 

Gains on sale of real estate investments, including

 

 

 

 

 

 

 

 

 

 

 

 

our equity share from investments and other

 

 

(0.01)

 

 

 -

 

 

(0.03)

 

 

(0.01)

FFO per share (a)

 

$

2.70 

 

$

2.77 

 

$

9.70 

 

$

9.70 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to common shares

 

$

470,735 

 

$

480,733 

 

$

1,689,591 

 

$

1,687,283 

Eliminate effect of items included in FFO but not FAD:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense in excess of cash paid

9,615 

 

 

7,524 

 

 

22,711 

 

 

20,765 

Foreign currency exchange loss (gain), including our

 

 

 

 

 

 

 

 

 

 

 

 

equity share from investments

 

 

5,593 

 

 

(23,557)

 

 

50,045 

 

 

(18,511)

Application of EITF D-42, including our equity

 

 

 

 

 

 

 

 

 

 

 

 

share from investments

 

 

1,689 

 

 

3,067 

 

 

33,879 

 

 

29,940 

Less: Capital expenditures to maintain real estate facilities

(42,255)

 

 

(18,268)

 

 

(124,780)

 

 

(86,047)



 

 

 

 

 

 

 

 

 

 

 

 

FAD (a)

 

$

445,377 

 

$

449,499 

 

$

1,671,446 

 

$

1,633,430 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions paid to common shareholders and restricted

 

 

 

 

 

 

 

 

 

 

 

 

share units

 

$

348,672 

 

$

347,447 

 

$

1,393,812 

 

$

1,267,544 



 

 

 

 

 

 

 

 

 

 

 

 

Distribution payout ratio

 

 

78.3% 

 

 

77.3% 

 

 

83.4% 

 

 

77.6% 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions per common share

 

$

2.00 

 

$

2.00 

 

$

8.00 

 

$

7.30 



 

 

 

 

 

 

 

 

 

 

 

 

(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,



 

2017

 

2016

 

2017

 

2016



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage revenues for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

$

551,730 

 

$

540,147 

 

$

2,196,373 

 

$

2,133,356 

Non Same Store Facilities

 

 

82,488 

 

 

73,551 

 

 

316,060 

 

 

272,472 

Self-storage revenues

 

 

634,218 

 

 

613,698 

 

 

2,512,433 

 

 

2,405,828 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage cost of operations for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

117,068 

 

 

114,154 

 

 

558,939 

 

 

540,524 

Non Same Store Facilities

 

 

24,077 

 

 

20,296 

 

 

98,694 

 

 

77,381 

Self-storage cost of operations

 

 

141,145 

 

 

134,450 

 

 

657,633 

 

 

617,905 



 

 

 

 

 

 

 

 

 

 

 

 

Self-storage net operating income for:

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Facilities

 

 

434,662 

 

 

425,993 

 

 

1,637,434 

 

 

1,592,832 

Non Same Store Facilities

 

 

58,411 

 

 

53,255 

 

 

217,366 

 

 

195,091 

Self-storage net operating income (a)

 

 

493,073 

 

 

479,248 

 

 

1,854,800 

 

 

1,787,923 

Ancillary operating revenues

 

 

38,090 

 

 

37,729 

 

 

156,095 

 

 

154,721 

Ancillary cost of operations

 

 

(10,734)

 

 

(10,716)

 

 

(50,345)

 

 

(51,178)

Depreciation and amortization

 

 

(120,100)

 

 

(111,741)

 

 

(454,526)

 

 

(433,314)

General and administrative expense

 

 

(20,551)

 

 

(20,148)

 

 

(82,882)

 

 

(83,656)

Operating income on our income statement

 

$

379,778 

 

$

374,372 

 

$

1,423,142 

 

$

1,374,496 



(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