GLENDALE, Calif.--(BUSINESS WIRE)--
Public Storage (NYSE:PSA) announced today operating results for the
quarter ended March 31, 2018.
Operating Results for the Three Months Ended
March 31, 2018
For the three months ended March 31, 2018, net income allocable to our
common shareholders was $287.8 million or $1.65 per diluted common
share, compared to $281.1 million or $1.62 per diluted common share in
2017 representing an increase of $6.7 million or $0.03 per diluted
common share. The increase is due primarily to i) a $13.6 million
increase in self-storage net operating income (described below), ii) our
$10.9 million equity share of a gain recorded by PS Business Parks in
the three months ended March 31, 2018 and iii) a $6.0 million reduction
in income allocated to our preferred shareholders. These increases were
offset partially by i) $7.8 million in additional share based
compensation included in general and administrative expense in the three
months ended March 31, 2018 due to the upcoming retirement of our CEO
and CFO, ii) a $7.1 million increase in interest expense due to higher
debt balances and iii) a $6.3 million increase in foreign exchange
losses associated with our euro denominated debt.
The $13.6 million increase in self-storage net operating income is a
result of a $6.5 million increase in our Same Store Facilities (as
defined below) and a $7.1 million increase in our Non Same Store
Facilities (as defined below). Revenues for the Same Store Facilities
increased 2.1% or $11.5 million in the three months ended March 31, 2018
as compared to 2017, due primarily to higher realized annual rent per
occupied square foot. Cost of operations for the Same Store Facilities
increased by 3.3% or $5.0 million in the three months ended March 31,
2018 as compared to 2017, due primarily to increased property taxes and
property manager payroll. The increase in net operating income for the
Non Same Store Facilities is due primarily to the impact of 127
self-storage facilities acquired and developed since January 2016.
Funds from Operations
For the three months ended March 31, 2018, funds from operations (“FFO”)
was $2.37 per diluted common share, as compared to $2.34 in 2017,
representing an increase 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.
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 and ii) $7.8 million in additional share-based
compensation included in general and administrative expense in the three
months ended March 31, 2018 due to the upcoming retirement of our CEO
and CFO. 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 March 31,
|
| | | |
| |
|
Percentage
|
| | |
|
2018
| |
|
2017
| |
Change
|
| | | | | | |
|
FFO per share
| |
$
|
2.37
| |
$
|
2.34
| |
1.3
|
%
|
Eliminate the per share impact of items excluded from Core FFO,
including our equity share from investments:
| | | | | | |
|
Foreign currency exchange loss
| | |
0.07
| | |
0.03
| | |
Accelerated expense of executive officer share based awards due to
upcoming retirement
| |
|
0.04
| |
|
-
| | |
|
Core FFO per share
| |
$
|
2.48
| |
$
|
2.37
| |
4.6
|
%
|
| | | | | |
|
Property Operations – Same Store Facilities
The Same Store Facilities represent those facilities that have been
owned and operated on a stabilized level of occupancy, revenues and cost
of operations since January 1, 2016. We review the operations of our
Same Store Facilities, which excludes facilities whose operating trends
are significantly affected by factors such as casualty events, as well
as recently developed or acquired facilities, to more effectively
evaluate the ongoing performance of our self-storage portfolio in 2016,
2017 and 2018. We believe the Same Store information is used by
investors and REIT analysts in a similar manner. The Same Store pool
increased from 2,042 facilities at December 31, 2017 to 2,052 facilities
at March 31, 2018. The following table summarizes the historical
operating results of these 2,052 facilities (131.6 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
March 31, 2018.
|
| |
| |
| |
Selected Operating Data for the Same |
Store Facilities (2,052 facilities) |
(unaudited): |
| |
Three Months Ended March 31,
|
| | | | | |
Percentage
|
| |
|
2018
|
| |
|
2017
|
| |
Change
|
| | | | | |
|
| | | | | |
|
|
Revenues:
| | | | | | |
|
Rental income
| |
$
|
525,184
| | |
$
|
514,263
| | |
2.1
|
%
|
|
Late charges and administrative fees
| |
|
24,719
|
| |
|
24,173
|
| |
2.3
|
%
|
|
Total revenues (a)
| |
|
549,903
|
| |
|
538,436
|
| |
2.1
|
%
|
| | | | | |
|
|
Cost of operations:
| | | | | | |
|
Property taxes
| | |
58,582
| | | |
56,050
| | |
4.5
|
%
|
|
On-site property manager payroll
| | |
28,729
| | | |
27,577
| | |
4.2
|
%
|
|
Supervisory payroll
| | |
9,617
| | | |
10,165
| | |
(5.4
|
)%
|
|
Repairs and maintenance
| | |
9,425
| | | |
9,702
| | |
(2.9
|
)%
|
|
Snow removal
| | |
2,139
| | | |
2,030
| | |
5.4
|
%
|
|
Utilities
| | |
10,847
| | | |
10,235
| | |
6.0
|
%
|
|
Advertising and selling
| | |
6,538
| | | |
6,816
| | |
(4.1
|
)%
|
|
Other direct property costs
| | |
15,066
| | | |
14,303
| | |
5.3
|
%
|
|
Allocated overhead
| |
|
13,108
|
| |
|
12,222
|
| |
7.2
|
%
|
|
Total cost of operations (a)
| |
|
154,051
|
| |
|
149,100
|
| |
3.3
|
%
|
|
Net operating income (b)
| |
$
|
395,852
|
| |
$
|
389,336
|
| |
1.7
|
%
|
| | | | | |
|
|
Gross margin
| | |
72.0
|
%
| | |
72.3
|
%
| |
(0.4
|
)%
|
| | | | | |
|
|
Weighted average for the period:
| | | | | | |
|
Square foot occupancy
| | |
92.3
|
%
| | |
93.1
|
%
| |
(0.9
|
)%
|
|
Realized annual rental income per (c):
| | | | | | |
|
Occupied square foot
| |
$
|
17.30
| | |
$
|
16.79
| | |
3.0
|
%
|
|
Available square foot (“REVPAF”)
| |
$
|
15.96
| | |
$
|
15.63
| | |
2.1
|
%
|
|
At March 31:
| | | | | | |
|
Square foot occupancy
| | |
92.1
|
%
| | |
93.2
|
%
| |
(1.2
|
)%
|
Annual contract rent per occupied square foot (d)
| |
$
|
17.81
| | |
$
|
17.35
| | |
2.7
|
%
|
| | | | | |
|
|
(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.
|
| |
|
|
(d)
| |
Contract rent represents the applicable contractual monthly rent
charged to our tenants, excluding the impact of promotional
discounts, late charges and administrative fees.
|
| |
|
The following table summarizes selected quarterly financial data with
respect to the Same Store Facilities (unaudited):
|
| |
|
For the Quarter Ended
|
| |
| | | March 31 |
| June 30 |
| September 30 |
| December 31 | |
Entire Year
|
| | | | | | | | | | |
|
| | |
(Amounts in thousands, except for per square foot amounts)
|
|
Total revenues:
| | | | | | | | | | |
|
2018
| |
$
|
549,903
| | | | | | | | | |
|
2017
| |
$
|
538,436
| | |
$
|
551,522
| | |
$
|
569,853
| | |
$
|
556,999
| | |
$
|
2,216,810
| |
| | | | | | | | | | |
|
|
Total cost of operations:
| | | | | | | | | | |
|
2018
| |
$
|
154,051
| | | | | | | | | |
|
2017
| |
$
|
149,100
| | |
$
|
147,283
| | |
$
|
148,568
| | |
$
|
118,606
| | |
$
|
563,557
| |
| | | | | | | | | | |
|
|
Property taxes:
| | | | | | | | | | |
|
2018
| |
$
|
58,582
| | | | | | | | | |
|
2017
| |
$
|
56,050
| | |
$
|
56,180
| | |
$
|
56,016
| | |
$
|
32,394
| | |
$
|
200,640
| |
| | | | | | | | | | |
|
Repairs and maintenance, including snow removal expenses:
| | | | | | | | | | |
|
2018
| |
$
|
11,564
| | | | | | | | | |
|
2017
| |
$
|
11,732
| | |
$
|
11,422
| | |
$
|
11,450
| | |
$
|
12,007
| | |
$
|
46,611
| |
| | | | | | | | | | |
|
|
Advertising and selling expense:
| | | | | | | | | | |
|
2018
| |
$
|
6,538
| | | | | | | | | |
|
2017
| |
$
|
6,816
| | |
$
|
8,158
| | |
$
|
6,987
| | |
$
|
6,821
| | |
$
|
28,782
| |
| | | | | | | | | | |
|
|
REVPAF:
| | | | | | | | | | |
|
2018
| |
$
|
15.96
| | | | | | | | | |
|
2017
| |
$
|
15.63
| | |
$
|
16.03
| | |
$
|
16.54
| | |
$
|
16.17
| | |
$
|
16.09
| |
| | | | | | | | | | |
|
Weighted average realized annual rent per occupied square foot:
| | | | | | | | | | |
|
2018
| |
$
|
17.30
| | | | | | | | | |
|
2017
| |
$
|
16.79
| | |
$
|
16.95
| | |
$
|
17.49
| | |
$
|
17.37
| | |
$
|
17.15
| |
| | | | | | | | | | |
|
Weighted average occupancy levels for the period:
| | | | | | | | | | |
|
2018
| | |
92.3
|
%
| | | | | | | | |
|
2017
| | |
93.1
|
%
| | |
94.6
|
%
| | |
94.6
|
%
| | |
93.1
|
%
| | |
93.8
|
%
|
| | | | | | | | | | |
|
Property Operations – Non Same Store Facilities
The Non Same Store Facilities at March 31, 2018 represent 341 facilities
that were not stabilized with respect to occupancies or rental rates
since January 1, 2016 or that we did not own as of January 1, 2016. The
following table summarizes operating data with respect to the Non Same
Store Facilities (unaudited):
| NON SAME STORE |
|
Three Months Ended March 31,
|
| FACILITIES | |
|
2018
|
|
|
|
2017
|
|
|
Change
|
| | | | | |
|
| | | | | |
|
| Revenues: | | | | | | |
|
2018 acquisitions
| |
$
|
67
| | |
$
|
-
| | |
$
|
67
| |
|
2017 acquisitions
| | |
6,860
| | | |
339
| | | |
6,521
| |
|
2016 acquisitions
| | |
9,429
| | | |
8,581
| | | |
848
| |
|
2016 - 2018 new developments
| | |
7,120
| | | |
2,327
| | | |
4,793
| |
|
2013 - 2015 new developments
| | |
6,401
| | | |
5,798
| | | |
603
| |
|
Other facilities
| |
|
51,757
|
| |
|
52,297
|
| |
|
(540
|
)
|
|
Total revenues
| |
|
81,634
|
| |
|
69,342
|
| |
|
12,292
|
|
| | | | | |
|
Cost of operations before depreciation and amortization expense: | | | | | | |
|
2018 acquisitions
| | |
22
| | | |
-
| | | |
22
| |
|
2017 acquisitions
| | |
2,507
| | | |
151
| | | |
2,356
| |
|
2016 acquisitions
| | |
3,637
| | | |
3,482
| | | |
155
| |
|
2016 - 2018 new developments
| | |
4,055
| | | |
2,296
| | | |
1,759
| |
|
2013 - 2015 new developments
| | |
2,099
| | | |
1,867
| | | |
232
| |
|
Other facilities
| |
|
15,816
|
| |
|
15,082
|
| |
|
734
|
|
|
Total cost of operations
| |
|
28,136
|
| |
|
22,878
|
| |
|
5,258
|
|
| | | | | |
|
| Net operating income: | | | | | | |
|
2018 acquisitions
| | |
45
| | | |
-
| | | |
45
| |
|
2017 acquisitions
| | |
4,353
| | | |
188
| | | |
4,165
| |
|
2016 acquisitions
| | |
5,792
| | | |
5,099
| | | |
693
| |
|
2016 - 2018 new developments
| | |
3,065
| | | |
31
| | | |
3,034
| |
|
2013 - 2015 new developments
| | |
4,302
| | | |
3,931
| | | |
371
| |
|
Other facilities
| |
|
35,941
|
| |
|
37,215
|
| |
|
(1,274
|
)
|
|
Net operating income (a)
| |
$
|
53,498
|
| |
$
|
46,464
|
| |
$
|
7,034
|
|
| | | | | |
|
At March 31: | | | | | | |
|
Square foot occupancy:
| | | | | | |
|
2018 acquisitions
| | |
71.5
|
%
| | |
-
| | | |
-
| |
|
2017 acquisitions
| | |
88.8
|
%
| | |
89.7
|
%
| | |
(1.0
|
)%
|
|
2016 acquisitions
| | |
87.2
|
%
| | |
85.9
|
%
| | |
1.5
|
%
|
|
2016 - 2018 new developments
| | |
56.5
|
%
| | |
43.1
|
%
| | |
31.1
|
%
|
|
2013 - 2015 new developments
| | |
90.4
|
%
| | |
89.8
|
%
| | |
0.7
|
%
|
|
Other facilities
| |
|
87.2
|
%
| |
|
87.2
|
%
| |
|
0.0
|
%
|
| |
|
82.1
|
%
| |
|
82.4
|
%
| |
|
(0.4
|
)%
|
|
Annual contract rent per occupied square foot:
| | | | | | |
|
2018 acquisitions
| |
$
|
10.88
| | |
$
|
-
| | | |
-
| |
|
2017 acquisitions
| | |
14.39
| | | |
10.81
| | | |
33.1
|
%
|
|
2016 acquisitions
| | |
10.19
| | | |
9.86
| | | |
3.3
|
%
|
|
2016 - 2018 new developments
| | |
11.83
| | | |
12.69
| | | |
(6.8
|
)%
|
|
2013 - 2015 new developments
| | |
14.88
| | | |
13.95
| | | |
6.7
|
%
|
|
Other facilities
| |
|
16.97
|
| |
|
16.80
|
| |
|
1.0
|
%
|
| |
$
|
14.79
|
| |
$
|
14.92
|
| |
|
(0.9
|
)%
|
|
Number of facilities:
| | | | | | |
|
2018 acquisitions
| | |
2
| | | |
-
| | | |
2
| |
|
2017 acquisitions
| | |
34
| | | |
4
| | | |
30
| |
|
2016 acquisitions
| | |
55
| | | |
55
| | | |
-
| |
|
2016 - 2018 new developments
| | |
36
| | | |
18
| | | |
18
| |
|
2013 - 2015 new developments
| | |
20
| | | |
20
| | | |
-
| |
|
Other facilities
| |
|
194
|
| |
|
194
|
| |
|
-
|
|
| |
|
341
|
| |
|
291
|
| |
|
50
|
|
|
Net rentable square feet (in thousands):
| | | | |
|
2018 acquisitions
| | |
181
| | | |
-
| | | |
181
| |
|
2017 acquisitions
| | |
2,114
| | | |
214
| | | |
1,900
| |
|
2016 acquisitions
| | |
4,177
| | | |
4,121
| | | |
56
| |
|
2016 - 2018 new developments
| | |
4,632
| | | |
2,470
| | | |
2,162
| |
|
2013 - 2015 new developments
| | |
1,877
| | | |
1,877
| | | |
-
| |
|
Other facilities
| |
|
14,584
|
| |
|
14,122
|
| |
|
462
|
|
| |
|
27,565
|
| |
|
22,804
|
| |
|
4,761
|
|
| | | | | | | | | | | |
|
|
(a)
|
|
See attached reconciliation of self-storage NOI to operating income.
|
| |
|
Investing and Capital Markets Activities
During the three months ended March 31, 2018, we acquired two
self-storage facilities (one each in Nebraska and Tennessee) with 0.2
million net rentable square feet for $18.0 million. At March 31, 2018,
we were under contract to acquire three self-storage facilities (one
each in Indiana, Kentucky and South Carolina) with 0.2 million net
rentable square feet for $19 million.
During the three months ended March 31, 2018, we completed four newly
developed facilities and various expansion projects (0.5 million net
rentable square feet) costing $60 million. At March 31, 2018, we had
various facilities in development (2.7 million net rentable square feet)
estimated to cost $381 million and various expansion projects (2.3
million net rentable square feet) estimated to cost $281 million. The
remaining $382 million of development costs for these projects is
expected to be incurred primarily in the next 18 months.
Distributions Declared
On April 25, 2018, our Board of Trustees declared a regular common
quarterly dividend of $2.00 per common share. The Board also declared
dividends with respect to our various series of preferred shares. All
the dividends are payable on June 28, 2018 to shareholders of record as
of June 13, 2018.
First Quarter Conference Call
A conference call is scheduled for April 26, 2018 at 11:00 a.m. (PDT) to
discuss the first 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
3808049). 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 May
10, 2018 by calling (800) 585-8367 (domestic), (404) 537-3406
(international) or by using the link at www.publicstorage.com
under “Company Info, Investor Relations, News and Events, Events
Calendar.” All forms of replay utilize conference ID number 3808049.
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 March 31, 2018, we had interests in 2,392 self-storage
facilities located in 38 states with approximately 159 million net
rentable square feet in the United States and 223 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 March 31, 2018.
Additional information about Public Storage is available on our website, www.publicstorage.com.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. All
statements in this press release, other than statements of historical
fact, are forward-looking statements which may be identified by the use
of the words “expects,” “believes,” “anticipates,” “should,” “estimates”
and similar expressions. These forward-looking statements involve known
and unknown risks and uncertainties, which may cause our actual results
and performance to be materially different from those expressed or
implied in the forward-looking statements. Factors and risks that may
impact future results and performance include, but are not limited to,
those described in Part 1, Item 1A, “Risk Factors” in our most recent
Annual Report on Form 10-K filed with the Securities and Exchange
Commission (the “SEC”) on March 1, 2018 and in our other filings with
the SEC and the following: general risks associated with the ownership
and operation of real estate, including changes in demand, risk related
to development of self-storage facilities, potential liability for
environmental contamination, natural disasters and adverse changes in
laws and regulations governing property tax, real estate and zoning;
risks associated with downturns in the national and local economies in
the markets in which we operate, including risks related to current
economic conditions and the economic health of our customers; the impact
of competition from new and existing self-storage and commercial
facilities and other storage alternatives; difficulties in our ability
to successfully evaluate, finance, integrate into our existing
operations and manage acquired and developed properties; risks
associated with international operations including, but not limited to,
unfavorable foreign currency rate fluctuations, changes in tax laws, and
local and global economic uncertainty that could adversely affect our
earnings and cash flows; risks related to our participation in joint
ventures; the impact of the regulatory environment as well as national,
state and local laws and regulations including, without limitation,
those governing environmental, taxes, our tenant reinsurance business
and labor, and risks related to the impact of new laws and regulations;
risks of increased tax expense associated either with a possible failure
by us to qualify as a REIT, or with challenges to the determination of
taxable income for our taxable REIT subsidiaries; changes in federal or
state tax laws related to the taxation of REITs and other corporations;
security breaches or a failure of our networks, systems or technology
could adversely impact our business, customer and employee
relationships; risks associated with the self-insurance of certain
business risks, including property and casualty insurance, employee
health insurance and workers compensation liabilities; difficulties in
raising capital at a reasonable cost; delays in the development process;
ongoing litigation and other legal and regulatory actions which may
divert management’s time and attention, require us to pay damages and
expenses or restrict the operation of our business; and economic
uncertainty due to the impact of war or terrorism. These forward-looking
statements speak only as of the date of this press release. All of our
forward-looking statements, including those in this press release, are
qualified in their entirety by this statement. We expressly disclaim any
obligation to update publicly or otherwise revise any forward-looking
statements, whether as a result of new information, new estimates, or
other factors, events or circumstances after the date of this press
release, except where expressly required by law. Given these risks and
uncertainties, you should not rely on any forward-looking statements in
this press release, or which management may make orally or in writing
from time to time, as predictions of future events nor guarantees of
future performance.
|
| |
| |
| PUBLIC STORAGE |
| SELECTED INCOME STATEMENT DATA |
(Amounts in thousands, except per share data)
|
(Unaudited)
|
| | | |
|
| |
Three Months Ended
|
| | March 31,
|
| |
|
2018
|
| |
|
2017
|
|
| | | |
|
| Revenues: | | | | |
|
Self-storage facilities
| |
$
|
631,537
| | |
$
|
607,778
| |
|
Ancillary operations
| |
|
38,387
|
| |
|
37,769
|
|
| |
|
669,924
|
| |
|
645,547
|
|
| | | |
|
| Expenses: | | | | |
|
Self-storage cost of operations
| | |
182,187
| | | |
171,978
| |
|
Ancillary cost of operations
| | |
10,640
| | | |
10,924
| |
|
Depreciation and amortization
| | |
117,979
| | | |
110,929
| |
|
General and administrative
| |
|
31,520
|
| |
|
25,028
|
|
| |
|
342,326
|
| |
|
318,859
|
|
| | | |
|
|
Operating income
| | |
327,598
| | | |
326,688
| |
| | | |
|
| Other income (expense): | | | | |
|
Interest and other income
| | |
5,544
| | | |
3,998
| |
|
Interest expense
| | |
(8,107
|
)
| | |
(1,048
|
)
|
|
Equity in earnings of unconsolidated real estate entities
| | |
30,795
| | | |
19,949
| |
|
Gain on real estate investment sales
| | |
424
| | | |
-
| |
|
Foreign currency exchange loss
| |
|
(11,818
|
)
| |
|
(5,566
|
)
|
|
Net income
| | |
344,436
| | | |
344,021
| |
|
Allocation to noncontrolling interests
| |
|
(1,439
|
)
| |
|
(1,579
|
)
|
|
Net income allocable to Public Storage shareholders
| | |
342,997
| | | |
342,442
| |
|
Allocation of net income to:
| | | | |
|
Preferred shareholders – distributions
| | |
(54,081
|
)
| | |
(60,121
|
)
|
|
Restricted share units
| |
|
(1,097
|
)
| |
|
(1,190
|
)
|
|
Net income allocable to common shareholders
| |
$
|
287,819
|
| |
$
|
281,131
|
|
| | | |
|
Per common share: | | | | |
|
Net income per common share – Basic
| |
$
|
1.66
|
| |
$
|
1.62
|
|
|
Net income per common share – Diluted
| |
$
|
1.65
|
| |
$
|
1.62
|
|
|
Weighted average common shares – Basic
| |
|
173,892
|
| |
|
173,364
|
|
|
Weighted average common shares – Diluted
| |
|
174,148
|
| |
|
174,069
|
|
| | | | | | | |
|
|
| |
| |
| PUBLIC STORAGE |
| SELECTED BALANCE SHEET DATA |
(Amounts in thousands, except share and per share data)
|
| | | |
|
| | March 31, 2018 | | December 31, 2017 |
| ASSETS | |
(Unaudited)
| | |
| | | |
|
Cash and equivalents
| |
$
|
363,030
| | |
$
|
433,376
| |
| | | |
|
|
Operating real estate facilities:
| | | | |
|
Land and buildings, at cost
| | |
14,766,684
| | | |
14,665,989
| |
|
Accumulated depreciation
| |
|
(5,811,286
|
)
| |
|
(5,700,331
|
)
|
| | |
8,955,398
| | | |
8,965,658
| |
|
Construction in process
| | |
279,624
| | | |
264,441
| |
|
Investments in unconsolidated real estate entities
| | |
746,254
| | | |
724,173
| |
| Goodwill and other intangible assets, net
| | |
210,733
| | | |
214,957
| |
|
Other assets
| |
|
130,481
|
| |
|
130,287
|
|
|
Total assets
| |
$
|
10,685,520
|
| |
$
|
10,732,892
|
|
| | | |
|
| | | |
|
| LIABILITIES AND EQUITY | | | | |
| | | |
|
|
Senior unsecured notes
| |
$
|
1,414,144
| | |
$
|
1,402,109
| |
|
Mortgage notes
| | |
28,767
| | | |
29,213
| |
|
Accrued and other liabilities
| |
|
326,819
|
| |
|
337,201
|
|
|
Total liabilities
| | |
1,769,730
| | | |
1,768,523
| |
| | | |
|
|
Equity:
| | | | |
| Public Storage shareholders’ equity:
| | | | |
Cumulative Preferred Shares, $0.01 par value, 100,000,000 shares
authorized, 161,000 shares issued (in series) and outstanding,
(161,000 at December 31, 2017) at liquidation preference
| | |
4,025,000
| | | |
4,025,000
| |
Common Shares, $0.10 par value, 650,000,000 shares authorized,
173,927,759 shares issued and outstanding, (173,853,370 shares at
December 31, 2017)
| | |
17,393
| | | |
17,385
| |
|
Paid-in capital
| | |
5,655,267
| | | |
5,648,399
| |
|
Accumulated deficit
| | |
(735,806
|
)
| | |
(675,711
|
)
|
|
Accumulated other comprehensive loss
| |
|
(70,851
|
)
| |
|
(75,064
|
)
|
|
Total Public Storage shareholders’ equity
| | |
8,891,003
| | | |
8,940,009
| |
|
Noncontrolling interests
| |
|
24,787
|
| |
|
24,360
|
|
|
Total equity
| |
|
8,915,790
|
| |
|
8,964,369
|
|
|
Total liabilities and equity
| |
$
|
10,685,520
|
| |
$
|
10,732,892
|
|
| | | |
|
|
| |
| |
| 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
|
| | March 31,
|
| |
|
2018
|
| |
|
2017
|
|
| | | |
|
Computation of FFO per Share: | | | | |
|
Net income allocable to common shareholders
| |
$
|
287,819
| | |
$
|
281,131
| |
|
Eliminate items excluded from FFO:
| | | | |
|
Depreciation and amortization
| | |
117,979
| | | |
110,929
| |
|
Depreciation from unconsolidated real estate investments
| | |
19,315
| | | |
17,213
| |
Depreciation allocated to noncontrolling interests and restricted
share unitholders
| | |
(918
|
)
| | |
(962
|
)
|
Gains on sale of real estate investments, including our equity
share from investments
| |
|
(11,891
|
)
| |
|
(1,611
|
)
|
|
FFO allocable to common shares (a)
| |
$
|
412,304
|
| |
$
|
406,700
|
|
|
Diluted weighted average common shares
| |
|
174,148
|
| |
|
174,069
|
|
|
FFO per share (a)
| |
$
|
2.37
|
| |
$
|
2.34
|
|
| | | |
|
Reconciliation of Earnings per Share to
FFO per Share: | | | | |
|
Earnings per share—Diluted
| |
$
|
1.65
| | |
$
|
1.62
| |
|
Eliminate per share amounts excluded from FFO:
| | | | |
Depreciation and amortization allocable to common shareholders
| | |
0.78
| | | |
0.73
| |
Gains on sale of real estate investments, including our equity
share from investments and other
| |
|
(0.06
|
)
| |
|
(0.01
|
)
|
|
FFO per share (a)
| |
$
|
2.37
|
| |
$
|
2.34
|
|
| | | |
|
Computation of Funds Available for
Distribution ("FAD"): | | |
|
FFO allocable to common shares
| |
$
|
412,304
| | |
$
|
406,700
| |
|
Eliminate effect of items included in FFO but not FAD:
| | | | |
|
Share-based compensation expense in excess of (less than) cash paid
| | |
5,909
| | | |
(3,286
|
)
|
|
Foreign currency exchange loss
| | |
11,818
| | | |
5,566
| |
|
Less: Capital expenditures to maintain real estate facilities
| |
|
(24,344
|
)
| |
|
(27,050
|
)
|
| | | |
|
|
FAD (a)
| |
$
|
405,687
|
| |
$
|
381,930
|
|
| | | |
|
Distributions paid to common shareholders and restricted share
units
| |
$
|
349,011
|
| |
$
|
348,213
|
|
| | | |
|
|
Distribution payout ratio
| |
|
86.0
|
%
| |
|
91.2
|
%
|
| | | |
|
|
Distributions per common share
| |
$
|
2.00
|
| |
$
|
2.00
|
|
| | | |
|
|
(a)
|
|
FFO and FFO per share are non-GAAP measures defined by the National
Association of Real Estate Investment Trusts and, along with the
non-GAAP measure FAD, are considered helpful measures of REIT
performance by REITs and many REIT analysts. FFO represents net
income before real estate depreciation, gains or losses and
impairment charges, which are excluded because they are based upon
historical real estate costs and assume that building values
diminish ratably over time, while we believe that real estate values
fluctuate due to market conditions. FAD represents FFO adjusted to
exclude certain non-cash charges and to deduct capital expenditures.
We utilize FAD in evaluating our ongoing cash flow available for
investment, debt repayment, and common distributions. We believe
investors and analysts utilize FAD in a similar manner. FFO and FFO
per share are not a substitute for net income or earnings per share.
FFO and FAD are not substitutes for GAAP net cash flow in evaluating
our liquidity or ability to pay dividends, because they exclude
investing and financing activities presented on our statements of
cash flows. In addition, other REITs may compute these measures
differently, so comparisons among REITs may not be helpful.
|
| |
|
|
| |
| |
| PUBLIC STORAGE |
| SELECTED FINANCIAL DATA |
|
|
Reconciliation of Self-Storage Net Operating Income to
Operating Income |
(Unaudited – amounts in thousands)
|
| | | |
|
| |
Three Months Ended
|
| | March 31,
|
| |
|
2018
|
| |
|
2017
|
|
| | | |
|
|
Self-storage revenues for:
| | | | |
|
Same Store Facilities
| |
$
|
549,903
| | |
$
|
538,436
| |
|
Non Same Store Facilities
| |
|
81,634
|
| |
|
69,342
|
|
|
Self-storage revenues
| | |
631,537
| | | |
607,778
| |
| | | |
|
|
Self-storage cost of operations for:
| | | | |
|
Same Store Facilities
| | |
154,051
| | | |
149,100
| |
|
Non Same Store Facilities
| |
|
28,136
|
| |
|
22,878
|
|
|
Self-storage cost of operations
| | |
182,187
| | | |
171,978
| |
| | | |
|
|
Self-storage net operating income for:
| | | | |
|
Same Store Facilities
| | |
395,852
| | | |
389,336
| |
|
Non Same Store Facilities
| |
|
53,498
|
| |
|
46,464
|
|
|
Self-storage net operating income (a)
| | |
449,350
| | | |
435,800
| |
|
Ancillary revenues
| | |
38,387
| | | |
37,769
| |
|
Ancillary cost of operations
| | |
(10,640
|
)
| | |
(10,924
|
)
|
|
Depreciation and amortization
| | |
(117,979
|
)
| | |
(110,929
|
)
|
|
General and administrative expense
| |
|
(31,520
|
)
| |
|
(25,028
|
)
|
|
Operating income on our income statement
| |
$
|
327,598
|
| |
$
|
326,688
|
|
| | | |
|
|
(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.
|
| |
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20180425006715/en/
Public Storage
Ryan Burke
(818) 244-8080, Ext. 1141
Source: Public Storage