|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
1.Description of the Business
Public Storage (referred to herein as “the Company”, “we”, “us”, or “our”), a Maryland real estate investment trust, was organized in 1980. Our principal business activities include the acquisition, development, ownership and operation of self-storage facilities which offer storage spaces for lease, generally on a month-to-month basis, for personal and business use.
At September 30, 2013, we have direct and indirect equity interests in 2,110 self-storage facilities (with approximately 135 million net rentable square feet) located in 38 states in the United States (“U.S.”) operating under the “Public Storage” name. In Europe, we own one self-storage facility in London, England and we have a 49% interest in Shurgard Europe, which owns 187 self-storage facilities (with approximately 10 million net rentable square feet) located in seven Western European countries, all operating under the “Shurgard” name. We also have direct and indirect equity interests in approximately 30 million net rentable square feet of commercial space located in 11 states in the U.S. primarily owned and operated by PS Business Parks, Inc. (“PSB”) under the “PS Business Parks” name. At September 30, 2013, we have an approximate 43% common equity interest in PSB.
Disclosures of the number and square footage of properties, as well as the number and coverage of tenant reinsurance policies are unaudited and outside the scope of our independent registered public accounting firm’s review of our financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States).
|
|||
2.Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited interim financial statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”), including guidance with respect to interim financial information, and in conformity with the instructions to Form 10-Q and Article 10 of Regulation S-X. While they do not include all of the disclosures required by GAAP for complete financial statements, we believe that we have included all adjustments (consisting of normal and recurring adjustments) necessary for a fair presentation. Operating results for the three and nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013 due to seasonality and other factors. These interim financial statements should be read together with the audited financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.
Certain amounts previously reported in our December 31, 2012 and September 30, 2012 financial statements have been reclassified to conform to the September 30, 2013 presentation 1) for discontinued operations, 2) to separately present construction in process, and 3) to reflect credit card fees as part of cost of operations rather than as a reduction to revenues.
Consolidation and Equity Method of Accounting
We consider entities to be Variable Interest Entities (“VIEs”) when they have insufficient equity to finance their activities without additional subordinated financial support provided by other parties, or where the equity holders as a group do not have a controlling financial interest. We have no investments or other involvement in any VIEs.
We consolidate all entities that we control (these entities, for the period in which the reference applies, are referred to collectively as the “Subsidiaries”), and we eliminate intercompany transactions and balances. We account for our investments in entities that we have significant influence over, but do not control, using the equity method of accounting (these entities, for the periods in which the reference applies, are referred to collectively as the “Unconsolidated Real Estate Entities”). When we obtain control of an Unconsolidated Real Estate Entity, we commence consolidating the entity and record a gain representing the differential between the book value and fair value of our preexisting equity interest. All changes in consolidation status are reflected prospectively.
When we are general partner, we control the partnership unless the third-party limited partners can dissolve the partnership or otherwise remove us as general partner without cause, or if the limited partners have the right to participate in substantive decisions of the partnership.
Collectively, at September 30, 2013, the Company and the Subsidiaries own 2,096 self-storage facilities in the U.S., one self-storage facility in London, England and six commercial facilities in the U.S. At September 30, 2013, the Unconsolidated Real Estate Entities are comprised of PSB, Shurgard Europe, as well as limited partnerships that own an aggregate of 14 self-storage facilities in the U.S. (these limited partnerships, for the periods in which the reference applies, are referred to as the “Other Investments”).
Use of Estimates
The financial statements and accompanying notes reflect our estimates and assumptions. Actual results could differ from those estimates and assumptions.
Income Taxes
We have elected to be treated as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code. As a REIT, we do not incur federal income tax if we distribute 100% of our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) each year, and if we meet certain organizational and operational rules. We believe we will meet these REIT requirements in 2013, and that we have met them for all other periods presented herein. Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.
Our merchandise and tenant reinsurance operations are subject to corporate income tax and such taxes are included in ancillary cost of operations. We also incur income and other taxes in certain states, which are included in general and administrative expense.
We recognize tax benefits of uncertain income tax positions that are subject to audit only if we believe it is more likely than not that the position would be sustained (including the impact of appeals, as applicable), assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions. As of September 30, 2013, we had no tax benefits that were not recognized.
Real Estate Facilities
Real estate facilities are recorded at cost. We capitalize all costs incurred to develop, construct, renovate and improve properties, including interest and property taxes incurred during the construction period. We expense internal and external transaction costs associated with acquisitions or dispositions of real estate, as well as repairs and maintenance costs, as incurred. We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.
We allocate the net acquisition cost of acquired operating self-storage facilities (consisting of the cash paid to third parties for their interests, the fair value of any existing investment, and the fair value of any liabilities assumed) to the underlying land, buildings, identified intangible assets, and remaining noncontrolling interests based upon their respective individual estimated fair values. Any difference between the net acquisition cost and the estimated fair value of the net tangible and intangible assets acquired is recorded as goodwill.
Other Assets
Other assets primarily consist of prepaid expenses, accounts receivable, land held for sale and restricted cash.
Accrued and Other Liabilities
Accrued and other liabilities consist primarily of trade payables, property tax accruals, tenant prepayments of rents, accrued interest payable, accrued payroll, accrued tenant reinsurance losses, casualty losses, and contingent loss accruals which are accrued when probable and estimable. We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.
Cash Equivalents and Marketable Securities
Cash equivalents represent highly liquid financial instruments such as money market funds with daily liquidity or short-term commercial paper or treasury securities maturing within three months of acquisition. Cash and cash equivalents which are restricted from general corporate use are included in other assets. Commercial paper not maturing within three months of acquisition, which we intend and have the capacity to hold until maturity, are included in marketable securities and accounted for using the effective interest method.
Fair Value Accounting
As used herein, the term “fair value” is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. We prioritize the inputs used in measuring fair value based upon a three-tier hierarchy described in Codification Section 820-10-35.
We believe that, during all periods presented, the carrying values approximate the fair values of our cash and cash equivalents, marketable securities, other assets, and accrued and other liabilities, based upon our evaluation of the underlying characteristics, market data, and short maturity of these financial instruments, which involved considerable judgment. The estimated fair values are not necessarily indicative of the amounts that could be realized in current market exchanges. The characteristics of these financial instruments, market data, and other comparative metrics utilized in determining these fair values are “Level 2” inputs as the term is defined in Codification Section 820-10-35-47.
We use significant judgment to estimate fair values in recording our business combinations, to evaluate real estate, investments in unconsolidated real estate entities, goodwill, and other intangible assets for impairment, and to determine the fair values of notes payable and receivable. In estimating fair values, we consider significant unobservable inputs such as market prices of land, market capitalization rates and earnings multiples for real estate facilities, projected levels of earnings, costs of construction, functional depreciation, and market interest rates for debt securities with a similar time to maturity and credit quality, which are “Level 3” inputs as the term is defined in Codification Section 820-10-35-52. We believe that, during all periods presented, the carrying values approximate the fair values of our notes payable and loan receivable.
Currency and Credit Risk
Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, accounts receivable, loans receivable, and restricted cash. Cash equivalents and marketable securities we invest in are either money market funds with a rating of at least AAA by Standard and Poor’s, commercial paper that is rated A1 by Standard and Poor’s or deposits with highly rated commercial banks.
At September 30, 2013, due primarily to our investment in and loan receivable from Shurgard Europe, our operating results and financial position are affected by fluctuations in currency exchange rates between the Euro, and to a lesser extent, other European currencies, against the U.S. Dollar.
Goodwill and Other Intangible Assets
Intangible assets are comprised of goodwill, the “Shurgard” trade name, acquired tenants in place, and leasehold interests in land.
Goodwill totaled $174.6 million at September 30, 2013 and December 31, 2012. The “Shurgard” trade name, which is used by Shurgard Europe pursuant to a fee-based licensing agreement, has a book value of $18.8 million at September 30, 2013 and December 31, 2012. Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.
Acquired tenants in place and leasehold interests in land are finite-lived and are amortized relative to the benefit of the tenants in place or the land lease expense to each period. At September 30, 2013, these intangibles have a net book value of $23.6 million ($15.9 million at December 31, 2012). Accumulated amortization totaled $24.0 million at September 30, 2013 ($24.8 million at December 31, 2012), and amortization expense of $9.8 million and $7.3 million was recorded in the nine months ended September 30, 2013 and 2012, respectively. During the nine months ended September 30, 2013, intangibles were increased $17.5 million in connection with the acquisition of self-storage facilities.
Evaluation of Asset Impairment
We evaluate our real estate, finite-lived intangible assets, investments in unconsolidated real estate entities, and loan receivable from Shurgard Europe for impairment on a quarterly basis. We evaluate indefinite-lived assets (including goodwill) for impairment on an annual basis, or more often if there are indicators of impairment.
In evaluating our real estate assets and finite-lived intangible assets for impairment, if there are indicators of impairment, and we determine that the asset is not recoverable from future undiscounted cash flows, an impairment charge is recorded for any excess of the carrying amount over the asset’s estimated fair value. For long-lived assets that we expect to dispose of prior to the end of their estimated useful lives, we record an impairment charge for any excess of the carrying value of the asset over the expected net proceeds from disposal.
Prior to January 1, 2013, we evaluated the “Shurgard” trade name for impairment through a quantitative analysis, and we would record impairment charges to the extent quantitatively estimated fair value was less than the carrying amount. Beginning January 1, 2013, if we determine, based upon the relevant events and circumstances and other such qualitative factors, that it is more likely than not that the asset is unimpaired, we do not record an impairment charge and no further analysis is performed. Otherwise, we record an impairment charge for any excess of carrying amount over quantitatively assessed fair value. The change made on January 1, 2013, which is not expected to have a material impact upon our net income, resulted from our adoption of the Financial Accounting Standards Board’s (the “FASB’s”) Accounting Standards Update No. 2012-02, “Testing Indefinite-Lived Intangible Assets for Impairment.”
In evaluating goodwill for impairment, we first evaluate, based upon the relevant events and circumstances and other such qualitative factors, whether the fair value of the reporting unit that the goodwill pertains to is greater than its aggregate carrying amount. If based upon this evaluation it is more likely than not that the fair value of the reporting unit is in excess of its aggregate carrying amount, no impairment charge is recorded and no further analysis is performed. Otherwise, we estimate the goodwill’s implied fair value based upon what would be allocated to goodwill if the reporting unit were acquired at estimated fair value in a transaction accounted for as a business combination, and record an impairment charge for any excess of book value over the goodwill’s implied fair value.
For our investments in unconsolidated real estate entities, if we determine that a decline in the estimated fair value of the investments below carrying amount is other than temporary, we record an impairment charge for any excess of carrying amount over the estimated fair value.
For our loan receivable from Shurgard Europe, if we determine that it is probable we will be unable to collect all amounts due based on the terms of the loan agreement, we record an impairment charge for any excess of book value over the present value of expected future cash flows.
No impairments were recorded in any of our evaluations for any period presented herein.
Revenue and Expense Recognition
Rental income, which is generally earned pursuant to month-to-month leases for storage space, as well as late charges and administrative fees, are recognized as earned. Promotional discounts reduce rental income over the promotional period. Ancillary revenues and interest and other income are recognized when earned. Equity in earnings of unconsolidated real estate entities represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities.
We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates and historical trends when bills or assessments have not been received from the taxing authorities or such bills and assessments are in dispute. If these estimates are incorrect, the timing and amount of expense recognition could be incorrect. Cost of operations, general and administrative expense, interest expense, as well as television and other advertising expenditures are expensed as incurred.
Foreign Currency Exchange Translation
The local currency (primarily the Euro) is the functional currency for our interests in foreign operations. The related balance sheet amounts are translated into U.S. Dollars at the exchange rates at the respective financial statement date, while amounts on our statements of income are translated at the average exchange rates during the respective period. The Euro was translated at exchange rates of approximately 1.352 U.S. Dollars per Euro at September 30, 2013 (1.322 at December 31, 2012), and average exchange rates of 1.324 and 1.251 for the three months ended September 30, 2013 and 2012, respectively, and average exchange rates of 1.317 and 1.282 for the nine months ended September 30, 2013 and 2012, respectively. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in equity as a component of accumulated other comprehensive income (loss).
Comprehensive Income (Loss)
Total comprehensive income (loss) represents net income, adjusted for changes in other comprehensive income (loss) for the applicable period. The aggregate foreign currency exchange gains and losses reflected on our statements of comprehensive income are comprised primarily of foreign currency exchange gains and losses on our investment in, and loan receivable from, Shurgard Europe.
Discontinued Operations
Discontinued operations represent the net income of those facilities that have been disposed of as of September 30, 2013, or which we plan to dispose of within a year.
Net Income per Common Share
Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries and (ii) preferred shareholders, when a preferred security is called for redemption, to the extent redemption cost exceeds the related original net issuance proceeds (an “EITF D-42 allocation.”), with (iii) the remaining net income allocated to each of our equity securities based upon the dividends declared or accumulated during the period, combined with participation rights in undistributed earnings.
Basic net income per share, basic net income from discontinued operations per share, and basic net income from continuing operations per share are computed using the weighted average common shares outstanding. Diluted net income per share, diluted net income from discontinued operations per share, and diluted net income from continuing operations per share are computed using the weighted average common shares outstanding, adjusted for the impact, if dilutive, of stock options outstanding (Note 10).
The following table reflects our calculations of basic and diluted net income per share, basic and diluted net income from discontinued operations per share, and basic and diluted net income from continuing operations per share:
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||||||||
|
|
Net income allocable to common shareholders from continuing operations and discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income allocable to common shareholders |
$ |
231,361 |
|
$ |
202,465 |
|
$ |
600,982 |
|
$ |
460,151 |
|
|
Eliminate: Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
allocable to common shareholders |
|
- |
|
|
(11,935) |
|
|
- |
|
|
(12,403) |
|
|
Net income from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
allocable to common shareholders |
$ |
231,361 |
|
$ |
190,530 |
|
$ |
600,982 |
|
$ |
447,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares and equivalents outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
171,721 |
|
|
170,576 |
|
|
171,597 |
|
|
170,460 |
|
|
Net effect of dilutive stock options - based |
|
|
|
|
|
|
|
|
|
|
|
|
|
on treasury stock method |
|
1,072 |
|
|
1,124 |
|
|
1,054 |
|
|
1,098 |
|
|
Diluted weighted average common shares outstanding |
|
172,793 |
|
|
171,700 |
|
|
172,651 |
|
|
171,558 |
Recent Accounting Pronouncements and Guidance
In January 2013, we adopted ASU No. 2013-02, “Reporting Amounts Classified out of Accumulated Other Comprehensive Income,” (ASU No. 2013-02”) which requires enhanced disclosures, in one place in our notes to financial statements, about items reclassified out of accumulated other comprehensive income. The adoption of ASU No. 2013-02 had no impact on our financial condition or results of operations.
|
|||
3.Real Estate Facilities
Activity in real estate facilities is as follows:
|
|
|
Nine Months Ended |
|
|
|
|
September 30, 2013 |
|
|
|
|
(Amounts in thousands) |
|
|
|
Operating facilities, at cost: |
|
|
|
|
Beginning balance |
$ |
11,033,819 |
|
|
Capital expenditures to maintain real estate facilities |
|
55,883 |
|
|
Acquisitions |
|
374,947 |
|
|
Disposition |
|
(89) |
|
|
Newly developed facilities opened for operation |
|
68,782 |
|
|
Impact of foreign exchange rate changes |
|
(8) |
|
|
Ending balance |
|
11,533,334 |
|
|
Accumulated depreciation: |
|
|
|
|
Beginning balance |
|
(3,738,130) |
|
|
Depreciation expense |
|
(266,568) |
|
|
Impact of foreign exchange rate changes |
|
17 |
|
|
Ending balance |
|
(4,004,681) |
|
|
Construction in process: |
|
|
|
|
Beginning balance |
|
36,243 |
|
|
Current development |
|
78,578 |
|
|
Newly developed facilities opened for operation |
|
(68,782) |
|
|
Ending balance |
|
46,039 |
|
|
Total real estate facilities at September 30, 2013 |
$ |
7,574,692 |
During the nine months ended September 30, 2013, we acquired 32 operating self-storage facilities from third parties (2,492,000 net rentable square feet of storage space) for $392.4 million in cash, with $374.9 million allocated to real estate facilities and $17.5 million allocated to intangible assets. We completed expansions to existing self-storage facilities during the nine months ended September 30, 2013, adding 502,000 net rentable square feet of self-storage space, at an aggregate cost of $68.8 million. Construction in process at September 30, 2013, consists of projects to develop new self-storage facilities and expand existing self-storage facilities, which would add a total of 1.6 million net rentable square feet of storage space, for an aggregate estimated cost of approximately $188 million.
|
|||
4.Investments in Unconsolidated Real Estate Entities
The following table sets forth our investments in, and equity earnings of, the Unconsolidated Real Estate Entities (amounts in thousands):
|
|
|
|
||||
|
|
|
September 30, 2013 |
|
December 31, 2012 |
||
|
|
|
|
|
|
|
|
|
|
Investments in Unconsolidated Real Estate Entities |
|||||
|
|
PSB |
$ |
342,497 |
|
$ |
316,078 |
|
|
Shurgard Europe |
|
416,339 |
|
|
411,107 |
|
|
Other Investments |
|
7,653 |
|
|
8,138 |
|
|
Total |
$ |
766,489 |
|
$ |
735,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
||||
|
|
Equity in Earnings of Unconsolidated Real Estate Entities |
|
|
|
|
|
|
|||||
|
|
PSB |
$ |
4,861 |
|
$ |
2,801 |
|
$ |
14,147 |
|
$ |
5,427 |
|
|
Shurgard Europe |
|
8,953 |
|
|
9,442 |
|
|
23,644 |
|
|
23,764 |
|
|
Other Investments |
|
455 |
|
|
399 |
|
|
1,222 |
|
|
1,162 |
|
|
Total |
$ |
14,269 |
|
$ |
12,642 |
|
$ |
39,013 |
|
$ |
30,353 |
During the nine months ended September 30, 2013 and 2012, we received cash distributions from our investments in the Unconsolidated Real Estate Entities totaling $33.8 million and $22.1 million, respectively.
Investment in PSB
PSB is a REIT traded on the New York Stock Exchange. We have an approximate 43% common equity interest in PSB as of September 30, 2013, comprised of our ownership of 6,208,354 shares of PSB’s common stock, which includes 406,748 shares that we purchased in open-market transactions at an average cost of $73.15 per share during the three months ended September 30, 2013 and 7,305,355 limited partnership units in an operating partnership controlled by PSB (41% as of December 31, 2012, comprised of our ownership of 5,801,606 shares of PSB’s common stock and 7,305,355 limited partnership units at December 31, 2012). The limited partnership units are convertible at our option, subject to certain conditions, on a one-for-one basis into PSB common stock. Based upon the closing price at September 30, 2013 ($74.62 per share of PSB common stock), the shares and units we owned had a market value of approximately $1.0 billion.
The following table sets forth selected financial information of PSB. The amounts represent all of PSB’s balances and not our pro-rata share.
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
For the nine months ended September 30, |
|
|
|
|
|
|
|
Total revenue |
$ |
266,299 |
|
$ |
257,813 |
|
|
Costs of operations |
|
(88,005) |
|
|
(85,126) |
|
|
Depreciation and amortization |
|
(80,187) |
|
|
(81,326) |
|
|
General and administrative |
|
(7,404) |
|
|
(6,925) |
|
|
Other items |
|
(12,391) |
|
|
(15,541) |
|
|
Net income |
|
78,312 |
|
|
68,895 |
|
|
Net income allocated to preferred unitholders, preferred shareholders |
|
|
|
|
|
|
|
and restricted stock unitholders (a) |
|
(44,185) |
|
|
(55,815) |
|
|
Net income allocated to common shareholders and common |
|
|
|
|
|
|
|
unitholders |
$ |
34,127 |
|
$ |
13,080 |
|
|
|
|
|
|
|
|
|
|
(a) Includes EITF D-42 allocations to preferred equity holders of $17.3 million during the nine months ended September 30, 2012 related to PSB’s redemption of preferred securities. |
|||||
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
|
|
|
|
|
|
|
|
Total assets (primarily real estate) |
$ |
2,136,025 |
|
$ |
2,151,817 |
|
|
Debt |
|
340,000 |
|
|
468,102 |
|
|
Other liabilities |
|
75,114 |
|
|
69,454 |
|
|
Equity: |
|
|
|
|
|
|
|
Preferred stock and units |
|
995,000 |
|
|
885,000 |
|
|
Common equity and units |
|
725,911 |
|
|
729,261 |
Investment in Shurgard Europe
For all periods presented, we had a 49% equity investment in Shurgard Europe.
Changes in foreign currency exchange rates caused our investment in Shurgard Europe to decrease approximately $3.8 million and increase approximately $6.7 million during the nine months ended September 30, 2013 and 2012, respectively.
We classify 49% of interest income and trademark license fees received from Shurgard Europe as equity in earnings of unconsolidated real estate entities and the remaining 51% as interest and other income, as set forth in the following table:
|
|
|
Nine Months Ended September 30, |
||||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
|
|
|
|
|
|
|
|
Our 49% equity share of: |
|
|
|
|
|
|
|
Shurgard Europe’s net income |
$ |
9,024 |
|
$ |
9,444 |
|
|
Interest income and trademark license fee |
|
14,620 |
|
|
14,320 |
|
|
|
|
|
|
|
|
|
|
Total equity in earnings of Shurgard Europe |
$ |
23,644 |
|
$ |
23,764 |
The following table sets forth selected consolidated financial information of Shurgard Europe based upon all of Shurgard Europe’s balances for all periods rather than our pro rata share. Such amounts are based upon our historical acquired book basis.
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, |
(Amounts in thousands) |
||||
|
|
Self-storage and ancillary revenues |
$ |
182,688 |
|
$ |
182,315 |
|
|
Self-storage and ancillary cost of operations |
|
(74,040) |
|
|
(73,616) |
|
|
Depreciation and amortization |
|
(44,980) |
|
|
(46,067) |
|
|
General and administrative |
|
(8,783) |
|
|
(10,141) |
|
|
Interest expense on third party debt |
|
(3,920) |
|
|
(6,290) |
|
|
Trademark license fee payable to Public Storage |
|
(1,828) |
|
|
(1,825) |
|
|
Interest expense on debt due to Public Storage |
|
(28,009) |
|
|
(27,400) |
|
|
Lease termination charge and other |
|
(2,712) |
|
|
2,297 |
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
18,416 |
|
$ |
19,273 |
|
|
Average exchange rates Euro to the U.S. Dollar |
|
1.317 |
|
|
1.282 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
Total assets (primarily self-storage facilities) |
$ |
1,414,499 |
|
$ |
1,427,037 |
|
|
Total debt to third parties |
|
164,850 |
|
|
216,594 |
|
|
Total debt to Public Storage |
|
420,441 |
|
|
410,995 |
|
|
Other liabilities |
|
75,400 |
|
|
70,076 |
|
|
Equity |
|
753,808 |
|
|
729,372 |
|
|
|
|
|
|
|
|
|
|
Exchange rate of Euro to U.S. Dollar |
|
1.352 |
|
|
1.322 |
Other Investments
At September 30, 2013, the “Other Investments” include an average common equity ownership of approximately 26% in various limited partnerships that collectively own 14 self-storage facilities.
The following table sets forth certain condensed combined financial information (representing 100% of these entities’ balances, rather than our pro-rata share) with respect to these limited partnerships:
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
For the nine months ended September 30, |
|
|
|
|
|
|
|
Total revenue |
$ |
10,535 |
|
$ |
10,200 |
|
|
Cost of operations and other expenses |
|
(3,655) |
|
|
(3,843) |
|
|
Depreciation and amortization |
|
(1,493) |
|
|
(1,586) |
|
|
Net income |
$ |
5,387 |
|
$ |
4,771 |
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
Total assets (primarily self-storage facilities) |
$ |
26,770 |
|
$ |
27,710 |
|
|
Total accrued and other liabilities |
|
1,471 |
|
|
1,291 |
|
|
Total Partners’ equity |
|
25,299 |
|
|
26,419 |
|
|||
5.Loan Receivable from Unconsolidated Real Estate Entity
As of September 30, 2013 and December 31, 2012, we had a Euro-denominated loan receivable from Shurgard Europe with a balance of €311.0 million at both periods ($420.4 million at September 30, 2013 and $411.0 million at December 31, 2012), which bears interest at a fixed rate of 9.0% per annum, has no required principal payments until maturity on February 15, 2015, but can be prepaid in part or in full at any time without penalty. Because we expect repayment of this loan in the foreseeable future, foreign exchange rate gains or losses due to changes in exchange rates between the Euro and the U.S. Dollar are recognized on our income statements as “foreign currency exchange gain (loss).” We recorded interest income with respect to this loan (representing 51% of the aggregate interest received, see Note 4) of approximately $4.8 million and $14.3 million for the three and nine months ended September 30, 2013, respectively, as compared to $4.6 million and $14.0 million for the same periods in 2012.
We believe that the interest rate on the loan to Shurgard Europe approximates the market rate for loans with similar terms, conditions, subordination features, and tenor, and that the fair value of the loan approximates book value. In our evaluation of market rates and fair value, we considered that Shurgard Europe has sufficient operating cash flow, liquidity and collateral, and we have sufficient creditor rights such that credit risk is mitigated. We have received a total of €80.9 million in principal repayments on this loan since its inception on March 31, 2008.
|
|||
6.Line of Credit and Notes Payable
We have a $300 million revolving line of credit (the “Credit Facility”) that expires on March 21, 2017. Amounts drawn on the Credit Facility bear annual interest at rates ranging from LIBOR plus 0.900% to LIBOR plus 1.500% depending upon the ratio of our Total Indebtedness to Gross Asset Value (as defined in the Credit Facility) (LIBOR plus 0.900% at September 30, 2013). In addition, we are required to pay a quarterly facility fee ranging from 0.125% per annum to 0.300% per annum depending upon the ratio of our Total Indebtedness to our Gross Asset Value (0.125% per annum at September 30, 2013). At December 31, 2012, outstanding borrowings under this Credit Facility totaled $133.0 million, which was repaid in full on January 16, 2013. We had no outstanding borrowings on our Credit Facility at September 30, 2013. At November 5, 2013, we had outstanding borrowings on our Credit Facility of $135.0 million. We had undrawn standby letters of credit, which reduce our borrowing capacity, totaling $15.1 million at September 30, 2013. The Credit Facility has various customary restrictive covenants, all of which we were in compliance with at September 30, 2013.
The carrying amounts of our notes payable at September 30, 2013 and December 31, 2012 consist of the following (dollar amounts in thousands):
|
|
|
|
September 30, |
|
December 31, |
||
|
|
|
|
2013 |
|
2012 |
||
|
|
Unsecured Note Payable: |
|
|
|
|
|
|
|
|
5.9% effective and stated note rate, interest only and payable semi-annually, matured in March 2013 |
|
$ |
- |
|
$ |
186,460 |
|
|
|
|
|
|
|
|
|
|
|
Secured Notes Payable: |
|
|
|
|
|
|
|
|
5.1% average effective rate, secured by 51 real estate facilities with a net book value of approximately $241.3 million at September 30, 2013 and stated note rates between 4.95% and 7.13%, maturing at varying dates between October 2013 and September 2028 (carrying amount includes $418 of unamortized premium at September 30, 2013 and $1,192 at December 31, 2012) |
|
|
100,118 |
|
|
149,368 |
|
|
|
|
|
|
|
|
|
|
|
Total notes payable |
|
$ |
100,118 |
|
$ |
335,828 |
Substantially all of our debt was assumed in connection with business combinations. An initial premium or discount is established for any difference between the stated note balance and estimated fair value of the debt assumed and amortized over the remaining term of the debt using the effective interest method.
At September 30, 2013, approximate principal maturities of our notes payable are as follows (amounts in thousands):
|
|
2013 (remainder) |
$ |
18,895 |
|
|
2014 |
|
35,127 |
|
|
2015 |
|
30,009 |
|
|
2016 |
|
10,065 |
|
|
2017 |
|
1,003 |
|
|
Thereafter |
|
5,019 |
|
|
|
$ |
100,118 |
|
|
Weighted average effective rate |
|
5.1% |
Cash paid for interest totaled $7.8 million and $16.6 million for the nine months ended September 30, 2013 and 2012, respectively. Interest capitalized as real estate totaled $2.4 million in the nine months ended September 30, 2013 (no interest was capitalized for the same period in 2012).
|
|||
7.Noncontrolling Interests
At September 30, 2013, third parties own i) interests in Subsidiaries that own an aggregate of 14 self-storage facilities, and ii) 231,978 partnership units in a Subsidiary that are convertible on a one-for-one basis (subject to certain limitations) into common shares of the Company at the option of the unitholder. These interests are referred to collectively hereinafter as the “Noncontrolling Interests.” At September 30, 2013, the Noncontrolling Interests cannot require us to redeem their interests, other than pursuant to a liquidation of the Subsidiary.
During the three and nine months ended September 30, 2013, we allocated a total of $1.4 million and $3.7 million, respectively, in income, as compared to $0.9 million and $2.6 million for the same periods in 2012, respectively; and during the nine months ended September 30, 2013 and 2012, we paid distributions of $4.8 million and $4.3 million, respectively, to the Noncontrolling Interests. During the nine months ended September 30, 2013, we acquired Noncontrolling Interests for $4.5 million in cash, substantially all of which was allocated to paid-in-capital.
|
|||
9.Related Party Transactions
The Hughes Family owns approximately 15.8% of our common shares outstanding at September 30, 2013.
The Hughes Family has ownership interests in, and operates, approximately 53 self-storage facilities in Canada (“PS Canada”) using the “Public Storage” brand name pursuant to a non-exclusive, royalty-free trademark license agreement with the Company. We currently do not own any interests in these facilities. We have a right of first refusal to acquire the stock or assets of the corporation that manages the 53 self-storage facilities in Canada, if the Hughes Family or the corporation agrees to sell them. We reinsure risks relating to loss of goods stored by tenants in these facilities. During each of the nine month periods ended September 30, 2013 and 2012, we received $0.4 million in reinsurance premiums attributed to these facilities. There is no assurance that these premiums will continue, as our rights to reinsure these risks may be qualified.
PS Canada holds approximately a 2.2% interest in Stor-RE, a Subsidiary that provided liability and casualty insurance for PS Canada, the Company, and certain affiliates of the Company for occurrences prior to April 1, 2004.
On October 1, 2013, we borrowed $100.0 million from PSB under a term loan which was repaid in full on October 18, 2013. The loan bore interest at 1.388%. On November 7, 2013, we expect to acquire 950,000 shares of PSB common stock at $79.25 per share (a total of $75.3 million), in a private placement that is expected to close concurrently with PSB’s public offering of approximately 1.3 million common shares (prior to exercise of the underwriter’s over-allotment option) at $79.25 per share.
|
|||
11.Segment Information
Our reportable segments reflect the significant components of our operations that are evaluated separately by our chief operating decision maker (“CODM”) and have discrete financial information available. We organize our segments based primarily upon the nature of the underlying products and services, and whether the operation is located in the U.S. or outside the U.S. In making resource allocation decisions, our CODM considers the net income from continuing operations of each reportable segment included in the tables below, excluding the impact of depreciation and amortization, gains or losses on disposition of real estate facilities, and asset impairment charges. The amounts for each reportable segment included in the tables below are in conformity with GAAP and our significant accounting policies as denoted in Note 2. Ancillary revenues and expenses, interest and other income (other than from Shurgard Europe), interest expense, general and administrative expense and gains and losses on the early repayment of debt are not allocable to any of our reportable segments. Our CODM does not consider the book value of assets in making resource allocation decisions.
Following is the description of and basis for presentation for each of our segments.
Domestic Self-Storage Segment
The Domestic Self-Storage Segment includes the operations of the 2,097 self-storage facilities owned by the Company and the Subsidiaries, as well as our equity share of the Other Investments. For all periods presented, substantially all of our real estate facilities, goodwill and other intangible assets, other assets, and accrued and other liabilities are associated with the Domestic Self-Storage Segment.
European Self-Storage Segment
The European Self-Storage segment comprises our interest in Shurgard Europe, which has a separate management team reporting directly to our CODM and our joint venture partner. The European Self-Storage segment includes our equity share of Shurgard Europe’s operations, the interest and other income received from Shurgard Europe, and foreign currency exchange gains and losses that are attributable to Shurgard Europe. Our balance sheet includes an investment in Shurgard Europe (Note 4) and a loan receivable from Shurgard Europe (Note 5).
Commercial Segment
The Commercial segment comprises our investment in PSB, a publicly-traded REIT with a separate management team that makes its financing, capital allocation and other significant decisions. The Commercial segment also includes our direct interest in certain commercial facilities, substantially all of which are managed by PSB. The Commercial segment presentation includes our equity earnings and interest income from PSB, as well as the revenues and expenses of our commercial facilities. At September 30, 2013, the assets of the Commercial segment are comprised principally of our investment in PSB (Note 4).
Presentation of Segment Information
The following tables reconcile the performance of each segment, in terms of segment income, to our net income (amounts in thousands):
Three months ended September 30, 2013
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
477,978 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
477,978 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
3,593 |
|
|
30,386 |
|
|
33,979 |
|
|
|
477,978 |
|
|
- |
|
|
3,593 |
|
|
30,386 |
|
|
511,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
136,751 |
|
|
- |
|
|
- |
|
|
- |
|
|
136,751 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
1,329 |
|
|
9,723 |
|
|
11,052 |
|
Depreciation and amortization |
|
95,841 |
|
|
- |
|
|
696 |
|
|
- |
|
|
96,537 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
17,650 |
|
|
17,650 |
|
|
|
232,592 |
|
|
- |
|
|
2,025 |
|
|
27,373 |
|
|
261,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
245,386 |
|
|
- |
|
|
1,568 |
|
|
3,013 |
|
|
249,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
5,149 |
|
|
- |
|
|
459 |
|
|
5,608 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(478) |
|
|
(478) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
455 |
|
|
8,953 |
|
|
4,861 |
|
|
- |
|
|
14,269 |
|
Foreign currency exchange gain |
|
- |
|
|
16,094 |
|
|
- |
|
|
- |
|
|
16,094 |
|
Gain on real estate sales |
|
168 |
|
|
- |
|
|
- |
|
|
- |
|
|
168 |
|
Net income |
$ |
246,009 |
|
$ |
30,196 |
|
$ |
6,429 |
|
$ |
2,994 |
|
$ |
285,628 |
Three months ended September 30, 2012
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
445,169 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
445,169 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
3,457 |
|
|
28,556 |
|
|
32,013 |
|
|
|
445,169 |
|
|
- |
|
|
3,457 |
|
|
28,556 |
|
|
477,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
131,618 |
|
|
- |
|
|
- |
|
|
- |
|
|
131,618 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
1,100 |
|
|
8,757 |
|
|
9,857 |
|
Depreciation and amortization |
|
89,194 |
|
|
- |
|
|
703 |
|
|
- |
|
|
89,897 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
15,298 |
|
|
15,298 |
|
|
|
220,812 |
|
|
- |
|
|
1,803 |
|
|
24,055 |
|
|
246,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
224,357 |
|
|
- |
|
|
1,654 |
|
|
4,501 |
|
|
230,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
4,890 |
|
|
- |
|
|
554 |
|
|
5,444 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(4,926) |
|
|
(4,926) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
399 |
|
|
9,442 |
|
|
2,801 |
|
|
- |
|
|
12,642 |
|
Foreign currency exchange gain |
|
- |
|
|
9,019 |
|
|
- |
|
|
- |
|
|
9,019 |
|
Gain on real estate sales |
|
193 |
|
|
- |
|
|
- |
|
|
- |
|
|
193 |
|
Income from continuing operations |
|
224,949 |
|
|
23,351 |
|
|
4,455 |
|
|
129 |
|
|
252,884 |
|
Discontinued operations |
|
11,935 |
|
|
- |
|
|
- |
|
|
- |
|
|
11,935 |
|
Net income |
$ |
236,884 |
|
$ |
23,351 |
|
$ |
4,455 |
|
$ |
129 |
|
$ |
264,819 |
Nine months ended September 30, 2013
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
1,369,219 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
1,369,219 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
10,617 |
|
|
88,399 |
|
|
99,016 |
|
|
|
1,369,219 |
|
|
- |
|
|
10,617 |
|
|
88,399 |
|
|
1,468,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
409,881 |
|
|
- |
|
|
- |
|
|
- |
|
|
409,881 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
3,958 |
|
|
26,924 |
|
|
30,882 |
|
Depreciation and amortization |
|
276,392 |
|
|
- |
|
|
2,083 |
|
|
- |
|
|
278,475 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
49,988 |
|
|
49,988 |
|
|
|
686,273 |
|
|
- |
|
|
6,041 |
|
|
76,912 |
|
|
769,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
682,946 |
|
|
- |
|
|
4,576 |
|
|
11,487 |
|
|
699,009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
15,217 |
|
|
- |
|
|
1,488 |
|
|
16,705 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(4,622) |
|
|
(4,622) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
1,222 |
|
|
23,644 |
|
|
14,147 |
|
|
- |
|
|
39,013 |
|
Foreign currency exchange gain |
|
- |
|
|
9,281 |
|
|
- |
|
|
- |
|
|
9,281 |
|
Gain on real estate sales |
|
168 |
|
|
- |
|
|
- |
|
|
- |
|
|
168 |
|
Net income |
$ |
684,336 |
|
$ |
48,142 |
|
$ |
18,723 |
|
$ |
8,353 |
|
$ |
759,554 |
Nine months ended September 30, 2012
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
1,279,788 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
1,279,788 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
10,596 |
|
|
82,426 |
|
|
93,022 |
|
|
|
1,279,788 |
|
|
- |
|
|
10,596 |
|
|
82,426 |
|
|
1,372,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
406,913 |
|
|
- |
|
|
- |
|
|
- |
|
|
406,913 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
3,620 |
|
|
25,536 |
|
|
29,156 |
|
Depreciation and amortization |
|
263,109 |
|
|
- |
|
|
2,086 |
|
|
- |
|
|
265,195 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
44,117 |
|
|
44,117 |
|
|
|
670,022 |
|
|
- |
|
|
5,706 |
|
|
69,653 |
|
|
745,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
609,766 |
|
|
- |
|
|
4,890 |
|
|
12,773 |
|
|
627,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
14,905 |
|
|
141 |
|
|
1,593 |
|
|
16,639 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(15,327) |
|
|
(15,327) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
1,162 |
|
|
23,764 |
|
|
5,427 |
|
|
- |
|
|
30,353 |
|
Foreign currency exchange loss |
|
- |
|
|
(2,481) |
|
|
- |
|
|
- |
|
|
(2,481) |
|
Gain on real estate sales |
|
1,456 |
|
|
- |
|
|
- |
|
|
- |
|
|
1,456 |
|
Income (loss) from continuing operations |
|
612,384 |
|
|
36,188 |
|
|
10,458 |
|
|
(961) |
|
|
658,069 |
|
Discontinued operations |
|
12,403 |
|
|
- |
|
|
- |
|
|
- |
|
|
12,403 |
|
Net income (loss) |
$ |
624,787 |
|
$ |
36,188 |
|
$ |
10,458 |
|
$ |
(961) |
|
$ |
670,472 |
|
|||
12.Commitments and Contingencies
Contingent Losses
We are a party to various legal proceedings and subject to various claims and complaints; however, we believe that the likelihood of these contingencies resulting in a material loss to the Company, either individually or in the aggregate, is remote.
Insurance and Loss Exposure
We have historically carried customary property, earthquake, general liability, employee medical insurance, and workers compensation coverage through internationally recognized insurance carriers, subject to customary levels of deductibles. The aggregate limits on these policies of approximately $75 million for property losses and $102 million for general liability losses are higher than estimates of maximum probable losses that could occur from individual catastrophic events determined in recent engineering and actuarial studies; however, in case of multiple catastrophic events, these limits could be exhausted.
We reinsure a program that provides insurance to our tenants from an independent third-party insurer. This program covers tenant claims for losses to goods stored at our facilities as a result of specific named perils (earthquakes are not covered by this program), up to a maximum limit of $5,000 per storage unit. We reinsure all risks in this program, but purchase insurance from an independent third party insurance company for aggregate claims between $5.0 million and $15.0 million per occurrence. We are subject to licensing requirements and regulations in several states. At September 30, 2013, there were approximately 762,000 certificate holders held by our self-storage tenants, representing aggregate coverage of approximately $1.7 billion.
|
|||
13.Subsequent Events
During the three months ending December 31, 2013, we expect to complete the acquisition of 88 self-storage facilities (26 in Florida, 16 in Texas, 12 in South Carolina, eleven in Georgia, nine each in North Carolina and Virginia, four in Colorado and one in California), consisting of approximately 2.3 million in net rentable square feet, at a total cost of approximately $754 million in cash. A total of $324 million (representing 44 self-storage facilities) of these acquisitions have been completed as of November 5, 2013, while the remainder is under contract and subject to customary closing conditions.
On October 1, 2013, we borrowed $100.0 million from PSB under a term loan that was repaid in full on October 18, 2013. The loan bore interest at 1.388%. On November 7, 2013, we expect to acquire 950,000 shares of PSB common stock at $79.25 per share (a total of $75.3 million), in a private placement that is expected to close concurrently with PSB’s public offering of approximately 1.3 million common shares (prior to exercise of the underwriter’s over-allotment option) at $79.25 per share.
On November 5, 2013, we had outstanding borrowings on our Credit Facility of $135.0 million.
|
|||
Basis of Presentation
The accompanying unaudited interim financial statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”), including guidance with respect to interim financial information, and in conformity with the instructions to Form 10-Q and Article 10 of Regulation S-X. While they do not include all of the disclosures required by GAAP for complete financial statements, we believe that we have included all adjustments (consisting of normal and recurring adjustments) necessary for a fair presentation. Operating results for the three and nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013 due to seasonality and other factors. These interim financial statements should be read together with the audited financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.
Certain amounts previously reported in our December 31, 2012 and September 30, 2012 financial statements have been reclassified to conform to the September 30, 2013 presentation 1) for discontinued operations, 2) to separately present construction in process, and 3) to reflect credit card fees as part of cost of operations rather than as a reduction to revenues.
Consolidation and Equity Method of Accounting
We consider entities to be Variable Interest Entities (“VIEs”) when they have insufficient equity to finance their activities without additional subordinated financial support provided by other parties, or where the equity holders as a group do not have a controlling financial interest. We have no investments or other involvement in any VIEs.
We consolidate all entities that we control (these entities, for the period in which the reference applies, are referred to collectively as the “Subsidiaries”), and we eliminate intercompany transactions and balances. We account for our investments in entities that we have significant influence over, but do not control, using the equity method of accounting (these entities, for the periods in which the reference applies, are referred to collectively as the “Unconsolidated Real Estate Entities”). When we obtain control of an Unconsolidated Real Estate Entity, we commence consolidating the entity and record a gain representing the differential between the book value and fair value of our preexisting equity interest. All changes in consolidation status are reflected prospectively.
When we are general partner, we control the partnership unless the third-party limited partners can dissolve the partnership or otherwise remove us as general partner without cause, or if the limited partners have the right to participate in substantive decisions of the partnership.
Collectively, at September 30, 2013, the Company and the Subsidiaries own 2,096 self-storage facilities in the U.S., one self-storage facility in London, England and six commercial facilities in the U.S. At September 30, 2013, the Unconsolidated Real Estate Entities are comprised of PSB, Shurgard Europe, as well as limited partnerships that own an aggregate of 14 self-storage facilities in the U.S. (these limited partnerships, for the periods in which the reference applies, are referred to as the “Other Investments”).
Use of Estimates
The financial statements and accompanying notes reflect our estimates and assumptions. Actual results could differ from those estimates and assumptions.
Income Taxes
We have elected to be treated as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code. As a REIT, we do not incur federal income tax if we distribute 100% of our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) each year, and if we meet certain organizational and operational rules. We believe we will meet these REIT requirements in 2013, and that we have met them for all other periods presented herein. Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.
Our merchandise and tenant reinsurance operations are subject to corporate income tax and such taxes are included in ancillary cost of operations. We also incur income and other taxes in certain states, which are included in general and administrative expense.
We recognize tax benefits of uncertain income tax positions that are subject to audit only if we believe it is more likely than not that the position would be sustained (including the impact of appeals, as applicable), assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions. As of September 30, 2013, we had no tax benefits that were not recognized.
Real Estate Facilities
Real estate facilities are recorded at cost. We capitalize all costs incurred to develop, construct, renovate and improve properties, including interest and property taxes incurred during the construction period. We expense internal and external transaction costs associated with acquisitions or dispositions of real estate, as well as repairs and maintenance costs, as incurred. We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.
We allocate the net acquisition cost of acquired operating self-storage facilities (consisting of the cash paid to third parties for their interests, the fair value of any existing investment, and the fair value of any liabilities assumed) to the underlying land, buildings, identified intangible assets, and remaining noncontrolling interests based upon their respective individual estimated fair values. Any difference between the net acquisition cost and the estimated fair value of the net tangible and intangible assets acquired is recorded as goodwill.
Other Assets
Other assets primarily consist of prepaid expenses, accounts receivable, land held for sale and restricted cash.
Accrued and Other Liabilities
Accrued and other liabilities consist primarily of trade payables, property tax accruals, tenant prepayments of rents, accrued interest payable, accrued payroll, accrued tenant reinsurance losses, casualty losses, and contingent loss accruals which are accrued when probable and estimable. We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.
Cash Equivalents and Marketable Securities
Cash equivalents represent highly liquid financial instruments such as money market funds with daily liquidity or short-term commercial paper or treasury securities maturing within three months of acquisition. Cash and cash equivalents which are restricted from general corporate use are included in other assets. Commercial paper not maturing within three months of acquisition, which we intend and have the capacity to hold until maturity, are included in marketable securities and accounted for using the effective interest method.
Fair Value Accounting
As used herein, the term “fair value” is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. We prioritize the inputs used in measuring fair value based upon a three-tier hierarchy described in Codification Section 820-10-35.
We believe that, during all periods presented, the carrying values approximate the fair values of our cash and cash equivalents, marketable securities, other assets, and accrued and other liabilities, based upon our evaluation of the underlying characteristics, market data, and short maturity of these financial instruments, which involved considerable judgment. The estimated fair values are not necessarily indicative of the amounts that could be realized in current market exchanges. The characteristics of these financial instruments, market data, and other comparative metrics utilized in determining these fair values are “Level 2” inputs as the term is defined in Codification Section 820-10-35-47.
We use significant judgment to estimate fair values in recording our business combinations, to evaluate real estate, investments in unconsolidated real estate entities, goodwill, and other intangible assets for impairment, and to determine the fair values of notes payable and receivable. In estimating fair values, we consider significant unobservable inputs such as market prices of land, market capitalization rates and earnings multiples for real estate facilities, projected levels of earnings, costs of construction, functional depreciation, and market interest rates for debt securities with a similar time to maturity and credit quality, which are “Level 3” inputs as the term is defined in Codification Section 820-10-35-52. We believe that, during all periods presented, the carrying values approximate the fair values of our notes payable and loan receivable.
Currency and Credit Risk
Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, accounts receivable, loans receivable, and restricted cash. Cash equivalents and marketable securities we invest in are either money market funds with a rating of at least AAA by Standard and Poor’s, commercial paper that is rated A1 by Standard and Poor’s or deposits with highly rated commercial banks.
At September 30, 2013, due primarily to our investment in and loan receivable from Shurgard Europe, our operating results and financial position are affected by fluctuations in currency exchange rates between the Euro, and to a lesser extent, other European currencies, against the U.S. Dollar.
Goodwill and Other Intangible Assets
Intangible assets are comprised of goodwill, the “Shurgard” trade name, acquired tenants in place, and leasehold interests in land.
Goodwill totaled $174.6 million at September 30, 2013 and December 31, 2012. The “Shurgard” trade name, which is used by Shurgard Europe pursuant to a fee-based licensing agreement, has a book value of $18.8 million at September 30, 2013 and December 31, 2012. Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.
Acquired tenants in place and leasehold interests in land are finite-lived and are amortized relative to the benefit of the tenants in place or the land lease expense to each period. At September 30, 2013, these intangibles have a net book value of $23.6 million ($15.9 million at December 31, 2012). Accumulated amortization totaled $24.0 million at September 30, 2013 ($24.8 million at December 31, 2012), and amortization expense of $9.8 million and $7.3 million was recorded in the nine months ended September 30, 2013 and 2012, respectively. During the nine months ended September 30, 2013, intangibles were increased $17.5 million in connection with the acquisition of self-storage facilities.
Evaluation of Asset Impairment
We evaluate our real estate, finite-lived intangible assets, investments in unconsolidated real estate entities, and loan receivable from Shurgard Europe for impairment on a quarterly basis. We evaluate indefinite-lived assets (including goodwill) for impairment on an annual basis, or more often if there are indicators of impairment.
In evaluating our real estate assets and finite-lived intangible assets for impairment, if there are indicators of impairment, and we determine that the asset is not recoverable from future undiscounted cash flows, an impairment charge is recorded for any excess of the carrying amount over the asset’s estimated fair value. For long-lived assets that we expect to dispose of prior to the end of their estimated useful lives, we record an impairment charge for any excess of the carrying value of the asset over the expected net proceeds from disposal.
Prior to January 1, 2013, we evaluated the “Shurgard” trade name for impairment through a quantitative analysis, and we would record impairment charges to the extent quantitatively estimated fair value was less than the carrying amount. Beginning January 1, 2013, if we determine, based upon the relevant events and circumstances and other such qualitative factors, that it is more likely than not that the asset is unimpaired, we do not record an impairment charge and no further analysis is performed. Otherwise, we record an impairment charge for any excess of carrying amount over quantitatively assessed fair value. The change made on January 1, 2013, which is not expected to have a material impact upon our net income, resulted from our adoption of the Financial Accounting Standards Board’s (the “FASB’s”) Accounting Standards Update No. 2012-02, “Testing Indefinite-Lived Intangible Assets for Impairment.”
In evaluating goodwill for impairment, we first evaluate, based upon the relevant events and circumstances and other such qualitative factors, whether the fair value of the reporting unit that the goodwill pertains to is greater than its aggregate carrying amount. If based upon this evaluation it is more likely than not that the fair value of the reporting unit is in excess of its aggregate carrying amount, no impairment charge is recorded and no further analysis is performed. Otherwise, we estimate the goodwill’s implied fair value based upon what would be allocated to goodwill if the reporting unit were acquired at estimated fair value in a transaction accounted for as a business combination, and record an impairment charge for any excess of book value over the goodwill’s implied fair value.
For our investments in unconsolidated real estate entities, if we determine that a decline in the estimated fair value of the investments below carrying amount is other than temporary, we record an impairment charge for any excess of carrying amount over the estimated fair value.
For our loan receivable from Shurgard Europe, if we determine that it is probable we will be unable to collect all amounts due based on the terms of the loan agreement, we record an impairment charge for any excess of book value over the present value of expected future cash flows.
No impairments were recorded in any of our evaluations for any period presented herein.
Revenue and Expense Recognition
Rental income, which is generally earned pursuant to month-to-month leases for storage space, as well as late charges and administrative fees, are recognized as earned. Promotional discounts reduce rental income over the promotional period. Ancillary revenues and interest and other income are recognized when earned. Equity in earnings of unconsolidated real estate entities represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities.
We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates and historical trends when bills or assessments have not been received from the taxing authorities or such bills and assessments are in dispute. If these estimates are incorrect, the timing and amount of expense recognition could be incorrect. Cost of operations, general and administrative expense, interest expense, as well as television and other advertising expenditures are expensed as incurred.
Foreign Currency Exchange Translation
The local currency (primarily the Euro) is the functional currency for our interests in foreign operations. The related balance sheet amounts are translated into U.S. Dollars at the exchange rates at the respective financial statement date, while amounts on our statements of income are translated at the average exchange rates during the respective period. The Euro was translated at exchange rates of approximately 1.352 U.S. Dollars per Euro at September 30, 2013 (1.322 at December 31, 2012), and average exchange rates of 1.324 and 1.251 for the three months ended September 30, 2013 and 2012, respectively, and average exchange rates of 1.317 and 1.282 for the nine months ended September 30, 2013 and 2012, respectively. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in equity as a component of accumulated other comprehensive income (loss).
Comprehensive Income (Loss)
Total comprehensive income (loss) represents net income, adjusted for changes in other comprehensive income (loss) for the applicable period. The aggregate foreign currency exchange gains and losses reflected on our statements of comprehensive income are comprised primarily of foreign currency exchange gains and losses on our investment in, and loan receivable from, Shurgard Europe.
Discontinued Operations
Discontinued operations represent the net income of those facilities that have been disposed of as of September 30, 2013, or which we plan to dispose of within a year.
Net Income per Common Share
Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries and (ii) preferred shareholders, when a preferred security is called for redemption, to the extent redemption cost exceeds the related original net issuance proceeds (an “EITF D-42 allocation.”), with (iii) the remaining net income allocated to each of our equity securities based upon the dividends declared or accumulated during the period, combined with participation rights in undistributed earnings.
Basic net income per share, basic net income from discontinued operations per share, and basic net income from continuing operations per share are computed using the weighted average common shares outstanding. Diluted net income per share, diluted net income from discontinued operations per share, and diluted net income from continuing operations per share are computed using the weighted average common shares outstanding, adjusted for the impact, if dilutive, of stock options outstanding (Note 10).
The following table reflects our calculations of basic and diluted net income per share, basic and diluted net income from discontinued operations per share, and basic and diluted net income from continuing operations per share:
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||||||||
|
|
Net income allocable to common shareholders from continuing operations and discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income allocable to common shareholders |
$ |
231,361 |
|
$ |
202,465 |
|
$ |
600,982 |
|
$ |
460,151 |
|
|
Eliminate: Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
allocable to common shareholders |
|
- |
|
|
(11,935) |
|
|
- |
|
|
(12,403) |
|
|
Net income from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
allocable to common shareholders |
$ |
231,361 |
|
$ |
190,530 |
|
$ |
600,982 |
|
$ |
447,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares and equivalents outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
171,721 |
|
|
170,576 |
|
|
171,597 |
|
|
170,460 |
|
|
Net effect of dilutive stock options - based |
|
|
|
|
|
|
|
|
|
|
|
|
|
on treasury stock method |
|
1,072 |
|
|
1,124 |
|
|
1,054 |
|
|
1,098 |
|
|
Diluted weighted average common shares outstanding |
|
172,793 |
|
|
171,700 |
|
|
172,651 |
|
|
171,558 |
|
|||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||||||||
|
|
Net income allocable to common shareholders from continuing operations and discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income allocable to common shareholders |
$ |
231,361 |
|
$ |
202,465 |
|
$ |
600,982 |
|
$ |
460,151 |
|
|
Eliminate: Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
allocable to common shareholders |
|
- |
|
|
(11,935) |
|
|
- |
|
|
(12,403) |
|
|
Net income from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
allocable to common shareholders |
$ |
231,361 |
|
$ |
190,530 |
|
$ |
600,982 |
|
$ |
447,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares and equivalents outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
171,721 |
|
|
170,576 |
|
|
171,597 |
|
|
170,460 |
|
|
Net effect of dilutive stock options - based |
|
|
|
|
|
|
|
|
|
|
|
|
|
on treasury stock method |
|
1,072 |
|
|
1,124 |
|
|
1,054 |
|
|
1,098 |
|
|
Diluted weighted average common shares outstanding |
|
172,793 |
|
|
171,700 |
|
|
172,651 |
|
|
171,558 |
|
|||
|
|
|
Nine Months Ended |
|
|
|
|
September 30, 2013 |
|
|
|
|
(Amounts in thousands) |
|
|
|
Operating facilities, at cost: |
|
|
|
|
Beginning balance |
$ |
11,033,819 |
|
|
Capital expenditures to maintain real estate facilities |
|
55,883 |
|
|
Acquisitions |
|
374,947 |
|
|
Disposition |
|
(89) |
|
|
Newly developed facilities opened for operation |
|
68,782 |
|
|
Impact of foreign exchange rate changes |
|
(8) |
|
|
Ending balance |
|
11,533,334 |
|
|
Accumulated depreciation: |
|
|
|
|
Beginning balance |
|
(3,738,130) |
|
|
Depreciation expense |
|
(266,568) |
|
|
Impact of foreign exchange rate changes |
|
17 |
|
|
Ending balance |
|
(4,004,681) |
|
|
Construction in process: |
|
|
|
|
Beginning balance |
|
36,243 |
|
|
Current development |
|
78,578 |
|
|
Newly developed facilities opened for operation |
|
(68,782) |
|
|
Ending balance |
|
46,039 |
|
|
Total real estate facilities at September 30, 2013 |
$ |
7,574,692 |
|
|||
|
|
|
|
||||
|
|
|
September 30, 2013 |
|
December 31, 2012 |
||
|
|
|
|
|
|
|
|
|
|
Investments in Unconsolidated Real Estate Entities |
|||||
|
|
PSB |
$ |
342,497 |
|
$ |
316,078 |
|
|
Shurgard Europe |
|
416,339 |
|
|
411,107 |
|
|
Other Investments |
|
7,653 |
|
|
8,138 |
|
|
Total |
$ |
766,489 |
|
$ |
735,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
||||
|
|
Equity in Earnings of Unconsolidated Real Estate Entities |
|
|
|
|
|
|
|||||
|
|
PSB |
$ |
4,861 |
|
$ |
2,801 |
|
$ |
14,147 |
|
$ |
5,427 |
|
|
Shurgard Europe |
|
8,953 |
|
|
9,442 |
|
|
23,644 |
|
|
23,764 |
|
|
Other Investments |
|
455 |
|
|
399 |
|
|
1,222 |
|
|
1,162 |
|
|
Total |
$ |
14,269 |
|
$ |
12,642 |
|
$ |
39,013 |
|
$ |
30,353 |
|
|
|
Nine Months Ended September 30, |
||||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
|
|
|
|
|
|
|
|
Our 49% equity share of: |
|
|
|
|
|
|
|
Shurgard Europe’s net income |
$ |
9,024 |
|
$ |
9,444 |
|
|
Interest income and trademark license fee |
|
14,620 |
|
|
14,320 |
|
|
|
|
|
|
|
|
|
|
Total equity in earnings of Shurgard Europe |
$ |
23,644 |
|
$ |
23,764 |
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
For the nine months ended September 30, |
|
|
|
|
|
|
|
Total revenue |
$ |
10,535 |
|
$ |
10,200 |
|
|
Cost of operations and other expenses |
|
(3,655) |
|
|
(3,843) |
|
|
Depreciation and amortization |
|
(1,493) |
|
|
(1,586) |
|
|
Net income |
$ |
5,387 |
|
$ |
4,771 |
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
Total assets (primarily self-storage facilities) |
$ |
26,770 |
|
$ |
27,710 |
|
|
Total accrued and other liabilities |
|
1,471 |
|
|
1,291 |
|
|
Total Partners’ equity |
|
25,299 |
|
|
26,419 |
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
For the nine months ended September 30, |
|
|
|
|
|
|
|
Total revenue |
$ |
266,299 |
|
$ |
257,813 |
|
|
Costs of operations |
|
(88,005) |
|
|
(85,126) |
|
|
Depreciation and amortization |
|
(80,187) |
|
|
(81,326) |
|
|
General and administrative |
|
(7,404) |
|
|
(6,925) |
|
|
Other items |
|
(12,391) |
|
|
(15,541) |
|
|
Net income |
|
78,312 |
|
|
68,895 |
|
|
Net income allocated to preferred unitholders, preferred shareholders |
|
|
|
|
|
|
|
and restricted stock unitholders (a) |
|
(44,185) |
|
|
(55,815) |
|
|
Net income allocated to common shareholders and common |
|
|
|
|
|
|
|
unitholders |
$ |
34,127 |
|
$ |
13,080 |
|
|
|
|
|
|
|
|
|
|
(a) Includes EITF D-42 allocations to preferred equity holders of $17.3 million during the nine months ended September 30, 2012 related to PSB’s redemption of preferred securities. |
|||||
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
|
|
|
|
|
|
|
|
Total assets (primarily real estate) |
$ |
2,136,025 |
|
$ |
2,151,817 |
|
|
Debt |
|
340,000 |
|
|
468,102 |
|
|
Other liabilities |
|
75,114 |
|
|
69,454 |
|
|
Equity: |
|
|
|
|
|
|
|
Preferred stock and units |
|
995,000 |
|
|
885,000 |
|
|
Common equity and units |
|
725,911 |
|
|
729,261 |
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, |
(Amounts in thousands) |
||||
|
|
Self-storage and ancillary revenues |
$ |
182,688 |
|
$ |
182,315 |
|
|
Self-storage and ancillary cost of operations |
|
(74,040) |
|
|
(73,616) |
|
|
Depreciation and amortization |
|
(44,980) |
|
|
(46,067) |
|
|
General and administrative |
|
(8,783) |
|
|
(10,141) |
|
|
Interest expense on third party debt |
|
(3,920) |
|
|
(6,290) |
|
|
Trademark license fee payable to Public Storage |
|
(1,828) |
|
|
(1,825) |
|
|
Interest expense on debt due to Public Storage |
|
(28,009) |
|
|
(27,400) |
|
|
Lease termination charge and other |
|
(2,712) |
|
|
2,297 |
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
18,416 |
|
$ |
19,273 |
|
|
Average exchange rates Euro to the U.S. Dollar |
|
1.317 |
|
|
1.282 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2013 |
|
2012 |
||
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
||||
|
|
Total assets (primarily self-storage facilities) |
$ |
1,414,499 |
|
$ |
1,427,037 |
|
|
Total debt to third parties |
|
164,850 |
|
|
216,594 |
|
|
Total debt to Public Storage |
|
420,441 |
|
|
410,995 |
|
|
Other liabilities |
|
75,400 |
|
|
70,076 |
|
|
Equity |
|
753,808 |
|
|
729,372 |
|
|
|
|
|
|
|
|
|
|
Exchange rate of Euro to U.S. Dollar |
|
1.352 |
|
|
1.322 |
|
|||
|
|
|
|
September 30, |
|
December 31, |
||
|
|
|
|
2013 |
|
2012 |
||
|
|
Unsecured Note Payable: |
|
|
|
|
|
|
|
|
5.9% effective and stated note rate, interest only and payable semi-annually, matured in March 2013 |
|
$ |
- |
|
$ |
186,460 |
|
|
|
|
|
|
|
|
|
|
|
Secured Notes Payable: |
|
|
|
|
|
|
|
|
5.1% average effective rate, secured by 51 real estate facilities with a net book value of approximately $241.3 million at September 30, 2013 and stated note rates between 4.95% and 7.13%, maturing at varying dates between October 2013 and September 2028 (carrying amount includes $418 of unamortized premium at September 30, 2013 and $1,192 at December 31, 2012) |
|
|
100,118 |
|
|
149,368 |
|
|
|
|
|
|
|
|
|
|
|
Total notes payable |
|
$ |
100,118 |
|
$ |
335,828 |
|
|
2013 (remainder) |
$ |
18,895 |
|
|
2014 |
|
35,127 |
|
|
2015 |
|
30,009 |
|
|
2016 |
|
10,065 |
|
|
2017 |
|
1,003 |
|
|
Thereafter |
|
5,019 |
|
|
|
$ |
100,118 |
|
|
Weighted average effective rate |
|
5.1% |
|
|||
Three months ended September 30, 2013
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
477,978 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
477,978 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
3,593 |
|
|
30,386 |
|
|
33,979 |
|
|
|
477,978 |
|
|
- |
|
|
3,593 |
|
|
30,386 |
|
|
511,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
136,751 |
|
|
- |
|
|
- |
|
|
- |
|
|
136,751 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
1,329 |
|
|
9,723 |
|
|
11,052 |
|
Depreciation and amortization |
|
95,841 |
|
|
- |
|
|
696 |
|
|
- |
|
|
96,537 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
17,650 |
|
|
17,650 |
|
|
|
232,592 |
|
|
- |
|
|
2,025 |
|
|
27,373 |
|
|
261,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
245,386 |
|
|
- |
|
|
1,568 |
|
|
3,013 |
|
|
249,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
5,149 |
|
|
- |
|
|
459 |
|
|
5,608 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(478) |
|
|
(478) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
455 |
|
|
8,953 |
|
|
4,861 |
|
|
- |
|
|
14,269 |
|
Foreign currency exchange gain |
|
- |
|
|
16,094 |
|
|
- |
|
|
- |
|
|
16,094 |
|
Gain on real estate sales |
|
168 |
|
|
- |
|
|
- |
|
|
- |
|
|
168 |
|
Net income |
$ |
246,009 |
|
$ |
30,196 |
|
$ |
6,429 |
|
$ |
2,994 |
|
$ |
285,628 |
Three months ended September 30, 2012
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
445,169 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
445,169 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
3,457 |
|
|
28,556 |
|
|
32,013 |
|
|
|
445,169 |
|
|
- |
|
|
3,457 |
|
|
28,556 |
|
|
477,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
131,618 |
|
|
- |
|
|
- |
|
|
- |
|
|
131,618 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
1,100 |
|
|
8,757 |
|
|
9,857 |
|
Depreciation and amortization |
|
89,194 |
|
|
- |
|
|
703 |
|
|
- |
|
|
89,897 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
15,298 |
|
|
15,298 |
|
|
|
220,812 |
|
|
- |
|
|
1,803 |
|
|
24,055 |
|
|
246,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
224,357 |
|
|
- |
|
|
1,654 |
|
|
4,501 |
|
|
230,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
4,890 |
|
|
- |
|
|
554 |
|
|
5,444 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(4,926) |
|
|
(4,926) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
399 |
|
|
9,442 |
|
|
2,801 |
|
|
- |
|
|
12,642 |
|
Foreign currency exchange gain |
|
- |
|
|
9,019 |
|
|
- |
|
|
- |
|
|
9,019 |
|
Gain on real estate sales |
|
193 |
|
|
- |
|
|
- |
|
|
- |
|
|
193 |
|
Income from continuing operations |
|
224,949 |
|
|
23,351 |
|
|
4,455 |
|
|
129 |
|
|
252,884 |
|
Discontinued operations |
|
11,935 |
|
|
- |
|
|
- |
|
|
- |
|
|
11,935 |
|
Net income |
$ |
236,884 |
|
$ |
23,351 |
|
$ |
4,455 |
|
$ |
129 |
|
$ |
264,819 |
Nine months ended September 30, 2013
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
1,369,219 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
1,369,219 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
10,617 |
|
|
88,399 |
|
|
99,016 |
|
|
|
1,369,219 |
|
|
- |
|
|
10,617 |
|
|
88,399 |
|
|
1,468,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
409,881 |
|
|
- |
|
|
- |
|
|
- |
|
|
409,881 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
3,958 |
|
|
26,924 |
|
|
30,882 |
|
Depreciation and amortization |
|
276,392 |
|
|
- |
|
|
2,083 |
|
|
- |
|
|
278,475 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
49,988 |
|
|
49,988 |
|
|
|
686,273 |
|
|
- |
|
|
6,041 |
|
|
76,912 |
|
|
769,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
682,946 |
|
|
- |
|
|
4,576 |
|
|
11,487 |
|
|
699,009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
15,217 |
|
|
- |
|
|
1,488 |
|
|
16,705 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(4,622) |
|
|
(4,622) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
1,222 |
|
|
23,644 |
|
|
14,147 |
|
|
- |
|
|
39,013 |
|
Foreign currency exchange gain |
|
- |
|
|
9,281 |
|
|
- |
|
|
- |
|
|
9,281 |
|
Gain on real estate sales |
|
168 |
|
|
- |
|
|
- |
|
|
- |
|
|
168 |
|
Net income |
$ |
684,336 |
|
$ |
48,142 |
|
$ |
18,723 |
|
$ |
8,353 |
|
$ |
759,554 |
Nine months ended September 30, 2012
|
|
Domestic Self-Storage |
|
European Self-Storage |
|
Commercial |
|
Other Items Not Allocated to Segments |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|||||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage facilities |
$ |
1,279,788 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
1,279,788 |
|
Ancillary operations |
|
- |
|
|
- |
|
|
10,596 |
|
|
82,426 |
|
|
93,022 |
|
|
|
1,279,788 |
|
|
- |
|
|
10,596 |
|
|
82,426 |
|
|
1,372,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self-storage cost of operations |
|
406,913 |
|
|
- |
|
|
- |
|
|
- |
|
|
406,913 |
|
Ancillary cost of operations |
|
- |
|
|
- |
|
|
3,620 |
|
|
25,536 |
|
|
29,156 |
|
Depreciation and amortization |
|
263,109 |
|
|
- |
|
|
2,086 |
|
|
- |
|
|
265,195 |
|
General and administrative |
|
- |
|
|
- |
|
|
- |
|
|
44,117 |
|
|
44,117 |
|
|
|
670,022 |
|
|
- |
|
|
5,706 |
|
|
69,653 |
|
|
745,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
609,766 |
|
|
- |
|
|
4,890 |
|
|
12,773 |
|
|
627,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
- |
|
|
14,905 |
|
|
141 |
|
|
1,593 |
|
|
16,639 |
|
Interest expense |
|
- |
|
|
- |
|
|
- |
|
|
(15,327) |
|
|
(15,327) |
|
Equity in earnings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated real estate entities |
|
1,162 |
|
|
23,764 |
|
|
5,427 |
|
|
- |
|
|
30,353 |
|
Foreign currency exchange loss |
|
- |
|
|
(2,481) |
|
|
- |
|
|
- |
|
|
(2,481) |
|
Gain on real estate sales |
|
1,456 |
|
|
- |
|
|
- |
|
|
- |
|
|
1,456 |
|
Income (loss) from continuing operations |
|
612,384 |
|
|
36,188 |
|
|
10,458 |
|
|
(961) |
|
|
658,069 |
|
Discontinued operations |
|
12,403 |
|
|
- |
|
|
- |
|
|
- |
|
|
12,403 |
|
Net income (loss) |
$ |
624,787 |
|
$ |
36,188 |
|
$ |
10,458 |
|
$ |
(961) |
|
$ |
670,472 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||