|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
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 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, ancillary activities such as merchandise sales and tenant reinsurance to the tenants at our self-storage facilities, as well as the acquisition and development of additional self-storage space.
At December 31, 2015, we have direct and indirect equity interests in 2,277 self-storage facilities (with approximately 148 million net rentable square feet) located in 38 states in the United States (“U.S.”) operating under the “Public Storage” name. We also own one self-storage facility in London, England and we have a 49% interest in Shurgard Europe, which owns 216 self-storage facilities (with approximately 12 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 29 million net rentable square feet of commercial space located in nine states in the U.S. primarily owned and operated by PS Business Parks, Inc. (“PSB”) under the “PS Business Parks” name. At December 31, 2015, we have an approximate 42% common equity interest in PSB.
Disclosures of the number and square footage of facilities, as well as the number and coverage of tenant reinsurance policies (Note 13) 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 (U.S.).
|
|||
2.Summary of Significant Accounting Policies
Basis of Presentation
The financial statements are presented on an accrual basis in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”).
Certain amounts previously reported in our December 31, 2014 and 2013 financial statements have been reclassified to conform to the December 31, 2015 presentation. We reclassified the revenues and cost of operations, net for our wholly-owned commercial facilities and property management operations as interest and other income (an aggregate of approximately $12.7 million and $11.4 million for the years ended December 31, 2014 and 2013, respectively), rather than as ancillary revenues and ancillary cost of operations. We also revised our reportable segment presentation in Note 11, including renaming (i) our “Domestic Self-Storage” segment to “Self-Storage Operations,” (ii) our “European Self-Storage” segment to “Investment in Shurgard Europe,” (iii) our “Commercial” segment to “Investment in PSB,” removing our commercial facilities’ operations from this segment, and (iv) presenting a new segment called “Ancillary Operations” reflecting the sale of merchandise at our self-storage facilities and reinsurance of policies covering losses to goods stored by our tenants at our facilities. Each of these reclassifications reflects changes to enhance the usefulness of this information based upon the relative significance of these activities to our aggregate operating results.
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”), eliminating intra-entity profits and losses and amortizing any differences between the cost of our investment and the underlying equity in net assets against equity in earnings as if the Unconsolidated Real Estate Entity were a consolidated subsidiary. 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 December 31, 2015, the Company and the Subsidiaries own 2,265 self-storage facilities in the U.S., one self-storage facility in London, England and three commercial facilities in the U.S. At December 31, 2015, the Unconsolidated Real Estate Entities are comprised of PSB, Shurgard Europe, as well as limited partnerships that own an aggregate of 12 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 of 1986, as amended (the “Code”). As a REIT, we do not incur federal income tax if we distribute 100% of our REIT taxable income each year, and if we meet certain organizational and operational rules. We believe we have met these REIT requirements for all 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 ultimately be sustained assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions. As of December 31, 2015, 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 facilities, 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 to the underlying land, buildings, identified intangible assets, and any noncontrolling interests that remain outstanding 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 rents receivable from our tenants, prepaid expenses and restricted cash.
Accrued and Other Liabilities
Accrued and other liabilities consist primarily of rents prepaid by our tenants, trade payables, property tax accruals, accrued payroll, accrued tenant reinsurance losses, and contingent loss accruals 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, Marketable Securities and Other Financial Instruments
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.
Transfers of financial assets are recorded as sales when the asset is put presumptively beyond our and our creditors’ reach, there is no impediment to the transferee’s right to pledge or exchange the asset, we have surrendered effective control of the asset, we have no actual or effective right or requirement to repurchase the asset and, in the case of a transfer of a participating interest, there is no impediment to our right to pledge or exchange the participating interest we retain.
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. Our estimates of fair value involve considerable judgment and are not necessarily indicative of the amounts that could be realized in current market exchanges.
We believe that, during all periods presented, the carrying values approximate the estimated fair values of our cash and cash equivalents, 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 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 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 these 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.
Currency and Credit Risk
Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, certain portions of other assets including rents receivable from our tenants and restricted cash. Cash equivalents 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 December 31, 2015, due primarily to our investment in Shurgard Europe and our senior unsecured notes denominated in Euros (Note 6), 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 customers in place, and leasehold interests in land.
Goodwill totaled $174.6 million at December 31, 2015 and 2014. 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 December 31, 2015 and 2014. Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.
Acquired customers in place and leasehold interests in land are finite-lived and are amortized relative to the benefit of the customers in place or the benefit to land lease expense to each period. At December 31, 2015, these intangibles had a net book value of $18.0 million ($35.2 million at December 31, 2014). Accumulated amortization totaled $66.4 million at December 31, 2015 ($69.3 million at December 31, 2014), and amortization expense of $26.1 million, $48.4 million and $24.1 million was recorded in 2015, 2014 and 2013, respectively. The estimated future amortization expense for our finite-lived intangible assets at December 31, 2015 is approximately $9.7 million in 2016, $2.1 million in 2017 and $6.2 million thereafter. During 2015, 2014 and 2013, intangibles were increased $8.9 million, $30.2 million and $61.5 million, respectively, in connection with the acquisition of self-storage facilities (Note 3).
Evaluation of Asset Impairment
We evaluate our real estate and finite-lived intangible assets for impairment each quarter. If there are indicators of impairment and we determine that the asset is not recoverable from future undiscounted cash flows to be received through the asset’s remaining life (or, if earlier, the expected disposal date), we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value or net proceeds from expected disposal.
We evaluate our investments in unconsolidated real estate entities for impairment on a quarterly basis. We record an impairment charge to the extent the carrying amount exceeds estimated fair value, when we believe any such shortfall is other than temporary.
We evaluate goodwill for impairment annually and whenever relevant events, circumstances and other related factors indicate that fair value of the related reporting unit may be less than the carrying amount. If we determine that the fair value of the reporting unit exceeds the aggregate carrying amount, no impairment charge is recorded. Otherwise, we record an impairment charge to the extent the carrying amount of the goodwill exceeds the amount that would be allocated to goodwill if the reporting unit were acquired for estimated fair value.
We evaluate the “Shurgard” trade name for impairment at least annually and whenever relevant events, circumstances and other related factors indicate that the fair value is less than the carrying amount. When we conclude that it is likely that the asset is not impaired, we do not record an impairment charge and no further analysis is performed. Otherwise, we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value.
No impairments were recorded in any of our evaluations for any period presented herein.
Revenue and Expense Recognition
Revenues from self-storage facilities, which is primarily composed of rental income earned pursuant to month-to-month leases for storage space, as well as associated late charges and administrative fees, are recognized as earned. Promotional discounts reduce rental income over the promotional period, which is generally one month. 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 when bills or assessments have not been received from the taxing authorities. 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 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. When financial instruments denominated in a currency other than the U.S. Dollar are expected to be settled in cash in the foreseeable future, the impact of changes in the U.S. Dollar equivalent are reflected in current earnings. The Euro was translated at exchange rates of approximately 1.091 U.S. Dollars per Euro at December 31, 2015 (1.216 at December 31, 2014), and average exchange rates of 1.110, 1.329 and 1.328 for the years ended December 31, 2015, 2014 and 2013, 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).
For our loan receivable (Note 5), 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.
Comprehensive Income
Total comprehensive income 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 Shurgard Europe.
Net Income per Common Share
Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries, (ii) preferred shareholders, to the extent redemption cost exceeds the related original net issuance proceeds (an “EITF D-42 allocation”), and (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 is computed using the weighted average common shares outstanding. Diluted net income per share is computed using the weighted average common shares outstanding, adjusted for the impact, if dilutive, of stock options outstanding (Note 10).
The following table reflects net income allocable to common shareholders and the weighted average common shares and equivalents outstanding, as used in our calculations of basic and diluted net income per share:
|
For the Years Ended December 31, |
|||||||||
|
2015 |
2014 |
2013 |
|||||||
|
(Amounts in thousands) |
|||||||||
|
Net income allocable to common shareholders |
$ |
1,053,050 |
$ |
908,176 |
$ |
844,731 | |||
|
Weighted average common shares and equivalents |
|||||||||
|
outstanding: |
|||||||||
|
Basic weighted average common shares outstanding |
172,699 | 172,251 | 171,640 | ||||||
|
Net effect of dilutive stock options - |
|||||||||
|
based on treasury stock method |
811 | 887 | 1,048 | ||||||
|
Diluted weighted average common shares |
|||||||||
|
outstanding |
173,510 | 173,138 | 172,688 | ||||||
|
|||
3.Real Estate Facilities
Activity in real estate facilities during 2015, 2014 and 2013 is as follows:
|
2015 |
2014 |
2013 |
|||||||
|
(Amounts in thousands) |
|||||||||
|
Operating facilities, at cost: |
|||||||||
|
Beginning balance |
$ |
12,863,235 |
$ |
12,286,256 |
$ |
11,033,819 | |||
|
Capital expenditures to maintain real estate facilities |
63,069 | 79,784 | 71,270 | ||||||
|
Acquisitions |
176,444 | 400,514 | 1,095,477 | ||||||
|
Dispositions |
(19,970) | (112) | (89) | ||||||
|
Newly developed facilities opened for operation |
123,484 | 98,162 | 85,283 | ||||||
|
Impact of foreign exchange rate changes |
(1,001) | (1,369) | 496 | ||||||
|
Ending balance |
13,205,261 | 12,863,235 | 12,286,256 | ||||||
|
Accumulated depreciation: |
|||||||||
|
Beginning balance |
(4,482,520) | (4,098,814) | (3,738,130) | ||||||
|
Depreciation expense |
(393,605) | (384,412) | (360,442) | ||||||
|
Dispositions |
8,886 | 10 |
- |
||||||
|
Impact of foreign exchange rate changes |
501 | 696 | (242) | ||||||
|
Ending balance |
(4,866,738) | (4,482,520) | (4,098,814) | ||||||
|
Construction in process: |
|||||||||
|
Beginning balance |
104,573 | 52,336 | 36,243 | ||||||
|
Current development |
238,101 | 150,399 | 101,376 | ||||||
|
Newly developed facilities opened for operation |
(123,484) | (98,162) | (85,283) | ||||||
|
Ending balance |
219,190 | 104,573 | 52,336 | ||||||
|
Total real estate facilities at December 31, |
$ |
8,557,713 |
$ |
8,485,288 |
$ |
8,239,778 | |||
During 2015, we acquired 17 self-storage facilities (1,285,000 net rentable square feet) and the leasehold interest in the land of one of our existing self-storage facilities, for a total cost of $185.4 million, consisting of $177.1 million in cash and the assumption of $8.3 million in mortgage debt. Approximately $8.9 million of the total cost was allocated to intangible assets. We completed expansion and development activities during 2015, adding 1,312,000 net rentable square feet of self-storage space, at an aggregate cost of $123.5 million. Construction in process at December 31, 2015 consists of projects to develop new self-storage facilities and expand existing self-storage facilities, which would add a total of 3.7 million net rentable square feet of storage space, for an aggregate estimated cost of approximately $486.4 million. During 2015, we sold one commercial facility and two self-storage facilities in connection with eminent domain proceedings for a total of $29.7 million in cash proceeds, of which $14.7 million was collected in 2014, and recorded related gains on real estate sales totaling $18.5 million.
During 2014, we acquired 44 self-storage facilities (3,442,000 net rentable square feet), for a total cost of $430.7 million, consisting of $410.2 million in cash and the assumption of $20.5 million in mortgage debt. Approximately $30.2 million of the total cost was allocated to intangible assets. We completed expansion and development activities during 2014, adding 1,145,000 net rentable square feet of self-storage space, at an aggregate cost of $98.2 million. We received approximately $2.6 million in proceeds for real estate disposed of in 2014.
During 2013, we acquired 121 operating self-storage facilities from third parties (8,036,000 net rentable square feet of storage space) for $1.151 billion in cash and assumed mortgage debt with a fair value of $6 million. We allocated approximately $1.095 billion to real estate facilities and $62 million to intangible assets. We completed expansion and development activities during 2013, adding 614,000 net rentable square feet of self-storage space, at an aggregate cost of $85.3 million. We disposed of real estate for an aggregate of $0.2 million in cash, recording a gain of approximately $0.1 million in connection with partial condemnations.
At December 31, 2015, the adjusted basis of real estate facilities for federal tax purposes was approximately $9.0 billion (unaudited).
|
|||
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):
|
Investments in Unconsolidated Real Estate Entities at December 31, |
Equity in Earnings of Unconsolidated Real Estate Entities for the Year Ended December 31, |
||||||||||||||
|
2015 |
2014 |
2015 |
2014 |
2013 |
|||||||||||
|
PSB |
$ |
414,450 |
$ |
412,115 |
$ |
34,155 |
$ |
56,280 |
$ |
23,199 | |||||
|
Shurgard Europe |
388,367 | 394,842 | 14,272 | 29,900 | 32,694 | ||||||||||
|
Other Investments (A) |
6,491 | 6,783 | 2,510 | 2,087 | 1,686 | ||||||||||
|
Total |
$ |
809,308 |
$ |
813,740 |
$ |
50,937 |
$ |
88,267 |
$ |
57,579 | |||||
|
(A) |
At December 31, 2015, the “Other Investments” include an average common equity ownership of approximately 26% in various limited partnerships that collectively own 12 self-storage facilities (13 facilities at December 31, 2014). |
During 2015, 2014 and 2013, we received cash distributions from our investments in the Unconsolidated Real Estate Entities totaling $35.7 million, $83.5 million and $45.9 million, respectively. At December 31, 2015, the cost of our investment in the Unconsolidated Real Estate Entities exceeds our pro rata share of the underlying equity by approximately $62 million ($68 million at December 31, 2014). This differential is being amortized as a reduction in equity in earnings of the Unconsolidated Real Estate Entities based upon allocations to the underlying net assets. Such amortization was approximately $2.4 million and $4.4 million during 2015 and 2014, respectively, none in 2013.
Investment in PSB
PSB is a REIT traded on the New York Stock Exchange. We have an approximate 42% common equity interest in PSB as of December 31, 2015 and 2014, comprised of our ownership of 7,158,354 shares of PSB’s common stock and 7,305,355 limited partnership units (“LP Units”) in an operating partnership controlled by PSB. The LP 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 December 31, 2015 ($87.43 per share of PSB common stock), the shares and units we owned had a market value of approximately $1.3 billion.
Included in equity in earnings of unconsolidated real estate entities is our $11.3 million and $36.5 million share of gains on sale of facilities recorded by PSB for 2015 and 2014, respectively. During 2013, we purchased 406,748 shares of PSB common stock in open-market transactions for a total of $29.7 million. Subsequently, on November 7, 2013, PSB completed a public offering of 1,495,000 shares of its common stock for $79.25 per share. Concurrent with the public offering, we purchased an additional 950,000 shares of PSB common stock from PSB at the same price per share as the public offering for a total cost of $75.3 million. In connection with PSB’s common share issuance, we recognized a gain on sale of real estate totaling $4.1 million as if we had sold a proportionate share of our investment in PSB.
The following table sets forth selected financial information of PSB. The amounts represent all of PSB’s balances and not our pro-rata share.
|
2015 |
2014 |
||||
|
(Amounts in thousands) |
|||||
|
As of December 31, |
|||||
|
Total assets (primarily real estate) |
$ |
2,186,658 |
$ |
2,227,114 | |
|
Debt |
250,000 | 250,000 | |||
|
Other liabilities |
76,059 | 68,905 | |||
|
Equity: |
|||||
|
Preferred stock |
920,000 | 995,000 | |||
|
Common equity and LP units |
940,599 | 913,209 | |||
|
2015 |
2014 |
2013 |
||||||
|
(Amounts in thousands) |
||||||||
|
For the year ended December 31, |
||||||||
|
Total revenue |
$ |
373,675 |
$ |
376,915 |
$ |
359,885 | ||
|
Costs of operations |
(121,224) | (127,371) | (114,831) | |||||
|
Depreciation and amortization |
(105,394) | (110,357) | (108,917) | |||||
|
General and administrative |
(13,582) | (13,639) | (5,312) | |||||
|
Other items |
(12,740) | (13,221) | (14,681) | |||||
|
Gain on sale of facilities |
28,235 | 92,373 |
- |
|||||
|
Net income |
148,970 | 204,700 | 116,144 | |||||
|
Allocations to preferred shareholders and |
||||||||
|
restricted share unitholders |
(62,184) | (60,817) | (59,341) | |||||
|
Net income allocated to common shareholders |
||||||||
|
and LP Unitholders |
$ |
86,786 |
$ |
143,883 |
$ |
56,803 | ||
Investment in Shurgard Europe
For all periods presented, we had a 49% equity investment in Shurgard Europe and our joint venture partner owns the remaining 51% interest. In addition, Shurgard Europe pays a license fee to us for the use of the “Shurgard” trademark and paid us interest on a shareholder loan until it was repaid in July 2014 (see Note 5).
Changes in foreign currency exchange rates caused our investment in Shurgard Europe to decrease by approximately $19.6 million and $47.3 million in 2015 and 2014, respectively, and to increase by $45.0 thousand in 2013.
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.
|
2015 |
2014 |
|||||
|
As of December 31, |
(Amounts in thousands) |
|||||
|
Total assets (primarily self-storage facilities) |
$ |
1,476,632 |
$ |
1,404,246 | ||
|
Total debt to third parties |
662,336 | 500,767 | ||||
|
Other liabilities |
110,522 | 180,546 | ||||
|
Equity |
703,774 | 722,933 | ||||
|
Exchange rate of Euro to U.S. Dollar |
1.091 | 1.216 | ||||
|
2015 |
2014 |
2013 |
|||||||
|
(Amounts in thousands) |
|||||||||
|
For the year ended December 31, |
|||||||||
|
Self-storage and ancillary revenues |
$ |
236,990 |
$ |
254,136 |
$ |
246,615 | |||
|
Self-storage and ancillary cost of operations |
(93,575) | (100,177) | (98,222) | ||||||
|
Depreciation and amortization |
(66,665) | (61,796) | (60,029) | ||||||
|
General and administrative and income tax expense (a) |
(23,418) | (14,964) | (13,651) | ||||||
|
Interest expense on third party debt |
(16,695) | (9,607) | (5,082) | ||||||
|
Trademark license fee payable to Public Storage |
(2,376) | (2,544) | (2,468) | ||||||
|
Interest expense on shareholder loan |
- |
(21,761) | (37,838) | ||||||
|
Costs of acquiring facilities and other, net (b) |
(7,509) | (6,573) | (2,909) | ||||||
|
Net income |
$ |
26,752 |
$ |
36,714 |
$ |
26,416 | |||
|
Average exchange rates of Euro to the U.S. Dollar |
1.110 | 1.329 | 1.328 | ||||||
|
(a) |
Included in these amounts are approximately $10.8 million, $5.4 million, and $2.6 million for 2015, 2014, and 2013, respectively, in income tax expense. |
|
(b) |
Included in these amounts are $10.5 million and $4.3 million in 2015 and 2014, respectively, associated with the acquisition of real estate facilities. |
The following table set forth the calculation of our equity in earnings in Shurgard Europe:
|
2015 |
2014 |
2013 |
||||||||
|
(Amounts in thousands) |
||||||||||
|
For the year ended December 31, |
||||||||||
|
Calculation of equity in earnings of Shurgard Europe: |
||||||||||
|
Our 49% share of Shurgard Europe’s net income |
$ |
13,108 |
$ |
17,990 |
$ |
12,944 | ||||
|
Adjustments: |
||||||||||
|
49% of trademark license fees |
1,164 | 1,247 | 1,209 | |||||||
|
49% of interest on shareholder loan |
- |
10,663 | 18,541 | |||||||
|
Total equity in earnings of Shurgard Europe |
$ |
14,272 |
$ |
29,900 |
$ |
32,694 | ||||
As indicated in the table above, 49% of the trademark license fees and interest paid by Shurgard Europe to its shareholders is included in our equity in earnings of Shurgard Europe and any remaining amount paid to us is included in “interest and other income” on our income statements. See Note 5 for further information.
|
|||
5.Loan Receivable from Unconsolidated Real Estate Entity
At December 31, 2013, we owned 100% of the shareholder loan due from Shurgard Europe, which had a balance of €311.0 million ($428.1 million) and bore interest at 9.0% per annum. On January 28, 2014, our joint venture partner in Shurgard Europe acquired a 51% interest in the loan at face value for €158.6 million ($216.2 million) in cash. In July 2014, Shurgard Europe fully repaid its €311.0 million shareholder loan, and we received our 49% share of the loan totaling €152.4 million ($204.9 million) in cash. For 2014 and 2013, we recorded interest income with respect to this loan of approximately $1.5 million and $19.3 million, respectively.
Because we expected the loan to be repaid in the foreseeable future, changes in the U.S. Dollar equivalent of the amount due us due to change in the foreign exchange rates were presented as “foreign currency exchange gain (loss)” on our income statement.
We believed that the interest rate on the loan approximated the market rate for loans with similar terms, conditions, subordination features, and tenor, and that the fair value of the loan approximated book value. In our evaluation of market rates and fair value, we considered that Shurgard Europe had sufficient operating cash flow, liquidity and collateral, and we had sufficient creditor rights such that credit risk was mitigated.
|
|||
6.Borrowings
Credit Facility
On March 31, 2015, we entered into an amended revolving credit agreement (the “Credit Facility”), which expires on March 31, 2020. The aggregate limit with respect to borrowings and letters of credit was increased from $300 million to $500 million. Amounts drawn on the Credit Facility bear annual interest at rates ranging from LIBOR plus 0.850% to LIBOR plus 1.450% depending upon the ratio of our Total Indebtedness to Gross Asset Value (as defined in the Credit Facility) (LIBOR plus 0.850% at December 31, 2015). In addition, we are required to pay a quarterly facility fee ranging from 0.080% per annum to 0.250% per annum depending upon the ratio of our Total Indebtedness to our Gross Asset Value (0.080% per annum at December 31, 2015). At December 31, 2015 and February 26, 2016, we had no outstanding borrowings under this Credit Facility. We had undrawn standby letters of credit, which reduce our borrowing capacity, totaling $14.9 million and $13.9 million at December 31, 2015 and 2014, respectively. The Credit Facility has various customary restrictive covenants, all of which we were in compliance with at December 31, 2015.
Senior Unsecured Notes and Term Loan
On November 3, 2015, we issued €242 million of Euro-denominated senior unsecured notes (the “Senior Notes”) to an institutional investor, bearing interest at a fixed rate of 2.175% and maturing on November 3, 2025. We received $264.3 million of net proceeds from the issuance of the Senior Notes. We reflect changes in the U.S. Dollar equivalent of the amount we owe on the Senior Notes, as a result of changes in foreign exchange rates as “foreign currency exchange gain (loss)” on our income statement. For 2015, we recorded a foreign currency exchange gain of $0.3 million on our income statement for 2015 in connection with the Senior Notes. The Senior Notes have various customary financial covenants, all of which we were in compliance with at December 31, 2015.
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 December 2, 2013, we borrowed $700 million from Wells Fargo under an unsecured term loan (the “Term Loan”). The Term Loan was repaid in 2014. We incurred origination costs of $1.9 million, which were amortized using the effective interest method through the date of extinguishment ($1.8 million and $0.1 million for 2014 and 2013, respectively).
Mortgage Notes
During 2015, 2014 and 2013, we assumed mortgage debt with estimated fair values of $8.3 million $20.5 million and $6.1 million, respectively, and market rates of 4.3%, 3.6% and 3.7%, respectively, (contractual balances of $8.3 million, $19.8 million and $5.7 million and contractual interest rates of 6.2%, 5.2% and 6.2%) in connection with the acquisition of real estate facilities.
The carrying amounts of our mortgage notes (the “Mortgage Notes”) at December 31 2015 and December 31, 2014, totaled $55.1 million and $64.4 million, respectively, with unamortized premium totaling $0.5 million and $0.6 million, respectively. These notes were assumed in connection with acquisitions of real estate facilities and recorded at fair value with any premium or discount to the stated note balance amortized using the effective interest method. At December 31, 2015, the notes are secured by 32 real estate facilities with a net book value of approximately $149 million, have contractual interest rates between 2.9% and 7.1%, and mature between June 2016 and September 2028.
At December 31, 2015, approximate principal maturities of our Senior Notes and Mortgage Notes are (amounts in thousands):
|
Senior Notes |
Mortgage Notes |
Total |
|||||
|
2016 |
$ |
- |
$ |
28,980 |
$ |
28,980 | |
|
2017 |
- |
9,205 | 9,205 | ||||
|
2018 |
- |
11,099 | 11,099 | ||||
|
2019 |
- |
1,217 | 1,217 | ||||
|
2020 |
- |
1,286 | 1,286 | ||||
|
Thereafter |
263,940 | 3,289 | 267,229 | ||||
|
$ |
263,940 |
$ |
55,076 |
$ |
319,016 | ||
|
Weighted average effective rate |
2.2% | 4.1% | 2.5% | ||||
Cash paid for interest totaled $3.4 million, $9.0 million and $10.4 million for 2015, 2014 and 2013, respectively. Interest capitalized as real estate totaled $2.7 million, $1.6 million and $2.9 million in 2015, 2014 and 2013, respectively.
|
|||
7.Noncontrolling Interests
At December 31, 2015, the noncontrolling interests represent (i) third-party equity interests in subsidiaries owning 13 operating self-storage facilities and seven self-storage facilities that are under construction and (ii) 231,978 partnership units held by third-parties 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 (collectively, the “Noncontrolling Interests”). At December 31, 2015, the Noncontrolling Interests cannot require us to redeem their interests, other than pursuant to a liquidation of the subsidiary. During 2015, 2014 and 2013, we allocated a total of $6.4 million, $5.8 million and $5.1 million, respectively, to these interests; and we paid $7.3 million, $6.5 million and $6.5 million, respectively, in distributions to these interests.
During 2015, 2014 and 2013, we acquired Noncontrolling Interests for $5.5 million, $0.7 million and $6.2 million, respectively, in cash, substantially all of which was allocated to paid-in-capital. Also during 2015, noncontrolling interests contributed $1.6 million.
|
|||
9.Related Party Transactions
B. Wayne Hughes, our former Chairman and his family, including his daughter Tamara Hughes Gustavson and his son B. Wayne Hughes, Jr., who are both members of our Board of Trustees, collectively own approximately 14.4% of our common shares outstanding at December 31, 2015.
At December 31, 2015, B. Wayne Hughes and Tamara Hughes Gustavson together owned and controlled 55 self-storage facilities in Canada. These facilities operate under the “Public Storage” tradename, which we license to the owners of these facilities for use in Canada on a royalty-free, non-exclusive basis. Our subsidiaries reinsure risks relating to loss of goods stored by customers in these facilities, and have received approximately $0.5 million per year for each of the three years ended December 31, 2015. Our right to continue receiving these premiums may be qualified. We have no ownership interest in these facilities and we do not own or operate any facilities in Canada. If we chose to acquire or develop our own facilities in Canada, we would have to share the use of the “Public Storage” name in Canada with the facilities’ owners. We have a right of first refusal, subject to limitations, to acquire the stock or assets of the corporation engaged in the operation of these facilities (“PS Canada”) if their owners agree to sell them.
At December 31, 2012, PS Canada and PSB held approximately a 2.2% and 4.0%, respectively, interest in STOR-Re Mutual Insurance Company, Inc. (“STOR-Re”), a Subsidiary that provided liability and casualty insurance for PS Canada, PSB, the Company, and certain affiliates of the Company for occurrences prior to April 1, 2004. During 2013, we acquired PS Canada’s 2.2% interest and PSB’s 4.0% interest in STOR-Re for $0.6 million and $1.1 million, respectively, in cash.
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% per annum and interest paid to PSB totaled $0.1 million.
|
|||
11.Segment Information
Our reportable segments reflect the significant components of our operations where discrete financial information is evaluated separately by our chief operating decision maker (“CODM”). We organize our segments based primarily upon the nature of the underlying products and services, as well as the drivers of profitability growth. The net income for each reportable segment included in the tables below are in conformity with GAAP and our significant accounting policies as denoted in Note 2. The amounts not attributable to reportable segments are aggregated under “other items not allocated to segments.”
We have adjusted the classification of the “Presentation of Segment Information” below with respect to prior periods to be consistent with our current reportable segment definition, as described more fully in Note 2. Following is a description of and basis for presentation for each of our reportable segments.
Self-Storage Operations
The Self-Storage Operations segment reflects the rental operations from all self-storage facilities owned by the Company and the Subsidiaries. Our CODM reviews the net operating income (“NOI”) of this segment, which represents the related revenues less cost of operations (prior to depreciation expense), in assessing performance and making resource allocation decisions. The presentation in the tables below sets forth the NOI of this segment, as well as the depreciation expense for this segment, which while reviewed by our CODM and included in net income, is not considered by the CODM in assessing performance and decision making. 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 Self-Storage Operations segment.
Ancillary Operations
The Ancillary Operations segment reflects the sale of merchandise and reinsurance of policies against losses to goods stored by our self-storage tenants, activities which are incidental to our primary self-storage rental activities. Our CODM reviews the NOI of these operations in assessing performance and making resource allocation decisions.
Investment in PSB
This segment represents our 42% equity interest in PSB, a publicly-traded REIT that owns, operates, acquires and develops commercial properties, primarily multi-tenant flex, office, and industrial space. PSB has a separate management team that makes its financing, capital allocation, and other significant decisions. In making resource allocation decisions with respect to our investment in PSB, the CODM reviews PSB’s net income, which is detailed in PSB’s periodic filings with the United States Securities and Exchange Commission (“SEC”), and as included in Note 4. The segment presentation in the tables below includes our equity earnings from PSB.
Investment in Shurgard Europe
This segment represents our 49% equity interest in Shurgard Europe, which owns and operates self-storage facilities located in seven countries in Western Europe. Shurgard Europe has a separate management team reporting to our CODM and our joint venture partner. In making resource allocation decisions with respect to our investment in Shurgard Europe, the CODM reviews Shurgard Europe’s net income, which is detailed in Note 4. The segment presentation below includes our equity earnings from Shurgard Europe.
Presentation of Segment Information
The following tables reconcile NOI (as applicable) and net income of each segment to our consolidated net income (amounts in thousands):
|
Year ended December 31, 2015 |
|||||||||||||||||
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
||||||||||||
|
(Amounts in thousands) |
|||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,235,525 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,235,525 | |||||
|
Ancillary operations |
- |
146,171 |
- |
- |
- |
146,171 | |||||||||||
| 2,235,525 | 146,171 |
- |
- |
- |
2,381,696 | ||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
586,696 |
- |
- |
- |
- |
586,696 | |||||||||||
|
Ancillary operations |
- |
48,806 |
- |
- |
- |
48,806 | |||||||||||
| 586,696 | 48,806 |
- |
- |
- |
635,502 | ||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,648,829 |
- |
- |
- |
- |
1,648,829 | |||||||||||
|
Ancillary operations |
- |
97,365 |
- |
- |
- |
97,365 | |||||||||||
| 1,648,829 | 97,365 |
- |
- |
- |
1,746,194 | ||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(426,008) |
- |
- |
- |
- |
(426,008) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(88,177) | (88,177) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
16,544 | 16,544 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(610) | (610) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
34,155 | 14,272 | 2,510 | 50,937 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
306 | 306 | |||||||||||
|
Gain on real estate sales |
- |
- |
- |
- |
18,503 | 18,503 | |||||||||||
|
Net income (loss) |
$ |
1,222,821 |
$ |
97,365 |
$ |
34,155 |
$ |
14,272 |
$ |
(50,924) |
$ |
1,317,689 | |||||
|
Year ended December 31, 2014 |
|||||||||||||||||
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
||||||||||||
|
(Amounts in thousands) |
|||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,049,882 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,049,882 | |||||
|
Ancillary operations |
- |
127,414 |
- |
- |
- |
127,414 | |||||||||||
| 2,049,882 | 127,414 |
- |
- |
- |
2,177,296 | ||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
566,898 |
- |
- |
- |
- |
566,898 | |||||||||||
|
Ancillary operations |
- |
46,426 |
- |
- |
- |
46,426 | |||||||||||
| 566,898 | 46,426 |
- |
- |
- |
613,324 | ||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,482,984 |
- |
- |
- |
- |
1,482,984 | |||||||||||
|
Ancillary operations |
- |
80,988 |
- |
- |
- |
80,988 | |||||||||||
| 1,482,984 | 80,988 |
- |
- |
- |
1,563,972 | ||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(437,114) |
- |
- |
- |
- |
(437,114) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(71,459) | (71,459) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
17,638 | 17,638 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(6,781) | (6,781) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
56,280 | 29,900 | 2,087 | 88,267 | |||||||||||
|
Foreign currency exchange loss |
- |
- |
- |
- |
(7,047) | (7,047) | |||||||||||
|
Gain on real estate sales |
- |
- |
- |
- |
2,479 | 2,479 | |||||||||||
|
Net income (loss) |
$ |
1,045,870 |
$ |
80,988 |
$ |
56,280 |
$ |
29,900 |
$ |
(63,083) |
$ |
1,149,955 | |||||
|
Year ended December 31, 2013 |
|||||||||||||||||
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
||||||||||||
|
(Amounts in thousands) |
|||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
1,849,883 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
1,849,883 | |||||
|
Ancillary operations |
- |
115,059 |
- |
- |
- |
115,059 | |||||||||||
| 1,849,883 | 115,059 |
- |
- |
- |
1,964,942 | ||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
524,086 |
- |
- |
- |
- |
524,086 | |||||||||||
|
Ancillary operations |
- |
35,673 |
- |
- |
- |
35,673 | |||||||||||
| 524,086 | 35,673 |
- |
- |
- |
559,759 | ||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,325,797 |
- |
- |
- |
- |
1,325,797 | |||||||||||
|
Ancillary operations |
- |
79,386 |
- |
- |
- |
79,386 | |||||||||||
| 1,325,797 | 79,386 |
- |
- |
- |
1,405,183 | ||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(387,402) |
- |
- |
- |
- |
(387,402) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(66,679) | (66,679) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
33,979 | 33,979 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(6,444) | (6,444) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
23,199 | 32,694 | 1,686 | 57,579 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
17,082 | 17,082 | |||||||||||
|
Gain on real estate sales |
- |
- |
- |
- |
4,233 | 4,233 | |||||||||||
|
Net income (loss) |
$ |
938,395 |
$ |
79,386 |
$ |
23,199 |
$ |
32,694 |
$ |
(16,143) |
$ |
1,057,531 | |||||
|
|||
12. Recent Accounting Pronouncements and Guidance
In May 2014, the FASB issued ASU No. 2014-09, which requires revenue to be based upon the consideration expected from customers for promised goods or services. The new standard, effective on January 1, 2018, permits either the retrospective or cumulative effects transition method and allows for early adoption on January 1, 2017. We do not believe this standard will have a material impact on our results of operations or financial condition.
In February 2015, the FASB issued ASU No. 2015-02, which modifies i) the criteria for and the analysis of the identification of consolidation of variable interest entities, particularly when fee arrangements and related party relationships are involved, and ii) the consolidation analysis for partnerships. The standard is effective for annual reporting periods beginning after December 15, 2015, including interim periods within that reporting period, with early adoption permitted. We have not yet determined whether this standard will have a material effect on our results of operations or financial condition.
In February 2016, the FASB issued ASU 2016-02, which amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. The new standard, effective on January 1, 2019, requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief and allows for early adoption on January 1, 2016. We have not yet determined whether this standard will have a material effect on our results of operations or financial condition.
|
|||
13.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 deductibles. Deductibles for property and general liability are $25 million and $2 million, respectively, per occurrence. The aggregate limits on these policies of $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 exceeded.
We reinsure a program that provides insurance to our customers 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. We are subject to licensing requirements and regulations in several states. At December 31, 2015, there were approximately 874,000 certificates held by our self-storage customers, representing aggregate coverage of approximately $2.5 billion.
|
|||
14.Supplementary Quarterly Financial Data (unaudited)
|
Three Months Ended |
||||||||||||
|
March 31, |
June 30, |
September 30, |
December 31, |
|||||||||
|
2015 |
2015 |
2015 |
2015 |
|||||||||
|
(Amounts in thousands, except per share data) |
||||||||||||
|
Self-storage and ancillary revenues |
$ |
564,879 |
$ |
588,615 |
$ |
618,872 |
$ |
609,330 | ||||
|
Self-storage and ancillary cost of operations |
$ |
172,010 |
$ |
161,097 |
$ |
164,686 |
$ |
137,709 | ||||
|
Depreciation and amortization |
$ |
107,146 |
$ |
106,473 |
$ |
106,082 |
$ |
106,307 | ||||
|
Net Income |
$ |
283,254 |
$ |
328,040 |
$ |
341,136 |
$ |
365,259 | ||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.23 |
$ |
1.53 |
$ |
1.58 |
$ |
1.75 | ||||
|
Net income - Diluted |
$ |
1.23 |
$ |
1.52 |
$ |
1.58 |
$ |
1.74 | ||||
|
Three Months Ended |
||||||||||||
|
March 31, |
June 30, |
September 30, |
December 31, |
|||||||||
|
2014 |
2014 |
2014 |
2014 |
|||||||||
|
(Amounts in thousands, except per share data) |
||||||||||||
|
Self-storage and ancillary revenues |
$ |
515,045 |
$ |
533,480 |
$ |
567,090 |
$ |
561,681 | ||||
|
Self-storage and ancillary cost of operations |
$ |
173,155 |
$ |
149,224 |
$ |
158,568 |
$ |
132,377 | ||||
|
Depreciation and amortization |
$ |
109,021 |
$ |
106,443 |
$ |
111,077 |
$ |
110,573 | ||||
|
Net Income |
$ |
228,273 |
$ |
278,279 |
$ |
294,977 |
$ |
348,426 | ||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.01 |
$ |
1.27 |
$ |
1.34 |
$ |
1.65 | ||||
|
Net income - Diluted |
$ |
1.01 |
$ |
1.26 |
$ |
1.34 |
$ |
1.64 | ||||
|
|||
15.Subsequent Events
On January 20, 2016, we issued 12.0 million depositary shares, each representing 1/1,000 of a share of our 5.40% Series B Preferred Shares, at an issuance price of $25.00 per depositary share, for a total of $300.0 million in gross proceeds, and we incurred $9.9 million in issuance costs.
Subsequent to December 31, 2015, we acquired or were under contract to acquire 17 self-storage facilities (seven in Florida, eight in Ohio, and one each in Tennessee and South Carolina), with 1.2 million net rentable square feet, for $149 million.
|
|||
|
PUBLIC STORAGE |
|||||||||||||||||
|
SCHEDULE III - REAL ESTATE |
|||||||||||||||||
|
AND ACCUMULATED DEPRECIATION |
|||||||||||||||||
|
(Dollar amounts in thousands) |
|||||||||||||||||
|
2015 |
Initial Cost |
Costs |
Gross Carrying Amount |
||||||||||||||
|
No. of |
Encum- |
Buildings & |
Subsequent |
At December 31, 2015 |
Accumulated |
||||||||||||
|
Description |
Facilities |
brances |
Land |
Improvements |
to Acquisition |
Land |
Buildings |
Total |
Depreciation |
||||||||
|
Self-storage facilities by market: |
|||||||||||||||||
|
Los Angeles |
215 |
$ |
6,180 |
$ |
440,025 |
$ |
853,149 |
$ |
251,837 |
$ |
448,670 |
$ |
1,096,341 |
$ |
1,545,011 |
$ |
538,142 |
|
San Francisco |
135 |
- |
223,145 | 481,272 | 142,334 | 235,931 | 610,820 | 846,751 | 340,005 | ||||||||
|
New York |
89 |
- |
213,537 | 478,489 | 138,815 | 219,847 | 610,994 | 830,841 | 303,891 | ||||||||
|
Washington DC |
88 |
- |
221,108 | 385,043 | 101,703 | 226,302 | 481,552 | 707,854 | 225,937 | ||||||||
|
Miami |
87 |
- |
204,551 | 417,288 | 77,444 | 206,435 | 492,848 | 699,283 | 213,564 | ||||||||
|
Seattle/Tacoma |
88 |
- |
173,459 | 407,724 | 85,093 | 174,143 | 492,133 | 666,276 | 237,003 | ||||||||
|
Chicago |
130 |
- |
137,165 | 352,595 | 99,432 | 140,047 | 449,145 | 589,192 | 282,204 | ||||||||
|
Houston |
108 |
- |
141,501 | 314,733 | 99,763 | 141,277 | 414,720 | 555,997 | 204,440 | ||||||||
|
Atlanta |
101 |
- |
122,880 | 327,975 | 54,955 | 123,242 | 382,568 | 505,810 | 192,246 | ||||||||
|
Dallas/Ft. Worth |
104 |
- |
114,867 | 264,059 | 83,066 | 115,731 | 346,261 | 461,992 | 204,517 | ||||||||
|
Orlando/Daytona |
67 |
- |
112,055 | 232,650 | 47,441 | 117,537 | 274,609 | 392,146 | 105,995 | ||||||||
|
West Palm Beach |
44 |
- |
151,323 | 207,388 | 22,233 | 150,327 | 230,617 | 380,944 | 79,627 | ||||||||
|
Charlotte |
50 |
- |
68,586 | 176,724 | 47,009 | 76,813 | 215,506 | 292,319 | 77,688 | ||||||||
|
Minneapolis/St. Paul |
45 |
9,403 | 81,895 | 177,533 | 18,194 | 82,060 | 195,562 | 277,622 | 77,460 | ||||||||
|
Denver |
54 |
19,228 | 77,855 | 151,123 | 40,824 | 78,418 | 191,384 | 269,802 | 104,807 | ||||||||
|
Tampa |
49 |
- |
72,274 | 157,983 | 38,541 | 75,046 | 193,752 | 268,798 | 87,151 | ||||||||
|
Philadelphia |
57 |
- |
51,682 | 152,406 | 49,250 | 50,703 | 202,635 | 253,338 | 131,688 | ||||||||
|
Boston |
25 |
- |
61,583 | 158,870 | 17,866 | 62,217 | 176,102 | 238,319 | 63,058 | ||||||||
|
Phoenix |
39 |
4,249 | 59,267 | 162,505 | 14,090 | 59,259 | 176,603 | 235,862 | 69,999 | ||||||||
|
Detroit |
40 |
- |
61,608 | 149,472 | 19,565 | 62,458 | 168,187 | 230,645 | 79,745 | ||||||||
|
Portland |
43 |
- |
51,182 | 126,464 | 22,437 | 51,840 | 148,243 | 200,083 | 76,767 | ||||||||
|
Austin |
30 |
4,808 | 47,525 | 112,997 | 33,723 | 49,531 | 144,714 | 194,245 | 59,887 | ||||||||
|
San Diego |
20 |
9,116 | 47,884 | 108,911 | 26,384 | 49,433 | 133,746 | 183,179 | 63,163 | ||||||||
|
Honolulu |
11 |
- |
54,184 | 106,299 | 8,992 | 55,101 | 114,374 | 169,475 | 45,888 | ||||||||
|
Raleigh |
25 |
- |
41,377 | 81,821 | 15,632 | 42,502 | 96,328 | 138,830 | 39,927 | ||||||||
|
Norfolk |
28 |
- |
33,316 | 81,267 | 14,648 | 32,755 | 96,476 | 129,231 | 45,444 | ||||||||
|
San Antonio |
28 |
- |
27,566 | 76,028 | 22,869 | 27,524 | 98,939 | 126,463 | 51,595 | ||||||||
|
Baltimore |
23 |
- |
25,176 | 79,734 | 15,121 | 25,300 | 94,731 | 120,031 | 55,001 | ||||||||
|
PUBLIC STORAGE |
|||||||||||||||||
|
SCHEDULE III - REAL ESTATE |
|||||||||||||||||
|
AND ACCUMULATED DEPRECIATION |
|||||||||||||||||
|
(Dollar amounts in thousands) |
|||||||||||||||||
|
2015 |
Initial Cost |
Costs |
Gross Carrying Amount |
||||||||||||||
|
No. of |
Encum- |
Buildings & |
Subsequent |
At December 31, 2015 |
Accumulated |
||||||||||||
|
Description |
Facilities |
brances |
Land |
Improvements |
to Acquisition |
Land |
Buildings |
Total |
Depreciation |
||||||||
|
Sacramento |
34 |
- |
25,141 | 69,409 | 24,641 | 25,646 | 93,545 | 119,191 | 60,942 | ||||||||
|
St. Louis |
26 |
- |
20,037 | 56,237 | 18,977 | 20,680 | 74,571 | 95,251 | 51,630 | ||||||||
|
Indianapolis |
22 |
- |
21,064 | 57,655 | 11,117 | 22,064 | 67,772 | 89,836 | 35,216 | ||||||||
|
Kansas City |
24 |
- |
14,225 | 43,732 | 22,628 | 14,425 | 66,160 | 80,585 | 50,124 | ||||||||
|
Las Vegas |
18 |
- |
17,879 | 44,357 | 8,650 | 17,128 | 53,758 | 70,886 | 38,871 | ||||||||
|
Columbia |
20 |
- |
16,167 | 44,429 | 9,801 | 16,915 | 53,482 | 70,397 | 23,069 | ||||||||
|
Savannah |
10 |
- |
25,074 | 31,111 | 2,117 | 24,718 | 33,584 | 58,302 | 7,769 | ||||||||
|
Greensboro |
13 |
- |
12,737 | 29,811 | 12,216 | 14,922 | 39,842 | 54,764 | 19,796 | ||||||||
|
Fort Myers/Naples |
9 |
- |
15,373 | 35,353 | 3,879 | 15,608 | 38,997 | 54,605 | 10,030 | ||||||||
|
Milwaukee |
15 |
2,092 | 13,189 | 32,071 | 8,458 | 13,158 | 40,560 | 53,718 | 24,597 | ||||||||
|
Charleston |
10 |
- |
10,849 | 31,144 | 6,059 | 11,825 | 36,227 | 48,052 | 14,088 | ||||||||
|
Jacksonville |
14 |
- |
11,252 | 27,714 | 8,926 | 11,301 | 36,591 | 47,892 | 25,789 | ||||||||
|
Hartford/New Haven |
11 |
- |
6,778 | 19,959 | 19,918 | 8,443 | 38,212 | 46,655 | 25,421 | ||||||||
|
Columbus |
14 |
- |
4,388 | 22,272 | 19,040 | 4,494 | 41,206 | 45,700 | 33,606 | ||||||||
|
New Orleans |
9 |
- |
9,205 | 30,832 | 4,617 | 9,373 | 35,281 | 44,654 | 19,328 | ||||||||
|
Richmond |
10 |
- |
13,248 | 23,253 | 3,567 | 13,053 | 27,015 | 40,068 | 13,189 | ||||||||
|
Tucson |
7 |
- |
9,403 | 25,491 | 4,771 | 9,884 | 29,781 | 39,665 | 14,544 | ||||||||
|
Colorado Springs |
12 |
- |
8,229 | 19,659 | 11,012 | 8,225 | 30,675 | 38,900 | 23,874 | ||||||||
|
Nashville/Bowling Green |
13 |
- |
8,942 | 21,057 | 8,109 | 8,939 | 29,169 | 38,108 | 21,510 | ||||||||
|
Memphis |
9 |
- |
7,962 | 21,981 | 8,048 | 9,315 | 28,676 | 37,991 | 14,929 | ||||||||
|
Greensville/Spartanburg/Asheville |
11 |
- |
9,036 | 20,767 | 6,547 | 9,965 | 26,385 | 36,350 | 15,166 | ||||||||
|
Monterey/Salinas |
7 |
- |
8,465 | 24,151 | 3,369 | 8,455 | 27,530 | 35,985 | 16,202 | ||||||||
|
Birmingham |
14 |
- |
5,229 | 17,835 | 12,170 | 5,117 | 30,117 | 35,234 | 24,796 | ||||||||
|
Cincinnati |
11 |
- |
4,433 | 14,592 | 14,752 | 4,351 | 29,426 | 33,777 | 23,616 | ||||||||
|
Reno |
7 |
- |
5,487 | 18,704 | 3,224 | 5,487 | 21,928 | 27,415 | 8,737 | ||||||||
|
Palm Springs |
3 |
- |
8,309 | 18,065 | 752 | 8,309 | 18,817 | 27,126 | 7,091 | ||||||||
|
Buffalo/Rochester |
8 |
- |
6,159 | 14,850 | 2,461 | 6,157 | 17,313 | 23,470 | 10,441 | ||||||||
|
Mobile |
8 |
- |
4,148 | 14,152 | 3,463 | 3,975 | 17,788 | 21,763 | 9,653 | ||||||||
|
London, UK |
1 |
- |
5,730 | 14,278 | (62) | 3,891 | 16,055 | 19,946 | 11,526 | ||||||||
|
PUBLIC STORAGE |
|||||||||||||||||
|
SCHEDULE III - REAL ESTATE |
|||||||||||||||||
|
AND ACCUMULATED DEPRECIATION |
|||||||||||||||||
|
(Dollar amounts in thousands) |
|||||||||||||||||
|
2015 |
Initial Cost |
Costs |
Gross Carrying Amount |
||||||||||||||
|
No. of |
Encum- |
Buildings & |
Subsequent |
At December 31, 2015 |
Accumulated |
||||||||||||
|
Description |
Facilities |
brances |
Land |
Improvements |
to Acquisition |
Land |
Buildings |
Total |
Depreciation |
||||||||
|
Salt Lake City |
7 |
- |
4,229 | 10,835 | 3,241 | 3,878 | 14,427 | 18,305 | 10,874 | ||||||||
|
Oklahoma City |
8 |
- |
2,732 | 7,477 | 7,953 | 2,732 | 15,430 | 18,162 | 12,986 | ||||||||
|
Santa Barbara |
2 |
- |
5,733 | 9,106 | 289 | 5,733 | 9,395 | 15,128 | 3,947 | ||||||||
|
Cleveland/Akron |
4 |
- |
2,921 | 8,157 | 3,890 | 3,314 | 11,654 | 14,968 | 8,465 | ||||||||
|
Chattanooga |
6 |
- |
2,723 | 6,854 | 5,338 | 2,525 | 12,390 | 14,915 | 10,257 | ||||||||
|
Wichita |
7 |
- |
2,017 | 6,691 | 6,080 | 2,130 | 12,658 | 14,788 | 10,210 | ||||||||
|
Providence |
3 |
- |
995 | 11,206 | 2,178 | 995 | 13,384 | 14,379 | 4,270 | ||||||||
|
Louisville |
5 |
- |
2,526 | 6,460 | 2,637 | 2,525 | 9,098 | 11,623 | 6,444 | ||||||||
|
Augusta |
4 |
- |
1,793 | 5,990 | 2,079 | 1,793 | 8,069 | 9,862 | 4,626 | ||||||||
|
Dayton |
3 |
- |
394 | 3,014 | 3,992 | 393 | 7,007 | 7,400 | 5,690 | ||||||||
|
Huntsville/Decatur |
3 |
- |
1,024 | 3,321 | 2,753 | 971 | 6,127 | 7,098 | 5,507 | ||||||||
|
Fort Wayne |
3 |
- |
349 | 3,594 | 2,946 | 349 | 6,540 | 6,889 | 5,563 | ||||||||
|
Springfield/Holyoke |
2 |
- |
1,428 | 3,380 | 1,259 | 1,427 | 4,640 | 6,067 | 3,732 | ||||||||
|
Shreveport |
2 |
- |
817 | 3,030 | 1,774 | 741 | 4,880 | 5,621 | 3,923 | ||||||||
|
Rochester |
2 |
- |
1,047 | 2,246 | 1,407 | 980 | 3,720 | 4,700 | 3,263 | ||||||||
|
Lansing |
2 |
- |
556 | 2,882 | 555 | 556 | 3,437 | 3,993 | 1,522 | ||||||||
|
Flint |
1 |
- |
543 | 3,068 | 169 | 542 | 3,238 | 3,780 | 1,298 | ||||||||
|
Evansville |
2 |
- |
899 | 2,096 | 777 | 871 | 2,901 | 3,772 | 2,236 | ||||||||
|
Topeka |
2 |
- |
225 | 1,419 | 1,652 | 225 | 3,071 | 3,296 | 2,624 | ||||||||
|
Roanoke |
1 |
- |
819 | 1,776 | 555 | 819 | 2,331 | 3,150 | 1,860 | ||||||||
|
Syracuse |
1 |
- |
545 | 1,279 | 681 | 545 | 1,960 | 2,505 | 1,626 | ||||||||
|
Omaha |
1 |
- |
109 | 806 | 1,299 | 109 | 2,105 | 2,214 | 1,693 | ||||||||
|
Joplin |
1 |
- |
264 | 904 | 803 | 264 | 1,707 | 1,971 | 1,399 | ||||||||
|
Modesto/Fresno/Stockton |
1 |
- |
44 | 206 | 714 | 193 | 771 | 964 | 547 | ||||||||
|
Commercial and other real estate |
- |
12,903 | 26,939 | 23,244 | 13,928 | 49,158 | 63,086 | 39,787 | |||||||||
|
2,266 |
$ |
55,076 |
$ |
3,494,349 |
$ |
7,760,159 |
$ |
1,950,753 |
$ |
3,564,810 |
$ |
9,640,451 |
$ |
13,205,261 |
$ |
4,866,738 | |
|
Note: Buildings are depreciated over a useful life of 25 years. |
|||||||||||||||||
|
|||
Basis of Presentation
The financial statements are presented on an accrual basis in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”).
Certain amounts previously reported in our December 31, 2014 and 2013 financial statements have been reclassified to conform to the December 31, 2015 presentation. We reclassified the revenues and cost of operations, net for our wholly-owned commercial facilities and property management operations as interest and other income (an aggregate of approximately $12.7 million and $11.4 million for the years ended December 31, 2014 and 2013, respectively), rather than as ancillary revenues and ancillary cost of operations. We also revised our reportable segment presentation in Note 11, including renaming (i) our “Domestic Self-Storage” segment to “Self-Storage Operations,” (ii) our “European Self-Storage” segment to “Investment in Shurgard Europe,” (iii) our “Commercial” segment to “Investment in PSB,” removing our commercial facilities’ operations from this segment, and (iv) presenting a new segment called “Ancillary Operations” reflecting the sale of merchandise at our self-storage facilities and reinsurance of policies covering losses to goods stored by our tenants at our facilities. Each of these reclassifications reflects changes to enhance the usefulness of this information based upon the relative significance of these activities to our aggregate operating results.
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”), eliminating intra-entity profits and losses and amortizing any differences between the cost of our investment and the underlying equity in net assets against equity in earnings as if the Unconsolidated Real Estate Entity were a consolidated subsidiary. 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 December 31, 2015, the Company and the Subsidiaries own 2,265 self-storage facilities in the U.S., one self-storage facility in London, England and three commercial facilities in the U.S. At December 31, 2015, the Unconsolidated Real Estate Entities are comprised of PSB, Shurgard Europe, as well as limited partnerships that own an aggregate of 12 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 of 1986, as amended (the “Code”). As a REIT, we do not incur federal income tax if we distribute 100% of our REIT taxable income each year, and if we meet certain organizational and operational rules. We believe we have met these REIT requirements for all 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 ultimately be sustained assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions. As of December 31, 2015, 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 facilities, 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 to the underlying land, buildings, identified intangible assets, and any noncontrolling interests that remain outstanding 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 rents receivable from our tenants, prepaid expenses and restricted cash.
Accrued and Other Liabilities
Accrued and other liabilities consist primarily of rents prepaid by our tenants, trade payables, property tax accruals, accrued payroll, accrued tenant reinsurance losses, and contingent loss accruals 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, Marketable Securities and Other Financial Instruments
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.
Transfers of financial assets are recorded as sales when the asset is put presumptively beyond our and our creditors’ reach, there is no impediment to the transferee’s right to pledge or exchange the asset, we have surrendered effective control of the asset, we have no actual or effective right or requirement to repurchase the asset and, in the case of a transfer of a participating interest, there is no impediment to our right to pledge or exchange the participating interest we retain.
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. Our estimates of fair value involve considerable judgment and are not necessarily indicative of the amounts that could be realized in current market exchanges.
We believe that, during all periods presented, the carrying values approximate the estimated fair values of our cash and cash equivalents, 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 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 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 these 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.
Currency and Credit Risk
Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, certain portions of other assets including rents receivable from our tenants and restricted cash. Cash equivalents 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 December 31, 2015, due primarily to our investment in Shurgard Europe and our senior unsecured notes denominated in Euros (Note 6), 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 customers in place, and leasehold interests in land.
Goodwill totaled $174.6 million at December 31, 2015 and 2014. 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 December 31, 2015 and 2014. Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.
Acquired customers in place and leasehold interests in land are finite-lived and are amortized relative to the benefit of the customers in place or the benefit to land lease expense to each period. At December 31, 2015, these intangibles had a net book value of $18.0 million ($35.2 million at December 31, 2014). Accumulated amortization totaled $66.4 million at December 31, 2015 ($69.3 million at December 31, 2014), and amortization expense of $26.1 million, $48.4 million and $24.1 million was recorded in 2015, 2014 and 2013, respectively. The estimated future amortization expense for our finite-lived intangible assets at December 31, 2015 is approximately $9.7 million in 2016, $2.1 million in 2017 and $6.2 million thereafter. During 2015, 2014 and 2013, intangibles were increased $8.9 million, $30.2 million and $61.5 million, respectively, in connection with the acquisition of self-storage facilities (Note 3).
Evaluation of Asset Impairment
We evaluate our real estate and finite-lived intangible assets for impairment each quarter. If there are indicators of impairment and we determine that the asset is not recoverable from future undiscounted cash flows to be received through the asset’s remaining life (or, if earlier, the expected disposal date), we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value or net proceeds from expected disposal.
We evaluate our investments in unconsolidated real estate entities for impairment on a quarterly basis. We record an impairment charge to the extent the carrying amount exceeds estimated fair value, when we believe any such shortfall is other than temporary.
We evaluate goodwill for impairment annually and whenever relevant events, circumstances and other related factors indicate that fair value of the related reporting unit may be less than the carrying amount. If we determine that the fair value of the reporting unit exceeds the aggregate carrying amount, no impairment charge is recorded. Otherwise, we record an impairment charge to the extent the carrying amount of the goodwill exceeds the amount that would be allocated to goodwill if the reporting unit were acquired for estimated fair value.
We evaluate the “Shurgard” trade name for impairment at least annually and whenever relevant events, circumstances and other related factors indicate that the fair value is less than the carrying amount. When we conclude that it is likely that the asset is not impaired, we do not record an impairment charge and no further analysis is performed. Otherwise, we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value.
No impairments were recorded in any of our evaluations for any period presented herein.
Revenue and Expense Recognition
Revenues from self-storage facilities, which is primarily composed of rental income earned pursuant to month-to-month leases for storage space, as well as associated late charges and administrative fees, are recognized as earned. Promotional discounts reduce rental income over the promotional period, which is generally one month. 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 when bills or assessments have not been received from the taxing authorities. 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 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. When financial instruments denominated in a currency other than the U.S. Dollar are expected to be settled in cash in the foreseeable future, the impact of changes in the U.S. Dollar equivalent are reflected in current earnings. The Euro was translated at exchange rates of approximately 1.091 U.S. Dollars per Euro at December 31, 2015 (1.216 at December 31, 2014), and average exchange rates of 1.110, 1.329 and 1.328 for the years ended December 31, 2015, 2014 and 2013, 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).
For our loan receivable (Note 5), 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.
Comprehensive Income
Total comprehensive income 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 Shurgard Europe.
Net Income per Common Share
Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries, (ii) preferred shareholders, to the extent redemption cost exceeds the related original net issuance proceeds (an “EITF D-42 allocation”), and (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 is computed using the weighted average common shares outstanding. Diluted net income per share is computed using the weighted average common shares outstanding, adjusted for the impact, if dilutive, of stock options outstanding (Note 10).
The following table reflects net income allocable to common shareholders and the weighted average common shares and equivalents outstanding, as used in our calculations of basic and diluted net income per share:
|
For the Years Ended December 31, |
|||||||||
|
2015 |
2014 |
2013 |
|||||||
|
(Amounts in thousands) |
|||||||||
|
Net income allocable to common shareholders |
$ |
1,053,050 |
$ |
908,176 |
$ |
844,731 | |||
|
Weighted average common shares and equivalents |
|||||||||
|
outstanding: |
|||||||||
|
Basic weighted average common shares outstanding |
172,699 | 172,251 | 171,640 | ||||||
|
Net effect of dilutive stock options - |
|||||||||
|
based on treasury stock method |
811 | 887 | 1,048 | ||||||
|
Diluted weighted average common shares |
|||||||||
|
outstanding |
173,510 | 173,138 | 172,688 | ||||||
|
|||
|
For the Years Ended December 31, |
|||||||||
|
2015 |
2014 |
2013 |
|||||||
|
(Amounts in thousands) |
|||||||||
|
Net income allocable to common shareholders |
$ |
1,053,050 |
$ |
908,176 |
$ |
844,731 | |||
|
Weighted average common shares and equivalents |
|||||||||
|
outstanding: |
|||||||||
|
Basic weighted average common shares outstanding |
172,699 | 172,251 | 171,640 | ||||||
|
Net effect of dilutive stock options - |
|||||||||
|
based on treasury stock method |
811 | 887 | 1,048 | ||||||
|
Diluted weighted average common shares |
|||||||||
|
outstanding |
173,510 | 173,138 | 172,688 | ||||||
|
|||
|
2015 |
2014 |
2013 |
|||||||
|
(Amounts in thousands) |
|||||||||
|
Operating facilities, at cost: |
|||||||||
|
Beginning balance |
$ |
12,863,235 |
$ |
12,286,256 |
$ |
11,033,819 | |||
|
Capital expenditures to maintain real estate facilities |
63,069 | 79,784 | 71,270 | ||||||
|
Acquisitions |
176,444 | 400,514 | 1,095,477 | ||||||
|
Dispositions |
(19,970) | (112) | (89) | ||||||
|
Newly developed facilities opened for operation |
123,484 | 98,162 | 85,283 | ||||||
|
Impact of foreign exchange rate changes |
(1,001) | (1,369) | 496 | ||||||
|
Ending balance |
13,205,261 | 12,863,235 | 12,286,256 | ||||||
|
Accumulated depreciation: |
|||||||||
|
Beginning balance |
(4,482,520) | (4,098,814) | (3,738,130) | ||||||
|
Depreciation expense |
(393,605) | (384,412) | (360,442) | ||||||
|
Dispositions |
8,886 | 10 |
- |
||||||
|
Impact of foreign exchange rate changes |
501 | 696 | (242) | ||||||
|
Ending balance |
(4,866,738) | (4,482,520) | (4,098,814) | ||||||
|
Construction in process: |
|||||||||
|
Beginning balance |
104,573 | 52,336 | 36,243 | ||||||
|
Current development |
238,101 | 150,399 | 101,376 | ||||||
|
Newly developed facilities opened for operation |
(123,484) | (98,162) | (85,283) | ||||||
|
Ending balance |
219,190 | 104,573 | 52,336 | ||||||
|
Total real estate facilities at December 31, |
$ |
8,557,713 |
$ |
8,485,288 |
$ |
8,239,778 | |||
|
|||
|
Investments in Unconsolidated Real Estate Entities at December 31, |
Equity in Earnings of Unconsolidated Real Estate Entities for the Year Ended December 31, |
||||||||||||||
|
2015 |
2014 |
2015 |
2014 |
2013 |
|||||||||||
|
PSB |
$ |
414,450 |
$ |
412,115 |
$ |
34,155 |
$ |
56,280 |
$ |
23,199 | |||||
|
Shurgard Europe |
388,367 | 394,842 | 14,272 | 29,900 | 32,694 | ||||||||||
|
Other Investments (A) |
6,491 | 6,783 | 2,510 | 2,087 | 1,686 | ||||||||||
|
Total |
$ |
809,308 |
$ |
813,740 |
$ |
50,937 |
$ |
88,267 |
$ |
57,579 | |||||
|
(A) |
At December 31, 2015, the “Other Investments” include an average common equity ownership of approximately 26% in various limited partnerships that collectively own 12 self-storage facilities (13 facilities at December 31, 2014). |
|
2015 |
2014 |
2013 |
||||||||
|
(Amounts in thousands) |
||||||||||
|
For the year ended December 31, |
||||||||||
|
Calculation of equity in earnings of Shurgard Europe: |
||||||||||
|
Our 49% share of Shurgard Europe’s net income |
$ |
13,108 |
$ |
17,990 |
$ |
12,944 | ||||
|
Adjustments: |
||||||||||
|
49% of trademark license fees |
1,164 | 1,247 | 1,209 | |||||||
|
49% of interest on shareholder loan |
- |
10,663 | 18,541 | |||||||
|
Total equity in earnings of Shurgard Europe |
$ |
14,272 |
$ |
29,900 |
$ |
32,694 | ||||
|
2015 |
2014 |
||||
|
(Amounts in thousands) |
|||||
|
As of December 31, |
|||||
|
Total assets (primarily real estate) |
$ |
2,186,658 |
$ |
2,227,114 | |
|
Debt |
250,000 | 250,000 | |||
|
Other liabilities |
76,059 | 68,905 | |||
|
Equity: |
|||||
|
Preferred stock |
920,000 | 995,000 | |||
|
Common equity and LP units |
940,599 | 913,209 | |||
|
2015 |
2014 |
2013 |
||||||
|
(Amounts in thousands) |
||||||||
|
For the year ended December 31, |
||||||||
|
Total revenue |
$ |
373,675 |
$ |
376,915 |
$ |
359,885 | ||
|
Costs of operations |
(121,224) | (127,371) | (114,831) | |||||
|
Depreciation and amortization |
(105,394) | (110,357) | (108,917) | |||||
|
General and administrative |
(13,582) | (13,639) | (5,312) | |||||
|
Other items |
(12,740) | (13,221) | (14,681) | |||||
|
Gain on sale of facilities |
28,235 | 92,373 |
- |
|||||
|
Net income |
148,970 | 204,700 | 116,144 | |||||
|
Allocations to preferred shareholders and |
||||||||
|
restricted share unitholders |
(62,184) | (60,817) | (59,341) | |||||
|
Net income allocated to common shareholders |
||||||||
|
and LP Unitholders |
$ |
86,786 |
$ |
143,883 |
$ |
56,803 | ||
|
2015 |
2014 |
|||||
|
As of December 31, |
(Amounts in thousands) |
|||||
|
Total assets (primarily self-storage facilities) |
$ |
1,476,632 |
$ |
1,404,246 | ||
|
Total debt to third parties |
662,336 | 500,767 | ||||
|
Other liabilities |
110,522 | 180,546 | ||||
|
Equity |
703,774 | 722,933 | ||||
|
Exchange rate of Euro to U.S. Dollar |
1.091 | 1.216 | ||||
|
2015 |
2014 |
2013 |
|||||||
|
(Amounts in thousands) |
|||||||||
|
For the year ended December 31, |
|||||||||
|
Self-storage and ancillary revenues |
$ |
236,990 |
$ |
254,136 |
$ |
246,615 | |||
|
Self-storage and ancillary cost of operations |
(93,575) | (100,177) | (98,222) | ||||||
|
Depreciation and amortization |
(66,665) | (61,796) | (60,029) | ||||||
|
General and administrative and income tax expense (a) |
(23,418) | (14,964) | (13,651) | ||||||
|
Interest expense on third party debt |
(16,695) | (9,607) | (5,082) | ||||||
|
Trademark license fee payable to Public Storage |
(2,376) | (2,544) | (2,468) | ||||||
|
Interest expense on shareholder loan |
- |
(21,761) | (37,838) | ||||||
|
Costs of acquiring facilities and other, net (b) |
(7,509) | (6,573) | (2,909) | ||||||
|
Net income |
$ |
26,752 |
$ |
36,714 |
$ |
26,416 | |||
|
Average exchange rates of Euro to the U.S. Dollar |
1.110 | 1.329 | 1.328 | ||||||
|
(a) |
Included in these amounts are approximately $10.8 million, $5.4 million, and $2.6 million for 2015, 2014, and 2013, respectively, in income tax expense. |
|
(b) |
Included in these amounts are $10.5 million and $4.3 million in 2015 and 2014, respectively, associated with the acquisition of real estate facilities. |
|
|||
|
Senior Notes |
Mortgage Notes |
Total |
|||||
|
2016 |
$ |
- |
$ |
28,980 |
$ |
28,980 | |
|
2017 |
- |
9,205 | 9,205 | ||||
|
2018 |
- |
11,099 | 11,099 | ||||
|
2019 |
- |
1,217 | 1,217 | ||||
|
2020 |
- |
1,286 | 1,286 | ||||
|
Thereafter |
263,940 | 3,289 | 267,229 | ||||
|
$ |
263,940 |
$ |
55,076 |
$ |
319,016 | ||
|
Weighted average effective rate |
2.2% | 4.1% | 2.5% | ||||
|
|||
|
Year ended December 31, 2015 |
|||||||||||||||||
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
||||||||||||
|
(Amounts in thousands) |
|||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,235,525 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,235,525 | |||||
|
Ancillary operations |
- |
146,171 |
- |
- |
- |
146,171 | |||||||||||
| 2,235,525 | 146,171 |
- |
- |
- |
2,381,696 | ||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
586,696 |
- |
- |
- |
- |
586,696 | |||||||||||
|
Ancillary operations |
- |
48,806 |
- |
- |
- |
48,806 | |||||||||||
| 586,696 | 48,806 |
- |
- |
- |
635,502 | ||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,648,829 |
- |
- |
- |
- |
1,648,829 | |||||||||||
|
Ancillary operations |
- |
97,365 |
- |
- |
- |
97,365 | |||||||||||
| 1,648,829 | 97,365 |
- |
- |
- |
1,746,194 | ||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(426,008) |
- |
- |
- |
- |
(426,008) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(88,177) | (88,177) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
16,544 | 16,544 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(610) | (610) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
34,155 | 14,272 | 2,510 | 50,937 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
306 | 306 | |||||||||||
|
Gain on real estate sales |
- |
- |
- |
- |
18,503 | 18,503 | |||||||||||
|
Net income (loss) |
$ |
1,222,821 |
$ |
97,365 |
$ |
34,155 |
$ |
14,272 |
$ |
(50,924) |
$ |
1,317,689 | |||||
|
Year ended December 31, 2014 |
|||||||||||||||||
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
||||||||||||
|
(Amounts in thousands) |
|||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,049,882 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,049,882 | |||||
|
Ancillary operations |
- |
127,414 |
- |
- |
- |
127,414 | |||||||||||
| 2,049,882 | 127,414 |
- |
- |
- |
2,177,296 | ||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
566,898 |
- |
- |
- |
- |
566,898 | |||||||||||
|
Ancillary operations |
- |
46,426 |
- |
- |
- |
46,426 | |||||||||||
| 566,898 | 46,426 |
- |
- |
- |
613,324 | ||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,482,984 |
- |
- |
- |
- |
1,482,984 | |||||||||||
|
Ancillary operations |
- |
80,988 |
- |
- |
- |
80,988 | |||||||||||
| 1,482,984 | 80,988 |
- |
- |
- |
1,563,972 | ||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(437,114) |
- |
- |
- |
- |
(437,114) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(71,459) | (71,459) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
17,638 | 17,638 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(6,781) | (6,781) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
56,280 | 29,900 | 2,087 | 88,267 | |||||||||||
|
Foreign currency exchange loss |
- |
- |
- |
- |
(7,047) | (7,047) | |||||||||||
|
Gain on real estate sales |
- |
- |
- |
- |
2,479 | 2,479 | |||||||||||
|
Net income (loss) |
$ |
1,045,870 |
$ |
80,988 |
$ |
56,280 |
$ |
29,900 |
$ |
(63,083) |
$ |
1,149,955 | |||||
|
Year ended December 31, 2013 |
|||||||||||||||||
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
||||||||||||
|
(Amounts in thousands) |
|||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
1,849,883 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
1,849,883 | |||||
|
Ancillary operations |
- |
115,059 |
- |
- |
- |
115,059 | |||||||||||
| 1,849,883 | 115,059 |
- |
- |
- |
1,964,942 | ||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
524,086 |
- |
- |
- |
- |
524,086 | |||||||||||
|
Ancillary operations |
- |
35,673 |
- |
- |
- |
35,673 | |||||||||||
| 524,086 | 35,673 |
- |
- |
- |
559,759 | ||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,325,797 |
- |
- |
- |
- |
1,325,797 | |||||||||||
|
Ancillary operations |
- |
79,386 |
- |
- |
- |
79,386 | |||||||||||
| 1,325,797 | 79,386 |
- |
- |
- |
1,405,183 | ||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(387,402) |
- |
- |
- |
- |
(387,402) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(66,679) | (66,679) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
33,979 | 33,979 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(6,444) | (6,444) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
23,199 | 32,694 | 1,686 | 57,579 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
17,082 | 17,082 | |||||||||||
|
Gain on real estate sales |
- |
- |
- |
- |
4,233 | 4,233 | |||||||||||
|
Net income (loss) |
$ |
938,395 |
$ |
79,386 |
$ |
23,199 |
$ |
32,694 |
$ |
(16,143) |
$ |
1,057,531 | |||||
|
|||
|
Three Months Ended |
||||||||||||
|
March 31, |
June 30, |
September 30, |
December 31, |
|||||||||
|
2015 |
2015 |
2015 |
2015 |
|||||||||
|
(Amounts in thousands, except per share data) |
||||||||||||
|
Self-storage and ancillary revenues |
$ |
564,879 |
$ |
588,615 |
$ |
618,872 |
$ |
609,330 | ||||
|
Self-storage and ancillary cost of operations |
$ |
172,010 |
$ |
161,097 |
$ |
164,686 |
$ |
137,709 | ||||
|
Depreciation and amortization |
$ |
107,146 |
$ |
106,473 |
$ |
106,082 |
$ |
106,307 | ||||
|
Net Income |
$ |
283,254 |
$ |
328,040 |
$ |
341,136 |
$ |
365,259 | ||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.23 |
$ |
1.53 |
$ |
1.58 |
$ |
1.75 | ||||
|
Net income - Diluted |
$ |
1.23 |
$ |
1.52 |
$ |
1.58 |
$ |
1.74 | ||||
|
Three Months Ended |
||||||||||||
|
March 31, |
June 30, |
September 30, |
December 31, |
|||||||||
|
2014 |
2014 |
2014 |
2014 |
|||||||||
|
(Amounts in thousands, except per share data) |
||||||||||||
|
Self-storage and ancillary revenues |
$ |
515,045 |
$ |
533,480 |
$ |
567,090 |
$ |
561,681 | ||||
|
Self-storage and ancillary cost of operations |
$ |
173,155 |
$ |
149,224 |
$ |
158,568 |
$ |
132,377 | ||||
|
Depreciation and amortization |
$ |
109,021 |
$ |
106,443 |
$ |
111,077 |
$ |
110,573 | ||||
|
Net Income |
$ |
228,273 |
$ |
278,279 |
$ |
294,977 |
$ |
348,426 | ||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.01 |
$ |
1.27 |
$ |
1.34 |
$ |
1.65 | ||||
|
Net income - Diluted |
$ |
1.01 |
$ |
1.26 |
$ |
1.34 |
$ |
1.64 | ||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|