|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
1. |
Description of the Business |
|
|||
|
2. |
Summary of Significant Accounting Policies |
|
|
||||||||||||||||
|
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Net income allocable to common shareholders from continuing operations and discontinued operations: |
||||||||||||||||
|
Net income allocable to common shareholders |
$ | 132,343 | $ | 131,515 | $ | 257,686 | $ | 279,574 | ||||||||
|
Eliminate: Discontinued operations allocable to common shareholders |
(140 | ) | (179 | ) | (281 | ) | (1 | ) | ||||||||
|
Net income from continuing operations allocable to common shareholders |
$ | 132,203 | $ | 131,336 | $ | 257,405 | $ | 279,573 | ||||||||
|
Weighted average common shares and equivalents outstanding: |
||||||||||||||||
|
Basic weighted average common shares outstanding |
170,496 | 169,492 | 170,402 | 169,404 | ||||||||||||
|
Net effect of dilutive stock options - based on treasury stock method |
1,064 | 909 | 1,085 | 988 | ||||||||||||
|
Diluted weighted average common shares outstanding |
171,560 | 170,401 | 171,487 | 170,392 | ||||||||||||
|
|||
|
3. |
Real Estate Facilities |
|
Six Months Ended
June 30, 2012 |
||||
|
(Amounts in thousands) |
||||
|
Operating facilities, at cost: |
||||
|
Beginning balance |
$ | 10,777,576 | ||
|
Capital improvements |
40,298 | |||
|
Acquisition of real estate facilities |
92,282 | |||
|
Current development |
1,622 | |||
|
Impact of foreign exchange rate changes |
251 | |||
|
Ending balance |
10,912,029 | |||
|
Accumulated depreciation: |
||||
|
Beginning balance |
(3,398,379 | ) | ||
|
Depreciation expense |
(169,782 | ) | ||
|
Impact of foreign exchange rate changes |
(93 | ) | ||
|
Ending balance |
(3,568,254 | ) | ||
|
Total real estate facilities at June 30, 2012 |
$ | 7,343,775 | ||
|
|||
|
4. |
Investments in Real Estate Entities |
|
Investments in Unconsolidated
Real Estate Entities at |
||||||||
|
June 30, 2012 |
December 31, 2011 |
|||||||
|
PSB |
$ | 319,600 | $ | 328,508 | ||||
|
Shurgard Europe |
375,199 | 375,467 | ||||||
|
Other Investments |
8,659 | 10,652 | ||||||
|
Total |
$ | 703,458 | $ | 714,627 | ||||
|
Equity in Earnings of
Unconsolidated Real Estate Entities for the Three Months Ended June 30, |
Equity in Earnings of
Unconsolidated Real Estate Entities for the
Six Months Ended June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
PSB |
$ | 731 | $ | 6,081 | $ | 2,626 | $ | 14,865 | ||||||||
|
Shurgard Europe |
7,480 | 6,242 | 14,322 | 10,769 | ||||||||||||
|
Other Investments |
385 | 447 | 763 | 852 | ||||||||||||
|
Total |
$ | 8,596 | $ | 12,770 | $ | 17,711 | $ | 26,486 | ||||||||
|
2012 |
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
For the six months ended June 30: |
||||||||
|
Total revenue |
$ | 170,634 | $ | 146,778 | ||||
|
Costs of operations |
(55,832 | ) | (49,811 | ) | ||||
|
Depreciation and amortization |
(54,442 | ) | (41,718 | ) | ||||
|
General and administrative |
(4,685 | ) | (3,318 | ) | ||||
|
Other items |
(10,475 | ) | (1,951 | ) | ||||
|
Net income |
45,200 | 49,980 | ||||||
|
Net income allocated to preferred unitholders, preferred shareholders and restricted stock unitholders (a) |
(38,849 | ) | (13,781 | ) | ||||
|
Net income allocated to common shareholders and common unitholders |
$ | 6,351 | $ | 36,199 | ||||
(a) Includes EITF D-42 allocations to preferred equity holders of $13.5 million and from preferred equity holders of $7.4 million, during the six months ended June 30, 2012 and 2011, respectively, related to PSB's redemption of preferred securities.
|
June 30,
2012 |
December 31,
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
Total assets (primarily real estate) |
$ | 2,113,379 | $ | 2,138,619 | ||||
|
Debt |
521,662 | 717,084 | ||||||
|
Other liabilities |
68,348 | 60,940 | ||||||
|
Preferred stock and units |
787,250 | 604,129 | ||||||
|
Common equity and units |
736,119 | 756,466 | ||||||
|
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Our 49% equity share of Shurgard Europe's net income (loss) |
$ | 2,715 | $ | (1,599 | ) | $ | 4,700 | $ | (3,608 | ) | ||||||
|
Add our 49% equity share of amounts received from Shurgard Europe: |
||||||||||||||||
|
Interest on loans due from Shurgard Europe |
4,468 | 7,517 | 9,027 | 13,806 | ||||||||||||
|
Trademark license fee |
297 | 324 | 595 | 571 | ||||||||||||
|
Total equity in earnings of Shurgard Europe |
$ | 7,480 | $ | 6,242 | $ | 14,322 | $ | 10,769 | ||||||||
|
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Self-storage and ancillary revenues |
$ | 60,549 | $ | 66,024 | $ | 121,323 | $ | 128,272 | ||||||||
|
Interest and other income |
35 | 86 | 189 | 203 | ||||||||||||
|
Self-storage and ancillary cost of operations |
(24,814 | ) | (27,687 | ) | (49,821 | ) | (53,962 | ) | ||||||||
|
Trademark license fee payable to Public Storage |
(606 | ) | (661 | ) | (1,214 | ) | (1,166 | ) | ||||||||
|
Depreciation and amortization |
(14,953 | ) | (18,236 | ) | (31,664 | ) | (36,701 | ) | ||||||||
|
General and administrative |
(3,499 | ) | (2,924 | ) | (6,181 | ) | (5,620 | ) | ||||||||
|
Interest expense on third party debt |
(2,004 | ) | (3,776 | ) | (4,526 | ) | (7,292 | ) | ||||||||
|
Interest expense on debt due to Public Storage |
(9,119 | ) | (15,341 | ) | (18,423 | ) | (28,176 | ) | ||||||||
|
Expenses from foreign currency exchange |
(49 | ) | (749 | ) | (91 | ) | (106 | ) | ||||||||
|
Net income (loss) |
$ | 5,540 | $ | (3,264 | ) | $ | 9,592 | $ | (4,548 | ) | ||||||
|
Net income allocated to permanent noncontrolling equity interests |
- | - | - | (2,816 | ) | |||||||||||
|
Net income (loss) allocated to Shurgard Europe |
$ | 5,540 | $ | (3,264 | ) | $ | 9,592 | $ | (7,364 | ) | ||||||
|
Average exchange rates Euro to the U.S. dollar |
1.284 | 1.438 | 1.297 | 1.402 | ||||||||||||
|
June 30,
2012 |
December 31,
2011 |
|||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Total assets (primarily self-storage facilities) |
$ | 1,362,903 | $ | 1,430,307 | ||||||||||||
|
Total debt to third parties |
238,176 | 280,065 | ||||||||||||||
|
Total debt to Public Storage |
391,146 | 402,693 | ||||||||||||||
|
Other liabilities |
76,182 | 85,917 | ||||||||||||||
|
Equity |
657,399 | 661,632 | ||||||||||||||
|
Exchange rate at end of period Euro to the U.S. dollar |
1.258 | 1.295 | ||||||||||||||
|
2012 |
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
For the six months ended June 30: |
||||||||
|
Total revenue |
$ | 6,649 | $ | 6,434 | ||||
|
Cost of operations and other expenses |
(2,581 | ) | (2,577 | ) | ||||
|
Depreciation and amortization |
(1,062 | ) | (1,145 | ) | ||||
|
Net income |
$ | 3,006 | $ | 2,712 | ||||
|
June 30,
2012 |
December 31,
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
Total assets (primarily self-storage facilities) |
$ | 29,155 | $ | 29,554 | ||||
|
Total accrued and other liabilities |
1,192 | 1,363 | ||||||
|
Total Partners' equity |
27,963 | 28,191 | ||||||
|
|||
|
5. |
Loans Receivable from Unconsolidated Real Estate Entities |
|
|||
|
6. |
Line of Credit and Notes Payable |
|
June 30, 2012 |
December 31, 2011 |
|||||||
|
Unsecured Notes Payable: |
||||||||
|
5.9% effective and stated note rate, interest only and payable semi-annually, matures in March 2013 |
$ | 186,460 | $ | 186,460 | ||||
|
|
||||||||
|
Secured Notes Payable: |
||||||||
|
5.1% average effective rate, secured by 70 facilities with a net book value of approximately $421 million at June 30, 2012 and stated note rates between 4.95% and 7.43%, maturing at varying dates between September 2012 and September 2028 (carrying amount includes $1,641 of unamortized premium at June 30, 2012 and $2,665 at December 31, 2011) |
182,268 | 211,854 | ||||||
|
Total notes payable |
$ | 368,728 | $ | 398,314 | ||||
|
Unsecured
Notes Payable |
Secured Notes Payable |
Total |
||||||||||
|
2012 (remainder) |
$ | - | $ | 22,584 | $ | 22,584 | ||||||
|
2013 |
186,460 | 78,391 | 264,851 | |||||||||
|
2014 |
- | 35,127 | 35,127 | |||||||||
|
2015 |
- | 30,009 | 30,009 | |||||||||
|
2016 |
- | 10,065 | 10,065 | |||||||||
|
Thereafter |
- | 6,092 | 6,092 | |||||||||
| $ | 186,460 | $ | 182,268 | $ | 368,728 | |||||||
|
Weighted average effective rate |
5.9 | % | 5.1 | % | 5.5 | % | ||||||
|
|||
|
7. |
Noncontrolling Interests |
|
|||
|
9. |
Related Party Transactions |
|
|||
|
11. |
Segment Information |
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 420,466 | $ | - | $ | - | $ | - | $ | 420,466 | ||||||||||
|
Ancillary operations |
- | - | 3,638 | 28,095 | 31,733 | |||||||||||||||
|
Interest and other income |
- | 4,960 | - | 580 | 5,540 | |||||||||||||||
| 420,466 | 4,960 | 3,638 | 28,675 | 457,739 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
129,355 | - | - | - | 129,355 | |||||||||||||||
|
Ancillary operations |
- | - | 1,216 | 8,565 | 9,781 | |||||||||||||||
|
Depreciation and amortization |
87,850 | - | 683 | - | 88,533 | |||||||||||||||
|
General and administrative |
- | - | - | 12,414 | 12,414 | |||||||||||||||
|
Interest expense |
- | - | - | 5,067 | 5,067 | |||||||||||||||
| 217,205 | - | 1,899 | 26,046 | 245,150 | ||||||||||||||||
|
Income from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange loss, and gain on real estate sales |
203,261 | 4,960 | 1,739 | 2,629 | 212,589 | |||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
385 | 7,480 | 731 | - | 8,596 | |||||||||||||||
|
Foreign currency exchange loss |
- | (23,657 | ) | - | - | (23,657 | ) | |||||||||||||
|
Gain on real estate sales |
1,263 | - | - | - | 1,263 | |||||||||||||||
|
Income (loss) from continuing operations |
204,909 | (11,217 | ) | 2,470 | 2,629 | 198,791 | ||||||||||||||
|
Discontinued operations |
140 | - | - | - | 140 | |||||||||||||||
|
Net income (loss) |
$ | 205,049 | $ | (11,217 | ) | $ | 2,470 | $ | 2,629 | $ | 198,931 | |||||||||
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 394,953 | $ | - | $ | - | $ | - | $ | 394,953 | ||||||||||
|
Ancillary operations |
- | - | 3,620 | 25,271 | 28,891 | |||||||||||||||
|
Interest and other income |
- | 9,854 | 328 | 393 | 10,575 | |||||||||||||||
| 394,953 | 9,854 | 3,948 | 25,664 | 434,419 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
129,632 | - | - | - | 129,632 | |||||||||||||||
|
Ancillary operations |
- | - | 1,352 | 8,245 | 9,597 | |||||||||||||||
|
Depreciation and amortization |
88,443 | - | 655 | - | 89,098 | |||||||||||||||
|
General and administrative |
- | - | - | 12,593 | 12,593 | |||||||||||||||
|
Interest expense |
- | - | - | 5,933 | 5,933 | |||||||||||||||
| 218,075 | - | 2,007 | 26,771 | 246,853 | ||||||||||||||||
|
Income (loss) from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange gain and loss on real estate sales |
176,878 | 9,854 | 1,941 | (1,107 | ) | 187,566 | ||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
447 | 6,242 | 6,081 | - | 12,770 | |||||||||||||||
|
Foreign currency exchange gain |
- | 10,496 | - | - | 10,496 | |||||||||||||||
|
Loss on real estate sales |
(70 | ) | - | - | - | (70 | ) | |||||||||||||
|
Income (loss) from continuing operations |
177,255 | 26,592 | 8,022 | (1,107 | ) | 210,762 | ||||||||||||||
|
Discontinued operations |
179 | - | - | - | 179 | |||||||||||||||
|
Net income (loss) |
$ | 177,434 | $ | 26,592 | $ | 8,022 | $ | (1,107 | ) | $ | 210,941 | |||||||||
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 827,855 | $ | - | $ | - | $ | - | $ | 827,855 | ||||||||||
|
Ancillary operations |
- | - | 7,139 | 53,870 | 61,009 | |||||||||||||||
|
Interest and other income |
- | 10,015 | - | 1,180 | 11,195 | |||||||||||||||
| 827,855 | 10,015 | 7,139 | 55,050 | 900,059 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
268,227 | - | - | - | 268,227 | |||||||||||||||
|
Ancillary operations |
- | - | 2,520 | 16,779 | 19,299 | |||||||||||||||
|
Depreciation and amortization |
174,032 | - | 1,383 | - | 175,415 | |||||||||||||||
|
General and administrative |
- | - | - | 28,819 | 28,819 | |||||||||||||||
|
Interest expense |
- | - | - | 10,401 | 10,401 | |||||||||||||||
| 442,259 | - | 3,903 | 55,999 | 502,161 | ||||||||||||||||
|
Income (loss) from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange loss, and gain on real estate sales |
385,596 | 10,015 | 3,236 | (949 | ) | 397,898 | ||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
763 | 14,322 | 2,626 | - | 17,711 | |||||||||||||||
|
Foreign currency exchange loss |
- | (11,500 | ) | - | - | (11,500 | ) | |||||||||||||
|
Gain on real estate sales |
1,263 | - | - | - | 1,263 | |||||||||||||||
|
Income (loss) from continuing operations |
387,622 | 12,837 | 5,862 | (949 | ) | 405,372 | ||||||||||||||
|
Discontinued operations |
281 | - | - | - | 281 | |||||||||||||||
|
Net income (loss) |
$ | 387,903 | $ | 12,837 | $ | 5,862 | $ | (949 | ) | $ | 405,653 | |||||||||
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 779,671 | $ | - | $ | - | $ | - | $ | 779,671 | ||||||||||
|
Ancillary operations |
- | - | 7,420 | 48,386 | 55,806 | |||||||||||||||
|
Interest and other income |
- | 16,657 | 523 | 1,163 | 18,343 | |||||||||||||||
| 779,671 | 16,657 | 7,943 | 49,549 | 853,820 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
264,874 | - | - | - | 264,874 | |||||||||||||||
|
Ancillary operations |
- | - | 2,866 | 15,645 | 18,511 | |||||||||||||||
|
Depreciation and amortization |
176,216 | - | 1,328 | - | 177,544 | |||||||||||||||
|
General and administrative |
- | - | - | 26,828 | 26,828 | |||||||||||||||
|
Interest expense |
- | - | - | 12,917 | 12,917 | |||||||||||||||
| 441,090 | - | 4,194 | 55,390 | 500,674 | ||||||||||||||||
|
Income (loss) from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange gain and gain on real estate sales |
338,581 | 16,657 | 3,749 | (5,841 | ) | 353,146 | ||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
852 | 10,769 | 14,865 | - | 26,486 | |||||||||||||||
|
Foreign currency exchange gain |
- | 41,748 | - | - | 41,748 | |||||||||||||||
|
Gain on real estate sales |
128 | - | - | - | 128 | |||||||||||||||
|
Income (loss) from continuing operations |
339,561 | 69,174 | 18,614 | (5,841 | ) | 421,508 | ||||||||||||||
|
Discontinued operations |
1 | - | - | - | 1 | |||||||||||||||
|
Net income (loss) |
$ | 339,562 | $ | 69,174 | $ | 18,614 | $ | (5,841 | ) | $ | 421,509 | |||||||||
|
|||
|
12. |
Commitments and Contingencies |
|
|||
|
13. |
Subsequent Events |
|
|||
|
|
||||||||||||||||
|
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Net income allocable to common shareholders from continuing operations and discontinued operations: |
||||||||||||||||
|
Net income allocable to common shareholders |
$ | 132,343 | $ | 131,515 | $ | 257,686 | $ | 279,574 | ||||||||
|
Eliminate: Discontinued operations allocable to common shareholders |
(140 | ) | (179 | ) | (281 | ) | (1 | ) | ||||||||
|
Net income from continuing operations allocable to common shareholders |
$ | 132,203 | $ | 131,336 | $ | 257,405 | $ | 279,573 | ||||||||
|
Weighted average common shares and equivalents outstanding: |
||||||||||||||||
|
Basic weighted average common shares outstanding |
170,496 | 169,492 | 170,402 | 169,404 | ||||||||||||
|
Net effect of dilutive stock options - based on treasury stock method |
1,064 | 909 | 1,085 | 988 | ||||||||||||
|
Diluted weighted average common shares outstanding |
171,560 | 170,401 | 171,487 | 170,392 | ||||||||||||
|
|||
|
|
||||||||||||||||
|
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Net income allocable to common shareholders from continuing operations and discontinued operations: |
||||||||||||||||
|
Net income allocable to common shareholders |
$ | 132,343 | $ | 131,515 | $ | 257,686 | $ | 279,574 | ||||||||
|
Eliminate: Discontinued operations allocable to common shareholders |
(140 | ) | (179 | ) | (281 | ) | (1 | ) | ||||||||
|
Net income from continuing operations allocable to common shareholders |
$ | 132,203 | $ | 131,336 | $ | 257,405 | $ | 279,573 | ||||||||
|
Weighted average common shares and equivalents outstanding: |
||||||||||||||||
|
Basic weighted average common shares outstanding |
170,496 | 169,492 | 170,402 | 169,404 | ||||||||||||
|
Net effect of dilutive stock options - based on treasury stock method |
1,064 | 909 | 1,085 | 988 | ||||||||||||
|
Diluted weighted average common shares outstanding |
171,560 | 170,401 | 171,487 | 170,392 | ||||||||||||
|
|||
|
Six Months Ended
June 30, 2012 |
||||
|
(Amounts in thousands) |
||||
|
Operating facilities, at cost: |
||||
|
Beginning balance |
$ | 10,777,576 | ||
|
Capital improvements |
40,298 | |||
|
Acquisition of real estate facilities |
92,282 | |||
|
Current development |
1,622 | |||
|
Impact of foreign exchange rate changes |
251 | |||
|
Ending balance |
10,912,029 | |||
|
Accumulated depreciation: |
||||
|
Beginning balance |
(3,398,379 | ) | ||
|
Depreciation expense |
(169,782 | ) | ||
|
Impact of foreign exchange rate changes |
(93 | ) | ||
|
Ending balance |
(3,568,254 | ) | ||
|
Total real estate facilities at June 30, 2012 |
$ | 7,343,775 | ||
|
|||
|
Investments in Unconsolidated
Real Estate Entities at |
||||||||
|
June 30, 2012 |
December 31, 2011 |
|||||||
|
PSB |
$ | 319,600 | $ | 328,508 | ||||
|
Shurgard Europe |
375,199 | 375,467 | ||||||
|
Other Investments |
8,659 | 10,652 | ||||||
|
Total |
$ | 703,458 | $ | 714,627 | ||||
|
Equity in Earnings of
Unconsolidated Real Estate Entities for the Three Months Ended June 30, |
Equity in Earnings of
Unconsolidated Real Estate Entities for the
Six Months Ended June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
PSB |
$ | 731 | $ | 6,081 | $ | 2,626 | $ | 14,865 | ||||||||
|
Shurgard Europe |
7,480 | 6,242 | 14,322 | 10,769 | ||||||||||||
|
Other Investments |
385 | 447 | 763 | 852 | ||||||||||||
|
Total |
$ | 8,596 | $ | 12,770 | $ | 17,711 | $ | 26,486 | ||||||||
|
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Our 49% equity share of Shurgard Europe's net income (loss) |
$ | 2,715 | $ | (1,599 | ) | $ | 4,700 | $ | (3,608 | ) | ||||||
|
Add our 49% equity share of amounts received from Shurgard Europe: |
||||||||||||||||
|
Interest on loans due from Shurgard Europe |
4,468 | 7,517 | 9,027 | 13,806 | ||||||||||||
|
Trademark license fee |
297 | 324 | 595 | 571 | ||||||||||||
|
Total equity in earnings of Shurgard Europe |
$ | 7,480 | $ | 6,242 | $ | 14,322 | $ | 10,769 | ||||||||
|
2012 |
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
For the six months ended June 30: |
||||||||
|
Total revenue |
$ | 6,649 | $ | 6,434 | ||||
|
Cost of operations and other expenses |
(2,581 | ) | (2,577 | ) | ||||
|
Depreciation and amortization |
(1,062 | ) | (1,145 | ) | ||||
|
Net income |
$ | 3,006 | $ | 2,712 | ||||
|
June 30,
2012 |
December 31,
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
Total assets (primarily self-storage facilities) |
$ | 29,155 | $ | 29,554 | ||||
|
Total accrued and other liabilities |
1,192 | 1,363 | ||||||
|
Total Partners' equity |
27,963 | 28,191 | ||||||
|
2012 |
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
For the six months ended June 30: |
||||||||
|
Total revenue |
$ | 170,634 | $ | 146,778 | ||||
|
Costs of operations |
(55,832 | ) | (49,811 | ) | ||||
|
Depreciation and amortization |
(54,442 | ) | (41,718 | ) | ||||
|
General and administrative |
(4,685 | ) | (3,318 | ) | ||||
|
Other items |
(10,475 | ) | (1,951 | ) | ||||
|
Net income |
45,200 | 49,980 | ||||||
|
Net income allocated to preferred unitholders, preferred shareholders and restricted stock unitholders (a) |
(38,849 | ) | (13,781 | ) | ||||
|
Net income allocated to common shareholders and common unitholders |
$ | 6,351 | $ | 36,199 | ||||
(a) Includes EITF D-42 allocations to preferred equity holders of $13.5 million and from preferred equity holders of $7.4 million, during the six months ended June 30, 2012 and 2011, respectively, related to PSB's redemption of preferred securities.
|
June 30,
2012 |
December 31,
2011 |
|||||||
|
(Amounts in thousands) |
||||||||
|
Total assets (primarily real estate) |
$ | 2,113,379 | $ | 2,138,619 | ||||
|
Debt |
521,662 | 717,084 | ||||||
|
Other liabilities |
68,348 | 60,940 | ||||||
|
Preferred stock and units |
787,250 | 604,129 | ||||||
|
Common equity and units |
736,119 | 756,466 | ||||||
|
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Self-storage and ancillary revenues |
$ | 60,549 | $ | 66,024 | $ | 121,323 | $ | 128,272 | ||||||||
|
Interest and other income |
35 | 86 | 189 | 203 | ||||||||||||
|
Self-storage and ancillary cost of operations |
(24,814 | ) | (27,687 | ) | (49,821 | ) | (53,962 | ) | ||||||||
|
Trademark license fee payable to Public Storage |
(606 | ) | (661 | ) | (1,214 | ) | (1,166 | ) | ||||||||
|
Depreciation and amortization |
(14,953 | ) | (18,236 | ) | (31,664 | ) | (36,701 | ) | ||||||||
|
General and administrative |
(3,499 | ) | (2,924 | ) | (6,181 | ) | (5,620 | ) | ||||||||
|
Interest expense on third party debt |
(2,004 | ) | (3,776 | ) | (4,526 | ) | (7,292 | ) | ||||||||
|
Interest expense on debt due to Public Storage |
(9,119 | ) | (15,341 | ) | (18,423 | ) | (28,176 | ) | ||||||||
|
Expenses from foreign currency exchange |
(49 | ) | (749 | ) | (91 | ) | (106 | ) | ||||||||
|
Net income (loss) |
$ | 5,540 | $ | (3,264 | ) | $ | 9,592 | $ | (4,548 | ) | ||||||
|
Net income allocated to permanent noncontrolling equity interests |
- | - | - | (2,816 | ) | |||||||||||
|
Net income (loss) allocated to Shurgard Europe |
$ | 5,540 | $ | (3,264 | ) | $ | 9,592 | $ | (7,364 | ) | ||||||
|
Average exchange rates Euro to the U.S. dollar |
1.284 | 1.438 | 1.297 | 1.402 | ||||||||||||
|
June 30,
2012 |
December 31,
2011 |
|||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
Total assets (primarily self-storage facilities) |
$ | 1,362,903 | $ | 1,430,307 | ||||||||||||
|
Total debt to third parties |
238,176 | 280,065 | ||||||||||||||
|
Total debt to Public Storage |
391,146 | 402,693 | ||||||||||||||
|
Other liabilities |
76,182 | 85,917 | ||||||||||||||
|
Equity |
657,399 | 661,632 | ||||||||||||||
|
Exchange rate at end of period Euro to the U.S. dollar |
1.258 | 1.295 | ||||||||||||||
|
|||
|
June 30, 2012 |
December 31, 2011 |
|||||||
|
Unsecured Notes Payable: |
||||||||
|
5.9% effective and stated note rate, interest only and payable semi-annually, matures in March 2013 |
$ | 186,460 | $ | 186,460 | ||||
|
|
||||||||
|
Secured Notes Payable: |
||||||||
|
5.1% average effective rate, secured by 70 facilities with a net book value of approximately $421 million at June 30, 2012 and stated note rates between 4.95% and 7.43%, maturing at varying dates between September 2012 and September 2028 (carrying amount includes $1,641 of unamortized premium at June 30, 2012 and $2,665 at December 31, 2011) |
182,268 | 211,854 | ||||||
|
Total notes payable |
$ | 368,728 | $ | 398,314 | ||||
|
Unsecured
Notes Payable |
Secured Notes Payable |
Total |
||||||||||
|
2012 (remainder) |
$ | - | $ | 22,584 | $ | 22,584 | ||||||
|
2013 |
186,460 | 78,391 | 264,851 | |||||||||
|
2014 |
- | 35,127 | 35,127 | |||||||||
|
2015 |
- | 30,009 | 30,009 | |||||||||
|
2016 |
- | 10,065 | 10,065 | |||||||||
|
Thereafter |
- | 6,092 | 6,092 | |||||||||
| $ | 186,460 | $ | 182,268 | $ | 368,728 | |||||||
|
Weighted average effective rate |
5.9 | % | 5.1 | % | 5.5 | % | ||||||
|
|||
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 420,466 | $ | - | $ | - | $ | - | $ | 420,466 | ||||||||||
|
Ancillary operations |
- | - | 3,638 | 28,095 | 31,733 | |||||||||||||||
|
Interest and other income |
- | 4,960 | - | 580 | 5,540 | |||||||||||||||
| 420,466 | 4,960 | 3,638 | 28,675 | 457,739 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
129,355 | - | - | - | 129,355 | |||||||||||||||
|
Ancillary operations |
- | - | 1,216 | 8,565 | 9,781 | |||||||||||||||
|
Depreciation and amortization |
87,850 | - | 683 | - | 88,533 | |||||||||||||||
|
General and administrative |
- | - | - | 12,414 | 12,414 | |||||||||||||||
|
Interest expense |
- | - | - | 5,067 | 5,067 | |||||||||||||||
| 217,205 | - | 1,899 | 26,046 | 245,150 | ||||||||||||||||
|
Income from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange loss, and gain on real estate sales |
203,261 | 4,960 | 1,739 | 2,629 | 212,589 | |||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
385 | 7,480 | 731 | - | 8,596 | |||||||||||||||
|
Foreign currency exchange loss |
- | (23,657 | ) | - | - | (23,657 | ) | |||||||||||||
|
Gain on real estate sales |
1,263 | - | - | - | 1,263 | |||||||||||||||
|
Income (loss) from continuing operations |
204,909 | (11,217 | ) | 2,470 | 2,629 | 198,791 | ||||||||||||||
|
Discontinued operations |
140 | - | - | - | 140 | |||||||||||||||
|
Net income (loss) |
$ | 205,049 | $ | (11,217 | ) | $ | 2,470 | $ | 2,629 | $ | 198,931 | |||||||||
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 394,953 | $ | - | $ | - | $ | - | $ | 394,953 | ||||||||||
|
Ancillary operations |
- | - | 3,620 | 25,271 | 28,891 | |||||||||||||||
|
Interest and other income |
- | 9,854 | 328 | 393 | 10,575 | |||||||||||||||
| 394,953 | 9,854 | 3,948 | 25,664 | 434,419 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
129,632 | - | - | - | 129,632 | |||||||||||||||
|
Ancillary operations |
- | - | 1,352 | 8,245 | 9,597 | |||||||||||||||
|
Depreciation and amortization |
88,443 | - | 655 | - | 89,098 | |||||||||||||||
|
General and administrative |
- | - | - | 12,593 | 12,593 | |||||||||||||||
|
Interest expense |
- | - | - | 5,933 | 5,933 | |||||||||||||||
| 218,075 | - | 2,007 | 26,771 | 246,853 | ||||||||||||||||
|
Income (loss) from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange gain and loss on real estate sales |
176,878 | 9,854 | 1,941 | (1,107 | ) | 187,566 | ||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
447 | 6,242 | 6,081 | - | 12,770 | |||||||||||||||
|
Foreign currency exchange gain |
- | 10,496 | - | - | 10,496 | |||||||||||||||
|
Loss on real estate sales |
(70 | ) | - | - | - | (70 | ) | |||||||||||||
|
Income (loss) from continuing operations |
177,255 | 26,592 | 8,022 | (1,107 | ) | 210,762 | ||||||||||||||
|
Discontinued operations |
179 | - | - | - | 179 | |||||||||||||||
|
Net income (loss) |
$ | 177,434 | $ | 26,592 | $ | 8,022 | $ | (1,107 | ) | $ | 210,941 | |||||||||
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 827,855 | $ | - | $ | - | $ | - | $ | 827,855 | ||||||||||
|
Ancillary operations |
- | - | 7,139 | 53,870 | 61,009 | |||||||||||||||
|
Interest and other income |
- | 10,015 | - | 1,180 | 11,195 | |||||||||||||||
| 827,855 | 10,015 | 7,139 | 55,050 | 900,059 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
268,227 | - | - | - | 268,227 | |||||||||||||||
|
Ancillary operations |
- | - | 2,520 | 16,779 | 19,299 | |||||||||||||||
|
Depreciation and amortization |
174,032 | - | 1,383 | - | 175,415 | |||||||||||||||
|
General and administrative |
- | - | - | 28,819 | 28,819 | |||||||||||||||
|
Interest expense |
- | - | - | 10,401 | 10,401 | |||||||||||||||
| 442,259 | - | 3,903 | 55,999 | 502,161 | ||||||||||||||||
|
Income (loss) from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange loss, and gain on real estate sales |
385,596 | 10,015 | 3,236 | (949 | ) | 397,898 | ||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
763 | 14,322 | 2,626 | - | 17,711 | |||||||||||||||
|
Foreign currency exchange loss |
- | (11,500 | ) | - | - | (11,500 | ) | |||||||||||||
|
Gain on real estate sales |
1,263 | - | - | - | 1,263 | |||||||||||||||
|
Income (loss) from continuing operations |
387,622 | 12,837 | 5,862 | (949 | ) | 405,372 | ||||||||||||||
|
Discontinued operations |
281 | - | - | - | 281 | |||||||||||||||
|
Net income (loss) |
$ | 387,903 | $ | 12,837 | $ | 5,862 | $ | (949 | ) | $ | 405,653 | |||||||||
|
Domestic
Self-Storage |
European
Self-Storage |
Commercial |
Other Items Not Allocated to Segments |
Total |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||
|
Revenues: |
||||||||||||||||||||
|
Self-storage facilities |
$ | 779,671 | $ | - | $ | - | $ | - | $ | 779,671 | ||||||||||
|
Ancillary operations |
- | - | 7,420 | 48,386 | 55,806 | |||||||||||||||
|
Interest and other income |
- | 16,657 | 523 | 1,163 | 18,343 | |||||||||||||||
| 779,671 | 16,657 | 7,943 | 49,549 | 853,820 | ||||||||||||||||
|
Expenses: |
||||||||||||||||||||
|
Cost of operations: |
||||||||||||||||||||
|
Self-storage facilities |
264,874 | - | - | - | 264,874 | |||||||||||||||
|
Ancillary operations |
- | - | 2,866 | 15,645 | 18,511 | |||||||||||||||
|
Depreciation and amortization |
176,216 | - | 1,328 | - | 177,544 | |||||||||||||||
|
General and administrative |
- | - | - | 26,828 | 26,828 | |||||||||||||||
|
Interest expense |
- | - | - | 12,917 | 12,917 | |||||||||||||||
| 441,090 | - | 4,194 | 55,390 | 500,674 | ||||||||||||||||
|
Income (loss) from continuing operations before equity in earnings of unconsolidated real estate entities, foreign currency exchange gain and gain on real estate sales |
338,581 | 16,657 | 3,749 | (5,841 | ) | 353,146 | ||||||||||||||
|
Equity in earnings of unconsolidated real estate entities |
852 | 10,769 | 14,865 | - | 26,486 | |||||||||||||||
|
Foreign currency exchange gain |
- | 41,748 | - | - | 41,748 | |||||||||||||||
|
Gain on real estate sales |
128 | - | - | - | 128 | |||||||||||||||
|
Income (loss) from continuing operations |
339,561 | 69,174 | 18,614 | (5,841 | ) | 421,508 | ||||||||||||||
|
Discontinued operations |
1 | - | - | - | 1 | |||||||||||||||
|
Net income (loss) |
$ | 339,562 | $ | 69,174 | $ | 18,614 | $ | (5,841 | ) | $ | 421,509 | |||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|